FWP 1 n943_anxa1-x2.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206582-11
     

 

     
     
 

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-206582) for the offering to which this free writing prospectus 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 if you request it by calling toll free 1-866-718-1649 or by email to prospectus@ms.com.

 

This material was prepared by sales, trading, banking or other non-research personnel of one of the following: Morgan Stanley & Co. LLC, Morgan Stanley & Co. International Limited, Morgan Stanley Japan Limited and/or Morgan Stanley Dean Witter Asia Limited (together with their affiliates, hereinafter “Morgan Stanley”), Wells Fargo Securities, LLC (together with its affiliates, “Wells Fargo”) and Merrill Lynch, Pierce, Fenner & Smith Incorporated (together with its affiliates, “BofA Merrill Lynch” and, collectively with Morgan Stanley and Wells Fargo, the “Underwriters”). This material was not produced by an Underwriter’s research analyst, although it may refer to an Underwriter’s research analyst or research report. Unless otherwise indicated, these views (if any) are the author’s and may differ from those of the fixed income or equity research departments of the Underwriters or others in those firms.

 

This material may have been prepared by or in conjunction with the respective trading desks of the Underwriters that may deal as principal in or own or act as market maker or liquidity provider for the securities/instruments (or related derivatives) mentioned herein. The trading desk may have accumulated a position in the subject securities/instruments based on the information contained herein. Trading desk materials are not independent of the proprietary interests of the Underwriters, which may conflict with your interests. Each of the Underwriters may also perform or seek to perform investment banking services for the issuers of the securities and instruments mentioned herein.

 

This material has been prepared for information purposes to support the promotion or marketing of the transaction or matters addressed herein. This is not a research report and was not prepared by the research department of any Underwriter. It was prepared by sales, trading, banking or other non-research personnel of one or more of the Underwriters. This material is not intended or written to be used, and it cannot be used by any taxpayer, for the purpose of avoiding penalties that may be imposed on the taxpayer under U.S. federal tax laws. Each taxpayer should seek advice based on the taxpayer’s particular circumstances from an independent tax advisor. Past performance is not necessarily a guide to future performance. Please see additional important information and qualifications at the end of this material.

 

The asset-backed securities referred to in these materials are being offered when, as and if issued. In particular, you are advised that asset-backed securities, and the asset pools backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the securities and the underlying transaction having the characteristics described in these materials. If we determine that condition is not satisfied in any material respect, we will notify you, and neither the issuing entity nor any Underwriter will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery.

 

The information contained in this material is subject to change, completion or amendment from time to time, and the information in this material supersedes information in any other communication relating to the securities referred to in this material. This material is not a solicitation to participate in any trading strategy, and is not an offer to sell any security or instrument or a solicitation of an offer to buy or sell any security or instrument in any jurisdiction where an offer, solicitation or sale is not permitted.

 

The securities/instruments discussed in this material may not be suitable for all investors. This material has been prepared and issued by the Underwriters for intended distribution to market professionals and institutional investor clients. Other recipients should seek independent investment advice prior to making any investment decision based on this material. This material does not provide individually tailored investment advice or offer tax, regulatory, accounting or legal advice. Prior to entering into any proposed transaction, recipients should determine, in consultation with their own investment, legal, tax, regulatory and accounting advisors, the economic risks and merits, as well as the legal, tax, regulatory and accounting characteristics and consequences, of the transaction. You should consider this material as only a single factor in making an investment decision.

 

The value of and income from investments may vary because of changes in interest rates, foreign exchange rates, default rates, prepayment rates, securities/instruments prices, market indexes, operational or financial conditions of companies or other factors. There may be time limitations on the exercise of options or other rights in securities/instruments transactions. Past performance is not necessarily a guide to future performance. Estimates of future performance are based on assumptions that may not be realized. Actual events may differ from those assumed and changes to any assumptions may have a material impact on any projections or estimates. Other events not taken into account may occur and may significantly affect the projections or estimates. Certain assumptions may have been made for modeling purposes only to simplify the presentation and/or calculation of any projections or estimates, and the Underwriters do not represent that any such assumptions will reflect actual future events. Accordingly, there can be no assurance that estimated returns or projections will be realized or that actual returns or performance results will not materially differ from those estimated herein. Some of the information contained in this document may be aggregated data of transactions in securities or other financial instruments executed by an Underwriter that has been compiled so as not to identify the underlying transactions of any particular customer.

 

Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof agree that they (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure. For this purpose, “tax structure” is limited to facts relevant to the U.S. federal and state income tax treatment of the transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors.

 

THE DISTRIBUTION OF THIS MATERIAL (A) IF MADE BY A PERSON WHO IS NOT AN AUTHORIZED PERSON UNDER THE FINANCIAL SERVICES AND MARKETS ACT 2000 (“FSMA”), IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 19(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (FINANCIAL PROMOTION) ORDER 2005 (THE “FINANCIAL PROMOTION ORDER”), OR (III) ARE PERSONS FALLING WITHIN ARTICLE 49(2)(A) THROUGH (D) (HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.) OF THE FINANCIAL PROMOTION ORDER; AND (B) IF MADE BY A PERSON WHO IS AN AUTHORIZED PERSON UNDER THE FSMA, IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 14(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (PROMOTION OF COLLECTIVE INVESTMENT SCHEMES) (EXEMPTIONS) ORDER 2001 (THE “PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER”), OR (III) ARE PERSONS FALLING WITHIN ARTICLE 22(2)(A) THROUGH (D) (“HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.”) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (IV) ARE PERSONS TO WHOM THE ISSUING ENTITY MAY LAWFULLY BE PROMOTED IN ACCORDANCE WITH CHAPTER 4.12 OF THE UK FINANCIAL CONDUCT AUTHORITY’S CONDUCT OF BUSINESS SOURCEBOOK.

 

THE OFFERED CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE FINANCIAL INSTRUMENTS EXCHANGE ACT OF JAPAN (LAW NO. 25 OF 1948, AS AMENDED (THE “FIEL”)), AND EACH OF MORGAN STANLEY & CO. LLC, WELLS FARGO SECURITIES, LLC AND MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED HAS AGREED THAT IT WILL NOT OFFER OR SELL ANY OFFERED CERTIFICATES, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY JAPANESE PERSON, OR TO OTHERS FOR RE-OFFERING OR RESALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO ANY JAPANESE PERSON, EXCEPT PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISE IN COMPLIANCE WITH, THE FIEL AND ANY OTHER APPLICABLE LAWS AND REGULATIONS. FOR THE PURPOSES OF THIS PARAGRAPH, “JAPANESE PERSON” SHALL MEAN ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OR OTHER ENTITY ORGANIZED UNDER THE LAWS AND REGULATIONS OF JAPAN.

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

 

Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of this material having been sent via Bloomberg or another email system.

 

  
     
     

 

 

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

                                       
Property
Flag 		Footnotes Loan ID Property Name % of Initial
Pool Balance 		Mortgage
Loan
Originator(1)		 Mortgage
Loan Seller(1)		 Original
Balance		 Cut-off Date
Balance		 Maturity/ARD
Balance 		Cut-off Date
Balance per SF/
Units/Rooms/Pads		 Loan Purpose Sponsor Non-Recourse Carveout Guarantor   No. of
Properties 		General Property Type Detailed Property Type Title Type Ground Lease
Initial Lease
Expiration Date
Loan 5, 6 1 Del Amo Fashion Center 7.3%    BANA/WFB BANA/WFB $90,000,000 $90,000,000 $90,000,000 $259.56 Refinance Simon Property Group, L.P.; Commingled Pension Trust Fund (Strategic Property) of JPMorgan Chase Bank, N.A. Simon Property Group, L.P.   1 Retail Super Regional Mall Fee N/A
Loan 5, 7, 8, 9, 10 2 Starwood Capital Group Hotel Portfolio 5.9%    BANA BANA $72,500,000 $72,500,000 $72,500,000 $90,680.18 Refinance Starwood Capital Group Global, L.P. or Starwood Capital Group Global II, L.P. or Starwood Capital Group Global I, L.L.C. SCG Hotel Investors Holdings, L.P.   65        
Property   2.01 Larkspur Landing Sunnyvale       $4,278,647 $4,278,647 $4,278,647             Hospitality Extended Stay Fee N/A
Property   2.02 Larkspur Landing Milpitas       $3,605,232 $3,605,232 $3,605,232             Hospitality Extended Stay Fee N/A
Property   2.03 Larkspur Landing Campbell       $3,169,977 $3,169,977 $3,169,977             Hospitality Extended Stay Fee N/A
Property   2.04 Larkspur Landing San Francisco       $2,611,535 $2,611,535 $2,611,535             Hospitality Extended Stay Fee N/A
Property   2.05 Larkspur Landing Pleasanton       $2,554,048 $2,554,048 $2,554,048             Hospitality Extended Stay Fee N/A
Property   2.06 Larkspur Landing Bellevue       $2,274,828 $2,274,828 $2,274,828             Hospitality Extended Stay Fee N/A
Property   2.07 Larkspur Landing Sacramento       $1,699,962 $1,699,962 $1,699,962             Hospitality Extended Stay Fee N/A
Property   2.08 Hampton Inn Ann Arbor North       $1,658,900 $1,658,900 $1,658,900             Hospitality Limited Service Fee N/A
Property   2.09 Larkspur Landing Hillsboro       $1,658,900 $1,658,900 $1,658,900             Hospitality Extended Stay Fee N/A
Property   2.10 Larkspur Landing Renton       $1,642,475 $1,642,475 $1,642,475             Hospitality Extended Stay Fee N/A
Property   2.11 Holiday Inn Arlington Northeast Rangers Ballpark       $1,576,776 $1,576,776 $1,576,776             Hospitality Full Service Fee N/A
Property   2.12 Residence Inn Toledo Maumee       $1,560,351 $1,560,351 $1,560,351             Hospitality Extended Stay Fee N/A
Property   2.13 Residence Inn Williamsburg       $1,494,652 $1,494,652 $1,494,652             Hospitality Extended Stay Fee N/A
Property   2.14 Hampton Inn Suites Waco South       $1,379,679 $1,379,679 $1,379,679             Hospitality Limited Service Fee N/A
Property   2.15 Holiday Inn Louisville Airport Fair Expo       $1,355,042 $1,355,042 $1,355,042             Hospitality Full Service Fee N/A
Property   2.16 Courtyard Tyler       $1,330,405 $1,330,405 $1,330,405             Hospitality Limited Service Fee N/A
Property   2.17 Hilton Garden Inn Edison Raritan Center       $1,330,405 $1,330,405 $1,330,405             Hospitality Limited Service Leasehold 9/30/2076
Property   2.18 Hilton Garden Inn St. Paul Oakdale       $1,313,980 $1,313,980 $1,313,980             Hospitality Limited Service Fee N/A
Property   2.19 Residence Inn Grand Rapids West       $1,297,555 $1,297,555 $1,297,555             Hospitality Extended Stay Fee N/A
Property   2.20 Peoria, AZ Residence Inn       $1,289,343 $1,289,343 $1,289,343             Hospitality Extended Stay Fee N/A
Property   2.21 Hampton Inn Suites Bloomington Normal       $1,281,130 $1,281,130 $1,281,130             Hospitality Limited Service Fee N/A
Property   2.22 Courtyard Chico       $1,256,493 $1,256,493 $1,256,493             Hospitality Limited Service Fee N/A
Property   2.23 Hampton Inn Suites Kokomo       $1,215,431 $1,215,431 $1,215,431             Hospitality Limited Service Fee N/A
Property   2.24 Hampton Inn Suites South Bend       $1,215,431 $1,215,431 $1,215,431             Hospitality Limited Service Fee N/A
Property   2.25 Courtyard Wichita Falls       $1,157,945 $1,157,945 $1,157,945             Hospitality Limited Service Fee N/A
Property   2.26 Hampton Inn Morehead       $1,125,095 $1,125,095 $1,125,095             Hospitality Limited Service Fee N/A
Property   2.27 Residence Inn Chico       $1,092,246 $1,092,246 $1,092,246             Hospitality Extended Stay Fee N/A
Property   2.28 Courtyard Lufkin       $1,042,972 $1,042,972 $1,042,972             Hospitality Limited Service Fee N/A
Property   2.29 Hampton Inn Carlisle       $1,034,759 $1,034,759 $1,034,759             Hospitality Limited Service Fee N/A
Property   2.30 Springhill Suites Williamsburg       $1,034,759 $1,034,759 $1,034,759             Hospitality Limited Service Fee N/A
Property   2.31 Fairfield Inn Bloomington       $1,026,547 $1,026,547 $1,026,547             Hospitality Limited Service Fee N/A
Property   2.32 Waco Residence Inn       $1,001,910 $1,001,910 $1,001,910             Hospitality Extended Stay Fee N/A
Property   2.33 Holiday Inn Express Fishers       $936,211 $936,211 $936,211             Hospitality Limited Service Fee N/A
Property   2.34 Larkspur Landing Folsom       $911,574 $911,574 $911,574             Hospitality Extended Stay Fee N/A
Property   2.35 Springhill Suites Chicago Naperville Warrenville       $862,299 $862,299 $862,299             Hospitality Limited Service Fee N/A
Property   2.36 Holiday Inn Express & Suites Paris       $854,087 $854,087 $854,087             Hospitality Limited Service Fee N/A
Property   2.37 Toledo Homewood Suites       $854,087 $854,087 $854,087             Hospitality Extended Stay Fee N/A
Property   2.38 Grand Rapids Homewood Suites       $829,450 $829,450 $829,450             Hospitality Extended Stay Fee N/A
Property   2.39 Cheyenne Fairfield Inn & Suites       $771,963 $771,963 $771,963             Hospitality Limited Service Fee N/A
Property   2.40 Fairfield Inn Laurel       $771,963 $771,963 $771,963             Hospitality Limited Service Fee N/A
Property   2.41 Courtyard Akron Stow       $755,538 $755,538 $755,538             Hospitality Limited Service Fee N/A
Property   2.42 Larkspur Landing Roseville       $714,477 $714,477 $714,477             Hospitality Extended Stay Fee N/A
Property   2.43 Towneplace Suites Bloomington       $714,477 $714,477 $714,477             Hospitality Extended Stay Fee N/A
Property   2.44 Hampton Inn Danville       $706,264 $706,264 $706,264             Hospitality Limited Service Fee N/A
Property   2.45 Holiday Inn Norwich       $698,052 $698,052 $698,052             Hospitality Full Service Fee N/A
Property   2.46 Hampton Inn Suites Longview North       $689,840 $689,840 $689,840             Hospitality Limited Service Fee N/A
Property   2.47 Springhill Suites Peoria Westlake       $689,840 $689,840 $689,840             Hospitality Limited Service Fee N/A
Property   2.48 Hampton Inn Suites Buda       $681,627 $681,627 $681,627             Hospitality Limited Service Fee N/A
Property   2.49 Shawnee Hampton Inn       $681,627 $681,627 $681,627             Hospitality Limited Service Fee N/A
Property   2.50 Racine Fairfield Inn       $665,202 $665,202 $665,202             Hospitality Limited Service Fee N/A
Property   2.51 Hampton Inn Selinsgrove Shamokin Dam       $648,778 $648,778 $648,778             Hospitality Limited Service Fee N/A
Property   2.52 Holiday Inn Express & Suites Terrell       $615,928 $615,928 $615,928             Hospitality Limited Service Fee N/A
Property   2.53 Westchase Homewood Suites       $596,153 $596,153 $596,153             Hospitality Extended Stay Fee N/A
Property   2.54 Holiday Inn Express & Suites Tyler South       $591,291 $591,291 $591,291             Hospitality Limited Service Fee N/A
Property   2.55 Holiday Inn Express & Suites Huntsville       $566,654 $566,654 $566,654             Hospitality Limited Service Fee N/A
Property   2.56 Hampton Inn Sweetwater       $517,380 $517,380 $517,380             Hospitality Limited Service Fee N/A
Property   2.57 Comfort Suites Buda Austin South       $435,256 $435,256 $435,256             Hospitality Limited Service Fee N/A
Property   2.58 Fairfield Inn & Suites Weatherford       $410,619 $410,619 $410,619             Hospitality Limited Service Fee N/A
Property   2.59 Holiday Inn Express & Suites Altus       $332,735 $332,735 $332,735             Hospitality Limited Service Fee N/A
Property   2.60 Comfort Inn & Suites Paris       $295,645 $295,645 $295,645             Hospitality Limited Service Fee N/A
Property   2.61 Hampton Inn Suites Decatur       $282,912 $282,912 $282,912             Hospitality Limited Service Fee N/A
Property   2.62 Holiday Inn Express & Suites Texarkana East       $261,988 $261,988 $261,988             Hospitality Limited Service Fee N/A
Property   2.63 Mankato Fairfield Inn       $234,774 $234,774 $234,774             Hospitality Limited Service Fee N/A
Property   2.64 Candlewood Suites Texarkana       $181,517 $181,517 $181,517             Hospitality Extended Stay Fee N/A
Property   2.65 Country Inn & Suites Houston Intercontinental Airport East     $172,385 $172,385 $172,385             Hospitality Limited Service Fee N/A
Loan 5 3 Westchester One 5.5%    MSBNA MSMCH $67,500,000 $67,500,000 $58,618,789 $121.22 Acquisition Andrew Penson; Aryeh Ginzberg; Leibel Lederman Andrew Penson; Aryeh Ginzberg; Leibel Lederman   1 Office CBD Fee N/A
Loan 5, 6, 11 4 Market Street - The Woodlands 5.3%    MSBNA/WFB MSMCH/WFB $65,000,000 $65,000,000 $65,000,000 $355.63 Refinance Institutional Mall Investors LLC Institutional Mall Investors LLC   1 Retail Lifestyle Center Fee N/A
Loan 5, 12 5 Olympic Tower 4.5%    MSBNA MSMCH $56,000,000 $56,000,000 $56,000,000 $1,162.99 Refinance OMERS Administration Corporation; Crown Olympic Partners LLC OPG Investment Holdings (US), LLC; Crown Retail Services LLC; Centurian Management Corporation; Crown 600 Broadway LLC   1 Mixed Use Office/Retail Leasehold 9/30/2074; 1/22/2067
Loan   6 Sprouts Farmers Market 4.5%    WFB WFB $56,000,000 $56,000,000 $50,512,187 $390.30 Refinance David B. Dollinger David B. Dollinger; The David Dollinger Living Trust   1 Retail Anchored Fee N/A
Loan   7 270 Corporate Center 4.3%    BANA BANA $52,500,000 $52,500,000 $51,025,572 $116.81 Refinance Mark C. Matan; T. Richard Butera Mark C. Matan; T. Richard Butera   1 Office Suburban Fee N/A
Loan 5, 6, 7, 8 8 iStar Leased Fee Portfolio 3.7%    BANA BANA $45,400,000 $45,400,000 $45,400,000   Recapitalization iStar Inc. iStar Inc.   12        
Property   8.01 Hilton Salt Lake       $11,062,400 $11,062,400 $11,062,400             Other Leased Fee Fee N/A
Property   8.02 Doubletree Seattle Airport       $8,000,000 $8,000,000 $8,000,000             Other Leased Fee Fee/Leasehold 1/31/2044
Property   8.03 Doubletree Mission Valley       $7,616,800 $7,616,800 $7,616,800             Other Leased Fee Fee N/A
Property   8.04 One Ally Center       $6,392,200 $6,392,200 $6,392,200             Other Leased Fee Fee N/A
Property   8.05 Doubletree Sonoma       $3,860,000 $3,860,000 $3,860,000             Other Leased Fee Fee N/A
Property   8.06 Doubletree Durango       $3,320,800 $3,320,800 $3,320,800             Other Leased Fee Fee N/A
Property   8.07 Northside Forsyth Hospital Medical Center       $1,515,400 $1,515,400 $1,515,400             Other Leased Fee Fee N/A
Property   8.08 NASA/JPSS Headquarters       $1,038,000 $1,038,000 $1,038,000             Other Leased Fee Fee N/A
Property   8.09 Dallas Market Center: Sheraton Suites       $830,200 $830,200 $830,200             Other Leased Fee Fee N/A
Property   8.10 Dallas Market Center: Marriott Courtyard       $747,200 $747,200 $747,200             Other Leased Fee Fee N/A
Property   8.11 The Buckler Apartments       $726,600 $726,600 $726,600             Other Leased Fee Fee N/A
Property   8.12 Lock-Up Self Storage Facility       $290,400 $290,400 $290,400             Other Leased Fee Fee N/A
Loan 5, 7, 8, 13, 14 9 Gateway Net Lease Portfolio 3.7%    BANA BANA $45,000,000 $45,000,000 $45,000,000 $66.64 Acquisition ETCL Venture LP N/A   41        
Property   9.01 BAE Systems       $3,747,992 $3,747,992 $3,747,992             Industrial Manufacturing Fee N/A
Property   9.02 FedEx (Stratford)       $3,610,325 $3,610,325 $3,610,325             Industrial Warehouse Distribution Fee N/A
Property   9.03 FedEx (Baltimore)       $3,323,805 $3,323,805 $3,323,805             Industrial Warehouse Distribution Leasehold 7/31/2021
Property   9.04 Harman       $2,647,514 $2,647,514 $2,647,514             Office Suburban Fee N/A
Property   9.05 GE Aviation (Lafayette)       $2,521,893 $2,521,893 $2,521,893             Industrial Manufacturing Fee N/A
Property   9.06 GoDaddy       $2,235,373 $2,235,373 $2,235,373             Office Suburban Leasehold 12/31/2101
Property   9.07 Carrier       $2,206,119 $2,206,119 $2,206,119             Industrial Warehouse Distribution Fee N/A
Property   9.08 Emerus       $1,793,977 $1,793,977 $1,793,977             Office Suburban Fee N/A
Property   9.09 Cardinal Health       $1,744,933 $1,744,933 $1,744,933             Industrial Warehouse Distribution Fee N/A
Property   9.10 TE Connectivity       $1,727,725 $1,727,725 $1,727,725             Industrial Flex Fee N/A
Property   9.11 FCA LLC       $1,627,916 $1,627,916 $1,627,916             Industrial Warehouse Distribution Fee N/A
Property   9.12 FedEx (Staunton)       $1,369,790 $1,369,790 $1,369,790             Industrial Warehouse Distribution Fee N/A
Property   9.13 QuadPackaging (Proteus)       $1,146,080 $1,146,080 $1,146,080             Industrial Manufacturing Fee N/A
Property   9.14 QuadPackaging (Transpak)       $1,134,895 $1,134,895 $1,134,895             Industrial Manufacturing Fee N/A
Property   9.15 T-Mobile       $1,059,178 $1,059,178 $1,059,178             Office Suburban Fee N/A
Property   9.16 Sikorsky Aircraft       $1,025,621 $1,025,621 $1,025,621             Industrial Warehouse Distribution Leasehold 2/21/2049
Property   9.17 Vatterott College       $951,625 $951,625 $951,625             Office Suburban Fee N/A
Property   9.18 Comcast       $853,537 $853,537 $853,537             Office Suburban Fee N/A
Property   9.19 Alfa Laval       $778,681 $778,681 $778,681             Industrial Flex Fee N/A
Property   9.20 LKQ Corporation (New Braunfels)       $768,356 $768,356 $768,356             Industrial Warehouse Distribution Fee N/A
Property   9.21 Hitachi       $733,939 $733,939 $733,939             Office Suburban Leasehold 4/13/2040
Property   9.22 Cameron       $697,801 $697,801 $697,801             Industrial Manufacturing Fee N/A
Property   9.23 Alliance Data       $661,663 $661,663 $661,663             Office Suburban Fee N/A
Property   9.24 Synchrony Financial       $616,061 $616,061 $616,061             Office Suburban Fee N/A
Property   9.25 Baxalta (Barry Pointe)       $472,371 $472,371 $472,371             Office Medical Fee N/A
Property   9.26 Baxalta (Casselberry)       $450,000 $450,000 $450,000             Office Medical Fee N/A
Property   9.27 Baxalta (Mounds View)       $425,048 $425,048 $425,048             Office Medical Fee N/A
Property   9.28 Baxalta (Grand Rapids)       $424,187 $424,187 $424,187             Office Medical Fee N/A
Property   9.29 Gerdau       $424,187 $424,187 $424,187             Industrial Flex Fee N/A
Property   9.30 Baxalta (Wausau)       $413,002 $413,002 $413,002             Office Medical Fee N/A
Property   9.31 Baxalta (Springfield)       $400,956 $400,956 $400,956             Office Medical Fee N/A
Property   9.32 LKQ (Salisbury)       $400,956 $400,956 $400,956             Industrial Warehouse Distribution Fee N/A
Property   9.33 Baxalta (Ankeny)       $378,585 $378,585 $378,585             Office Medical Fee N/A
Property   9.34 H&E Equipment Services (San Antonio)       $332,122 $332,122 $332,122             Industrial Warehouse Distribution Fee N/A
Property   9.35 H&E Equipment Services (New Orleans)       $312,333 $312,333 $312,333             Industrial Warehouse Distribution Fee N/A
Property   9.36 GE Aviation (Pompano)       $292,543 $292,543 $292,543             Industrial Flex Fee N/A
Property   9.37 Saint-Gobain       $263,289 $263,289 $263,289             Industrial Warehouse Distribution Fee N/A
Property   9.38 H&E Equipment Services (Columbia)       $260,707 $260,707 $260,707             Industrial Warehouse Distribution Fee N/A
Property   9.39 H&E Equipment Services (Yukon)       $257,266 $257,266 $257,266             Industrial Warehouse Distribution Fee N/A
Property   9.40 LKQ Corporation (Toledo)       $256,405 $256,405 $256,405             Industrial Warehouse Distribution Fee N/A
Property   9.41 H&E Equipment Services (Greer)       $251,243 $251,243 $251,243             Industrial Warehouse Distribution Fee N/A
Loan 9 10 200 Center Anaheim 3.5%    WFB WFB $43,500,000 $43,500,000 $39,677,609 $227.09 Acquisition Jeffrey S. Mayer; David Tevelde; Anne Sconberg; Les Barkley; Scott Workman Jeffrey S. Mayer   1 Office Suburban Fee N/A
Loan 7 11 Stor-It Southern California Portfolio 2.7%    WFB WFB $33,250,000 $33,250,000 $33,250,000 $92.88 Refinance Craig N. Lyons Craig N. Lyons; Craig N. Lyons and Gretchen S. Lyons as trustees of the C. and G. Lyons Revocable Trust   5        
Property   11.01 Stor-It Marina Del Rey       $12,403,000 $12,403,000 $12,403,000             Self Storage Self Storage Fee N/A
Property   11.02 Stor-It Aliso Viejo       $6,866,000 $6,866,000 $6,866,000             Self Storage Self Storage Fee N/A
Property   11.03 Stor-It Mission Viejo       $5,160,000 $5,160,000 $5,160,000             Self Storage Self Storage Fee N/A
Property   11.04 Stor-It Downey       $4,427,000 $4,427,000 $4,427,000             Self Storage Self Storage Fee N/A
Property   11.05 Stor-It San Juan Capistrano       $4,394,000 $4,394,000 $4,394,000             Self Storage Self Storage Fee N/A
Loan   12 Richmond Marriott Short Pump 2.1%    WFB WFB $25,400,000 $25,336,021 $20,576,990 $104,263.46 Acquisition J. Ryan Lingerfelt; Alan T. Lingerfelt; Four Plus Corporation J. Ryan Lingerfelt; Alan T. Lingerfelt; Four Plus Corporation   1 Hospitality Full Service Fee N/A
Loan 6 13 Charlotte Southpark Marriott 2.0%    WFB WFB $25,000,000 $24,942,077 $20,531,958 $125,337.07 Refinance Thomas Point Ventures, L.P. Thomas Point Ventures, L.P.   1 Hospitality Full Service Fee N/A
Loan   14 36 East 14th Street 1.9%    BANA BANA $23,000,000 $23,000,000 $23,000,000 $4,540.07 Refinance The Feil Organization Jeffrey Feil; Lloyd Goldman; Stanley Chera; Ralph Braha   1 Retail Single Tenant Fee N/A
Loan   15 Capital Bank Plaza 1.9%    WFB WFB $23,000,000 $23,000,000 $19,781,643 $155.26 Refinance Bobby R. Lewis; Donald F. Carter Donald F. Carter; Bobby R. Lewis   1 Office CBD Fee N/A
Loan   16 The Center At Split Rock 1.8%    MSBNA MSMCH $22,500,000 $22,500,000 $17,994,761 $246.72 Refinance Christine Blakeman-Beard; James Blakeman James Blakeman; Christine Blakeman-Beard   1 Retail Anchored Fee N/A
Loan 8 17 Marriott Minneapolis Northwest 1.8%    WFB WFB $21,875,000 $21,800,803 $17,991,804 $94,786.10 Acquisition Kiran Patel Kiran Patel   1 Hospitality Full Service Fee N/A
Loan 5, 6 18 Crossgates Commons 1.6%    BANA BANA $20,000,000 $19,976,914 $18,375,631 $74.24 Refinance The Pyramid Companies Washington Commons Associates; Madeira Associates   1 Retail Power Center Fee N/A
Loan   19 SouthBridge Office Park 1.5%    WFB WFB $19,000,000 $19,000,000 $16,619,964 $84.38 Acquisition Joseph Popack; Moshe Popack Joseph Popack; Moshe Popack   1 Office Suburban Fee N/A
Loan   20 Jacksonville Hilton Hotels 1.5%    WFB WFB $18,000,000 $17,943,307 $16,699,143 $81,191.43 Acquisition J. Ryan Lingerfelt; Alan T. Lingerfelt; Rebecca D. Duke; Harry Hobbs Goodwin, Sr.; Lingerfelt Commonwealth Income Fund, LLC J. Ryan Lingerfelt; Alan T. Lingerfelt; Rebecca D. Duke; Harry Hobbs Goodwin, Sr.; Lingerfelt Commonwealth Income Fund, LLC   1 Hospitality Full Service Leasehold 10/3/2046
Loan   21 Williamsburg Plaza 1.4%    MSBNA MSMCH $16,800,000 $16,800,000 $15,449,553 $66,666.67 Refinance Stephen M Mullins Declaration of Trust DTD; Carol Mullins; Thomas C Smith; Bryan Smith Stephen Mullins   1 Multifamily Garden Fee N/A
Loan   22 Park Oaks Shopping Center 1.3%    WFB WFB $16,600,000 $16,580,743 $13,509,713 $90.00 Refinance Scott Dew Scott Dew; Richard Pachulski; Nathan Rubin   1 Retail Anchored Fee N/A
Loan 7 23 StorPlace Self Storage Portfolio 1.3%    WFB WFB $16,350,000 $16,329,808 $13,179,608 $52.84 Refinance J. Edmond Freeman, Jr. J. Edmond Freeman, Jr.   4        
Property   23.01 StorPlace of Old Hickory Blvd       $4,850,000 $4,844,010 $3,909,547             Self Storage Self Storage Fee N/A
Property   23.02 StorPlace of Rutherford Blvd       $4,440,000 $4,434,517 $3,579,049             Self Storage Self Storage Fee N/A
Property   23.03 StorPlace of Lascassas       $3,800,000 $3,795,307 $3,063,150             Self Storage Self Storage Fee N/A
Property   23.04 StorPlace of Veterans Parkway       $3,260,000 $3,255,974 $2,627,861             Self Storage Self Storage Fee N/A
Loan   24 Abington House - Retail 1.3%    WFB WFB $16,000,000 $16,000,000 $16,000,000 $638.03 Refinance The Related Companies, L.P. Mark Kalimian; Linda S. Berley; The Related Companies, L.P.   1 Retail Unanchored Fee N/A
Loan   25 Windhaven Park 1.3%    BANA BANA $15,400,000 $15,400,000 $14,101,105 $177.49 Refinance Stacy O. Standridge Stacy O. Standridge   1 Retail Anchored Fee N/A
Loan   26 Lawndale Plaza 1.2%    WFB WFB $15,085,000 $15,085,000 $15,085,000 $179.28 Refinance Bob Halavi; Farzad Sean Rahbar Bob Halavi; Farzad Sean Rahbar   1 Retail Anchored Fee N/A
Loan   27 SoCal Self Storage - Los Angeles, CA 1.2%    BANA BANA $15,000,000 $15,000,000 $15,000,000 $299.62 Refinance William V. Bromiley; Dennis L. Geiler William V. Bromiley; Dennis L. Geiler   1 Self Storage Self Storage Fee N/A
Loan   28 Comfort Inn Hotel Circle 1.2%    WFB WFB $14,500,000 $14,500,000 $12,899,602 $72,864.32 Refinance Bharat K. Lall Bharat K. Lall; B&H Lall Family Trust   1 Hospitality Limited Service Fee/Leasehold 12/31/2069
Loan   29 Armory Owners, Inc. 1.1%    NCB NCB $14,000,000 $13,945,417 $10,042,082 $89,393.70 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   30 Brenden Theatres 1.1%    WFB WFB $13,325,000 $13,303,344 $9,890,607 $199.60 Acquisition Mark Cunningham Mark Cunningham   1 Retail Movie Theater Fee N/A
Loan   31 Manchester Plaza 1.0%    MSBNA MSMCH $12,500,000 $12,500,000 $12,500,000 $95.47 Acquisition Urban Edge Properties Urban Edge Properties LP   1 Retail Anchored Fee N/A
Loan   32 Temescal Village Plaza 0.9%    BANA BANA $11,000,000 $11,000,000 $10,505,494 $93.48 Acquisition Ning GS Zhang Ning GS Zhang   1 Retail Shadow Anchored Fee N/A
Loan   33 Safe Storage Van Nuys 0.9%    MSBNA MSMCH $10,500,000 $10,500,000 $8,506,107 $188.91 Refinance Shane H. Broumand; Brenden Broumand; Cameron Broumand Houshang Broumand   1 Self Storage Self Storage Fee N/A
Loan   34 University Town Center-CA 0.8%    WFB WFB $10,250,000 $10,188,028 $8,413,876 $126.13 Refinance Green Valley Corporation Green Valley Corporation   1 Mixed Use Retail/Office/Multifamily Fee N/A
Loan   35 Lake Park Pointe Shopping Center 0.8%    WFB WFB $10,100,000 $10,075,619 $8,240,321 $129.03 Refinance Ari Golson Ari Golson   1 Retail Anchored Fee N/A
Loan 7 36 Stor-It Costa Mesa & Long Beach 0.8%    WFB WFB $9,750,000 $9,750,000 $9,750,000 $66.52 Refinance Craig N. Lyons Craig N. Lyons; Craig N. Lyons and Gretchen S. Lyons as trustees of the C. and G. Lyons Revocable Trust; David H. Clark as trustee of The Holly and Michael Trust   2        
Property   36.01 Stor-It Costa Mesa       $5,200,000 $5,200,000 $5,200,000             Self Storage Self Storage Fee N/A
Property   36.02 Stor-It Long Beach       $4,550,000 $4,550,000 $4,550,000             Self Storage Self Storage Fee N/A
Loan   37 220-55 46th Avenue Owners, Inc. 0.7%    NCB NCB $9,000,000 $8,993,124 $7,922,164 $28,824.12 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan 15 38 Bywater Mutual Homes, Inc. 0.7%    NCB NCB $8,466,545 $8,447,171 $6,966,995 $27,786.75 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   39 Easley Town Center - Back Eastern Strip 0.6%    BANA BANA $7,100,000 $7,091,894 $5,791,838 $114.26 Refinance Cedarwood Development Lenora J. Petrarca   1 Retail Shadow Anchored Fee N/A
Loan   40 Oceanside Self Storage 0.5%    BANA BANA $6,250,000 $6,250,000 $5,753,612 $14,952.15 Refinance Trico Development Inc. Michael Rolfes; Barry Adnams   1 Self Storage Self Storage Fee N/A
Loan   41 West Bench Plaza 0.5%    MSBNA MSMCH $6,150,000 $6,150,000 $5,175,850 $132.67 Refinance Jean Pierre Khoury; Dana Senit Henry Jean Pierre Khoury; Dana Senit Henry   1 Retail Shadow Anchored Fee N/A
Loan   42 Storage Choice - Westover Park 0.5%    BANA BANA $6,020,000 $6,020,000 $4,901,466 $68.73 Refinance Bob Ladd; Trudy Ladd Paul A. Glover; Ladd 1998 Real Properties, Ltd   1 Self Storage Self Storage Fee N/A
Loan   43 A Storage Place - Grand Junction East 0.5%    BANA BANA $6,000,000 $6,000,000 $6,000,000 $46.50 Refinance Darryl Flaming; Marta Valenzuela Darryl Flaming; Marta Valenzuela   1 Self Storage Self Storage Fee N/A
Loan   44 Shasta Executive Plaza 0.5%    WFB WFB $5,675,000 $5,675,000 $4,850,675 $99.67 Refinance Michael S. Orwitz; Allen Orwitz; Lea Orwitz; Michael Orwitz Living Trust; Allen Orwitz and Lea Orwitz Revocable Trust Michael S. Orwitz; Allen Orwitz; Lea Orwitz; Michael Orwitz Living Trust; Allen Orwitz and Lea Orwitz Revocable Trust   1 Office Suburban Fee N/A
Loan 16 45 Horizon Owners Corp. 0.4%    NCB NCB $5,500,000 $5,500,000 $4,346,842 $50,000.00 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   46 Extra Space Storage Irving 0.4%    BANA BANA $5,400,000 $5,400,000 $4,766,615 $94.36 Acquisition John Losey; Robert Barbera Alex Meshechok; Richard Schontz   1 Self Storage Self Storage Fee N/A
Loan   47 Storage Choice - League City 0.4%    BANA BANA $5,250,000 $5,250,000 $4,274,535 $64.48 Refinance Ladd Holdings Paul A. Glover; Ladd 1998 Real Properties, Ltd.   1 Self Storage Self Storage Fee N/A
Loan   48 Sun Valley Self-Storage 0.4%    WFB WFB $5,125,000 $5,125,000 $4,732,306 $95.92 Refinance Robert Kunert; Brandon Varon; Amy Ashley Jackson; Rachel Sarah Varon; The Varon 2010 Children’s Trust Robert Kunert; Brandon Varon; Amy Ashley Jackson; Rachel Sarah Varon; The Varon 2010 Children’s Trust   1 Self Storage Self Storage Fee N/A
Loan 17 49 Henson Studio 0.4%    MSBNA MSMCH $5,100,000 $5,100,000 $79,749 $63.80 Refinance Jim Henson Family The Jim Henson Company, Inc.   1 Office Suburban Fee N/A
Loan   50 A Storage Place - Grand Junction West 0.4%    BANA BANA $5,000,000 $5,000,000 $5,000,000 $69.70 Refinance Darryl Flaming Darryl Flaming   1 Self Storage Self Storage Fee N/A
Loan   51 Westport Glendale Self-Storage 0.4%    WFB WFB $5,000,000 $5,000,000 $4,610,936 $61.25 Acquisition Drew Hoeven Drew Hoeven   1 Self Storage Self Storage Fee N/A
Loan   52 Pleasant Hill Station 0.4%    WFB WFB $5,000,000 $4,983,760 $4,139,108 $203.42 Refinance Blake Miraglia Blake Miraglia   1 Retail Unanchored Fee N/A
Loan   53 Greensboro Industrial Portfolio 0.4%    WFB WFB $4,800,000 $4,800,000 $3,863,175 $75.25 Refinance Koury Corporation Koury Corporation   1 Industrial Flex Fee N/A
Loan   54 1111 Studewood 0.4%    MSBNA MSMCH $4,750,000 $4,750,000 $3,932,587 $293.86 Refinance Michael C. Davis; Oakland Family Trust Michael C. Davis; David Oakland   1 Retail Unanchored Fee N/A
Loan 7 55 Elgin Village & Cedar Breaks Centre 0.4%    BANA BANA $4,600,000 $4,600,000 $4,020,664 $159.35 Refinance Durham and Bassett Durham and Bassett   2        
Property   55.01 Elgin Village       $2,512,136 $2,512,136 $2,195,751             Retail Shadow Anchored Fee N/A
Property   55.02 Cedar Breaks Centre       $2,087,864 $2,087,864 $1,824,913             Retail Shadow Anchored Fee N/A
Loan   56 El Dorado Hills 0.4%    WFB WFB $4,550,000 $4,550,000 $4,032,867 $52.86 Refinance Mark Pirie; R. Matthew Moran Mark Pirie; R. Matthew Moran   1 Industrial Flex Fee N/A
Loan   57 Creekside Estates MHC 0.4%    BANA BANA $4,500,000 $4,500,000 $4,500,000 $23,936.17 Refinance Norma J. Nolt Norma J. Nolt   1 Manufactured Housing Manufactured Housing Fee N/A
Loan   58 La Costa Apartment Corp. 0.3%    NCB NCB $4,300,000 $4,287,902 $3,415,792 $45,135.81 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   59 North Ridge & Rossell North Shopping Center 0.3%    WFB WFB $4,030,000 $4,020,566 $3,304,335 $111.16 Acquisition David R. Fried David R. Fried   1 Retail Unanchored Fee N/A
Loan 9 60 Park Court Owners, Inc. 0.3%    NCB NCB $4,000,000 $3,988,963 $3,188,898 $31,911.70 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   61 West Gate House, Inc. 0.3%    NCB NCB $4,000,000 $3,988,570 $3,168,296 $32,963.39 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   62 Pacific Fletcher Parkway 0.3%    WFB WFB $3,500,000 $3,500,000 $3,221,133 $84.92 Refinance Richard C. Dentt Richard C. Dentt   1 Industrial Flex Fee N/A
Loan   63 2711 Henry Hudson Corp. 0.3%    NCB NCB $3,500,000 $3,497,343 $3,082,723 $71,374.35 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   64 Holliswood Owners Corp. 0.3%    NCB NCB $3,500,000 $3,490,286 $2,787,295 $13,321.70 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   65 Gatekeeper Storage 0.3%    BANA BANA $3,250,000 $3,250,000 $2,723,160 $49.96 Refinance Mark Nicholas Zanides Mark Nicholas Zanides; Yamel Zanides   1 Self Storage Self Storage Fee N/A
Loan   66 Belgravia Gardens Corp. 0.3%    NCB NCB $3,200,000 $3,186,702 $2,544,789 $44,883.13 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   67 Executive Towers Apartment Owners Corp. 0.3%    NCB NCB $3,100,000 $3,100,000 $2,725,000 $23,134.33 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   68 84 Drive Homes Inc. 0.2%    NCB NCB $3,000,000 $2,995,925 $2,380,886 $49,113.52 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   69 Springdale Pointe 0.2%    WFB WFB $2,630,000 $2,620,725 $1,933,644 $233.78 Refinance John G. Thompson; Paul M. Thrift; John G. Thompson Revocable Trust; Paul M. Thrift Revocable Trust John G. Thompson; Paul M. Thrift; John G. Thompson Revocable Trust; Paul M. Thrift Revocable Trust   1 Retail Unanchored Fee N/A
Loan   70 149 Spring Street 0.2%    BANA BANA $2,500,000 $2,500,000 $2,500,000 $142.05 Refinance Joshua Danzger Joshua Danzger   1 Mixed Use Multifamily/Retail Fee N/A
Loan   71 775 Loft Corp. 0.2%    NCB NCB $2,500,000 $2,495,961 $2,203,642 $415,993.48 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan 9 72 52 Riverside Drive Owners Corp. 0.2%    NCB NCB $2,500,000 $2,494,446 $2,219,001 $59,391.56 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   73 Hartsdale Highlands Tenants Corp. 0.2%    NCB NCB $2,500,000 $2,493,129 $1,994,483 $35,616.12 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   74 101 Ellwood Tenants Corp. 0.2%    NCB NCB $2,400,000 $2,396,726 $1,903,329 $33,287.86 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   75 Budget Self Storage of Mesa 0.2%    WFB WFB $2,000,000 $1,993,960 $1,795,090 $30.09 Refinance Jamie Fountain-Battley; The Estate of Candy S. Fountain Jamie Fountain-Battley; The Estate of Candy S. Fountain   1 Self Storage Self Storage Fee N/A
Loan   76 17 West Apartments Corp. 0.1%    NCB NCB $1,600,000 $1,600,000 $1,600,000 $44,444.44 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   77 4265 Webster Avenue Owners, Inc. 0.1%    NCB NCB $1,400,000 $1,396,114 $1,114,919 $26,848.35 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   78 20 Bond Owners Corp. 0.1%    NCB NCB $1,350,000 $1,347,856 $1,192,121 $192,550.80 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   79 415 West 57th Street Tenants Corporation 0.1%    NCB NCB $1,350,000 $1,346,246 $1,074,714 $53,849.83 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   80 The Bakery, Inc. 0.1%    NCB NCB $1,300,000 $1,299,004 $1,143,962 $81,187.73 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   81 Murray Hill Owners Corp. 0.1%    NCB NCB $1,275,000 $1,273,264 $1,011,510 $41,073.05 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   82 Alta Ave. Apartments Corp. 0.1%    NCB NCB $1,225,000 $1,224,070 $1,078,953 $26,610.22 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   83 McCorkle Cooperative Apartments, Inc. 0.1%    NCB NCB $1,215,000 $1,213,307 $960,055 $9,478.96 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   84 310 West 18th Street Owners Corp. 0.1%    NCB NCB $1,200,000 $1,196,637 $953,931 $79,775.79 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   85 Gramercy Equities Corp. 0.1%    NCB NCB $1,000,000 $1,000,000 $793,788 $100,000.00 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   86 Barclay Townhouses at Merrick II Owners Corp. 0.1%    NCB NCB $1,000,000 $998,667 $796,207 $26,991.01 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
Loan   87 782 West End Avenue Owners Corp. 0.1%    NCB NCB $800,000 $798,968 $640,377 $18,158.36 Refinance N/A N/A   1 Multifamily Cooperative Fee N/A
                                       
                                       

 

 

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

                                     
Property
Flag 		Footnotes Loan ID Property Name Address City County State Zip Code Year Built Year Renovated Size Units of
Measure 		Occupancy Rate(2) Occupancy Rate
As-of Date 		Appraised
Value 		Appraised Value
As-of Date 		  Mortgage
Rate
Loan 5, 6 1 Del Amo Fashion Center 3525 West Carson Street Torrance Los Angeles CA 90503 1961 2017 1,769,525 SF 85.2% 5/15/2017 $1,155,000,000 4/23/2017   3.6575%
Loan 5, 7, 8, 9, 10 2 Starwood Capital Group Hotel Portfolio               6,366 Rooms 74.6%   $956,000,000 4/23/2017   4.4860%
Property   2.01 Larkspur Landing Sunnyvale 748 North Mathilda Avenue Sunnyvale Santa Clara CA 94085 2000 N/A 126 Rooms 83.8% 3/31/2017 $52,100,000 4/23/2017    
Property   2.02 Larkspur Landing Milpitas 40 Ranch Drive Milpitas Santa Clara CA 95035 1998 N/A 124 Rooms 85.7% 3/31/2017 $43,900,000 4/23/2017    
Property   2.03 Larkspur Landing Campbell 550 West Hamilton Avenue Campbell Santa Clara CA 95008 2000 N/A 117 Rooms 84.3% 3/31/2017 $38,600,000 4/23/2017    
Property   2.04 Larkspur Landing San Francisco 690 Gateway Boulevard San Francisco San Mateo CA 94080 1999 N/A 111 Rooms 84.9% 3/31/2017 $31,800,000 4/23/2017    
Property   2.05 Larkspur Landing Pleasanton 5535 Johnson Drive Pleasanton Alameda CA 94588 1997 N/A 124 Rooms 82.9% 3/31/2017 $31,100,000 4/23/2017    
Property   2.06 Larkspur Landing Bellevue 15805 Southeast 37th Street Bellevue King WA 98006 1998 N/A 126 Rooms 78.8% 3/31/2017 $27,700,000 4/23/2017    
Property   2.07 Larkspur Landing Sacramento 555 Howe Avenue Sacramento Sacramento CA 95825 1998 N/A 124 Rooms 83.0% 3/31/2017 $20,700,000 4/23/2017    
Property   2.08 Hampton Inn Ann Arbor North 2300 Green Road Ann Arbor Washtenaw MI 48105 1988 2015 129 Rooms 73.9% 3/31/2017 $20,200,000 4/23/2017    
Property   2.09 Larkspur Landing Hillsboro 3133 Northeast Shute Road Hillsboro Washington OR 97124 1997 N/A 124 Rooms 74.1% 3/31/2017 $20,200,000 4/23/2017    
Property   2.10 Larkspur Landing Renton 1701 East Valley Road Renton King WA 98057 1998 N/A 127 Rooms 80.3% 3/31/2017 $20,000,000 4/23/2017    
Property   2.11 Holiday Inn Arlington Northeast Rangers Ballpark 1311 Wet ‘n Wild Way Arlington Tarrant TX 76011 2008 2013 147 Rooms 78.3% 3/31/2017 $19,200,000 4/23/2017    
Property   2.12 Residence Inn Toledo Maumee 1370 Arrowhead Drive Maumee Lucas OH 43537 2008 2016 108 Rooms 81.7% 3/31/2017 $19,000,000 4/23/2017    
Property   2.13 Residence Inn Williamsburg 1648 Richmond Road Williamsburg Willamsburg VA 23185 1999 2012 108 Rooms 73.0% 3/31/2017 $18,200,000 4/23/2017    
Property   2.14 Hampton Inn Suites Waco South 2501 Marketplace Drive Waco McLennan TX 76711 2008 2013 123 Rooms 77.7% 3/31/2017 $16,800,000 4/23/2017    
Property   2.15 Holiday Inn Louisville Airport Fair Expo 447 Farmington Avenue Louisville Jefferson KY 40209 2008 N/A 106 Rooms 72.9% 3/31/2017 $16,500,000 4/23/2017    
Property   2.16 Courtyard Tyler 7424 South Broadway Avenue Tyler Smith TX 75703 2010 2016 121 Rooms 58.8% 3/31/2017 $16,200,000 4/23/2017    
Property   2.17 Hilton Garden Inn Edison Raritan Center 50 Raritan Center Parkway Edison Middlesex NJ 08837 2002 2014 132 Rooms 78.1% 3/31/2017 $16,200,000 4/23/2017    
Property   2.18 Hilton Garden Inn St. Paul Oakdale 420 Inwood Avenue North Oakdale Washington MN 55128 2005 2013 116 Rooms 80.0% 3/31/2017 $16,000,000 4/23/2017    
Property   2.19 Residence Inn Grand Rapids West 3451 Rivertown Point Court Southwest Grandville Kent MI 49418 2000 2017 90 Rooms 72.6% 3/31/2017 $15,800,000 4/23/2017    
Property   2.20 Peoria, AZ Residence Inn 8435 West Paradise Lane Peoria Maricopa AZ 85382 1998 2013 90 Rooms 80.8% 3/31/2017 $15,700,000 4/23/2017    
Property   2.21 Hampton Inn Suites Bloomington Normal 320 South Towanda Avenue Normal Mclean IL 61761 2007 2015 128 Rooms 70.8% 3/31/2017 $15,600,000 4/23/2017    
Property   2.22 Courtyard Chico 2481 Carmichael Drive Chico Butte CA 95928 2005 2015 90 Rooms 84.6% 3/31/2017 $15,300,000 4/23/2017    
Property   2.23 Hampton Inn Suites Kokomo 2920 South Reed Road Kokomo Howard IN 46902 1997 2013 105 Rooms 77.9% 3/31/2017 $14,800,000 4/23/2017    
Property   2.24 Hampton Inn Suites South Bend 52709 Indiana State Road 933 South Bend St. Joseph IN 46637 1997 2014 117 Rooms 69.9% 3/31/2017 $14,800,000 4/23/2017    
Property   2.25 Courtyard Wichita Falls 3800 Tarry Street Wichita Falls Wichita TX 76308 2009 2017 93 Rooms 77.4% 3/31/2017 $14,100,000 4/23/2017    
Property   2.26 Hampton Inn Morehead 4035 Arendell Street Morehead City Carteret NC 28557 1991 2017 118 Rooms 66.6% 3/31/2017 $13,700,000 4/23/2017    
Property   2.27 Residence Inn Chico 2485 Carmichael Drive Chico Butte CA 95928 2005 2014 78 Rooms 88.0% 3/31/2017 $13,300,000 4/23/2017    
Property   2.28 Courtyard Lufkin 2130 South First Street Lufkin Angelina TX 75901 2009 2017 101 Rooms 64.9% 3/31/2017 $12,700,000 4/23/2017    
Property   2.29 Hampton Inn Carlisle 1164 Harrisburg Pike Carlisle Cumberland PA 17013 1997 2014 97 Rooms 76.1% 3/31/2017 $12,600,000 4/23/2017    
Property   2.30 Springhill Suites Williamsburg 1644 Richmond Road Williamsburg James City VA 23185 2002 2012 120 Rooms 71.7% 3/31/2017 $12,600,000 4/23/2017    
Property   2.31 Fairfield Inn Bloomington 120 South Fairfield Drive Bloomington Monroe IN 47404 1995 2015 105 Rooms 87.1% 3/31/2017 $12,500,000 4/23/2017    
Property   2.32 Waco Residence Inn 501 South University Parks Drive Waco Mclennan TX 76706 1997 2012 78 Rooms 82.0% 3/31/2017 $12,200,000 4/23/2017    
Property   2.33 Holiday Inn Express Fishers 9791 North by Northeast Boulevard Fishers Hamilton IN 46037 2000 2012 115 Rooms 67.1% 3/31/2017 $11,400,000 4/23/2017    
Property   2.34 Larkspur Landing Folsom 121 Iron Point Road Folsom Sacramento CA 95630 2000 N/A 84 Rooms 86.4% 3/31/2017 $11,100,000 4/23/2017    
Property   2.35 Springhill Suites Chicago Naperville Warrenville 4305 Weaver Parkway Warrenville Peoria IL 60555 1997 2013 128 Rooms 67.1% 3/31/2017 $10,500,000 4/23/2017    
Property   2.36 Holiday Inn Express & Suites Paris 3025 Northeast Loop 286 Paris Lamar TX 75460 2009 N/A 84 Rooms 72.6% 3/31/2017 $10,400,000 4/23/2017    
Property   2.37 Toledo Homewood Suites 1410 Arrowhead Drive Toledo Lucas OH 43537 1997 2014 78 Rooms 82.2% 3/31/2017 $10,400,000 4/23/2017    
Property   2.38 Grand Rapids Homewood Suites 3920 Stahl Drive Southeast Grand Rapids Kent MI 49546 1997 2013 78 Rooms 84.1% 3/31/2017 $10,100,000 4/23/2017    
Property   2.39 Cheyenne Fairfield Inn & Suites 1415 Stillwater Avenue Cheyenne Laramie WY 82009 1994 2013 60 Rooms 74.6% 3/31/2017 $9,400,000 4/23/2017    
Property   2.40 Fairfield Inn Laurel 13700 Baltimore Avenue Laurel Prince Georges MD 20707 1988 2013 109 Rooms 79.9% 3/31/2017 $9,400,000 4/23/2017    
Property   2.41 Courtyard Akron Stow 4047 Bridgewater Parkway Stow Summit OH 44224 2005 2014 101 Rooms 65.9% 3/31/2017 $9,200,000 4/23/2017    
Property   2.42 Larkspur Landing Roseville 1931 Taylor Road Roseville Placer CA 95661 1999 N/A 90 Rooms 79.5% 3/31/2017 $8,700,000 4/23/2017    
Property   2.43 Towneplace Suites Bloomington 105 South Franklin Road Bloomington Monroe IN 47404 2000 2013 83 Rooms 89.1% 3/31/2017 $8,700,000 4/23/2017    
Property   2.44 Hampton Inn Danville 97 Old Valley School Road Danville Montour PA 17821 1998 2013 71 Rooms 80.0% 3/31/2017 $8,600,000 4/23/2017    
Property   2.45 Holiday Inn Norwich 10 Laura Boulevard Norwich New London CT 06360 1975 2013 135 Rooms 56.7% 3/31/2017 $8,500,000 4/23/2017    
Property   2.46 Hampton Inn Suites Longview North 3044 North Eastman Road Longview Gregg TX 75605 2008 2013 91 Rooms 63.8% 3/31/2017 $8,400,000 4/23/2017    
Property   2.47 Springhill Suites Peoria Westlake 2701 West Lake Avenue Peoria Peoria IL 61615 2000 2013 124 Rooms 63.3% 3/31/2017 $8,400,000 4/23/2017    
Property   2.48 Hampton Inn Suites Buda 1201 Cabelas Drive Buda Hays TX 78610 2008 N/A 74 Rooms 74.5% 3/31/2017 $8,300,000 4/23/2017    
Property   2.49 Shawnee Hampton Inn 4851 North Kickapoo Shawnee Pottawatomie OK 74804 1996 2013 63 Rooms 77.6% 3/31/2017 $8,300,000 4/23/2017    
Property   2.50 Racine Fairfield Inn 6421 Washington Racine Racine WI 53406 1991 2016 62 Rooms 68.6% 3/31/2017 $8,100,000 4/23/2017    
Property   2.51 Hampton Inn Selinsgrove Shamokin Dam 3 Stetler Avenue Shamokin Dam Snyder PA 17876 1996 2013 75 Rooms 75.6% 3/31/2017 $7,900,000 4/23/2017    
Property   2.52 Holiday Inn Express & Suites Terrell 300 Tanger Drive Terrell Kaufman TX 75160 2007 2013 68 Rooms 84.0% 3/31/2017 $7,500,000 4/23/2017    
Property   2.53 Westchase Homewood Suites 2424 Rogerdale Road Houston Harris TX 77042 1998 2016 96 Rooms 63.4% 3/31/2017 $9,800,000 4/23/2017    
Property   2.54 Holiday Inn Express & Suites Tyler South 2421 East Southeast Loop 323 Tyler Smith TX 75701 2000 2015 88 Rooms 65.9% 3/31/2017 $7,200,000 4/23/2017    
Property   2.55 Holiday Inn Express & Suites Huntsville 148 Interstate 45 South Huntsville Walker TX 77340 2008 2013 87 Rooms 65.5% 3/31/2017 $6,900,000 4/23/2017    
Property   2.56 Hampton Inn Sweetwater 302 Southeast Georgia Avenue Sweetwater Nolan TX 79556 2009 N/A 72 Rooms 62.9% 3/31/2017 $6,300,000 4/23/2017    
Property   2.57 Comfort Suites Buda Austin South 15295 South Interstate 35 Building 800 Buda Hays TX 78610 2009 N/A 72 Rooms 76.8% 3/31/2017 $5,300,000 4/23/2017    
Property   2.58 Fairfield Inn & Suites Weatherford 175 Alford Drive Weatherford Parker TX 76086 2009 2016 86 Rooms 63.4% 3/31/2017 $5,000,000 4/23/2017    
Property   2.59 Holiday Inn Express & Suites Altus 2812 East Broadway Street Altus Jackson OK 73521 2008 2013 68 Rooms 67.4% 3/31/2017 $4,600,000 4/23/2017    
Property   2.60 Comfort Inn & Suites Paris 3035 Northeast Loop 286 Paris Lamar TX 75460 2009 N/A 56 Rooms 67.4% 3/31/2017 $3,600,000 4/23/2017    
Property   2.61 Hampton Inn Suites Decatur 110 US-287 Decatur Wise TX 76234 2008 2013 74 Rooms 64.6% 3/31/2017 $3,600,000 4/23/2017    
Property   2.62 Holiday Inn Express & Suites Texarkana East 5210 Crossroads Parkway Texarkana Miller AR 71854 2009 N/A 88 Rooms 66.5% 3/31/2017 $4,100,000 4/23/2017    
Property   2.63 Mankato Fairfield Inn 141 Apache Place Mankato Blue Earth MN 56001 1997 2016 61 Rooms 58.0% 3/31/2017 $3,600,000 4/23/2017    
Property   2.64 Candlewood Suites Texarkana 2901 South Cowhorn Creek Loop Texarkana Bowie TX 75503 2009 2014 80 Rooms 75.0% 3/31/2017 $2,600,000 4/23/2017    
Property   2.65 Country Inn & Suites Houston Intercontinental Airport East 20611 Highway 59 Humble Harris TX 77338 2001 2017 62 Rooms 54.1% 3/31/2017 $3,200,000 4/23/2017    
Loan 5 3 Westchester One 44 South Broadway; 120 Westchester Avenue White Plains Westchester NY 10601 1976 2016 907,436 SF 87.8% 6/1/2017 $173,000,000 4/19/2017   4.0760%    
Loan 5, 6, 11 4 Market Street - The Woodlands 9595 Six Pines Drive The Woodlands Montgomery TX 77380 2004 2012 492,082 SF 92.5% 5/1/2017 $326,190,000 4/11/2017   4.0850%    
Loan 5, 12 5 Olympic Tower 645, 647, 651 Fifth Avenue and 10 East 52nd Street New York New York NY 10022 1905; 1930; 1973 2017 525,372 SF 98.8% 4/27/2017 $1,900,000,000 4/1/2017   3.95394737%    
Loan   6 Sprouts Farmers Market 1028, 32, 36, 38, 58, 68, 78, 88, 98 East Brokaw Road San Jose Santa Clara CA 95131 2016 N/A 143,479 SF 95.3% 4/1/2017 $107,600,000 4/10/2017   3.9700%    
Loan   7 270 Corporate Center 20201, 20250, 20251, 20300 Century Boulevard Germantown Montgomery MD 20874 1983 2014 449,443 SF 87.8% 5/11/2017 $71,500,000 1/26/2017   4.9170%    
Loan 5, 6, 7, 8 8 iStar Leased Fee Portfolio                       $346,160,000     3.7950%    
Property   8.01 Hilton Salt Lake 255 South West Temple Salt Lake City Salt Lake UT 84101 1983 2012 499 Rooms N/A N/A $79,900,000 2/20/2017        
Property   8.02 Doubletree Seattle Airport 18740 International Boulevard Seattle King WA 98188 1969 2011 850 Rooms N/A N/A $75,700,000 2/27/2017        
Property   8.03 Doubletree Mission Valley 7450 Hazard Center Drive San Diego San Diego CA 92108 1991 2012 300 Rooms N/A N/A $55,000,000 2/16/2017        
Property   8.04 One Ally Center 500 Woodward Avenue Detroit Wayne MI 48226 1992 N/A 957,355 SF N/A N/A $46,140,000 2/23/2017        
Property   8.05 Doubletree Sonoma 1 Doubletree Drive Rohnert Park Sonoma CA 94928 1987 2016 245 Rooms N/A N/A $27,700,000 2/15/2017        
Property   8.06 Doubletree Durango 501 Camino Del Rio Durango La Plata CO 81301 1986 2009 159 Rooms N/A N/A $24,400,000 2/17/2017        
Property   8.07 Northside Forsyth Hospital Medical Center 4150 Deputy Bill Cantrell Memorial Road Cumming Forsyth GA 30040 2017 N/A 92,573 SF N/A N/A $11,000,000 2/22/2017        
Property   8.08 NASA/JPSS Headquarters 7700 and 7720 Hubble Drive Lanham Prince George’s MD 20706 1994 N/A 120,000 SF N/A N/A $7,550,000 2/15/2017        
Property   8.09 Dallas Market Center: Sheraton Suites 2101 North Stemmons Freeway Dallas Dallas TX 75207 1989 2017 251 Rooms N/A N/A $6,000,000 2/20/2017        
Property   8.10 Dallas Market Center: Marriott Courtyard 2150 Market Center Boulevard Dallas Dallas TX 75207 1989 2015 184 Rooms N/A N/A $5,400,000 2/20/2017        
Property   8.11 The Buckler Apartments 401 West Michigan Street Milwaukee Milwaukee WI 53203 1977 2016 207 Units N/A N/A $5,300,000 2/17/2017        
Property   8.12 Lock-Up Self Storage Facility 221 American Boulevard West Bloomington Hennepin MN 55420 2008 N/A 104,000 SF N/A N/A $2,070,000 2/21/2017        
Loan 5, 7, 8, 13, 14 9 Gateway Net Lease Portfolio               5,296,943 SF 100.0%   $785,215,000     3.56283%    
Property   9.01 BAE Systems 4300 Airport Expressway Fort Wayne Allen IN 46801 2015 N/A 333,750 SF 100.0% 6/1/2017 $65,400,000 2/22/2017        
Property   9.02 FedEx (Stratford) 825 Lordship Boulevard Stratford Fairfield CT 06615 2016 N/A 225,198 SF 100.0% 6/1/2017 $63,000,000 2/24/2017        
Property   9.03 FedEx (Baltimore) 101 Bethlehem Boulevard Edgemere Baltimore MD 21219 2016 N/A 306,016 SF 100.0% 6/1/2017 $58,000,000 2/27/2017        
Property   9.04 Harman 30001 Cabot Drive Novi Oakland MI 48377 2015 N/A 188,042 SF 100.0% 6/1/2017 $46,200,000 3/2/2017        
Property   9.05 GE Aviation (Lafayette) 3720 US Highway 52 S Lafayette Tippecanoe IN 47905 2015 N/A 306,406 SF 100.0% 6/1/2017 $44,000,000 2/22/2017        
Property   9.06 GoDaddy 2155 East GoDaddy Way Tempe Maricopa AZ 85284 2014 N/A 150,000 SF 100.0% 6/1/2017 $39,000,000 2/24/2017        
Property   9.07 Carrier 16011 Applewhite Road San Antonio Bexar TX 78264 2014 N/A 517,000 SF 100.0% 6/1/2017 $38,500,000 2/23/2017        
Property   9.08 Emerus 8686 New Trails Drive The Woodlands Montgomery TX 77381 2000 N/A 95,640 SF 100.0% 6/1/2017 $31,300,000 2/24/2017        
Property   9.09 Cardinal Health 6000 Rosa Parks Boulevard Detroit Wayne MI 48208 2015 N/A 275,951 SF 100.0% 6/1/2017 $30,450,000 2/21/2017        
Property   9.10 TE Connectivity 501 Shenandoah Drive Shakopee Scott MN 55379 2014 N/A 176,648 SF 100.0% 6/1/2017 $30,150,000 2/27/2017        
Property   9.11 FCA LLC 2348 FM 464 Seguin Guadalupe TX 78155 2012 N/A 300,000 SF 100.0% 6/1/2017 $28,400,000 2/22/2017        
Property   9.12 FedEx (Staunton) 7 Industry Way Staunton Staunton VA 24401 2016 N/A 225,198 SF 100.0% 6/1/2017 $23,900,000 3/2/2017        
Property   9.13 QuadPackaging (Proteus) 1 & 3 West World Packaging Circle Franklin Milwaukee WI 53132 2006 N/A 205,000 SF 100.0% 6/1/2017 $20,000,000 2/24/2017        
Property   9.14 QuadPackaging (Transpak) 2 & 4 West World Packaging Circle Franklin Milwaukee WI 53132 2006 N/A 218,000 SF 100.0% 6/1/2017 $19,800,000 2/24/2017        
Property   9.15 T-Mobile 820 Tom Martin Drive Birmingham Jefferson AL 35211 1996 2014 66,500 SF 100.0% 6/1/2017 $18,475,000 2/23/2017        
Property   9.16 Sikorsky Aircraft 1727 South Main Street Dallas Tarrant TX 75261 2008 N/A 150,975 SF 100.0% 6/1/2017 $17,900,000 2/17/2017        
Property   9.17 Vatterott College 8580 Evans Avenue Berkeley St. Louis MO 63121 2007 N/A 90,000 SF 100.0% 6/1/2017 $16,600,000 2/15/2017        
Property   9.18 Comcast 12645 Corporate Lakes Drive Fort Myers Lee FL 33931 2008 N/A 57,260 SF 100.0% 6/1/2017 $14,900,000 2/24/2017        
Property   9.19 Alfa Laval 5400 International Trade Drive Richmond Henrico VA 23231 1990 2005 180,252 SF 100.0% 6/1/2017 $13,600,000 2/24/2017        
Property   9.20 LKQ Corporation (New Braunfels) 5545 Goodwin Lane New Braunfels Comal TX 78130 2016 N/A 98,771 SF 100.0% 6/1/2017 $13,400,000 2/22/2017        
Property   9.21 Hitachi 1375 North 28th Avenue Irving Dallas TX 75261 2000 2012 72,056 SF 100.0% 6/1/2017 $12,800,000 2/22/2017        
Property   9.22 Cameron 2503 South Main Street Mansfield Tioga PA 16933 2013 N/A 75,000 SF 100.0% 6/1/2017 $12,175,000 2/21/2017        
Property   9.23 Alliance Data 220 West Schrock Road Westerville Franklin OH 43081 1990 2005 100,800 SF 100.0% 6/1/2017 $11,550,000 2/17/2017        
Property   9.24 Synchrony Financial 140 Wekiva Springs Road Longwood Seminole FL 32779 1983 N/A 67,775 SF 100.0% 6/1/2017 $10,750,000 2/22/2017        
Property   9.25 Baxalta (Barry Pointe) 9500 NE 82nd Terrace Kansas City Clay MO 64158 2017 N/A 16,686 SF 100.0% 6/1/2017 $8,250,000 8/8/2017        
Property   9.26 Baxalta (Casselberry) 1385 State Road 436 Casselberry Seminole FL 32707 2017 N/A 16,694 SF 100.0% 6/1/2017 $7,850,000 10/9/2017        
Property   9.27 Baxalta (Mounds View) 2325 County Road 10 Mounds View Ramsey MN 55112 2015 N/A 16,694 SF 100.0% 6/1/2017 $7,420,000 2/27/2017        
Property   9.28 Baxalta (Grand Rapids) 4020 Sparks Drive SE Grand Rapids Kent MI 42595 2014 N/A 16,694 SF 100.0% 6/1/2017 $7,400,000 2/20/2017        
Property   9.29 Gerdau 4265 West Tompkins Avenue Las Vegas Clark NV 89103 1986 2015 46,976 SF 100.0% 6/1/2017 $7,400,000 3/1/2017        
Property   9.30 Baxalta (Wausau) 3201 Rib Mountain Drive Wausau Marathon WI 54401 2015 N/A 16,694 SF 100.0% 6/1/2017 $7,200,000 2/17/2017        
Property   9.31 Baxalta (Springfield) 1815 McCurry Road Springfield Greene MO 65807 2015 N/A 16,694 SF 100.0% 6/1/2017 $7,000,000 2/27/2017        
Property   9.32 LKQ (Salisbury) 1001 Carrier Drive Charlotte Mecklenburg NC 28216 1960 2005 205,100 SF 100.0% 6/1/2017 $7,000,000 2/23/2017        
Property   9.33 Baxalta (Ankeny) 725 SE Oralabor Road Ankeny Polk IA 50021 2015 N/A 16,694 SF 100.0% 6/1/2017 $6,600,000 3/1/2017        
Property   9.34 H&E Equipment Services (San Antonio) 5327 and 5423 Tex-Con Road San Antonio Bexar TX 78220 2015 N/A 26,535 SF 100.0% 6/1/2017 $5,800,000 2/23/2017        
Property   9.35 H&E Equipment Services (New Orleans) 4202 Almonaster Avenue New Orleans Orleans Parish LA 70126 2015 N/A 18,808 SF 100.0% 6/1/2017 $5,450,000 2/27/2017        
Property   9.36 GE Aviation (Pompano) 2705 Gateway Drive Pompano Beach Broward FL 33069 1985 2012 30,892 SF 100.0% 6/1/2017 $5,100,000 2/22/2017        
Property   9.37 Saint-Gobain 30 Sibley Drive Russellville Franklin AL 35654 2009; 2014 N/A 102,950 SF 100.0% 6/1/2017 $4,600,000 2/17/2017        
Property   9.38 H&E Equipment Services (Columbia) 1031 Buckner Park Drive Columbia Richland SC 29203 2015 N/A 19,380 SF 100.0% 6/1/2017 $4,550,000 2/20/2017        
Property   9.39 H&E Equipment Services (Yukon) 10700 NW 4th Street Yukon Oklahoma City OK 73099 2015 N/A 19,608 SF 100.0% 6/1/2017 $4,490,000 2/20/2017        
Property   9.40 LKQ Corporation (Toledo) 6180 Hagman Road Toledo Lucas OH 43612 1975; 2012 2013 207,998 SF 100.0% 6/1/2017 $4,475,000 2/22/2017        
Property   9.41 H&E Equipment Services (Greer) 585 Brookshire Road Greer Spartanburg SC 29651 2015 N/A 19,608 SF 100.0% 6/1/2017 $4,380,000 2/17/2017        
Loan 9 10 200 Center Anaheim 200 & 295 West Center Street Promenade Anaheim Orange CA 92805 1991 2015 191,556 SF 100.0% 6/1/2017 $63,400,000 7/1/2017   4.1950%    
Loan 7 11 Stor-It Southern California Portfolio               357,999 SF 91.6%   $100,000,000     4.1000%    
Property   11.01 Stor-It Marina Del Rey 4064 & 4068 Del Rey Avenue Los Angeles Los Angeles CA 90292 1988 N/A 87,410   88.9% 3/26/2017 $36,800,000 2/24/2017        
Property   11.02 Stor-It Aliso Viejo 51 Argonaut Aliso Viejo Orange CA 92656 1990 N/A 76,781   92.0% 3/26/2017 $20,900,000 2/21/2017        
Property   11.03 Stor-It Mission Viejo 23552 Madero Mission Viejo Orange CA 92691 1987 N/A 68,415   90.4% 3/26/2017 $15,500,000 2/21/2017        
Property   11.04 Stor-It Downey 9641 Imperial Highway Downey Los Angeles CA 90242 2000 N/A 66,962   94.1% 3/26/2017 $14,300,000 2/20/2017        
Property   11.05 Stor-It San Juan Capistrano 32981 Calle Aviador San Juan Capistrano Orange CA 92675 1989 N/A 58,431   93.4% 3/26/2017 $12,500,000 2/21/2017        
Loan   12 Richmond Marriott Short Pump 4240 Dominion Boulevard Glen Allen Henrico VA 23060 2001 2015 243 Rooms 69.3% 4/30/2017 $39,100,000 3/3/2017   4.4900%    
Loan 6 13 Charlotte Southpark Marriott 2200 Rexford Road Charlotte Mecklenburg NC 28211 1984 2017 199 Rooms 75.6% 2/28/2017 $46,600,000 3/31/2017   4.9000%    
Loan   14 36 East 14th Street 36 East 14th Street New York New York NY 10003 2006 N/A 5,066 SF 100.0% 6/1/2017 $40,700,000 3/17/2017   4.4200%    
Loan   15 Capital Bank Plaza 333 Fayetteville Street Raleigh Wake NC 27601 1965 2002 148,142 SF 95.7% 4/24/2017 $32,000,000 3/7/2017   4.6800%    
Loan   16 The Center At Split Rock 698-708 Bridgeport Avenue Shelton Fairfield CT 06484 2007 N/A 91,197 SF 98.8% 5/1/2017 $35,100,000 4/7/2017   4.1200%    
Loan 8 17 Marriott Minneapolis Northwest 7025 Northland Drive North Brooklyn Park Hennepin MN 55428 1989 2012 230 Rooms 72.0% 3/31/2017 $30,300,000 12/20/2016   4.9300%    
Loan 5, 6 18 Crossgates Commons 161 Washington Avenue Extension Albany Albany NY 12205 1994 N/A 437,286 SF 90.7% 4/5/2017 $55,750,000 4/7/2017   4.6420%    
Loan   19 SouthBridge Office Park 2000-2100 SouthBridge Parkway Birmingham Jefferson AL 35209 1984 N/A 225,162 SF 88.3% 3/31/2017 $28,500,000 2/13/2017   4.3900%    
Loan   20 Jacksonville Hilton Hotels 1201 Kings Avenue Jacksonville Duval FL 32207 2009 N/A 221 Rooms 84.5% 4/30/2017 $25,000,000 1/11/2017   5.2700%    
Loan   21 Williamsburg Plaza 2900 Williamsburg Terrace Platte City Platte MO 64079 2000 2015 252 Units 90.5% 4/12/2017 $25,300,000 2/24/2017   4.7000%    
Loan   22 Park Oaks Shopping Center 16522, 16602-16620 and 16622-16668 San Pedro Avenue San Antonio Bexar TX 78232 1985-2007 N/A 184,238 SF 93.0% 4/25/2017 $23,780,000 3/27/2017   4.6200%    
Loan 7 23 StorPlace Self Storage Portfolio               309,063 SF 91.5%   $31,600,000     4.3400%    
Property   23.01 StorPlace of Old Hickory Blvd 14977 Old Hickory Boulevard Nashville Davidson TN 37211 1995 N/A 80,221   90.7% 1/19/2017 $9,200,000 1/26/2017        
Property   23.02 StorPlace of Rutherford Blvd 2615 South Rutherford Boulevard Murfreesboro Rutherford TN 37130 2004 N/A 72,599   93.2% 1/19/2017 $8,100,000 1/26/2017        
Property   23.03 StorPlace of Lascassas 2079 Lascassas Pike Murfreesboro Rutherford TN 37130 2010 N/A 67,763   91.5% 1/19/2017 $6,900,000 1/26/2017        
Property   23.04 StorPlace of Veterans Parkway 1720 Veterans Parkway Murfreesboro Rutherford TN 37128 2009 N/A 88,480   91.0% 1/19/2017 $7,400,000 1/26/2017        
Loan   24 Abington House - Retail 500 West 30th Street New York New York NY 10001 2015 N/A 25,077 SF 95.8% 3/1/2017 $34,700,000 3/9/2017   3.9900%    
Loan   25 Windhaven Park 6101 Windhaven Parkway Plano Collin County TX 75093 2007 N/A 86,766 SF 100.0% 4/27/2017 $24,100,000 3/5/2017   4.4250%    
Loan   26 Lawndale Plaza 4320 Marine Avenue; 4320 Marine Avenue Rear; 4329, 4333, 4337 West 153rd Street; 15202,15120,15128 Hawthorne Boulevard Lawndale Los Angeles CA 90260 1956 N/A 84,141 SF 100.0% 3/1/2017 $28,700,000 2/16/2017   4.5400%    
Loan   27 SoCal Self Storage - Los Angeles, CA 2240 Sawtelle Boulevard Los Angeles Los Angeles CA 90064 1998 N/A 50,064 SF 89.4% 4/21/2017 $25,700,000 2/24/2017   4.1650%    
Loan   28 Comfort Inn Hotel Circle 2485 Hotel Circle Place San Diego San Diego CA 92108 1970 2012-2017 199 Rooms 79.4% 4/30/2017 $26,400,000 2/20/2017   4.8600%    
Loan   29 Armory Owners, Inc. 529 West 42nd Street New York New York NY 10036 1912 1999 156 Units 95.0% 2/14/2017 $164,300,000 2/14/2017   3.8100%    
Loan   30 Brenden Theatres 531 Davis Street Vacaville Solano CA 95688 1998 2017 66,650 SF 100.0% 6/1/2017 $21,200,000 3/22/2017   4.7000%    
Loan   31 Manchester Plaza 14244 -14260 Manchester Road Manchester St. Louis MO 63011 1976 2004; 2017 130,934 SF 88.8% 1/1/2017 $19,850,000 4/12/2017   4.3200%    
Loan   32 Temescal Village Plaza 1181-1199 Magnolia Avenue Corona Riverside CA 92879 1983 N/A 117,670 SF 96.5% 4/27/2017 $17,000,000 3/19/2017   4.7450%    
Loan   33 Safe Storage Van Nuys 14601 Sherman Way Van Nuys Los Angeles CA 91405 2000 N/A 55,581 SF 94.0% 3/29/2017 $17,500,000 3/29/2017   4.4900%    
Loan   34 University Town Center-CA 1101 Pacific Avenue Santa Cruz Santa Cruz CA 95060 1999 N/A 80,773 SF 83.3% 3/31/2017 $20,450,000 10/5/2016   4.8900%    
Loan   35 Lake Park Pointe Shopping Center 1300-1358 East 47th Street Chicago Cook IL 60653 1999 N/A 78,088 SF 92.2% 4/5/2017 $20,700,000 2/10/2017   4.7000%    
Loan 7 36 Stor-It Costa Mesa & Long Beach               146,571 SF 93.7%   $32,890,000     4.1000%    
Property   36.01 Stor-It Costa Mesa 961 West 17th Street Costa Mesa Orange CA 92627 1986 N/A 70,901   91.0% 3/26/2017 $17,250,000 2/15/2017        
Property   36.02 Stor-It Long Beach 2601 East South Street Long Beach Los Angeles CA 90805 1986 N/A 75,670   96.3% 3/26/2017 $15,640,000 3/2/2017        
Loan   37 220-55 46th Avenue Owners, Inc. 220-55 46th Avenue Bayside Queens NY 11361 1962 2002 312 Units 95.0% 3/13/2017 $96,650,000 3/13/2017   3.8800%    
Loan 15 38 Bywater Mutual Homes, Inc. 1800-1917 Copeland Street & 901-912 Royal Street Annapolis Anne Arundel MD 21401 1970; 1972 2013 304 Units 96.0% 1/13/2017 $38,000,000 1/13/2017   4.9600%    
Loan   39 Easley Town Center - Back Eastern Strip 211-249 & 265 Rolling Hills Circle Easley Pickens SC 29640 2013 N/A 62,066 SF 94.4% 4/17/2017 $9,800,000 3/21/2017   4.6900%    
Loan   40 Oceanside Self Storage 2121 Oceanside Blvd Oceanside San Diego CA 92054 1961 N/A 418 Units 90.0% 4/25/2017 $10,300,000 3/9/2017   4.7680%    
Loan   41 West Bench Plaza 8011-8093 West 3500 South Magna Salt Lake UT 84044 1998; 2004 N/A 46,357 SF 87.0% 3/27/2017 $8,880,000 3/30/2017   4.8200%    
Loan   42 Storage Choice - Westover Park 141 Maple Leaf Drive League City Galveston TX 77573 2010 N/A 87,588 SF 86.9% 5/8/2017 $8,600,000 4/5/2017   4.6390%    
Loan   43 A Storage Place - Grand Junction East 2980 North Avenue & 501 Centennial Road Grand Junction Mesa CO 81504 1998 N/A 129,042 SF 85.0% 3/31/2017 $10,950,000 3/9/2017   4.0650%    
Loan   44 Shasta Executive Plaza 1900 Churn Creek Road Redding Shasta CA 96002 1986 N/A 56,937 SF 93.2% 3/13/2017 $9,800,000 3/2/2017   4.4500%    
Loan 16 45 Horizon Owners Corp. 42 Pine Street Yonkers Westchester NY 10701 1964 2001 110 Units 97.0% 10/2/2016 $10,970,000 10/2/2016   3.7900%    
Loan   46 Extra Space Storage Irving 2300 Imperial Drive Irving Dallas TX 75062 1986 2010 57,228 SF 90.7% 3/5/2017 $7,490,000 4/1/2017   4.7930%    
Loan   47 Storage Choice - League City 502 FM W 646 League City Galveston TX 77539 2011 N/A 81,425 SF 91.1% 5/8/2017 $7,500,000 4/5/2017   4.6390%    
Loan   48 Sun Valley Self-Storage 10711 Vinedale Street Los Angeles Los Angeles CA 91352 2003 N/A 53,431 SF 96.8% 2/10/2017 $10,110,000 2/14/2017   4.9500%    
Loan 17 49 Henson Studio 1416 North La Brea Avenue Los Angeles Los Angeles CA 90028 1917-1971 N/A 79,940 SF 100.0% 6/1/2017 $21,900,000 3/1/2017   4.7600%    
Loan   50 A Storage Place - Grand Junction West 2384 Patterson Road Grand Junction Mesa CO 81505 1995 N/A 71,735 SF 96.5% 4/12/2017 $8,810,000 3/9/2017   4.0650%    
Loan   51 Westport Glendale Self-Storage 5801 West San Miguel Avenue Glendale Maricopa AZ 85301 1974 N/A 81,638 SF 89.9% 3/31/2017 $7,900,000 1/5/2017   4.9000%    
Loan   52 Pleasant Hill Station 2442 Pleasant Hill Road Duluth Gwinnett GA 30096 2000 N/A 24,500 SF 100.0% 3/10/2017 $7,125,000 1/10/2017   5.1300%    
Loan   53 Greensboro Industrial Portfolio 214, 218 East JJ Drive Greensboro Guilford NC 27406 2000; 2001 N/A 63,791 SF 100.0% 1/31/2017 $7,350,000 4/3/2017   4.3000%    
Loan   54 1111 Studewood 1111 Studewood Street Houston Harris TX 77008 2011 N/A 16,164 SF 100.0% 5/10/2017 $7,370,000 2/15/2017   5.1500%    
Loan 7 55 Elgin Village & Cedar Breaks Centre               28,868 SF 100.0%   $8,240,000     4.3500%    
Property   55.01 Elgin Village 910 Lee Dildy Boulevard Elgin Bastrop TX 78621 2004 N/A 19,628   100.0% 4/1/2017 $4,500,000 4/3/2017        
Property   55.02 Cedar Breaks Centre 4506 Williams Drive Georgetown Williamson TX 78633 2013 N/A 9,240   100.0% 4/1/2017 $3,740,000 4/3/2017        
Loan   56 El Dorado Hills 1132, 1136 and 1144 Suncast Lane; 4810, 4814, 4818, 4822 and 4826 Golden Hills Parkway El Dorado Hills El Dorado CA 95762 2004 N/A 86,069 SF 86.0% 2/1/2017 $7,900,000 11/18/2016   4.9600%    
Loan   57 Creekside Estates MHC 5101 Northeast 121st Avenue Vancouver Clark WA 98682 1988 N/A 188 Pads 100.0% 4/1/2017 $15,400,000 2/24/2017   4.1500%    
Loan   58 La Costa Apartment Corp. 397-399 North Broadway Yonkers Westchester NY 10701 1973 2012 95 Units 97.0% 1/31/2017 $10,880,000 1/31/2017   3.9300%    
Loan   59 North Ridge & Rossell North Shopping Center 6315, 6323, 6405, 6407 & 6419 West North Avenue Oak Park Cook IL 60302 1957 1996 36,170 SF 89.9% 2/16/2017 $5,900,000 2/15/2017   4.8500%    
Loan 9 60 Park Court Owners, Inc. 755-765 Bronx River Road Bronxville Westchester NY 10708 1949 2016 125 Units 97.1% 2/14/2017 $18,890,000 2/14/2017   4.0300%    
Loan   61 West Gate House, Inc. 860-870 West 181st Street New York New York NY 10033 1922-1923 2016 121 Units 96.0% 2/1/2017 $58,400,000 2/1/2017   3.8500%    
Loan   62 Pacific Fletcher Parkway 1100 North Magnolia Avenue EL Cajon San Diego CA 92020 1986 N/A 41,213 SF 100.0% 5/1/2017 $5,900,000 3/8/2017   4.7600%    
Loan   63 2711 Henry Hudson Corp. 2711 Henry Hudson Parkway Bronx Bronx NY 10463 1952 1992 49 Units 96.1% 3/22/2017 $20,300,000 3/22/2017   3.9000%    
Loan   64 Holliswood Owners Corp. 196-04 Pompeii Avenue Queens Queens NY 11423 1949 2007 262 Units 95.0% 12/7/2016 $46,100,000 12/7/2016   4.0000%    
Loan   65 Gatekeeper Storage 3221 East Memorial Road Edmond Oklahoma OK 73013 1996 2001 65,055 SF 85.6% 4/17/2017 $4,390,000 3/24/2017   4.6700%    
Loan   66 Belgravia Gardens Corp. 61-88 Dry Harbor Road Middle Village Queens NY 11379 1962 2010 71 Units 96.0% 1/4/2017 $18,550,000 1/4/2017   3.9500%    
Loan   67 Executive Towers Apartment Owners Corp. 160 Academy Street Poughkeepsie Dutchess NY 12601 1972 2003 134 Units 95.0% 3/17/2017 $14,940,000 3/17/2017   3.8400%    
Loan   68 84 Drive Homes Inc. 140-17 84th Drive Briarwood Queens NY 11435 1961 1997 61 Units 96.1% 1/25/2017 $9,110,000 1/25/2017   3.9000%    
Loan   69 Springdale Pointe 5 East Kemper Road Cincinnati Hamilton OH 45246 2010 N/A 11,210 SF 100.0% 2/1/2017 $6,080,000 2/10/2017   4.4500%    
Loan   70 149 Spring Street 149 Spring Street New York New York NY 10012 1900 2016 17,600 SF 100.0% 2/28/2017 $24,000,000 2/9/2017   4.2140%    
Loan   71 775 Loft Corp. 775 Sixth Avenue New York New York NY 10001 1903 2012 6 Units 94.3% 2/8/2017 $15,639,000 2/8/2017   3.9300%    
Loan 9 72 52 Riverside Drive Owners Corp. 52 Riverside Drive New York New York NY 10024 1926 2000 42 Units 97.0% 12/15/2016 $66,170,000 12/15/2016   4.1500%    
Loan   73 Hartsdale Highlands Tenants Corp. 125 North Washington Avenue Hartsdale Westchester NY 10530 1960-1961 1996 70 Units 95.1% 1/31/2017 $10,400,000 1/31/2017   4.0500%    
Loan   74 101 Ellwood Tenants Corp. 101 Ellwood Avenue Mount Vernon Westchester NY 10552 1945 2001 72 Units 98.0% 3/16/2017 $6,929,000 3/16/2017   3.8800%    
Loan   75 Budget Self Storage of Mesa 240 East Southern Avenue Mesa Maricopa AZ 85210 1978 N/A 66,275 SF 89.7% 3/20/2017 $4,090,000 3/13/2017   5.4000%    
Loan   76 17 West Apartments Corp. 17 West 71st Street New York New York NY 10023 1923 1992 36 Units 96.0% 3/16/2017 $98,650,000 3/16/2017   3.9600%    
Loan   77 4265 Webster Avenue Owners, Inc. 4265 Webster Avenue Bronx Bronx NY 10470 1955-1956 1997 52 Units 97.1% 2/28/2017 $9,240,000 2/28/2017   4.0000%    
Loan   78 20 Bond Owners Corp. 20 Bond Street New York New York NY 10012 1894 1997 7 Units 96.0% 2/17/2017 $17,500,000 2/17/2017   3.9900%    
Loan   79 415 West 57th Street Tenants Corporation 415 West 57th Street New York New York NY 10019 1870 2009 25 Units 96.9% 3/3/2017 $17,310,000 3/3/2017   3.9900%    
Loan   80 The Bakery, Inc. 521 West 47th Street New York New York NY 10036 1926 2007 16 Units 95.0% 3/29/2017 $16,920,000 3/29/2017   3.8700%    
Loan   81 Murray Hill Owners Corp. 264 Lexington Avenue New York New York NY 10016 1924 2007 31 Units 97.1% 3/30/2017 $30,200,000 3/30/2017   3.8900%    
Loan   82 Alta Ave. Apartments Corp. 47 Alta Avenue Yonkers Westchester NY 10705 1973-1978 1997 46 Units 95.0% 3/22/2017 $3,750,000 3/22/2017   3.9000%    
Loan   83 McCorkle Cooperative Apartments, Inc. 245-247 Parkview Avenue Bronxville Westchester NY 10708 1951 2004 128 Units 97.0% 4/6/2017 $19,900,000 4/6/2017   3.7800%    
Loan   84 310 West 18th Street Owners Corp. 310 West 18th Street New York New York NY 10011 1888 2002 15 Units 95.0% 1/31/2017 $7,440,000 1/31/2017   3.9500%    
Loan   85 Gramercy Equities Corp. 35 East 20th Street New York New York NY 10003 1897 2002 10 Units 95.5% 1/30/2017 $43,000,000 1/30/2017   3.9100%    
Loan   86 Barclay Townhouses at Merrick II Owners Corp. 1425 Jerusalem Avenue Merrick Nassau NY 11566 1987-1988 2007 37 Units 95.0% 3/4/2017 $16,085,000 3/4/2017   3.9900%    
Loan   87 782 West End Avenue Owners Corp. 782-786 West End Avenue, a/k/a 261-267 West 98th Street New York New York NY 10025 1912 2007 44 Units 96.0% 3/21/2017 $29,650,000 3/21/2017   4.1400%    
                                         
                                         

 

 

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

                               
Property
Flag 		Footnotes Loan ID Property Name Administrative
Fee Rate(3)		 Master Servicing
Fee Rate		 Primary Servicing
Fee Rate		 Pari Passu
Loan Primary Servicing
Fee Rate		 Trustee
Fee Rate		 Trust Advisor
Fee Rate		 Asset Representations Reviewer Fee Rate CREFC
Fee Rate		 Interest
Accrual  
Basis 		Seasoning
(mos.)		 ARD
(Yes/No) 		Original Term
to Maturity (mos.)
Loan 5, 6 1 Del Amo Fashion Center 0.01018% 0.00250% 0.00000% 0.00125% 0.00569% 0.00000% 0.00024% 0.00050% Actual/360 0 No 120
Loan 5, 7, 8, 9, 10 2 Starwood Capital Group Hotel Portfolio 0.01143% 0.00250% 0.00000% 0.00250% 0.00569% 0.00000% 0.00024% 0.00050% Actual/360 0 No 120
Property   2.01 Larkspur Landing Sunnyvale                        
Property   2.02 Larkspur Landing Milpitas                        
Property   2.03 Larkspur Landing Campbell                        
Property   2.04 Larkspur Landing San Francisco                        
Property   2.05 Larkspur Landing Pleasanton                        
Property   2.06 Larkspur Landing Bellevue                        
Property   2.07 Larkspur Landing Sacramento                        
Property   2.08 Hampton Inn Ann Arbor North                        
Property   2.09 Larkspur Landing Hillsboro                        
Property   2.10 Larkspur Landing Renton                        
Property   2.11 Holiday Inn Arlington Northeast Rangers Ballpark                        
Property   2.12 Residence Inn Toledo Maumee                        
Property   2.13 Residence Inn Williamsburg                        
Property   2.14 Hampton Inn Suites Waco South                        
Property   2.15 Holiday Inn Louisville Airport Fair Expo                        
Property   2.16 Courtyard Tyler                        
Property   2.17 Hilton Garden Inn Edison Raritan Center                        
Property   2.18 Hilton Garden Inn St. Paul Oakdale                        
Property   2.19 Residence Inn Grand Rapids West                        
Property   2.20 Peoria, AZ Residence Inn                        
Property   2.21 Hampton Inn Suites Bloomington Normal                        
Property   2.22 Courtyard Chico                        
Property   2.23 Hampton Inn Suites Kokomo                        
Property   2.24 Hampton Inn Suites South Bend                        
Property   2.25 Courtyard Wichita Falls                        
Property   2.26 Hampton Inn Morehead                        
Property   2.27 Residence Inn Chico                        
Property   2.28 Courtyard Lufkin                        
Property   2.29 Hampton Inn Carlisle                        
Property   2.30 Springhill Suites Williamsburg                        
Property   2.31 Fairfield Inn Bloomington                        
Property   2.32 Waco Residence Inn                        
Property   2.33 Holiday Inn Express Fishers                        
Property   2.34 Larkspur Landing Folsom                        
Property   2.35 Springhill Suites Chicago Naperville Warrenville                        
Property   2.36 Holiday Inn Express & Suites Paris                        
Property   2.37 Toledo Homewood Suites                        
Property   2.38 Grand Rapids Homewood Suites                        
Property   2.39 Cheyenne Fairfield Inn & Suites                        
Property   2.40 Fairfield Inn Laurel                        
Property   2.41 Courtyard Akron Stow                        
Property   2.42 Larkspur Landing Roseville                        
Property   2.43 Towneplace Suites Bloomington                        
Property   2.44 Hampton Inn Danville                        
Property   2.45 Holiday Inn Norwich                        
Property   2.46 Hampton Inn Suites Longview North                        
Property   2.47 Springhill Suites Peoria Westlake                        
Property   2.48 Hampton Inn Suites Buda                        
Property   2.49 Shawnee Hampton Inn                        
Property   2.50 Racine Fairfield Inn                        
Property   2.51 Hampton Inn Selinsgrove Shamokin Dam                        
Property   2.52 Holiday Inn Express & Suites Terrell                        
Property   2.53 Westchase Homewood Suites                        
Property   2.54 Holiday Inn Express & Suites Tyler South                        
Property   2.55 Holiday Inn Express & Suites Huntsville                        
Property   2.56 Hampton Inn Sweetwater                        
Property   2.57 Comfort Suites Buda Austin South                        
Property   2.58 Fairfield Inn & Suites Weatherford                        
Property   2.59 Holiday Inn Express & Suites Altus                        
Property   2.60 Comfort Inn & Suites Paris                        
Property   2.61 Hampton Inn Suites Decatur                        
Property   2.62 Holiday Inn Express & Suites Texarkana East                        
Property   2.63 Mankato Fairfield Inn                        
Property   2.64 Candlewood Suites Texarkana                        
Property   2.65 Country Inn & Suites Houston Intercontinental Airport East                        
Loan 5 3 Westchester One 0.01479% 0.00250% 0.00250% 0.00000% 0.00569% 0.00336% 0.00024% 0.00050% Actual/360 0 No 121    
Loan 5, 6, 11 4 Market Street - The Woodlands 0.01484% 0.00250% 0.00250%   0.00569% 0.00341% 0.00024% 0.00050% Actual/360 0 No 120    
Loan 5, 12 5 Olympic Tower 0.01018% 0.00250% 0.00000% 0.00125% 0.00569% 0.00000% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   6 Sprouts Farmers Market 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 Yes 120    
Loan   7 270 Corporate Center 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 0 No 60    
Loan 5, 6, 7, 8 8 iStar Leased Fee Portfolio 0.01143% 0.00250% 0.00000% 0.00250% 0.00569% 0.00000% 0.00024% 0.00050% Actual/360 2 Yes 120    
Property   8.01 Hilton Salt Lake                            
Property   8.02 Doubletree Seattle Airport                            
Property   8.03 Doubletree Mission Valley                            
Property   8.04 One Ally Center                            
Property   8.05 Doubletree Sonoma                            
Property   8.06 Doubletree Durango                            
Property   8.07 Northside Forsyth Hospital Medical Center                            
Property   8.08 NASA/JPSS Headquarters                            
Property   8.09 Dallas Market Center: Sheraton Suites                            
Property   8.10 Dallas Market Center: Marriott Courtyard                            
Property   8.11 The Buckler Apartments                            
Property   8.12 Lock-Up Self Storage Facility                            
Loan 5, 7, 8, 13, 14 9 Gateway Net Lease Portfolio 0.01143% 0.00250% 0.00000% 0.00250% 0.00569% 0.00000% 0.00024% 0.00050% Actual/360 0 No 84    
Property   9.01 BAE Systems                            
Property   9.02 FedEx (Stratford)                            
Property   9.03 FedEx (Baltimore)                            
Property   9.04 Harman                            
Property   9.05 GE Aviation (Lafayette)                            
Property   9.06 GoDaddy                            
Property   9.07 Carrier                            
Property   9.08 Emerus                            
Property   9.09 Cardinal Health                            
Property   9.10 TE Connectivity                            
Property   9.11 FCA LLC                            
Property   9.12 FedEx (Staunton)                            
Property   9.13 QuadPackaging (Proteus)                            
Property   9.14 QuadPackaging (Transpak)                            
Property   9.15 T-Mobile                            
Property   9.16 Sikorsky Aircraft                            
Property   9.17 Vatterott College                            
Property   9.18 Comcast                            
Property   9.19 Alfa Laval                            
Property   9.20 LKQ Corporation (New Braunfels)                            
Property   9.21 Hitachi                            
Property   9.22 Cameron                            
Property   9.23 Alliance Data                            
Property   9.24 Synchrony Financial                            
Property   9.25 Baxalta (Barry Pointe)                            
Property   9.26 Baxalta (Casselberry)                            
Property   9.27 Baxalta (Mounds View)                            
Property   9.28 Baxalta (Grand Rapids)                            
Property   9.29 Gerdau                            
Property   9.30 Baxalta (Wausau)                            
Property   9.31 Baxalta (Springfield)                            
Property   9.32 LKQ (Salisbury)                            
Property   9.33 Baxalta (Ankeny)                            
Property   9.34 H&E Equipment Services (San Antonio)                            
Property   9.35 H&E Equipment Services (New Orleans)                            
Property   9.36 GE Aviation (Pompano)                            
Property   9.37 Saint-Gobain                            
Property   9.38 H&E Equipment Services (Columbia)                            
Property   9.39 H&E Equipment Services (Yukon)                            
Property   9.40 LKQ Corporation (Toledo)                            
Property   9.41 H&E Equipment Services (Greer)                            
Loan 9 10 200 Center Anaheim 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 0 No 120    
Loan 7 11 Stor-It Southern California Portfolio 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Property   11.01 Stor-It Marina Del Rey                            
Property   11.02 Stor-It Aliso Viejo                            
Property   11.03 Stor-It Mission Viejo                            
Property   11.04 Stor-It Downey                            
Property   11.05 Stor-It San Juan Capistrano                            
Loan   12 Richmond Marriott Short Pump 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan 6 13 Charlotte Southpark Marriott 0.03080% 0.00250% 0.02000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan   14 36 East 14th Street 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   15 Capital Bank Plaza 0.04080% 0.00250% 0.03000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   16 The Center At Split Rock 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 0 No 120    
Loan 8 17 Marriott Minneapolis Northwest 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 3 No 120    
Loan 5, 6 18 Crossgates Commons 0.01831% 0.00250% 0.00250%   0.00569% 0.00688% 0.00024% 0.00050% Actual/360 1 No 60    
Loan   19 SouthBridge Office Park 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan   20 Jacksonville Hilton Hotels 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 3 No 60    
Loan   21 Williamsburg Plaza 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   22 Park Oaks Shopping Center 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan 7 23 StorPlace Self Storage Portfolio 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Property   23.01 StorPlace of Old Hickory Blvd                            
Property   23.02 StorPlace of Rutherford Blvd                            
Property   23.03 StorPlace of Lascassas                            
Property   23.04 StorPlace of Veterans Parkway                            
Loan   24 Abington House - Retail 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan   25 Windhaven Park 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   26 Lawndale Plaza 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 3 No 120    
Loan   27 SoCal Self Storage - Los Angeles, CA 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   28 Comfort Inn Hotel Circle 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 0 No 60    
Loan   29 Armory Owners, Inc. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan   30 Brenden Theatres 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   31 Manchester Plaza 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 0 No 120    
Loan   32 Temescal Village Plaza 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 84    
Loan   33 Safe Storage Van Nuys 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 0 No 120    
Loan   34 University Town Center-CA 0.04330% 0.00250% 0.03250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 5 No 120    
Loan   35 Lake Park Pointe Shopping Center 0.04080% 0.00250% 0.03000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan 7 36 Stor-It Costa Mesa & Long Beach 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Property   36.01 Stor-It Costa Mesa                            
Property   36.02 Stor-It Long Beach                            
Loan   37 220-55 46th Avenue Owners, Inc. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan 15 38 Bywater Mutual Homes, Inc. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan   39 Easley Town Center - Back Eastern Strip 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   40 Oceanside Self Storage 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   41 West Bench Plaza 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 0 No 120    
Loan   42 Storage Choice - Westover Park 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 0 No 120    
Loan   43 A Storage Place - Grand Junction East 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   44 Shasta Executive Plaza 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan 16 45 Horizon Owners Corp. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 0 No 120    
Loan   46 Extra Space Storage Irving 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 0 No 120    
Loan   47 Storage Choice - League City 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 0 No 120    
Loan   48 Sun Valley Self-Storage 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 3 No 120    
Loan 17 49 Henson Studio 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 0 No 120    
Loan   50 A Storage Place - Grand Junction West 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   51 Westport Glendale Self-Storage 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 4 No 120    
Loan   52 Pleasant Hill Station 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 3 No 120    
Loan   53 Greensboro Industrial Portfolio 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 0 No 120    
Loan   54 1111 Studewood 0.09080% 0.00250% 0.08000% 0.00000% 0.00569% 0.00187% 0.00024% 0.00050% Actual/360 0 No 120    
Loan 7 55 Elgin Village & Cedar Breaks Centre 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Property   55.01 Elgin Village                            
Property   55.02 Cedar Breaks Centre                            
Loan   56 El Dorado Hills 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 3 No 120    
Loan   57 Creekside Estates MHC 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   58 La Costa Apartment Corp. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan   59 North Ridge & Rossell North Shopping Center 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan 9 60 Park Court Owners, Inc. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan   61 West Gate House, Inc. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan   62 Pacific Fletcher Parkway 0.09080% 0.00250% 0.08000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan   63 2711 Henry Hudson Corp. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   64 Holliswood Owners Corp. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan   65 Gatekeeper Storage 0.10280% 0.00250% 0.09200%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 0 No 120    
Loan   66 Belgravia Gardens Corp. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 3 No 120    
Loan   67 Executive Towers Apartment Owners Corp. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 0 No 120    
Loan   68 84 Drive Homes Inc. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   69 Springdale Pointe 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan   70 149 Spring Street 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   71 775 Loft Corp. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan 9 72 52 Riverside Drive Owners Corp. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 3 No 120    
Loan   73 Hartsdale Highlands Tenants Corp. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan   74 101 Ellwood Tenants Corp. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   75 Budget Self Storage of Mesa 0.01330% 0.00250% 0.00250%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 60    
Loan   76 17 West Apartments Corp. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   77 4265 Webster Avenue Owners, Inc. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan   78 20 Bond Owners Corp. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan   79 415 West 57th Street Tenants Corporation 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan   80 The Bakery, Inc. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   81 Murray Hill Owners Corp. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   82 Alta Ave. Apartments Corp. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   83 McCorkle Cooperative Apartments, Inc. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   84 310 West 18th Street Owners Corp. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 2 No 120    
Loan   85 Gramercy Equities Corp. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 0 No 120    
Loan   86 Barclay Townhouses at Merrick II Owners Corp. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
Loan   87 782 West End Avenue Owners Corp. 0.08830% 0.08000% 0.00000%   0.00569% 0.00187% 0.00024% 0.00050% Actual/360 1 No 120    
                                   
                                   

 

 

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

                             
Property
Flag 		Footnotes Loan ID Property Name Remaining Term
to Maturity (mos.)		 Original
Interest-Only
Period (mos.) 		Remaining
Interest-Only
Period (mos.) 		Original
Amortization
Term (mos.) 		Remaining
Amortization
Term (mos.) 		Note Date First
Payment
Date		 First P&I Payment
Date (Partial
IO Loans)		 Maturity
 Date		 ARD Loan
Final Maturity
Date		 Monthly
Debt Service
(P&I)
Loan 5, 6 1 Del Amo Fashion Center 120 120 120 0 0 5/12/2017 7/1/2017 N/A 6/1/2027 N/A $0.00
Loan 5, 7, 8, 9, 10 2 Starwood Capital Group Hotel Portfolio 120 120 120 0 0 5/24/2017 7/1/2017 N/A 6/1/2027 N/A $0.00
Property   2.01 Larkspur Landing Sunnyvale                      
Property   2.02 Larkspur Landing Milpitas                      
Property   2.03 Larkspur Landing Campbell                      
Property   2.04 Larkspur Landing San Francisco                      
Property   2.05 Larkspur Landing Pleasanton                      
Property   2.06 Larkspur Landing Bellevue                      
Property   2.07 Larkspur Landing Sacramento                      
Property   2.08 Hampton Inn Ann Arbor North                      
Property   2.09 Larkspur Landing Hillsboro                      
Property   2.10 Larkspur Landing Renton                      
Property   2.11 Holiday Inn Arlington Northeast Rangers Ballpark                      
Property   2.12 Residence Inn Toledo Maumee                      
Property   2.13 Residence Inn Williamsburg                      
Property   2.14 Hampton Inn Suites Waco South                      
Property   2.15 Holiday Inn Louisville Airport Fair Expo                      
Property   2.16 Courtyard Tyler                      
Property   2.17 Hilton Garden Inn Edison Raritan Center                      
Property   2.18 Hilton Garden Inn St. Paul Oakdale                      
Property   2.19 Residence Inn Grand Rapids West                      
Property   2.20 Peoria, AZ Residence Inn                      
Property   2.21 Hampton Inn Suites Bloomington Normal                      
Property   2.22 Courtyard Chico                      
Property   2.23 Hampton Inn Suites Kokomo                      
Property   2.24 Hampton Inn Suites South Bend                      
Property   2.25 Courtyard Wichita Falls                      
Property   2.26 Hampton Inn Morehead                      
Property   2.27 Residence Inn Chico                      
Property   2.28 Courtyard Lufkin                      
Property   2.29 Hampton Inn Carlisle                      
Property   2.30 Springhill Suites Williamsburg                      
Property   2.31 Fairfield Inn Bloomington                      
Property   2.32 Waco Residence Inn                      
Property   2.33 Holiday Inn Express Fishers                      
Property   2.34 Larkspur Landing Folsom                      
Property   2.35 Springhill Suites Chicago Naperville Warrenville                      
Property   2.36 Holiday Inn Express & Suites Paris                      
Property   2.37 Toledo Homewood Suites                      
Property   2.38 Grand Rapids Homewood Suites                      
Property   2.39 Cheyenne Fairfield Inn & Suites                      
Property   2.40 Fairfield Inn Laurel                      
Property   2.41 Courtyard Akron Stow                      
Property   2.42 Larkspur Landing Roseville                      
Property   2.43 Towneplace Suites Bloomington                      
Property   2.44 Hampton Inn Danville                      
Property   2.45 Holiday Inn Norwich                      
Property   2.46 Hampton Inn Suites Longview North                      
Property   2.47 Springhill Suites Peoria Westlake                      
Property   2.48 Hampton Inn Suites Buda                      
Property   2.49 Shawnee Hampton Inn                      
Property   2.50 Racine Fairfield Inn                      
Property   2.51 Hampton Inn Selinsgrove Shamokin Dam                      
Property   2.52 Holiday Inn Express & Suites Terrell                      
Property   2.53 Westchase Homewood Suites                      
Property   2.54 Holiday Inn Express & Suites Tyler South                      
Property   2.55 Holiday Inn Express & Suites Huntsville                      
Property   2.56 Hampton Inn Sweetwater                      
Property   2.57 Comfort Suites Buda Austin South                      
Property   2.58 Fairfield Inn & Suites Weatherford                      
Property   2.59 Holiday Inn Express & Suites Altus                      
Property   2.60 Comfort Inn & Suites Paris                      
Property   2.61 Hampton Inn Suites Decatur                      
Property   2.62 Holiday Inn Express & Suites Texarkana East                      
Property   2.63 Mankato Fairfield Inn                      
Property   2.64 Candlewood Suites Texarkana                      
Property   2.65 Country Inn & Suites Houston Intercontinental Airport East                      
Loan 5 3 Westchester One 121 37 37 360 360 6/8/2017 7/1/2017 8/1/2020 7/1/2027 N/A $325,219.84    
Loan 5, 6, 11 4 Market Street - The Woodlands 120 120 120 0 0 5/3/2017 7/1/2017 N/A 6/1/2027 N/A $0.00    
Loan 5, 12 5 Olympic Tower 119 120 119 0 0 5/1/2017 6/6/2017 N/A 5/6/2027 N/A $0.00    
Loan   6 Sprouts Farmers Market 119 57 56 360 360 5/4/2017 6/11/2017 6/11/2020 5/11/2027 5/11/2029 $266,384.93    
Loan   7 270 Corporate Center 60 36 36 360 360 5/11/2017 7/1/2017 7/1/2020 6/1/2022 N/A $279,174.26    
Loan 5, 6, 7, 8 8 iStar Leased Fee Portfolio 118 120 118 0 0 3/30/2017 5/6/2017 N/A 4/6/2027 4/6/2028 $0.00    
Property   8.01 Hilton Salt Lake                          
Property   8.02 Doubletree Seattle Airport                          
Property   8.03 Doubletree Mission Valley                          
Property   8.04 One Ally Center                          
Property   8.05 Doubletree Sonoma                          
Property   8.06 Doubletree Durango                          
Property   8.07 Northside Forsyth Hospital Medical Center                          
Property   8.08 NASA/JPSS Headquarters                          
Property   8.09 Dallas Market Center: Sheraton Suites                          
Property   8.10 Dallas Market Center: Marriott Courtyard                          
Property   8.11 The Buckler Apartments                          
Property   8.12 Lock-Up Self Storage Facility                          
Loan 5, 7, 8, 13, 14 9 Gateway Net Lease Portfolio 84 84 84 0 0 5/19/2017 7/5/2017 N/A 6/5/2024 N/A $0.00    
Property   9.01 BAE Systems                          
Property   9.02 FedEx (Stratford)                          
Property   9.03 FedEx (Baltimore)                          
Property   9.04 Harman                          
Property   9.05 GE Aviation (Lafayette)                          
Property   9.06 GoDaddy                          
Property   9.07 Carrier                          
Property   9.08 Emerus                          
Property   9.09 Cardinal Health                          
Property   9.10 TE Connectivity                          
Property   9.11 FCA LLC                          
Property   9.12 FedEx (Staunton)                          
Property   9.13 QuadPackaging (Proteus)                          
Property   9.14 QuadPackaging (Transpak)                          
Property   9.15 T-Mobile                          
Property   9.16 Sikorsky Aircraft                          
Property   9.17 Vatterott College                          
Property   9.18 Comcast                          
Property   9.19 Alfa Laval                          
Property   9.20 LKQ Corporation (New Braunfels)                          
Property   9.21 Hitachi                          
Property   9.22 Cameron                          
Property   9.23 Alliance Data                          
Property   9.24 Synchrony Financial                          
Property   9.25 Baxalta (Barry Pointe)                          
Property   9.26 Baxalta (Casselberry)                          
Property   9.27 Baxalta (Mounds View)                          
Property   9.28 Baxalta (Grand Rapids)                          
Property   9.29 Gerdau                          
Property   9.30 Baxalta (Wausau)                          
Property   9.31 Baxalta (Springfield)                          
Property   9.32 LKQ (Salisbury)                          
Property   9.33 Baxalta (Ankeny)                          
Property   9.34 H&E Equipment Services (San Antonio)                          
Property   9.35 H&E Equipment Services (New Orleans)                          
Property   9.36 GE Aviation (Pompano)                          
Property   9.37 Saint-Gobain                          
Property   9.38 H&E Equipment Services (Columbia)                          
Property   9.39 H&E Equipment Services (Yukon)                          
Property   9.40 LKQ Corporation (Toledo)                          
Property   9.41 H&E Equipment Services (Greer)                          
Loan 9 10 200 Center Anaheim 120 60 60 360 360 5/25/2017 7/11/2017 7/11/2022 6/11/2027 N/A $212,595.54    
Loan 7 11 Stor-It Southern California Portfolio 119 120 119 0 0 4/3/2017 6/1/2017 N/A 5/1/2027 N/A $0.00    
Property   11.01 Stor-It Marina Del Rey                          
Property   11.02 Stor-It Aliso Viejo                          
Property   11.03 Stor-It Mission Viejo                          
Property   11.04 Stor-It Downey                          
Property   11.05 Stor-It San Juan Capistrano                          
Loan   12 Richmond Marriott Short Pump 118 0 0 360 358 4/7/2017 5/11/2017 N/A 4/11/2027 N/A $128,547.19    
Loan 6 13 Charlotte Southpark Marriott 118 0 0 360 358 3/30/2017 5/11/2017 N/A 4/11/2027 N/A $132,681.68    
Loan   14 36 East 14th Street 119 120 119 0 0 5/1/2017 6/1/2017 N/A 5/1/2027 N/A $0.00    
Loan   15 Capital Bank Plaza 119 24 23 360 360 5/1/2017 6/11/2017 6/11/2019 5/11/2027 N/A $119,010.37    
Loan   16 The Center At Split Rock 120 0 0 360 360 5/17/2017 7/1/2017 N/A 6/1/2027 N/A $108,980.84    
Loan 8 17 Marriott Minneapolis Northwest 117 0 0 360 357 3/2/2017 4/11/2017 N/A 3/11/2027 N/A $116,495.68    
Loan 5, 6 18 Crossgates Commons 59 0 0 360 359 4/27/2017 6/1/2017 N/A 5/1/2022 N/A $103,031.49    
Loan   19 SouthBridge Office Park 118 36 34 360 360 4/3/2017 5/11/2017 5/11/2020 4/11/2027 N/A $95,032.37    
Loan   20 Jacksonville Hilton Hotels 57 0 0 360 357 2/28/2017 4/11/2017 N/A 3/11/2022 N/A $99,619.76    
Loan   21 Williamsburg Plaza 119 60 59 360 360 5/1/2017 6/1/2017 6/1/2022 5/1/2027 N/A $87,131.15    
Loan   22 Park Oaks Shopping Center 119 0 0 360 359 5/10/2017 6/11/2017 N/A 5/11/2027 N/A $85,297.49    
Loan 7 23 StorPlace Self Storage Portfolio 119 0 0 360 359 4/26/2017 6/11/2017 N/A 5/11/2027 N/A $81,295.96    
Property   23.01 StorPlace of Old Hickory Blvd                          
Property   23.02 StorPlace of Rutherford Blvd                          
Property   23.03 StorPlace of Lascassas                          
Property   23.04 StorPlace of Veterans Parkway                          
Loan   24 Abington House - Retail 118 120 118 0 0 4/7/2017 5/11/2017 N/A 4/11/2027 N/A $0.00    
Loan   25 Windhaven Park 119 60 59 360 360 4/20/2017 6/1/2017 6/1/2022 5/1/2027 N/A $77,344.77    
Loan   26 Lawndale Plaza 117 120 117 0 0 3/10/2017 4/11/2017 N/A 3/11/2027 N/A $0.00    
Loan   27 SoCal Self Storage - Los Angeles, CA 119 120 119 0 0 4/28/2017 6/1/2017 N/A 5/1/2027 N/A $0.00    
Loan   28 Comfort Inn Hotel Circle 60 0 0 300 300 5/22/2017 7/11/2017 N/A 6/11/2022 N/A $83,587.04    
Loan   29 Armory Owners, Inc. 118 0 0 300 298 3/30/2017 5/1/2017 N/A 4/1/2027 N/A $72,436.36    
Loan   30 Brenden Theatres 119 0 0 300 299 4/28/2017 6/11/2017 N/A 5/11/2027 N/A $75,585.43    
Loan   31 Manchester Plaza 120 120 120 0 0 5/24/2017 7/1/2017 N/A 6/1/2027 N/A $0.00    
Loan   32 Temescal Village Plaza 83 48 47 360 360 5/1/2017 6/1/2017 6/1/2021 5/1/2024 N/A $57,348.06    
Loan   33 Safe Storage Van Nuys 120 0 0 360 360 5/18/2017 7/1/2017 N/A 6/1/2027 N/A $53,139.59    
Loan   34 University Town Center-CA 115 0 0 360 355 12/29/2016 2/11/2017 N/A 1/11/2027 N/A $54,337.20    
Loan   35 Lake Park Pointe Shopping Center 118 0 0 360 358 3/31/2017 5/11/2017 N/A 4/11/2027 N/A $52,382.42    
Loan 7 36 Stor-It Costa Mesa & Long Beach 119 120 119 0 0 4/3/2017 6/1/2017 N/A 5/1/2027 N/A $0.00    
Property   36.01 Stor-It Costa Mesa                          
Property   36.02 Stor-It Long Beach                          
Loan   37 220-55 46th Avenue Owners, Inc. 119 0 0 480 479 4/28/2017 6/1/2017 N/A 5/1/2027 N/A $36,945.57    
Loan 15 38 Bywater Mutual Homes, Inc. 118 0 0 360 358 3/9/2017 5/1/2017 N/A 4/1/2027 N/A $45,243.49    
Loan   39 Easley Town Center - Back Eastern Strip 119 0 0 360 359 4/26/2017 6/1/2017 N/A 5/1/2027 N/A $36,780.62    
Loan   40 Oceanside Self Storage 119 60 59 360 360 5/1/2017 6/1/2017 6/1/2022 5/1/2027 N/A $32,670.80    
Loan   41 West Bench Plaza 120 12 12 360 360 5/8/2017 7/1/2017 7/1/2018 6/1/2027 N/A $32,341.31    
Loan   42 Storage Choice - Westover Park 120 0 0 360 360 5/10/2017 7/1/2017 N/A 6/1/2027 N/A $31,001.66    
Loan   43 A Storage Place - Grand Junction East 119 120 119 0 0 4/19/2017 6/1/2017 N/A 5/1/2027 N/A $0.00    
Loan   44 Shasta Executive Plaza 118 24 22 360 360 4/3/2017 5/11/2017 5/11/2019 4/11/2027 N/A $28,586.04    
Loan 16 45 Horizon Owners Corp. 120 0 0 360 360 5/19/2017 7/1/2017 N/A 6/1/2027 N/A $25,596.35    
Loan   46 Extra Space Storage Irving 120 36 36 360 360 5/9/2017 7/1/2017 7/1/2020 6/1/2027 N/A $28,309.09    
Loan   47 Storage Choice - League City 120 0 0 360 360 5/10/2017 7/1/2017 N/A 6/1/2027 N/A $27,036.33    
Loan   48 Sun Valley Self-Storage 117 60 57 360 360 3/10/2017 4/11/2017 4/11/2022 3/11/2027 N/A $27,355.71    
Loan 17 49 Henson Studio 120 0 0 120 120 5/4/2017 7/1/2017 N/A 6/1/2027 N/A $53,497.11    
Loan   50 A Storage Place - Grand Junction West 119 120 119 0 0 4/19/2017 6/1/2017 N/A 5/1/2027 N/A $0.00    
Loan   51 Westport Glendale Self-Storage 116 60 56 360 360 2/9/2017 3/11/2017 3/11/2022 2/11/2027 N/A $26,536.34    
Loan   52 Pleasant Hill Station 117 0 0 360 357 3/10/2017 4/11/2017 N/A 3/11/2027 N/A $27,239.73    
Loan   53 Greensboro Industrial Portfolio 120 0 0 360 360 5/15/2017 7/11/2017 N/A 6/11/2027 N/A $23,753.83    
Loan   54 1111 Studewood 120 0 0 360 360 6/1/2017 7/1/2017 N/A 6/1/2027 N/A $25,936.25    
Loan 7 55 Elgin Village & Cedar Breaks Centre 119 36 35 360 360 4/28/2017 6/1/2017 6/1/2020 5/1/2027 N/A $22,899.34    
Property   55.01 Elgin Village                          
Property   55.02 Cedar Breaks Centre                          
Loan   56 El Dorado Hills 117 36 33 360 360 2/24/2017 4/11/2017 4/11/2020 3/11/2027 N/A $24,314.27    
Loan   57 Creekside Estates MHC 119 120 119 0 0 4/13/2017 6/1/2017 N/A 5/1/2027 N/A $0.00    
Loan   58 La Costa Apartment Corp. 118 0 0 360 358 3/29/2017 5/1/2017 N/A 4/1/2027 N/A $20,355.71    
Loan   59 North Ridge & Rossell North Shopping Center 118 0 0 360 358 3/30/2017 5/11/2017 N/A 4/11/2027 N/A $21,265.98    
Loan 9 60 Park Court Owners, Inc. 118 0 0 360 358 3/30/2017 5/1/2017 N/A 4/1/2027 N/A $19,165.86    
Loan   61 West Gate House, Inc. 118 0 0 360 358 3/28/2017 5/1/2017 N/A 4/1/2027 N/A $18,752.33    
Loan   62 Pacific Fletcher Parkway 118 60 58 360 360 4/11/2017 5/11/2017 5/11/2022 4/11/2027 N/A $18,278.76    
Loan   63 2711 Henry Hudson Corp. 119 0 0 480 479 4/27/2017 6/1/2017 N/A 5/1/2027 N/A $14,410.92    
Loan   64 Holliswood Owners Corp. 118 0 0 360 358 3/16/2017 5/1/2017 N/A 4/1/2027 N/A $16,709.54    
Loan   65 Gatekeeper Storage 120 12 12 360 360 5/5/2017 7/1/2017 7/1/2018 6/1/2027 N/A $16,797.18    
Loan   66 Belgravia Gardens Corp. 117 0 0 360 357 2/28/2017 4/1/2017 N/A 3/1/2027 N/A $15,185.19    
Loan   67 Executive Towers Apartment Owners Corp. 120 0 0 480 480 5/12/2017 7/1/2017 N/A 6/1/2027 N/A $12,649.33    
Loan   68 84 Drive Homes Inc. 119 0 0 360 359 5/1/2017 6/1/2017 N/A 5/1/2027 N/A $14,150.05    
Loan   69 Springdale Pointe 118 0 0 300 298 4/10/2017 5/11/2017 N/A 4/11/2027 N/A $14,543.85    
Loan   70 149 Spring Street 119 120 119 0 0 5/1/2017 6/1/2017 N/A 5/1/2027 N/A $0.00    
Loan   71 775 Loft Corp. 118 0 0 480 478 3/30/2017 5/1/2017 N/A 4/1/2027 N/A $10,339.89    
Loan 9 72 52 Riverside Drive Owners Corp. 117 0 0 480 477 3/1/2017 4/1/2017 N/A 3/1/2027 N/A $10,682.89    
Loan   73 Hartsdale Highlands Tenants Corp. 118 0 0 360 358 3/16/2017 5/1/2017 N/A 4/1/2027 N/A $12,007.56    
Loan   74 101 Ellwood Tenants Corp. 119 0 0 360 359 4/26/2017 6/1/2017 N/A 5/1/2027 N/A $11,292.56    
Loan   75 Budget Self Storage of Mesa 58 0 0 300 298 4/10/2017 5/11/2017 N/A 4/11/2022 N/A $12,162.60    
Loan   76 17 West Apartments Corp. 119 120 119 0 0 4/26/2017 6/1/2017 N/A 5/1/2027 N/A $0.00    
Loan   77 4265 Webster Avenue Owners, Inc. 118 0 0 360 358 3/30/2017 5/1/2017 N/A 4/1/2027 N/A $6,683.81    
Loan   78 20 Bond Owners Corp. 118 0 0 480 478 3/28/2017 5/1/2017 N/A 4/1/2027 N/A $5,633.78    
Loan   79 415 West 57th Street Tenants Corporation 118 0 0 360 358 3/31/2017 5/1/2017 N/A 4/1/2027 N/A $6,437.33    
Loan   80 The Bakery, Inc. 119 0 0 480 479 5/1/2017 6/1/2017 N/A 5/1/2027 N/A $5,328.57    
Loan   81 Murray Hill Owners Corp. 119 0 0 360 359 5/1/2017 6/1/2017 N/A 5/1/2027 N/A $6,006.47    
Loan   82 Alta Ave. Apartments Corp. 119 0 0 480 479 4/27/2017 6/1/2017 N/A 5/1/2027 N/A $5,043.82    
Loan   83 McCorkle Cooperative Apartments, Inc. 119 0 0 360 359 5/1/2017 6/1/2017 N/A 5/1/2027 N/A $5,647.56    
Loan   84 310 West 18th Street Owners Corp. 118 0 0 360 358 3/31/2017 5/1/2017 N/A 4/1/2027 N/A $5,694.45    
Loan   85 Gramercy Equities Corp. 120 0 0 360 360 5/18/2017 7/1/2017 N/A 6/1/2027 N/A $4,722.41    
Loan   86 Barclay Townhouses at Merrick II Owners Corp. 119 0 0 360 359 5/1/2017 6/1/2017 N/A 5/1/2027 N/A $4,768.39    
Loan   87 782 West End Avenue Owners Corp. 119 0 0 360 359 4/28/2017 6/1/2017 N/A 5/1/2027 N/A $3,884.17    
                                 
                                 

 

 

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

                               
Property
Flag 		Footnotes Loan ID Property Name Monthly
Debt Service
(IO)		 Annual Debt
Service
(P&I)		 Annual Debt
Service
(IO)		 Lockbox Type Cash Management Status Crossed With
Other Loans 		Related-Borrower Loans UW NOI
DSCR (P&I)		 UW NOI
DSCR (IO)		 UW NCF
DSCR (P&I)		 UW NCF
DSCR (IO)		 Cut-Off Date
LTV Ratio
Loan 5, 6 1 Del Amo Fashion Center $278,122.40 $0.00 3,337,468.80 Hard Springing No N/A N/A 3.48x N/A 3.34x 39.8%
Loan 5, 7, 8, 9, 10 2 Starwood Capital Group Hotel Portfolio $274,793.46 $0.00 3,297,521.52 Soft Springing No N/A N/A 2.72x N/A 2.72x 60.4%
Property   2.01 Larkspur Landing Sunnyvale                        
Property   2.02 Larkspur Landing Milpitas                        
Property   2.03 Larkspur Landing Campbell                        
Property   2.04 Larkspur Landing San Francisco                        
Property   2.05 Larkspur Landing Pleasanton                        
Property   2.06 Larkspur Landing Bellevue                        
Property   2.07 Larkspur Landing Sacramento                        
Property   2.08 Hampton Inn Ann Arbor North                        
Property   2.09 Larkspur Landing Hillsboro                        
Property   2.10 Larkspur Landing Renton                        
Property   2.11 Holiday Inn Arlington Northeast Rangers Ballpark                        
Property   2.12 Residence Inn Toledo Maumee                        
Property   2.13 Residence Inn Williamsburg                        
Property   2.14 Hampton Inn Suites Waco South                        
Property   2.15 Holiday Inn Louisville Airport Fair Expo                        
Property   2.16 Courtyard Tyler                        
Property   2.17 Hilton Garden Inn Edison Raritan Center                        
Property   2.18 Hilton Garden Inn St. Paul Oakdale                        
Property   2.19 Residence Inn Grand Rapids West                        
Property   2.20 Peoria, AZ Residence Inn                        
Property   2.21 Hampton Inn Suites Bloomington Normal                        
Property   2.22 Courtyard Chico                        
Property   2.23 Hampton Inn Suites Kokomo                        
Property   2.24 Hampton Inn Suites South Bend                        
Property   2.25 Courtyard Wichita Falls                        
Property   2.26 Hampton Inn Morehead                        
Property   2.27 Residence Inn Chico                        
Property   2.28 Courtyard Lufkin                        
Property   2.29 Hampton Inn Carlisle                        
Property   2.30 Springhill Suites Williamsburg                        
Property   2.31 Fairfield Inn Bloomington                        
Property   2.32 Waco Residence Inn                        
Property   2.33 Holiday Inn Express Fishers                        
Property   2.34 Larkspur Landing Folsom                        
Property   2.35 Springhill Suites Chicago Naperville Warrenville                        
Property   2.36 Holiday Inn Express & Suites Paris                        
Property   2.37 Toledo Homewood Suites                        
Property   2.38 Grand Rapids Homewood Suites                        
Property   2.39 Cheyenne Fairfield Inn & Suites                        
Property   2.40 Fairfield Inn Laurel                        
Property   2.41 Courtyard Akron Stow                        
Property   2.42 Larkspur Landing Roseville                        
Property   2.43 Towneplace Suites Bloomington                        
Property   2.44 Hampton Inn Danville                        
Property   2.45 Holiday Inn Norwich                        
Property   2.46 Hampton Inn Suites Longview North                        
Property   2.47 Springhill Suites Peoria Westlake                        
Property   2.48 Hampton Inn Suites Buda                        
Property   2.49 Shawnee Hampton Inn                        
Property   2.50 Racine Fairfield Inn                        
Property   2.51 Hampton Inn Selinsgrove Shamokin Dam                        
Property   2.52 Holiday Inn Express & Suites Terrell                        
Property   2.53 Westchase Homewood Suites                        
Property   2.54 Holiday Inn Express & Suites Tyler South                        
Property   2.55 Holiday Inn Express & Suites Huntsville                        
Property   2.56 Hampton Inn Sweetwater                        
Property   2.57 Comfort Suites Buda Austin South                        
Property   2.58 Fairfield Inn & Suites Weatherford                        
Property   2.59 Holiday Inn Express & Suites Altus                        
Property   2.60 Comfort Inn & Suites Paris                        
Property   2.61 Hampton Inn Suites Decatur                        
Property   2.62 Holiday Inn Express & Suites Texarkana East                        
Property   2.63 Mankato Fairfield Inn                        
Property   2.64 Candlewood Suites Texarkana                        
Property   2.65 Country Inn & Suites Houston Intercontinental Airport East                        
Loan 5 3 Westchester One $232,459.38 3,902,638.08 2,789,512.56 Soft Springing No N/A 1.82x 2.54x 1.64x 2.29x 63.6%    
Loan 5, 6, 11 4 Market Street - The Woodlands $224,344.04 $0.00 2,692,128.48 Hard Springing No N/A N/A 2.20x N/A 2.04x 53.6%    
Loan 5, 12 5 Olympic Tower $187,080.29 $0.00 2,244,963.48 Hard In Place No N/A N/A 2.79x N/A 2.70x 32.2%    
Loan   6 Sprouts Farmers Market $187,839.81 3,196,619.16 2,254,077.72 Springing Springing No N/A 1.53x 2.17x 1.47x 2.08x 52.0%    
Loan   7 270 Corporate Center $218,106.51 3,350,091.12 2,617,278.12 Hard Springing No N/A 1.79x 2.30x 1.61x 2.06x 73.4%    
Loan 5, 6, 7, 8 8 iStar Leased Fee Portfolio $145,571.63 $0.00 1,746,859.56 Hard Springing No N/A N/A 2.12x N/A 2.12x 65.6%    
Property   8.01 Hilton Salt Lake                            
Property   8.02 Doubletree Seattle Airport                            
Property   8.03 Doubletree Mission Valley                            
Property   8.04 One Ally Center                            
Property   8.05 Doubletree Sonoma                            
Property   8.06 Doubletree Durango                            
Property   8.07 Northside Forsyth Hospital Medical Center                            
Property   8.08 NASA/JPSS Headquarters                            
Property   8.09 Dallas Market Center: Sheraton Suites                            
Property   8.10 Dallas Market Center: Marriott Courtyard                            
Property   8.11 The Buckler Apartments                            
Property   8.12 Lock-Up Self Storage Facility                            
Loan 5, 7, 8, 13, 14 9 Gateway Net Lease Portfolio $135,461.77 $0.00 1,625,541.24 Hard Springing No N/A N/A 3.90x N/A 3.54x 45.0%    
Property   9.01 BAE Systems                            
Property   9.02 FedEx (Stratford)                            
Property   9.03 FedEx (Baltimore)                            
Property   9.04 Harman                            
Property   9.05 GE Aviation (Lafayette)                            
Property   9.06 GoDaddy                            
Property   9.07 Carrier                            
Property   9.08 Emerus                            
Property   9.09 Cardinal Health                            
Property   9.10 TE Connectivity                            
Property   9.11 FCA LLC                            
Property   9.12 FedEx (Staunton)                            
Property   9.13 QuadPackaging (Proteus)                            
Property   9.14 QuadPackaging (Transpak)                            
Property   9.15 T-Mobile                            
Property   9.16 Sikorsky Aircraft                            
Property   9.17 Vatterott College                            
Property   9.18 Comcast                            
Property   9.19 Alfa Laval                            
Property   9.20 LKQ Corporation (New Braunfels)                            
Property   9.21 Hitachi                            
Property   9.22 Cameron                            
Property   9.23 Alliance Data                            
Property   9.24 Synchrony Financial                            
Property   9.25 Baxalta (Barry Pointe)                            
Property   9.26 Baxalta (Casselberry)                            
Property   9.27 Baxalta (Mounds View)                            
Property   9.28 Baxalta (Grand Rapids)                            
Property   9.29 Gerdau                            
Property   9.30 Baxalta (Wausau)                            
Property   9.31 Baxalta (Springfield)                            
Property   9.32 LKQ (Salisbury)                            
Property   9.33 Baxalta (Ankeny)                            
Property   9.34 H&E Equipment Services (San Antonio)                            
Property   9.35 H&E Equipment Services (New Orleans)                            
Property   9.36 GE Aviation (Pompano)                            
Property   9.37 Saint-Gobain                            
Property   9.38 H&E Equipment Services (Columbia)                            
Property   9.39 H&E Equipment Services (Yukon)                            
Property   9.40 LKQ Corporation (Toledo)                            
Property   9.41 H&E Equipment Services (Greer)                            
Loan 9 10 200 Center Anaheim $154,180.82 2,551,146.48 1,850,169.84 Hard In Place No N/A 1.68x 2.32x 1.57x 2.17x 68.6%    
Loan 7 11 Stor-It Southern California Portfolio $115,182.00 $0.00 1,382,184.00 Springing Springing No Group B N/A 4.41x N/A 4.32x 33.3%    
Property   11.01 Stor-It Marina Del Rey                            
Property   11.02 Stor-It Aliso Viejo                            
Property   11.03 Stor-It Mission Viejo                            
Property   11.04 Stor-It Downey                            
Property   11.05 Stor-It San Juan Capistrano                            
Loan   12 Richmond Marriott Short Pump $0.00 1,542,566.28 $0 Springing Springing No Group A 2.48x N/A 2.19x N/A 64.8%    
Loan 6 13 Charlotte Southpark Marriott $0.00 1,592,180.16 $0 Springing Springing No N/A 2.32x N/A 1.95x N/A 53.5%    
Loan   14 36 East 14th Street $85,893.29 $0.00 1,030,719.48 Hard Springing No N/A N/A 1.59x N/A 1.58x 56.5%    
Loan   15 Capital Bank Plaza $90,945.83 1,428,124.44 1,091,349.96 Springing Springing No N/A 1.63x 2.13x 1.48x 1.94x 71.9%    
Loan   16 The Center At Split Rock $0.00 1,307,770.08 $0 Springing Springing No N/A 1.77x N/A 1.66x N/A 64.1%    
Loan 8 17 Marriott Minneapolis Northwest $0.00 1,397,948.16 $0 Springing Springing No N/A 2.52x N/A 2.06x N/A 71.9%    
Loan 5, 6 18 Crossgates Commons $0.00 1,236,377.88 $0.00 Hard Springing No N/A 1.85x N/A 1.66x N/A 58.2%    
Loan   19 SouthBridge Office Park $70,473.73 1,140,388.44 845,684.76 Springing Springing No N/A 1.76x 2.37x 1.52x 2.05x 66.7%    
Loan   20 Jacksonville Hilton Hotels $0.00 1,195,437.12 $0 Springing Springing No Group A 2.23x N/A 1.92x N/A 71.8%    
Loan   21 Williamsburg Plaza $66,713.89 1,045,573.80 800,566.68 Springing Springing No N/A 1.33x 1.74x 1.27x 1.66x 66.4%    
Loan   22 Park Oaks Shopping Center $0.00 1,023,569.88 $0 Hard Springing No N/A 1.61x N/A 1.46x N/A 69.7%    
Loan 7 23 StorPlace Self Storage Portfolio $0.00 975,551.52 $0 N/A N/A No N/A 1.99x N/A 1.94x N/A 51.7%    
Property   23.01 StorPlace of Old Hickory Blvd                            
Property   23.02 StorPlace of Rutherford Blvd                            
Property   23.03 StorPlace of Lascassas                            
Property   23.04 StorPlace of Veterans Parkway                            
Loan   24 Abington House - Retail $53,938.89 $0.00 647,266.68 Springing Springing No N/A N/A 2.12x N/A 2.08x 46.1%    
Loan   25 Windhaven Park $57,576.22 928,137.24 690,914.64 Springing Springing No N/A 1.92x 2.58x 1.83x 2.45x 63.9%    
Loan   26 Lawndale Plaza $57,864.24 $0.00 694,370.88 Springing Springing No N/A N/A 2.22x N/A 2.09x 52.6%    
Loan   27 SoCal Self Storage - Los Angeles, CA $52,785.59 $0.00 633,427.08 N/A N/A No N/A N/A 2.34x N/A 2.33x 58.4%    
Loan   28 Comfort Inn Hotel Circle $0.00 1,003,044.48 $0 Springing Springing No N/A 2.62x N/A 2.31x N/A 54.9%    
Loan   29 Armory Owners, Inc. $0.00 869,236.32 $0 N/A N/A No N/A 3.91x N/A 3.85x N/A 8.5%    
Loan   30 Brenden Theatres $0.00 907,025.16 $0 Springing Springing No N/A 1.84x N/A 1.72x N/A 62.8%    
Loan   31 Manchester Plaza $45,625.00 $0.00 547,500.00 Springing Springing No N/A N/A 2.19x N/A 2.04x 63.0%    
Loan   32 Temescal Village Plaza $44,099.94 688,176.72 529,199.28 Springing Springing No N/A 1.65x 2.15x 1.52x 1.98x 64.7%    
Loan   33 Safe Storage Van Nuys $0.00 637,675.08 $0 Springing Springing No N/A 1.46x N/A 1.45x N/A 60.0%    
Loan   34 University Town Center-CA $0.00 652,046.40 $0 Springing Springing No N/A 1.57x N/A 1.41x N/A 49.8%    
Loan   35 Lake Park Pointe Shopping Center $0.00 628,589.04 $0 Hard In Place No N/A 1.90x N/A 1.70x N/A 48.7%    
Loan 7 36 Stor-It Costa Mesa & Long Beach $33,775.17 $0.00 405,302.04 Springing Springing No Group B N/A 4.75x N/A 4.68x 29.6%    
Property   36.01 Stor-It Costa Mesa                            
Property   36.02 Stor-It Long Beach                            
Loan   37 220-55 46th Avenue Owners, Inc. $0.00 443,346.84 $0 N/A N/A No N/A 9.33x N/A 9.15x N/A 9.3%    
Loan 15 38 Bywater Mutual Homes, Inc. $0.00 542,921.88 $0 N/A N/A No N/A 4.34x N/A 4.12x N/A 22.2%    
Loan   39 Easley Town Center - Back Eastern Strip $0.00 441,367.44 $0.00 Hard Springing No N/A 1.56x N/A 1.44x N/A 72.4%    
Loan   40 Oceanside Self Storage $25,178.24 392,049.60 302,138.88 Springing Springing No N/A 1.46x 1.89x 1.44x 1.87x 60.7%    
Loan   41 West Bench Plaza $25,045.59 388,095.72 300,547.08 Springing Springing No N/A 1.59x 2.05x 1.44x 1.86x 69.3%    
Loan   42 Storage Choice - Westover Park $0.00 372,019.92 $0.00 Springing Springing No Group C 1.43x N/A 1.39x N/A 70.0%    
Loan   43 A Storage Place - Grand Junction East $20,607.29 $0.00 247,287.48 N/A N/A No Group D N/A 2.69x N/A 2.62x 54.8%    
Loan   44 Shasta Executive Plaza $21,337.08 343,032.48 256,044.96 Springing Springing No N/A 2.17x 2.90x 1.97x 2.64x 57.9%    
Loan 16 45 Horizon Owners Corp. $0.00 307,156.20 $0 N/A N/A No N/A 3.17x N/A 3.06x N/A 50.1%    
Loan   46 Extra Space Storage Irving $21,868.06 339,709.08 262,416.72 Springing Springing No N/A 1.40x 1.82x 1.37x 1.77x 72.1%    
Loan   47 Storage Choice - League City $0.00 324,435.96 $0.00 Springing Springing No Group C 1.42x N/A 1.39x N/A 70.0%    
Loan   48 Sun Valley Self-Storage $21,434.24 328,268.52 257,210.88 N/A N/A No N/A 1.93x 2.46x 1.91x 2.43x 50.7%    
Loan 17 49 Henson Studio $0.00 641,965.32 $0 Springing Springing No N/A 2.79x N/A 2.51x N/A 23.3%    
Loan   50 A Storage Place - Grand Junction West $17,172.74 $0.00 206,072.88 N/A N/A No Group D N/A 2.60x N/A 2.55x 56.8%    
Loan   51 Westport Glendale Self-Storage $20,700.23 318,436.08 248,402.76 N/A N/A No N/A 1.76x 2.26x 1.72x 2.21x 63.3%    
Loan   52 Pleasant Hill Station $0.00 326,876.76 $0 Springing Springing No N/A 1.60x N/A 1.57x N/A 69.9%    
Loan   53 Greensboro Industrial Portfolio $0.00 285,045.96 $0 N/A N/A No N/A 1.87x N/A 1.69x N/A 65.3%    
Loan   54 1111 Studewood $0.00 311,235.00 $0 Springing Springing No N/A 1.52x N/A 1.44x N/A 64.5%    
Loan 7 55 Elgin Village & Cedar Breaks Centre $16,906.60 274,792.08 202,879.20 Springing Springing No N/A 1.94x 2.63x 1.82x 2.46x 55.8%    
Property   55.01 Elgin Village                            
Property   55.02 Cedar Breaks Centre                            
Loan   56 El Dorado Hills $19,067.87 291,771.24 228,814.44 Springing Springing No N/A 2.02x 2.58x 1.82x 2.32x 57.6%    
Loan   57 Creekside Estates MHC $15,778.65 $0.00 189,343.80 Springing Springing No N/A N/A 4.19x N/A 4.12x 29.2%    
Loan   58 La Costa Apartment Corp. $0.00 244,268.52 $0 N/A N/A No N/A 2.93x N/A 2.81x N/A 39.4%    
Loan   59 North Ridge & Rossell North Shopping Center $0.00 255,191.76 $0 Springing Springing No N/A 1.72x N/A 1.65x N/A 68.1%    
Loan 9 60 Park Court Owners, Inc. $0.00 229,990.32 $0 N/A N/A No N/A 5.29x N/A 5.08x N/A 21.1%    
Loan   61 West Gate House, Inc. $0.00 225,027.96 $0 N/A N/A No N/A 9.25x N/A 9.06x N/A 6.8%    
Loan   62 Pacific Fletcher Parkway $14,076.16 219,345.12 168,913.92 Springing Springing No N/A 1.66x 2.15x 1.55x 2.01x 59.3%    
Loan   63 2711 Henry Hudson Corp. $0.00 172,931.04 $0 N/A N/A No N/A 6.13x N/A 6.02x N/A 17.2%    
Loan   64 Holliswood Owners Corp. $0.00 200,514.48 $0 N/A N/A No N/A 10.48x N/A 10.15x N/A 7.6%    
Loan   65 Gatekeeper Storage $12,823.58 201,566.16 153,882.96 Springing Springing No N/A 1.46x 1.91x 1.43x 1.87x 74.0%    
Loan   66 Belgravia Gardens Corp. $0.00 182,222.28 $0 N/A N/A No N/A 4.81x N/A 4.72x N/A 17.2%    
Loan   67 Executive Towers Apartment Owners Corp. $0.00 151,791.96 $0 N/A N/A No N/A 7.98x N/A 7.74x N/A 20.7%    
Loan   68 84 Drive Homes Inc. $0.00 169,800.60 $0 N/A N/A No N/A 3.43x N/A 3.25x N/A 32.9%    
Loan   69 Springdale Pointe $0.00 174,526.20 $0 N/A N/A No N/A 2.21x N/A 2.15x N/A 43.1%    
Loan   70 149 Spring Street $8,901.10 $0.00 106,813.20 N/A N/A No N/A N/A 6.03x N/A 5.99x 10.4%    
Loan   71 775 Loft Corp. $0.00 124,078.68 $0 N/A N/A No N/A 5.55x N/A 5.51x N/A 16.0%    
Loan 9 72 52 Riverside Drive Owners Corp. $0.00 128,194.68 $0 N/A N/A No N/A 18.50x N/A 18.34x N/A 3.8%    
Loan   73 Hartsdale Highlands Tenants Corp. $0.00 144,090.72 $0 N/A N/A No N/A 4.09x N/A 3.94x N/A 24.0%    
Loan   74 101 Ellwood Tenants Corp. $0.00 135,510.72 $0 N/A N/A No N/A 4.85x N/A 4.73x N/A 34.6%    
Loan   75 Budget Self Storage of Mesa $0.00 145,951.20 $0 N/A N/A No N/A 1.73x N/A 1.66x N/A 48.8%    
Loan   76 17 West Apartments Corp. $5,353.33 $0.00 64,239.96 N/A N/A No N/A N/A 48.78x N/A 48.08x 1.6%    
Loan   77 4265 Webster Avenue Owners, Inc. $0.00 80,205.72 $0 N/A N/A No N/A 6.73x N/A 6.53x N/A 15.1%    
Loan   78 20 Bond Owners Corp. $0.00 67,605.36 $0 N/A N/A No N/A 10.14x N/A 10.08x N/A 7.7%    
Loan   79 415 West 57th Street Tenants Corporation $0.00 77,247.96 $0 N/A N/A No N/A 8.25x N/A 8.12x N/A 7.8%    
Loan   80 The Bakery, Inc. $0.00 63,942.84 $0 N/A N/A No N/A 7.56x N/A 7.49x N/A 7.7%    
Loan   81 Murray Hill Owners Corp. $0.00 72,077.64 $0 N/A N/A No N/A 8.91x N/A 8.78x N/A 4.2%    
Loan   82 Alta Ave. Apartments Corp. $0.00 60,525.84 $0 N/A N/A No N/A 6.49x N/A 6.33x N/A 32.6%    
Loan   83 McCorkle Cooperative Apartments, Inc. $0.00 67,770.72 $0 N/A N/A No N/A 26.92x N/A 26.16x N/A 6.1%    
Loan   84 310 West 18th Street Owners Corp. $0.00 68,333.40 $0 N/A N/A No N/A 3.77x N/A 3.70x N/A 16.1%    
Loan   85 Gramercy Equities Corp. $0.00 56,668.92 $0 N/A N/A No N/A 23.83x N/A 23.76x N/A 2.3%    
Loan   86 Barclay Townhouses at Merrick II Owners Corp. $0.00 57,220.68 $0 N/A N/A No N/A 13.69x N/A 13.48x N/A 6.2%    
Loan   87 782 West End Avenue Owners Corp. $0.00 46,610.04 $0 N/A N/A No N/A 19.51x N/A 19.16x N/A 2.7%    
                                   
                                   

 

 

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

                                 
Property
Flag 		Footnotes Loan ID Property Name Maturity Date LTV Ratio Grace Period to
Late Charge
(Days)		 Grace Period to Default
(Days)		 Due Date Prepayment Provisions
(No. of Payments)		 YM
Formula		   Third Most
Recent Revenues		 Third Most
Recent Expenses		 Third Most
Recent NOI 		Third
Most Recent
NOI Date 		Third Most
Recent NOI
Debt Yield		 Second Most
 Recent Revenues
Loan 5, 6 1 Del Amo Fashion Center 39.8% 0 0 First LO(24);DEF(89);O(7)     $51,645,131 $16,605,695 $35,039,436 12/31/2015 7.6% $75,673,675
Loan 5, 7, 8, 9, 10 2 Starwood Capital Group Hotel Portfolio 60.4% 0 0 First LO(12);YM1(105);O(3) A   $210,181,276 $136,174,637 $74,006,639 12/31/2015 12.8% $214,236,030
Property   2.01 Larkspur Landing Sunnyvale               $7,402,221 $3,043,842 $4,358,379 12/31/2015   $7,817,367
Property   2.02 Larkspur Landing Milpitas               $6,284,848 $2,765,694 $3,519,154 12/31/2015   $6,748,863
Property   2.03 Larkspur Landing Campbell               $5,892,933 $2,614,126 $3,278,807 12/31/2015   $6,251,271
Property   2.04 Larkspur Landing San Francisco               $5,806,373 $3,043,071 $2,763,303 12/31/2015   $5,905,601
Property   2.05 Larkspur Landing Pleasanton               $4,880,674 $2,567,319 $2,313,355 12/31/2015   $5,319,602
Property   2.06 Larkspur Landing Bellevue               $4,615,653 $2,539,918 $2,075,735 12/31/2015   $4,726,484
Property   2.07 Larkspur Landing Sacramento               $4,176,563 $2,318,331 $1,858,232 12/31/2015   $4,200,451
Property   2.08 Hampton Inn Ann Arbor North               $4,678,954 $2,774,233 $1,904,721 12/31/2015   $4,956,425
Property   2.09 Larkspur Landing Hillsboro               $3,915,128 $2,027,124 $1,888,005 12/31/2015   $4,016,848
Property   2.10 Larkspur Landing Renton               $4,324,596 $2,570,888 $1,753,708 12/31/2015   $4,349,218
Property   2.11 Holiday Inn Arlington Northeast Rangers Ballpark               $5,424,474 $3,999,092 $1,425,382 12/31/2015   $5,505,741
Property   2.12 Residence Inn Toledo Maumee               $3,874,115 $2,579,170 $1,294,945 12/31/2015   $3,998,051
Property   2.13 Residence Inn Williamsburg               $3,685,293 $2,398,382 $1,286,911 12/31/2015   $4,098,296
Property   2.14 Hampton Inn Suites Waco South               $4,247,264 $2,754,599 $1,492,665 12/31/2015   $4,293,352
Property   2.15 Holiday Inn Louisville Airport Fair Expo               $4,124,662 $2,659,301 $1,465,361 12/31/2015   $4,308,290
Property   2.16 Courtyard Tyler               $3,919,126 $2,220,154 $1,698,971 12/31/2015   $3,429,564
Property   2.17 Hilton Garden Inn Edison Raritan Center               $5,493,273 $4,439,380 $1,053,893 12/31/2015   $5,761,789
Property   2.18 Hilton Garden Inn St. Paul Oakdale               $4,711,861 $3,108,429 $1,603,432 12/31/2015   $4,983,720
Property   2.19 Residence Inn Grand Rapids West               $3,062,200 $1,923,049 $1,139,151 12/31/2015   $3,310,952
Property   2.20 Peoria, AZ Residence Inn               $3,187,787 $2,012,469 $1,175,318 12/31/2015   $3,292,301
Property   2.21 Hampton Inn Suites Bloomington Normal               $4,022,171 $2,458,126 $1,564,044 12/31/2015   $3,759,689
Property   2.22 Courtyard Chico               $3,178,650 $2,087,242 $1,091,408 12/31/2015   $3,812,434
Property   2.23 Hampton Inn Suites Kokomo               $3,524,349 $2,357,841 $1,166,508 12/31/2015   $3,744,550
Property   2.24 Hampton Inn Suites South Bend               $3,424,014 $2,329,908 $1,094,106 12/31/2015   $3,779,982
Property   2.25 Courtyard Wichita Falls               $2,944,157 $1,949,071 $995,086 12/31/2015   $3,055,163
Property   2.26 Hampton Inn Morehead               $2,908,105 $1,894,889 $1,013,216 12/31/2015   $3,140,885
Property   2.27 Residence Inn Chico               $3,017,201 $1,895,739 $1,121,462 12/31/2015   $3,230,070
Property   2.28 Courtyard Lufkin               $3,391,091 $2,179,605 $1,211,486 12/31/2015   $2,938,698
Property   2.29 Hampton Inn Carlisle               $3,477,412 $2,258,369 $1,219,043 12/31/2015   $3,524,239
Property   2.30 Springhill Suites Williamsburg               $3,204,858 $2,304,606 $900,252 12/31/2015   $3,440,078
Property   2.31 Fairfield Inn Bloomington               $2,237,500 $1,653,149 $584,352 12/31/2015   $2,956,451
Property   2.32 Waco Residence Inn               $2,926,457 $2,041,322 $885,135 12/31/2015   $3,115,712
Property   2.33 Holiday Inn Express Fishers               $2,880,638 $1,935,320 $945,318 12/31/2015   $3,132,794
Property   2.34 Larkspur Landing Folsom               $2,842,366 $1,914,516 $927,850 12/31/2015   $2,893,984
Property   2.35 Springhill Suites Chicago Naperville Warrenville               $3,334,536 $2,615,422 $719,114 12/31/2015   $3,229,904
Property   2.36 Holiday Inn Express & Suites Paris               $2,256,662 $1,456,462 $800,200 12/31/2015   $2,339,461
Property   2.37 Toledo Homewood Suites               $2,585,574 $1,880,413 $705,161 12/31/2015   $2,879,994
Property   2.38 Grand Rapids Homewood Suites               $3,044,043 $2,141,853 $902,190 12/31/2015   $3,082,919
Property   2.39 Cheyenne Fairfield Inn & Suites               $2,184,113 $1,274,027 $910,086 12/31/2015   $2,069,004
Property   2.40 Fairfield Inn Laurel               $2,980,035 $2,319,285 $660,749 12/31/2015   $3,060,436
Property   2.41 Courtyard Akron Stow               $3,378,668 $2,167,968 $1,210,700 12/31/2015   $3,339,430
Property   2.42 Larkspur Landing Roseville               $2,792,081 $1,987,238 $804,842 12/31/2015   $2,791,909
Property   2.43 Towneplace Suites Bloomington               $1,990,897 $1,378,491 $612,406 12/31/2015   $2,355,692
Property   2.44 Hampton Inn Danville               $2,301,578 $1,688,631 $612,946 12/31/2015   $2,521,595
Property   2.45 Holiday Inn Norwich               $4,347,308 $3,741,178 $606,130 12/31/2015   $4,825,972
Property   2.46 Hampton Inn Suites Longview North               $3,058,158 $1,867,316 $1,190,842 12/31/2015   $2,373,357
Property   2.47 Springhill Suites Peoria Westlake               $3,126,977 $2,492,033 $634,944 12/31/2015   $2,854,364
Property   2.48 Hampton Inn Suites Buda               $2,802,930 $1,805,221 $997,709 12/31/2015   $2,680,752
Property   2.49 Shawnee Hampton Inn               $1,834,041 $1,262,710 $571,331 12/31/2015   $1,890,630
Property   2.50 Racine Fairfield Inn               $1,757,437 $1,159,991 $597,446 12/31/2015   $1,800,048
Property   2.51 Hampton Inn Selinsgrove Shamokin Dam               $2,166,585 $1,511,366 $655,218 12/31/2015   $2,342,011
Property   2.52 Holiday Inn Express & Suites Terrell               $2,004,889 $1,411,915 $592,974 12/31/2015   $2,116,706
Property   2.53 Westchase Homewood Suites               $4,364,744 $3,053,944 $1,310,801 12/31/2015   $3,210,256
Property   2.54 Holiday Inn Express & Suites Tyler South               $2,201,486 $1,542,169 $659,318 12/31/2015   $2,077,217
Property   2.55 Holiday Inn Express & Suites Huntsville               $3,196,798 $1,860,283 $1,336,515 12/31/2015   $2,407,786
Property   2.56 Hampton Inn Sweetwater               $2,002,056 $1,401,720 $600,336 12/31/2015   $1,725,603
Property   2.57 Comfort Suites Buda Austin South               $2,032,396 $1,501,547 $530,849 12/31/2015   $2,074,254
Property   2.58 Fairfield Inn & Suites Weatherford               $1,465,030 $1,177,226 $287,804 12/31/2015   $1,543,315
Property   2.59 Holiday Inn Express & Suites Altus               $1,322,219 $1,123,647 $198,572 12/31/2015   $1,422,396
Property   2.60 Comfort Inn & Suites Paris               $1,058,458 $812,594 $245,864 12/31/2015   $1,161,068
Property   2.61 Hampton Inn Suites Decatur               $1,669,635 $1,341,281 $328,354 12/31/2015   $1,547,032
Property   2.62 Holiday Inn Express & Suites Texarkana East               $1,496,353 $1,347,419 $148,934 12/31/2015   $1,621,549
Property   2.63 Mankato Fairfield Inn               $1,247,365 $1,021,766 $225,599 12/31/2015   $1,222,539
Property   2.64 Candlewood Suites Texarkana               $1,127,933 $964,547 $163,386 12/31/2015   $1,270,187
Property   2.65 Country Inn & Suites Houston Intercontinental Airport East               $1,363,324 $1,246,696 $116,629 12/31/2015   $599,729
Loan 5 3 Westchester One 55.2% 0 0 First LO(24);DEF(93);O(4)     $24,082,236 $12,801,059 $11,281,176 12/31/2015 10.3% $23,542,121    
Loan 5, 6, 11 4 Market Street - The Woodlands 53.6% 0 0 First LO(24);DEF(89);O(7)     $22,613,560 $8,087,850 $14,525,710 12/31/2014 8.3% $23,041,449    
Loan 5, 12 5 Olympic Tower 32.2% 3 0 Sixth LO(25);DEF(88);O(7)     $71,105,293 $21,121,302 $49,983,991 12/31/2014 8.2% $81,133,807    
Loan   6 Sprouts Farmers Market 46.9% 0 0 Eleventh LO(25);DEF(88);O(7)     N/A N/A N/A N/A N/A N/A    
Loan   7 270 Corporate Center 71.4% 0 0 First LO(24);DEF(32);O(4)     $7,428,278 $3,709,201 $3,719,077 12/31/2014 7.1% $8,502,808    
Loan 5, 6, 7, 8 8 iStar Leased Fee Portfolio 65.6% 0 0 Sixth LO(26);DEF/YM1(89);O(5) B   N/A N/A N/A N/A N/A N/A    
Property   8.01 Hilton Salt Lake               N/A N/A N/A N/A   N/A    
Property   8.02 Doubletree Seattle Airport               N/A N/A N/A N/A   N/A    
Property   8.03 Doubletree Mission Valley               N/A N/A N/A N/A   N/A    
Property   8.04 One Ally Center               N/A N/A N/A N/A   N/A    
Property   8.05 Doubletree Sonoma               N/A N/A N/A N/A   N/A    
Property   8.06 Doubletree Durango               N/A N/A N/A N/A   N/A    
Property   8.07 Northside Forsyth Hospital Medical Center               N/A N/A N/A N/A   N/A    
Property   8.08 NASA/JPSS Headquarters               N/A N/A N/A N/A   N/A    
Property   8.09 Dallas Market Center: Sheraton Suites               N/A N/A N/A N/A   N/A    
Property   8.10 Dallas Market Center: Marriott Courtyard               N/A N/A N/A N/A   N/A    
Property   8.11 The Buckler Apartments               N/A N/A N/A N/A   N/A    
Property   8.12 Lock-Up Self Storage Facility               N/A N/A N/A N/A   N/A    
Loan 5, 7, 8, 13, 14 9 Gateway Net Lease Portfolio 45.0% 0 0 Fifth LO(24);DEF(56);O(4)     N/A N/A N/A N/A N/A N/A    
Property   9.01 BAE Systems               N/A N/A N/A N/A   N/A    
Property   9.02 FedEx (Stratford)               N/A N/A N/A N/A   N/A    
Property   9.03 FedEx (Baltimore)               N/A N/A N/A N/A   N/A    
Property   9.04 Harman               N/A N/A N/A N/A   N/A    
Property   9.05 GE Aviation (Lafayette)               N/A N/A N/A N/A   N/A    
Property   9.06 GoDaddy               N/A N/A N/A N/A   N/A    
Property   9.07 Carrier               N/A N/A N/A N/A   N/A    
Property   9.08 Emerus               N/A N/A N/A N/A   N/A    
Property   9.09 Cardinal Health               N/A N/A N/A N/A   N/A    
Property   9.10 TE Connectivity               N/A N/A N/A N/A   N/A    
Property   9.11 FCA LLC               N/A N/A N/A N/A   N/A    
Property   9.12 FedEx (Staunton)               N/A N/A N/A N/A   N/A    
Property   9.13 QuadPackaging (Proteus)               N/A N/A N/A N/A   N/A    
Property   9.14 QuadPackaging (Transpak)               N/A N/A N/A N/A   N/A    
Property   9.15 T-Mobile               N/A N/A N/A N/A   N/A    
Property   9.16 Sikorsky Aircraft               N/A N/A N/A N/A   N/A    
Property   9.17 Vatterott College               N/A N/A N/A N/A   N/A    
Property   9.18 Comcast               N/A N/A N/A N/A   N/A    
Property   9.19 Alfa Laval               N/A N/A N/A N/A   N/A    
Property   9.20 LKQ Corporation (New Braunfels)               N/A N/A N/A N/A   N/A    
Property   9.21 Hitachi               N/A N/A N/A N/A   N/A    
Property   9.22 Cameron               N/A N/A N/A N/A   N/A    
Property   9.23 Alliance Data               N/A N/A N/A N/A   N/A    
Property   9.24 Synchrony Financial               N/A N/A N/A N/A   N/A    
Property   9.25 Baxalta (Barry Pointe)               N/A N/A N/A N/A   N/A    
Property   9.26 Baxalta (Casselberry)               N/A N/A N/A N/A   N/A    
Property   9.27 Baxalta (Mounds View)               N/A N/A N/A N/A   N/A    
Property   9.28 Baxalta (Grand Rapids)               N/A N/A N/A N/A   N/A    
Property   9.29 Gerdau               N/A N/A N/A N/A   N/A    
Property   9.30 Baxalta (Wausau)               N/A N/A N/A N/A   N/A    
Property   9.31 Baxalta (Springfield)               N/A N/A N/A N/A   N/A    
Property   9.32 LKQ (Salisbury)               N/A N/A N/A N/A   N/A    
Property   9.33 Baxalta (Ankeny)               N/A N/A N/A N/A   N/A    
Property   9.34 H&E Equipment Services (San Antonio)               N/A N/A N/A N/A   N/A    
Property   9.35 H&E Equipment Services (New Orleans)               N/A N/A N/A N/A   N/A    
Property   9.36 GE Aviation (Pompano)               N/A N/A N/A N/A   N/A    
Property   9.37 Saint-Gobain               N/A N/A N/A N/A   N/A    
Property   9.38 H&E Equipment Services (Columbia)               N/A N/A N/A N/A   N/A    
Property   9.39 H&E Equipment Services (Yukon)               N/A N/A N/A N/A   N/A    
Property   9.40 LKQ Corporation (Toledo)               N/A N/A N/A N/A   N/A    
Property   9.41 H&E Equipment Services (Greer)               N/A N/A N/A N/A   N/A    
Loan 9 10 200 Center Anaheim 62.6% 0 0 Eleventh LO(24);DEF(92);O(4)     N/A N/A N/A N/A N/A $789,597    
Loan 7 11 Stor-It Southern California Portfolio 33.3% 0 10 First LO(25);DEF(91);O(4)     $7,296,618 $1,771,035 $5,525,583 12/31/2014 16.6% $7,571,726    
Property   11.01 Stor-It Marina Del Rey               $2,502,575 $428,430 $2,074,145 12/31/2014   $2,619,961    
Property   11.02 Stor-It Aliso Viejo               $1,559,595 $368,669 $1,190,926 12/31/2014   $1,608,268    
Property   11.03 Stor-It Mission Viejo               $1,254,729 $321,624 $933,105 12/31/2014   $1,254,391    
Property   11.04 Stor-It Downey               $997,017 $344,743 $652,274 12/31/2014   $1,074,874    
Property   11.05 Stor-It San Juan Capistrano               $982,702 $307,569 $675,133 12/31/2014   $1,014,232    
Loan   12 Richmond Marriott Short Pump 52.6% 0 0 Eleventh LO(26);DEF(90);O(4)     $7,220,888 $5,853,679 $1,367,209 12/31/2015 5.4% $10,970,485    
Loan 6 13 Charlotte Southpark Marriott 44.1% 5 0 Eleventh LO(26);DEF(90);O(4)     $12,743,791 $8,392,551 $4,351,240 12/31/2015 17.4% $11,557,285    
Loan   14 36 East 14th Street 56.5% 0 0 First LO(25);DEF(91);O(4)     $1,542,799 $27,027 $1,515,772 12/31/2014 6.6% $1,542,799    
Loan   15 Capital Bank Plaza 61.8% 0 0 Eleventh LO(25);DEF(91);O(4)     $3,184,220 $1,269,700 $1,914,520 12/31/2014 8.3% $3,610,787    
Loan   16 The Center At Split Rock 51.3% 5 5 First LO(24);DEF(92);O(4)     $3,284,066 $830,164 $2,453,902 12/31/2015 10.9% $3,244,839    
Loan 8 17 Marriott Minneapolis Northwest 59.4% 0 0 Eleventh LO(27);DEF(89);O(4)     $16,124,983 $12,669,632 $3,455,351 12/31/2015 15.8% $16,286,183    
Loan 5, 6 18 Crossgates Commons 53.6% 0 4 First LO(23);YM1(33);O(4) C   $6,054,209 $2,298,306 $3,755,903 12/31/2015 11.6% $5,500,063    
Loan   19 SouthBridge Office Park 58.3% 0 0 Eleventh LO(26);DEF(90);O(4)     $4,176,110 $1,731,593 $2,444,517 12/31/2015 12.9% $4,314,518    
Loan   20 Jacksonville Hilton Hotels 66.8% 0 0 Eleventh LO(27);DEF(29);O(4)     $8,575,675 $6,251,041 $2,324,634 12/31/2015 13.0% $9,127,210    
Loan   21 Williamsburg Plaza 61.1% 5 5 First LO(25);DEF(91);O(4)     $2,211,926 $873,595 $1,338,331 12/31/2014 8.0% $2,316,125    
Loan   22 Park Oaks Shopping Center 56.8% 0 0 Eleventh LO(13);YM1(100);O(7) D   $2,604,473 $983,697 $1,620,776 12/31/2015 9.8% $2,628,951    
Loan 7 23 StorPlace Self Storage Portfolio 41.7% 0 0 Eleventh LO(25);DEF(88);O(7)     $2,751,870 $1,073,958 $1,677,911 12/31/2015 10.3% $3,072,735    
Property   23.01 StorPlace of Old Hickory Blvd               $858,910 $308,624 $550,286 12/31/2015   $907,960    
Property   23.02 StorPlace of Rutherford Blvd               $799,521 $302,290 $497,230 12/31/2015   $853,671    
Property   23.03 StorPlace of Lascassas               $475,895 $218,515 $257,380 12/31/2015   $679,802    
Property   23.04 StorPlace of Veterans Parkway               $617,544 $244,529 $373,015 12/31/2015   $631,301    
Loan   24 Abington House - Retail 46.1% 0 0 Eleventh LO(26);YM1(87);O(7) E   N/A N/A N/A N/A N/A N/A    
Loan   25 Windhaven Park 58.5% 5 4 First LO(25);DEF(90);O(5)     $1,678,655 $556,656 $1,121,999 12/31/2014 7.3% $1,890,315    
Loan   26 Lawndale Plaza 52.6% 0 0 Eleventh LO(27);DEF(89);O(4)     $1,851,042 $449,332 $1,401,710 12/31/2015 9.3% $1,962,865    
Loan   27 SoCal Self Storage - Los Angeles, CA 58.4% 5 4 First LO(25);DEF(91);O(4)     $2,015,858 $571,439 $1,444,419 12/31/2015 9.6% $2,054,942    
Loan   28 Comfort Inn Hotel Circle 48.9% 0 0 Eleventh LO(24);DEF(32);O(4)     $7,026,578 $4,683,678 $2,342,900 12/31/2015 16.2% $7,543,163    
Loan   29 Armory Owners, Inc. 6.1% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   30 Brenden Theatres 46.7% 0 0 Eleventh LO(25);DEF(88);O(7)     $2,129,484 $309,131 $1,820,353 12/31/2014 13.7% $2,147,291    
Loan   31 Manchester Plaza 63.0% 0 5 First LO(24);DEF(89);O(7)     N/A N/A N/A N/A N/A N/A    
Loan   32 Temescal Village Plaza 61.8% 5 4 First LO(25);YM1(54);O(5) G   $1,389,501 $443,058 $946,443 12/31/2014 8.6% $1,524,386    
Loan   33 Safe Storage Van Nuys 48.6% 5 5 First LO(24);DEF(92);O(4)     $1,078,032 $368,945 $709,087 12/31/2014 6.8% $1,229,153    
Loan   34 University Town Center-CA 41.1% 0 0 Eleventh LO(29);DEF(87);O(4)     $1,577,502 $622,600 $954,902 12/31/2015 9.4% $1,561,453    
Loan   35 Lake Park Pointe Shopping Center 39.8% 5 0 Eleventh LO(26);DEF(89);O(5)     $1,623,998 $895,509 $728,489 12/31/2014 7.2% $1,737,501    
Loan 7 36 Stor-It Costa Mesa & Long Beach 29.6% 0 10 First LO(25);DEF(91);O(4)     $2,507,594 $741,634 $1,765,960 12/31/2015 18.1% $2,690,566    
Property   36.01 Stor-It Costa Mesa               $1,362,770 $372,680 $990,090 12/31/2015   $1,418,981    
Property   36.02 Stor-It Long Beach               $1,144,824 $368,954 $775,870 12/31/2015   $1,271,585    
Loan   37 220-55 46th Avenue Owners, Inc. 8.2% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan 15 38 Bywater Mutual Homes, Inc. 18.3% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   39 Easley Town Center - Back Eastern Strip 59.1% 5 4 First LO(25);DEF(91);O(4)     N/A N/A N/A N/A N/A $562,618    
Loan   40 Oceanside Self Storage 55.9% 5 6 First LO(25);YM1(90);O(5) H   $730,396 $226,682 $503,714 12/31/2015 8.1% $842,498    
Loan   41 West Bench Plaza 58.3% 5 5 First LO(24);DEF(92);O(4)     $844,847 $294,957 $549,890 12/31/2014 8.9% $746,999    
Loan   42 Storage Choice - Westover Park 57.0% 5 4 First LO(24);DEF(92);O(4)     $814,700 $343,369 $471,331 12/31/2015 7.8% $888,344    
Loan   43 A Storage Place - Grand Junction East 54.8% 5 4 First LO(25);DEF(91);O(4)     $872,893 $308,048 $564,845 12/31/2015 9.4% $945,691    
Loan   44 Shasta Executive Plaza 49.5% 0 0 Eleventh LO(26);DEF/YM1(87);O(7) I   $1,085,693 $457,336 $628,357 12/31/2015 11.1% $1,181,590    
Loan 16 45 Horizon Owners Corp. 39.6% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   46 Extra Space Storage Irving 63.6% 5 4 First LO(24);DEF(91);O(5)     $543,406 $293,166 $250,240 12/31/2015 4.6% $703,645    
Loan   47 Storage Choice - League City 57.0% 5 4 First LO(24);DEF(92);O(4)     $693,439 $288,310 $405,129 12/31/2015 7.7% $776,790    
Loan   48 Sun Valley Self-Storage 46.8% 0 0 Eleventh LO(27);DEF(89);O(4)     $789,187 $314,782 $474,405 12/31/2015 9.3% $837,387    
Loan 17 49 Henson Studio 0.4% 5 5 First LO(24);DEF(92);O(4)     $1,874,250 $0 $1,874,250 12/31/2014 36.8% $1,874,250    
Loan   50 A Storage Place - Grand Junction West 56.8% 5 4 First LO(25);DEF(91);O(4)     $657,383 $248,459 $408,924 12/31/2015 8.2% $761,352    
Loan   51 Westport Glendale Self-Storage 58.4% 0 0 Eleventh LO(28);DEF(88);O(4)     $612,536 $226,708 $385,828 12/31/2015 7.7% $776,939    
Loan   52 Pleasant Hill Station 58.1% 0 0 Eleventh LO(27);DEF(89);O(4)     $670,371 $192,053 $478,318 12/31/2014 9.6% $758,239    
Loan   53 Greensboro Industrial Portfolio 52.6% 0 0 Eleventh LO(24);DEF(92);O(4)     $512,147 $106,695 $405,452 12/31/2015 8.4% $651,608    
Loan   54 1111 Studewood 53.4% 5 5 First LO(24);DEF(92);O(4)     N/A N/A N/A N/A N/A $320,603    
Loan 7 55 Elgin Village & Cedar Breaks Centre 48.8% 4 4 First LO(25);DEF(91);O(4)     $651,100 $238,844 $412,256 12/31/2015 9.0% $755,797    
Property   55.01 Elgin Village               $412,848 $153,894 $258,954 12/31/2015   $475,838    
Property   55.02 Cedar Breaks Centre               $238,252 $84,950 $153,302 12/31/2015   $279,959    
Loan   56 El Dorado Hills 51.0% 0 0 Eleventh LO(27);DEF(89);O(4)     $843,593 $246,916 $596,677 12/31/2015 13.1% $833,251    
Loan   57 Creekside Estates MHC 29.2% 5 4 First LO(25);DEF(89);O(6)     $1,189,477 $381,715 $807,762 12/31/2014 18.0% $1,211,024    
Loan   58 La Costa Apartment Corp. 31.4% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   59 North Ridge & Rossell North Shopping Center 56.0% 0 0 Eleventh LO(26);DEF(90);O(4)     $722,852 $421,854 $300,998 12/31/2014 7.5% $790,127    
Loan 9 60 Park Court Owners, Inc. 16.9% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   61 West Gate House, Inc. 5.4% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   62 Pacific Fletcher Parkway 54.6% 0 0 Eleventh LO(26);DEF(90);O(4)     $404,072 $104,083 $299,989 12/31/2015 8.6% $401,753    
Loan   63 2711 Henry Hudson Corp. 15.2% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   64 Holliswood Owners Corp. 6.0% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   65 Gatekeeper Storage 62.0% 5 4 First LO(24);DEF(92);O(4)     $481,654 $164,186 $317,468 12/31/2015 9.8% $490,747    
Loan   66 Belgravia Gardens Corp. 13.7% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   67 Executive Towers Apartment Owners Corp. 18.2% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   68 84 Drive Homes Inc. 26.1% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   69 Springdale Pointe 31.8% 0 0 Eleventh LO(26);DEF(90);O(4)     $492,957 $98,051 $394,906 12/31/2014 15.1% $494,936    
Loan   70 149 Spring Street 10.4% 5 4 First LO(25);DEF(91);O(4)     $1,027,958 $334,072 $693,886 12/31/2014 27.8% $1,068,205    
Loan   71 775 Loft Corp. 14.1% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan 9 72 52 Riverside Drive Owners Corp. 3.4% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   73 Hartsdale Highlands Tenants Corp. 19.2% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   74 101 Ellwood Tenants Corp. 27.5% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   75 Budget Self Storage of Mesa 43.9% 0 0 Eleventh LO(26);DEF(30);O(4)     $390,895 $203,535 $187,360 12/31/2015 9.4% $443,845    
Loan   76 17 West Apartments Corp. 1.6% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   77 4265 Webster Avenue Owners, Inc. 12.1% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   78 20 Bond Owners Corp. 6.8% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   79 415 West 57th Street Tenants Corporation 6.2% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   80 The Bakery, Inc. 6.8% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   81 Murray Hill Owners Corp. 3.3% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   82 Alta Ave. Apartments Corp. 28.8% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   83 McCorkle Cooperative Apartments, Inc. 4.8% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   84 310 West 18th Street Owners Corp. 12.8% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   85 Gramercy Equities Corp. 1.8% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   86 Barclay Townhouses at Merrick II Owners Corp. 4.9% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
Loan   87 782 West End Avenue Owners Corp. 2.2% 10 10 First YM1(113);1%(3);O(4) F   N/A N/A N/A N/A N/A N/A    
                                     
                                     

 

 

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

                               
Property
Flag 		Footnotes Loan ID Property Name Second Most
 Recent Expenses		 Second Most
 Recent NOI 		Second
Most Recent
NOI Date 		Second Most
Recent NOI
Debt Yield		 Most
 Recent Revenues		 Most
 Recent Expenses		 Most
Recent NOI 		Most
Recent
NOI Date 		Most
Recent NOI
Debt Yield		 Underwritten
Occupancy Rate		 Underwritten
Effective Gross Income		 Underwritten Total
Expenses
Loan 5, 6 1 Del Amo Fashion Center $24,572,583 $51,101,092 12/31/2016 11.1% $77,175,155 $23,956,448 $53,218,707 3/31/2017 TTM 11.6% 87.0% $81,259,520 $21,915,628
Loan 5, 7, 8, 9, 10 2 Starwood Capital Group Hotel Portfolio $139,766,633 $74,469,397 12/31/2016 12.9% $212,650,616 $140,075,692 $72,574,924 3/31/2017 TTM 12.6% 74.6% $213,600,210 $142,270,818
Property   2.01 Larkspur Landing Sunnyvale $3,196,232 $4,621,136 12/31/2016   $7,774,225 $3,182,596 $4,591,630 3/31/2017 TTM   83.8% $7,774,225 $3,602,265
Property   2.02 Larkspur Landing Milpitas $2,919,223 $3,829,640 12/31/2016   $6,764,028 $2,934,998 $3,829,030 3/31/2017 TTM   85.7% $6,764,028 $3,201,871
Property   2.03 Larkspur Landing Campbell $2,837,671 $3,413,600 12/31/2016   $6,059,570 $2,757,497 $3,302,074 3/31/2017 TTM   84.3% $6,059,570 $2,860,144
Property   2.04 Larkspur Landing San Francisco $3,162,141 $2,743,461 12/31/2016   $5,697,514 $3,243,028 $2,454,486 3/31/2017 TTM   84.9% $5,697,514 $3,270,929
Property   2.05 Larkspur Landing Pleasanton $2,764,545 $2,555,057 12/31/2016   $5,193,352 $2,729,274 $2,464,078 3/31/2017 TTM   82.9% $5,193,352 $2,754,991
Property   2.06 Larkspur Landing Bellevue $2,501,374 $2,225,110 12/31/2016   $4,692,425 $2,495,573 $2,196,852 3/31/2017 TTM   78.8% $4,692,425 $2,518,899
Property   2.07 Larkspur Landing Sacramento $2,369,171 $1,831,280 12/31/2016   $4,214,257 $2,376,584 $1,837,673 3/31/2017 TTM   83.0% $4,214,257 $2,397,345
Property   2.08 Hampton Inn Ann Arbor North $2,996,409 $1,960,016 12/31/2016   $4,826,301 $2,931,510 $1,894,791 3/31/2017 TTM   73.9% $4,826,301 $2,990,175
Property   2.09 Larkspur Landing Hillsboro $2,189,946 $1,826,902 12/31/2016   $3,941,272 $2,212,809 $1,728,463 3/31/2017 TTM   74.1% $3,941,272 $2,232,510
Property   2.10 Larkspur Landing Renton $2,659,463 $1,689,754 12/31/2016   $4,423,020 $2,707,102 $1,715,917 3/31/2017 TTM   80.3% $4,423,020 $2,728,888
Property   2.11 Holiday Inn Arlington Northeast Rangers Ballpark $3,984,588 $1,521,153 12/31/2016   $5,568,856 $4,003,041 $1,565,815 3/31/2017 TTM   78.3% $5,568,856 $4,031,609
Property   2.12 Residence Inn Toledo Maumee $2,569,850 $1,428,201 12/31/2016   $4,066,425 $2,577,284 $1,489,141 3/31/2017 TTM   81.7% $4,066,425 $2,597,554
Property   2.13 Residence Inn Williamsburg $2,645,877 $1,452,419 12/31/2016   $3,955,706 $2,577,258 $1,378,448 3/31/2017 TTM   73.0% $3,955,706 $2,596,962
Property   2.14 Hampton Inn Suites Waco South $2,832,923 $1,460,429 12/31/2016   $4,293,844 $2,857,582 $1,436,261 3/31/2017 TTM   77.7% $4,293,844 $2,879,053
Property   2.15 Holiday Inn Louisville Airport Fair Expo $2,810,936 $1,497,354 12/31/2016   $4,185,314 $2,774,983 $1,410,331 3/31/2017 TTM   72.9% $4,185,314 $2,796,547
Property   2.16 Courtyard Tyler $2,089,629 $1,339,935 12/31/2016   $3,341,364 $2,071,232 $1,270,131 3/31/2017 TTM   58.8% $3,341,364 $2,088,004
Property   2.17 Hilton Garden Inn Edison Raritan Center $4,454,017 $1,307,772 12/31/2016   $5,848,958 $4,501,494 $1,347,464 3/31/2017 TTM   78.1% $5,848,958 $4,531,561
Property   2.18 Hilton Garden Inn St. Paul Oakdale $3,192,469 $1,791,252 12/31/2016   $4,891,094 $3,176,826 $1,714,268 3/31/2017 TTM   80.0% $4,891,094 $3,201,247
Property   2.19 Residence Inn Grand Rapids West $2,018,261 $1,292,691 12/31/2016   $3,115,120 $1,993,563 $1,121,557 3/31/2017 TTM   72.6% $3,115,120 $2,008,993
Property   2.20 Peoria, AZ Residence Inn $2,053,732 $1,238,569 12/31/2016   $3,248,248 $2,073,979 $1,174,268 3/31/2017 TTM   80.8% $3,248,248 $2,090,221
Property   2.21 Hampton Inn Suites Bloomington Normal $2,340,772 $1,418,917 12/31/2016   $3,738,690 $2,323,067 $1,415,623 3/31/2017 TTM   70.8% $3,738,690 $2,341,747
Property   2.22 Courtyard Chico $2,381,258 $1,431,176 12/31/2016   $3,850,184 $2,409,784 $1,440,399 3/31/2017 TTM   84.6% $3,850,184 $2,410,998
Property   2.23 Hampton Inn Suites Kokomo $2,431,095 $1,313,454 12/31/2016   $3,680,915 $2,406,941 $1,273,974 3/31/2017 TTM   77.9% $3,680,915 $2,425,349
Property   2.24 Hampton Inn Suites South Bend $2,535,257 $1,244,725 12/31/2016   $3,810,167 $2,560,292 $1,249,874 3/31/2017 TTM   69.9% $3,810,167 $2,577,957
Property   2.25 Courtyard Wichita Falls $1,967,538 $1,087,624 12/31/2016   $3,121,444 $2,010,030 $1,111,414 3/31/2017 TTM   77.4% $3,121,444 $2,025,834
Property   2.26 Hampton Inn Morehead $2,029,198 $1,111,688 12/31/2016   $3,154,358 $2,044,468 $1,109,890 3/31/2017 TTM   66.6% $3,154,358 $2,060,293
Property   2.27 Residence Inn Chico $2,003,854 $1,226,216 12/31/2016   $3,273,835 $2,069,989 $1,203,846 3/31/2017 TTM   88.0% $3,273,835 $2,065,656
Property   2.28 Courtyard Lufkin $2,065,448 $873,250 12/31/2016   $2,752,597 $2,000,258 $752,338 3/31/2017 TTM   64.9% $2,752,597 $2,014,311
Property   2.29 Hampton Inn Carlisle $2,363,148 $1,161,091 12/31/2016   $3,439,196 $2,305,135 $1,134,061 3/31/2017 TTM   76.1% $3,439,196 $2,322,290
Property   2.30 Springhill Suites Williamsburg $2,462,690 $977,388 12/31/2016   $3,361,902 $2,469,058 $892,843 3/31/2017 TTM   71.7% $3,361,902 $2,485,794
Property   2.31 Fairfield Inn Bloomington $1,695,639 $1,260,812 12/31/2016   $3,018,966 $1,711,211 $1,307,756 3/31/2017 TTM   87.1% $3,018,966 $1,747,736
Property   2.32 Waco Residence Inn $2,129,416 $986,296 12/31/2016   $3,136,682 $2,208,764 $927,918 3/31/2017 TTM   82.0% $3,136,682 $2,224,447
Property   2.33 Holiday Inn Express Fishers $2,184,957 $947,837 12/31/2016   $3,176,451 $2,209,137 $967,314 3/31/2017 TTM   67.1% $3,176,451 $2,225,023
Property   2.34 Larkspur Landing Folsom $2,022,130 $871,854 12/31/2016   $2,902,483 $2,029,275 $873,208 3/31/2017 TTM   86.4% $2,902,483 $2,043,619
Property   2.35 Springhill Suites Chicago Naperville Warrenville $2,567,803 $662,101 12/31/2016   $3,321,573 $2,613,848 $707,725 3/31/2017 TTM   66.9% $3,321,573 $2,653,751
Property   2.36 Holiday Inn Express & Suites Paris $1,515,400 $824,061 12/31/2016   $2,343,673 $1,533,494 $810,179 3/31/2017 TTM   72.6% $2,343,673 $1,545,193
Property   2.37 Toledo Homewood Suites $1,999,558 $880,436 12/31/2016   $2,929,714 $1,970,860 $958,854 3/31/2017 TTM   82.2% $2,929,714 $1,985,509
Property   2.38 Grand Rapids Homewood Suites $2,206,236 $876,683 12/31/2016   $3,009,146 $2,254,528 $754,618 3/31/2017 TTM   84.1% $3,009,146 $2,269,574
Property   2.39 Cheyenne Fairfield Inn & Suites $1,233,313 $835,692 12/31/2016   $1,961,942 $1,198,541 $763,401 3/31/2017 TTM   74.6% $1,961,942 $1,208,351
Property   2.40 Fairfield Inn Laurel $2,430,414 $630,022 12/31/2016   $3,127,939 $2,454,865 $673,074 3/31/2017 TTM   79.9% $3,127,939 $2,470,469
Property   2.41 Courtyard Akron Stow $2,310,440 $1,028,990 12/31/2016   $3,168,035 $2,265,448 $902,586 3/31/2017 TTM   65.9% $3,168,035 $2,281,919
Property   2.42 Larkspur Landing Roseville $2,028,202 $763,707 12/31/2016   $2,851,065 $2,050,973 $800,092 3/31/2017 TTM   79.5% $2,851,065 $2,064,916
Property   2.43 Towneplace Suites Bloomington $1,515,451 $840,241 12/31/2016   $2,441,633 $1,579,332 $862,300 3/31/2017 TTM   89.1% $2,441,633 $1,591,528
Property   2.44 Hampton Inn Danville $1,800,163 $721,433 12/31/2016   $2,591,371 $1,849,816 $741,555 3/31/2017 TTM   80.0% $2,591,371 $1,862,762
Property   2.45 Holiday Inn Norwich $4,034,355 $791,617 12/31/2016   $4,801,904 $4,023,218 $778,687 3/31/2017 TTM   56.7% $4,801,904 $4,049,772
Property   2.46 Hampton Inn Suites Longview North $1,694,366 $678,991 12/31/2016   $2,322,688 $1,660,639 $662,049 3/31/2017 TTM   63.8% $2,322,688 $1,672,245
Property   2.47 Springhill Suites Peoria Westlake $2,384,615 $469,749 12/31/2016   $2,918,586 $2,421,747 $496,839 3/31/2017 TTM   63.3% $2,918,586 $2,448,540
Property   2.48 Hampton Inn Suites Buda $1,780,820 $899,932 12/31/2016   $2,627,746 $1,761,027 $866,719 3/31/2017 TTM   74.5% $2,627,746 $1,774,143
Property   2.49 Shawnee Hampton Inn $1,254,672 $635,957 12/31/2016   $1,892,474 $1,264,237 $628,237 3/31/2017 TTM   77.6% $1,892,474 $1,273,699
Property   2.50 Racine Fairfield Inn $1,203,878 $596,170 12/31/2016   $1,812,261 $1,199,377 $612,885 3/31/2017 TTM   68.6% $1,812,261 $1,208,438
Property   2.51 Hampton Inn Selinsgrove Shamokin Dam $1,691,679 $650,333 12/31/2016   $2,433,055 $1,733,654 $699,401 3/31/2017 TTM   75.6% $2,433,055 $1,745,776
Property   2.52 Holiday Inn Express & Suites Terrell $1,494,300 $622,406 12/31/2016   $2,149,392 $1,533,271 $616,121 3/31/2017 TTM   84.0% $2,149,392 $1,543,906
Property   2.53 Westchase Homewood Suites $2,668,409 $541,847 12/31/2016   $2,958,058 $2,563,519 $394,540 3/31/2017 TTM   63.6% $2,958,058 $2,578,316
Property   2.54 Holiday Inn Express & Suites Tyler South $1,500,505 $576,713 12/31/2016   $2,128,673 $1,518,165 $610,507 3/31/2017 TTM   65.9% $2,128,673 $1,528,792
Property   2.55 Holiday Inn Express & Suites Huntsville $1,674,172 $733,614 12/31/2016   $2,360,887 $1,659,727 $701,160 3/31/2017 TTM   65.5% $2,360,887 $1,671,501
Property   2.56 Hampton Inn Sweetwater $1,225,261 $500,342 12/31/2016   $1,585,686 $1,177,401 $408,284 3/31/2017 TTM   62.9% $1,585,686 $1,185,317
Property   2.57 Comfort Suites Buda Austin South $1,519,552 $554,702 12/31/2016   $2,082,208 $1,530,153 $552,056 3/31/2017 TTM   76.8% $2,082,208 $1,540,640
Property   2.58 Fairfield Inn & Suites Weatherford $1,276,569 $266,746 12/31/2016   $1,659,116 $1,339,100 $320,016 3/31/2017 TTM   63.4% $1,659,116 $1,347,398
Property   2.59 Holiday Inn Express & Suites Altus $1,182,112 $240,285 12/31/2016   $1,417,147 $1,198,163 $218,984 3/31/2017 TTM   67.4% $1,417,147 $1,205,199
Property   2.60 Comfort Inn & Suites Paris $884,258 $276,810 12/31/2016   $1,157,262 $900,440 $256,821 3/31/2017 TTM   67.4% $1,157,262 $906,202
Property   2.61 Hampton Inn Suites Decatur $1,330,723 $216,309 12/31/2016   $1,550,317 $1,362,365 $187,952 3/31/2017 TTM   64.6% $1,550,317 $1,370,105
Property   2.62 Holiday Inn Express & Suites Texarkana East $1,440,815 $180,734 12/31/2016   $1,638,961 $1,463,932 $175,029 3/31/2017 TTM   66.5% $1,638,961 $1,472,078
Property   2.63 Mankato Fairfield Inn $1,043,308 $179,231 12/31/2016   $1,236,472 $1,080,742 $155,731 3/31/2017 TTM   58.0% $1,236,472 $1,086,924
Property   2.64 Candlewood Suites Texarkana $1,104,763 $165,424 12/31/2016   $1,239,140 $1,117,335 $121,805 3/31/2017 TTM   75.0% $1,239,140 $1,123,516
Property   2.65 Country Inn & Suites Houston Intercontinental Airport East $909,669 -$309,940 12/31/2016   $413,730 $860,149 -$446,419 3/31/2017 TTM   70.6% $1,363,324 $1,253,517
Loan 5 3 Westchester One $12,593,744 $10,948,376 12/31/2016 10.0% $23,331,793 $12,607,026 $10,724,767 3/31/2017 TTM 9.7% 84.4% $24,385,810 $12,817,560    
Loan 5, 6, 11 4 Market Street - The Woodlands $8,428,986 $14,612,463 12/31/2015 8.3% $24,050,575 $8,831,551 $15,219,024 12/31/2016 8.7% 92.5% $24,779,479 $8,827,590    
Loan 5, 12 5 Olympic Tower $23,050,850 $58,082,957 12/31/2015 9.5% $85,428,630 $24,792,052 $60,636,578 12/31/2016 9.9% 96.0% $94,904,955 $26,624,023    
Loan   6 Sprouts Farmers Market N/A N/A N/A N/A N/A N/A N/A N/A N/A 92.8% $6,176,895 $1,275,785    
Loan   7 270 Corporate Center $3,821,719 $4,681,089 12/31/2015 8.9% $9,078,426 $4,145,459 $4,932,967 12/31/2016 9.4% 89.2% $10,279,642 $4,267,232    
Loan 5, 6, 7, 8 8 iStar Leased Fee Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A    
Property   8.01 Hilton Salt Lake N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A    
Property   8.02 Doubletree Seattle Airport N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A    
Property   8.03 Doubletree Mission Valley N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A    
Property   8.04 One Ally Center N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A    
Property   8.05 Doubletree Sonoma N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A    
Property   8.06 Doubletree Durango N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A    
Property   8.07 Northside Forsyth Hospital Medical Center N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A    
Property   8.08 NASA/JPSS Headquarters N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A    
Property   8.09 Dallas Market Center: Sheraton Suites N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A    
Property   8.10 Dallas Market Center: Marriott Courtyard N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A    
Property   8.11 The Buckler Apartments N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A    
Property   8.12 Lock-Up Self Storage Facility N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A    
Loan 5, 7, 8, 13, 14 9 Gateway Net Lease Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $79,004,104 $29,231,519    
Property   9.01 BAE Systems N/A N/A N/A   N/A N/A N/A N/A   95.0% $6,796,684 $2,514,773    
Property   9.02 FedEx (Stratford) N/A N/A N/A   N/A N/A N/A N/A   95.0% $5,379,160 $1,990,289    
Property   9.03 FedEx (Baltimore) N/A N/A N/A   N/A N/A N/A N/A   95.0% $5,375,273 $1,988,851    
Property   9.04 Harman N/A N/A N/A   N/A N/A N/A N/A   95.0% $5,387,147 $1,993,244    
Property   9.05 GE Aviation (Lafayette) N/A N/A N/A   N/A N/A N/A N/A   95.0% $4,259,069 $1,575,856    
Property   9.06 GoDaddy N/A N/A N/A   N/A N/A N/A N/A   95.0% $3,876,583 $1,434,336    
Property   9.07 Carrier N/A N/A N/A   N/A N/A N/A N/A   95.0% $3,465,588 $1,282,268    
Property   9.08 Emerus N/A N/A N/A   N/A N/A N/A N/A   95.0% $3,397,543 $1,257,091    
Property   9.09 Cardinal Health N/A N/A N/A   N/A N/A N/A N/A   95.0% $2,790,425 $1,032,457    
Property   9.10 TE Connectivity N/A N/A N/A   N/A N/A N/A N/A   95.0% $2,932,121 $1,084,885    
Property   9.11 FCA LLC N/A N/A N/A   N/A N/A N/A N/A   95.0% $2,747,456 $1,016,559    
Property   9.12 FedEx (Staunton) N/A N/A N/A   N/A N/A N/A N/A   95.0% $2,190,820 $810,603    
Property   9.13 QuadPackaging (Proteus) N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,815,035 $671,563    
Property   9.14 QuadPackaging (Transpak) N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,797,749 $665,167    
Property   9.15 T-Mobile N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,801,998 $666,739    
Property   9.16 Sikorsky Aircraft N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,858,180 $687,527    
Property   9.17 Vatterott College N/A N/A N/A   N/A N/A N/A N/A   95.0% $2,127,329 $787,112    
Property   9.18 Comcast N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,666,826 $616,725    
Property   9.19 Alfa Laval N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,711,602 $633,293    
Property   9.20 LKQ Corporation (New Braunfels) N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,447,775 $535,677    
Property   9.21 Hitachi N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,371,194 $507,342    
Property   9.22 Cameron N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,619,001 $599,030    
Property   9.23 Alliance Data N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,395,792 $516,443    
Property   9.24 Synchrony Financial N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,093,022 $404,418    
Property   9.25 Baxalta (Barry Pointe) N/A N/A N/A   N/A N/A N/A N/A   95.0% $725,110 $268,291    
Property   9.26 Baxalta (Casselberry) N/A N/A N/A   N/A N/A N/A N/A   95.0% $730,164 $270,161    
Property   9.27 Baxalta (Mounds View) N/A N/A N/A   N/A N/A N/A N/A   95.0% $705,097 $260,886    
Property   9.28 Baxalta (Grand Rapids) N/A N/A N/A   N/A N/A N/A N/A   95.0% $706,976 $261,581    
Property   9.29 Gerdau N/A N/A N/A   N/A N/A N/A N/A   95.0% $915,967 $338,908    
Property   9.30 Baxalta (Wausau) N/A N/A N/A   N/A N/A N/A N/A   95.0% $655,724 $242,618    
Property   9.31 Baxalta (Springfield) N/A N/A N/A   N/A N/A N/A N/A   95.0% $660,942 $244,548    
Property   9.32 LKQ (Salisbury) N/A N/A N/A   N/A N/A N/A N/A   95.0% $700,201 $259,074    
Property   9.33 Baxalta (Ankeny) N/A N/A N/A   N/A N/A N/A N/A   95.0% $621,471 $229,944    
Property   9.34 H&E Equipment Services (San Antonio) N/A N/A N/A   N/A N/A N/A N/A   95.0% $614,375 $227,319    
Property   9.35 H&E Equipment Services (New Orleans) N/A N/A N/A   N/A N/A N/A N/A   95.0% $617,481 $228,468    
Property   9.36 GE Aviation (Pompano) N/A N/A N/A   N/A N/A N/A N/A   95.0% $559,537 $207,029    
Property   9.37 Saint-Gobain N/A N/A N/A   N/A N/A N/A N/A   95.0% $562,737 $208,213    
Property   9.38 H&E Equipment Services (Columbia) N/A N/A N/A   N/A N/A N/A N/A   95.0% $485,579 $179,664    
Property   9.39 H&E Equipment Services (Yukon) N/A N/A N/A   N/A N/A N/A N/A   95.0% $474,788 $175,672    
Property   9.40 LKQ Corporation (Toledo) N/A N/A N/A   N/A N/A N/A N/A   95.0% $474,634 $175,614    
Property   9.41 H&E Equipment Services (Greer) N/A N/A N/A   N/A N/A N/A N/A   95.0% $489,950 $181,281    
Loan 9 10 200 Center Anaheim $1,413,663 -$624,066 12/31/2016 -1.4% $1,047,601 $1,470,676 -$423,075 2/28/2017 TTM -1.0% 95.0% $6,463,976 $2,179,017    
Loan 7 11 Stor-It Southern California Portfolio $1,885,049 $5,686,677 12/31/2015 17.1% $8,074,819 $1,971,714 $6,103,105 12/31/2016 18.4% 87.9% $8,074,819 $1,978,269    
Property   11.01 Stor-It Marina Del Rey $488,381 $2,131,580 12/31/2015   $2,798,286 $512,344 $2,285,942 12/31/2016   84.6% $2,798,286 $539,987    
Property   11.02 Stor-It Aliso Viejo $378,718 $1,229,550 12/31/2015   $1,694,267 $428,336 $1,265,931 12/31/2016   90.9% $1,694,267 $425,418    
Property   11.03 Stor-It Mission Viejo $313,720 $940,671 12/31/2015   $1,291,854 $353,222 $938,632 12/31/2016   87.8% $1,291,854 $340,122    
Property   11.04 Stor-It Downey $344,814 $730,060 12/31/2015   $1,174,090 $358,053 $816,037 12/31/2016   90.9% $1,174,090 $358,945    
Property   11.05 Stor-It San Juan Capistrano $359,416 $654,816 12/31/2015   $1,116,322 $319,759 $796,563 12/31/2016   88.8% $1,116,322 $313,797    
Loan   12 Richmond Marriott Short Pump $7,388,170 $3,582,315 12/31/2016 14.1% $11,358,108 $7,553,993 $3,804,115 4/30/2017 TTM 15.0% 69.3% $11,358,108 $7,530,135    
Loan 6 13 Charlotte Southpark Marriott $7,975,654 $3,581,631 12/31/2016 14.4% $10,417,640 $7,596,375 $2,821,265 2/28/2017 TTM 11.3% 68.3% $11,779,220 $8,091,822    
Loan   14 36 East 14th Street $27,621 $1,515,178 12/31/2015 6.6% $1,542,799 $29,401 $1,513,398 12/31/2016 6.6% 95.0% $1,689,765 $53,371    
Loan   15 Capital Bank Plaza $1,429,723 $2,181,064 12/31/2015 9.5% $3,542,926 $1,374,375 $2,168,552 12/31/2016 9.4% 93.0% $3,737,756 $1,415,511    
Loan   16 The Center At Split Rock $787,569 $2,457,270 12/31/2016 10.9% $3,246,346 $758,291 $2,488,055 4/30/2017 TTM 11.1% 93.7% $3,086,298 $770,054    
Loan 8 17 Marriott Minneapolis Northwest $12,590,792 $3,695,391 12/31/2016 17.0% $16,367,582 $12,549,474 $3,818,108 3/31/2017 TTM 17.5% 72.3% $16,205,652 $12,678,686    
Loan 5, 6 18 Crossgates Commons $2,246,971 $3,253,092 12/31/2016 10.0% $5,571,014 $2,313,502 $3,257,512 2/28/2017 TTM 10.0% 89.3% $6,058,700 $2,344,782    
Loan   19 SouthBridge Office Park $1,694,896 $2,619,622 12/31/2016 13.8% $4,257,992 $1,704,762 $2,553,230 1/31/2017 TTM 13.4% 75.2% $3,691,161 $1,687,051    
Loan   20 Jacksonville Hilton Hotels $6,596,496 $2,530,714 12/31/2016 14.1% $9,289,243 $6,344,954 $2,944,290 4/30/2017 TTM 16.4% 84.5% $9,289,243 $6,626,937    
Loan   21 Williamsburg Plaza $990,945 $1,325,180 12/31/2015 7.9% $2,366,599 $1,042,552 $1,324,047 3/31/2017 TTM 7.9% 90.5% $2,423,740 $1,028,248    
Loan   22 Park Oaks Shopping Center $993,807 $1,635,144 12/31/2016 9.9% $2,667,119 $1,017,917 $1,649,202 2/28/2017 TTM 9.9% 90.1% $2,681,238 $1,032,606    
Loan 7 23 StorPlace Self Storage Portfolio $1,097,115 $1,975,620 12/31/2016 12.1% $3,099,747 $1,105,877 $1,993,870 3/31/2017 TTM 12.2% 84.2% $3,018,724 $1,080,174    
Property   23.01 StorPlace of Old Hickory Blvd $310,842 $597,118 12/31/2016   $905,038 $308,850 $596,187 3/31/2017 TTM   90.0% $910,554 $316,021    
Property   23.02 StorPlace of Rutherford Blvd $305,527 $548,144 12/31/2016   $858,784 $307,703 $551,081 3/31/2017 TTM   87.5% $815,506 $298,503    
Property   23.03 StorPlace of Lascassas $243,678 $436,125 12/31/2016   $709,904 $251,137 $458,767 3/31/2017 TTM   88.6% $667,869 $236,422    
Property   23.04 StorPlace of Veterans Parkway $237,068 $394,233 12/31/2016   $626,021 $238,187 $387,835 3/31/2017 TTM   70.7% $624,794 $229,228    
Loan   24 Abington House - Retail N/A N/A N/A N/A $680,099 $68,397 $611,702 1/31/2017 TTM 3.8% 90.1% $1,469,593 $98,247    
Loan   25 Windhaven Park $613,817 $1,276,498 12/31/2015 8.3% $2,320,083 $665,039 $1,655,044 12/31/2016 10.7% 95.0% $2,498,965 $714,999    
Loan   26 Lawndale Plaza $463,307 $1,499,558 12/31/2016 9.9% $2,016,167 $459,325 $1,556,841 3/31/2017 TTM 10.3% 95.0% $2,028,779 $489,456    
Loan   27 SoCal Self Storage - Los Angeles, CA $581,100 $1,473,842 12/31/2016 9.8% $2,074,395 $575,987 $1,498,408 3/31/2017 TTM 10.0% 89.7% $2,074,395 $589,436    
Loan   28 Comfort Inn Hotel Circle $5,023,427 $2,519,736 12/31/2016 17.4% $7,450,779 $5,141,853 $2,308,926 4/30/2017 TTM 15.9% 80.0% $7,578,323 $4,953,587    
Loan   29 Armory Owners, Inc. N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $7,474,880 $4,077,260    
Loan   30 Brenden Theatres $324,778 $1,822,513 12/31/2015 13.7% $2,095,454 $326,115 $1,769,339 12/31/2016 13.3% 95.0% $2,113,452 $441,804    
Loan   31 Manchester Plaza N/A N/A N/A N/A N/A N/A N/A N/A N/A 88.4% $1,867,992 $669,907    
Loan   32 Temescal Village Plaza $441,835 $1,082,551 12/31/2015 9.8% $1,489,829 $433,872 $1,055,957 12/31/2016 9.6% 92.4% $1,613,657 $475,544    
Loan   33 Safe Storage Van Nuys $381,437 $847,716 12/31/2015 8.1% $1,344,394 $409,879 $934,515 3/31/2017 TTM 8.9% 92.0% $1,391,935 $461,541    
Loan   34 University Town Center-CA $652,201 $909,252 12/31/2016 8.9% $1,541,452 $603,504 $937,948 3/31/2017 TTM 9.2% 79.6% $1,660,027 $636,640    
Loan   35 Lake Park Pointe Shopping Center $743,813 $993,688 12/31/2015 9.9% $1,671,926 $811,845 $860,081 12/31/2016 8.5% 88.6% $2,068,960 $872,460    
Loan 7 36 Stor-It Costa Mesa & Long Beach $770,946 $1,919,620 12/31/2016 19.7% $2,715,114 $775,164 $1,939,949 3/31/2017 TTM 19.9% 87.1% $2,715,114 $789,266    
Property   36.01 Stor-It Costa Mesa $393,124 $1,025,857 12/31/2016   $1,420,576 $396,279 $1,024,297 3/31/2017 TTM   88.2% $1,420,576 $407,360    
Property   36.02 Stor-It Long Beach $377,822 $893,763 12/31/2016   $1,294,538 $378,885 $915,652 3/31/2017 TTM   85.8% $1,294,538 $381,906    
Loan   37 220-55 46th Avenue Owners, Inc. N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $7,960,806 $3,824,397    
Loan 15 38 Bywater Mutual Homes, Inc. N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.0% $4,188,749 $1,829,893    
Loan   39 Easley Town Center - Back Eastern Strip $137,692 $424,926 12/31/2015 6.0% $669,246 $149,465 $519,781 12/31/2016 7.3% 91.3% $873,400 $185,979    
Loan   40 Oceanside Self Storage $239,502 $602,996 12/31/2016 9.6% $842,454 $240,612 $601,842 3/31/2017 TTM 9.6% 90.6% $842,454 $271,262    
Loan   41 West Bench Plaza $263,718 $483,281 12/31/2015 7.9% $810,337 $241,181 $569,156 12/31/2016 9.3% 85.8% $853,257 $236,184    
Loan   42 Storage Choice - Westover Park $348,016 $540,328 12/31/2016 9.0% $889,470 $354,411 $535,059 2/28/2017 TTM 8.9% 94.2% $889,470 $358,986    
Loan   43 A Storage Place - Grand Junction East $308,369 $637,322 12/31/2016 10.6% $945,036 $319,256 $625,780 2/28/2017 TTM 10.4% 84.6% $945,036 $278,634    
Loan   44 Shasta Executive Plaza $439,434 $742,156 12/31/2016 13.1% $1,181,699 $441,429 $740,270 4/30/2017 TTM 13.0% 90.6% $1,195,110 $452,069    
Loan 16 45 Horizon Owners Corp. N/A N/A N/A N/A N/A N/A N/A N/A N/A 97.0% $1,900,186 $925,991    
Loan   46 Extra Space Storage Irving $280,646 $422,999 12/31/2016 7.8% $732,222 $284,679 $447,543 3/31/2017 TTM 8.3% 85.1% $741,497 $264,445    
Loan   47 Storage Choice - League City $315,988 $460,802 12/31/2016 8.8% $784,861 $324,842 $460,019 2/28/2017 TTM 8.8% 90.4% $784,861 $323,304    
Loan   48 Sun Valley Self-Storage $340,574 $496,814 12/31/2016 9.7% $872,799 $416,334 $456,465 3/31/2017 TTM 8.9% 95.0% $954,796 $321,423    
Loan 17 49 Henson Studio $0 $1,874,250 12/31/2015 36.8% $1,874,250 $0 $1,874,250 12/31/2016 36.8% 95.0% $2,835,689 $1,047,080    
Loan   50 A Storage Place - Grand Junction West $258,228 $503,124 12/31/2016 10.1% $773,125 $260,475 $512,650 2/28/2017 TTM 10.3% 88.0% $773,125 $236,623    
Loan   51 Westport Glendale Self-Storage $231,596 $545,343 12/31/2016 10.9% $800,396 $226,397 $573,999 3/31/2017 TTM 11.5% 80.4% $802,755 $242,176    
Loan   52 Pleasant Hill Station $191,432 $566,807 12/31/2015 11.4% $744,197 $168,336 $575,861 12/31/2016 11.6% 92.0% $689,441 $165,274    
Loan   53 Greensboro Industrial Portfolio $108,242 $543,366 12/31/2016 11.3% $656,785 $113,007 $543,778 4/30/2017 TTM 11.3% 94.0% $640,504 $108,371    
Loan   54 1111 Studewood $22,604 $297,999 12/31/2015 6.3% $488,496 $81,104 $407,393 12/31/2016 8.6% 95.0% $680,708 $208,176    
Loan 7 55 Elgin Village & Cedar Breaks Centre $245,912 $509,885 12/31/2016 11.1% $763,676 $256,110 $507,566 2/28/2017 TTM 11.0% 89.9% $771,032 $236,854    
Property   55.01 Elgin Village $157,683 $318,155 12/31/2016   $487,450 $165,816 $321,634 2/28/2017 TTM   82.9% $418,254 $148,613    
Property   55.02 Cedar Breaks Centre $88,229 $191,730 12/31/2016   $276,226 $90,294 $185,932 2/28/2017 TTM   100.0% $352,778 $88,241    
Loan   56 El Dorado Hills $305,389 $527,862 12/31/2016 11.6% $822,072 $320,130 $501,942 3/31/2017 TTM 11.0% 93.3% $884,499 $294,565    
Loan   57 Creekside Estates MHC $400,174 $810,850 12/31/2015 18.0% $1,247,729 $389,171 $858,558 12/31/2016 19.1% 95.0% $1,219,171 $425,366    
Loan   58 La Costa Apartment Corp. N/A N/A N/A N/A N/A N/A N/A N/A N/A 97.0% $1,414,917 $698,807    
Loan   59 North Ridge & Rossell North Shopping Center $402,085 $388,042 12/31/2015 9.7% $834,391 $436,636 $397,754 12/31/2016 9.9% 89.1% $916,012 $475,890    
Loan 9 60 Park Court Owners, Inc. N/A N/A N/A N/A N/A N/A N/A N/A N/A 97.1% $2,123,392 $905,738    
Loan   61 West Gate House, Inc. N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.0% $3,161,494 $1,079,557    
Loan   62 Pacific Fletcher Parkway $100,514 $301,240 12/31/2016 8.6% $422,445 $71,361 $351,083 2/28/2017 TTM 10.0% 95.0% $472,752 $108,825    
Loan   63 2711 Henry Hudson Corp. N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.1% $1,840,825 $780,165    
Loan   64 Holliswood Owners Corp. N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $4,252,604 $2,151,873    
Loan   65 Gatekeeper Storage $179,089 $311,658 12/31/2016 9.6% $488,904 $176,296 $312,608 2/28/2017 TTM 9.6% 83.8% $492,323 $198,243    
Loan   66 Belgravia Gardens Corp. N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.0% $1,543,322 $665,990    
Loan   67 Executive Towers Apartment Owners Corp. N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $2,144,568 $933,753    
Loan   68 84 Drive Homes Inc. N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.1% $1,060,384 $478,123    
Loan   69 Springdale Pointe $94,584 $400,352 12/31/2015 15.3% $471,229 $104,328 $366,901 12/31/2016 14.0% 95.0% $596,052 $210,663    
Loan   70 149 Spring Street $400,950 $667,255 12/31/2015 26.7% $1,095,033 $289,451 $805,582 12/31/2016 32.2% 92.7% $989,883 $346,053    
Loan   71 775 Loft Corp. N/A N/A N/A N/A N/A N/A N/A N/A N/A 94.3% $880,673 $192,565    
Loan 9 72 52 Riverside Drive Owners Corp. N/A N/A N/A N/A N/A N/A N/A N/A N/A 97.0% $3,639,485 $1,267,664    
Loan   73 Hartsdale Highlands Tenants Corp. N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.1% $1,336,735 $747,167    
Loan   74 101 Ellwood Tenants Corp. N/A N/A N/A N/A N/A N/A N/A N/A N/A 98.0% $1,305,471 $647,888    
Loan   75 Budget Self Storage of Mesa $216,294 $227,552 12/31/2016 11.4% $450,672 $219,704 $230,968 2/28/2017 TTM 11.6% 89.8% $490,243 $237,723    
Loan   76 17 West Apartments Corp. N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.0% $4,600,664 $1,467,326    
Loan   77 4265 Webster Avenue Owners, Inc. N/A N/A N/A N/A N/A N/A N/A N/A N/A 97.1% $989,110 $449,198    
Loan   78 20 Bond Owners Corp. N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.0% $880,320 $194,909    
Loan   79 415 West 57th Street Tenants Corporation N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.9% $939,904 $302,448    
Loan   80 The Bakery, Inc. N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $811,581 $327,915    
Loan   81 Murray Hill Owners Corp. N/A N/A N/A N/A N/A N/A N/A N/A N/A 97.1% $1,307,996 $665,440    
Loan   82 Alta Ave. Apartments Corp. N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $689,199 $296,513    
Loan   83 McCorkle Cooperative Apartments, Inc. N/A N/A N/A N/A N/A N/A N/A N/A N/A 97.0% $3,014,400 $1,189,840    
Loan   84 310 West 18th Street Owners Corp. N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $452,339 $194,821    
Loan   85 Gramercy Equities Corp. N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.5% $1,897,290 $546,597    
Loan   86 Barclay Townhouses at Merrick II Owners Corp. N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $1,124,040 $340,662    
Loan   87 782 West End Avenue Owners Corp. N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.0% $1,623,201 $713,870    
                                   
                                   

 

 

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

                                 
Property
Flag 		Footnotes Loan ID Property Name Underwritten NOI Underwritten NOI Debt Yield Underwritten
Replacement
Reserves		 Underwritten
TI/LC		 Underwritten NCF Underwritten NCF Debt Yield   Largest Tenant Largest
Tenant Lease
Expiration(4)		 Largest
Tenant NSF 		Largest
Tenant
% of NSF		   2nd Largest Tenant
Loan 5, 6 1 Del Amo Fashion Center $59,343,892 12.9% $223,460 $2,154,999 $56,965,434 12.4%   J.C. Penney 12/31/2018 163,346 9.2%   Nordstrom
Loan 5, 7, 8, 9, 10 2 Starwood Capital Group Hotel Portfolio $71,329,392 12.4% $0 $0 $71,329,392 12.4%              
Property   2.01 Larkspur Landing Sunnyvale $4,171,961   $0 $0 $4,171,961     N/A N/A N/A N/A   N/A
Property   2.02 Larkspur Landing Milpitas $3,562,157   $0 $0 $3,562,157     N/A N/A N/A N/A   N/A
Property   2.03 Larkspur Landing Campbell $3,199,426   $0 $0 $3,199,426     N/A N/A N/A N/A   N/A
Property   2.04 Larkspur Landing San Francisco $2,426,585   $0 $0 $2,426,585     N/A N/A N/A N/A   N/A
Property   2.05 Larkspur Landing Pleasanton $2,438,362   $0 $0 $2,438,362     N/A N/A N/A N/A   N/A
Property   2.06 Larkspur Landing Bellevue $2,173,526   $0 $0 $2,173,526     N/A N/A N/A N/A   N/A
Property   2.07 Larkspur Landing Sacramento $1,816,912   $0 $0 $1,816,912     N/A N/A N/A N/A   N/A
Property   2.08 Hampton Inn Ann Arbor North $1,836,126   $0 $0 $1,836,126     N/A N/A N/A N/A   N/A
Property   2.09 Larkspur Landing Hillsboro $1,708,763   $0 $0 $1,708,763     N/A N/A N/A N/A   N/A
Property   2.10 Larkspur Landing Renton $1,694,132   $0 $0 $1,694,132     N/A N/A N/A N/A   N/A
Property   2.11 Holiday Inn Arlington Northeast Rangers Ballpark $1,537,247   $0 $0 $1,537,247     N/A N/A N/A N/A   N/A
Property   2.12 Residence Inn Toledo Maumee $1,468,871   $0 $0 $1,468,871     N/A N/A N/A N/A   N/A
Property   2.13 Residence Inn Williamsburg $1,358,744   $0 $0 $1,358,744     N/A N/A N/A N/A   N/A
Property   2.14 Hampton Inn Suites Waco South $1,414,791   $0 $0 $1,414,791     N/A N/A N/A N/A   N/A
Property   2.15 Holiday Inn Louisville Airport Fair Expo $1,388,767   $0 $0 $1,388,767     N/A N/A N/A N/A   N/A
Property   2.16 Courtyard Tyler $1,253,360   $0 $0 $1,253,360     N/A N/A N/A N/A   N/A
Property   2.17 Hilton Garden Inn Edison Raritan Center $1,317,397   $0 $0 $1,317,397     N/A N/A N/A N/A   N/A
Property   2.18 Hilton Garden Inn St. Paul Oakdale $1,689,847   $0 $0 $1,689,847     N/A N/A N/A N/A   N/A
Property   2.19 Residence Inn Grand Rapids West $1,106,127   $0 $0 $1,106,127     N/A N/A N/A N/A   N/A
Property   2.20 Peoria, AZ Residence Inn $1,158,027   $0 $0 $1,158,027     N/A N/A N/A N/A   N/A
Property   2.21 Hampton Inn Suites Bloomington Normal $1,396,943   $0 $0 $1,396,943     N/A N/A N/A N/A   N/A
Property   2.22 Courtyard Chico $1,439,185   $0 $0 $1,439,185     N/A N/A N/A N/A   N/A
Property   2.23 Hampton Inn Suites Kokomo $1,255,566   $0 $0 $1,255,566     N/A N/A N/A N/A   N/A
Property   2.24 Hampton Inn Suites South Bend $1,232,210   $0 $0 $1,232,210     N/A N/A N/A N/A   N/A
Property   2.25 Courtyard Wichita Falls $1,095,610   $0 $0 $1,095,610     N/A N/A N/A N/A   N/A
Property   2.26 Hampton Inn Morehead $1,094,065   $0 $0 $1,094,065     N/A N/A N/A N/A   N/A
Property   2.27 Residence Inn Chico $1,208,180   $0 $0 $1,208,180     N/A N/A N/A N/A   N/A
Property   2.28 Courtyard Lufkin $738,285   $0 $0 $738,285     N/A N/A N/A N/A   N/A
Property   2.29 Hampton Inn Carlisle $1,116,905   $0 $0 $1,116,905     N/A N/A N/A N/A   N/A
Property   2.30 Springhill Suites Williamsburg $876,108   $0 $0 $876,108     N/A N/A N/A N/A   N/A
Property   2.31 Fairfield Inn Bloomington $1,271,230   $0 $0 $1,271,230     N/A N/A N/A N/A   N/A
Property   2.32 Waco Residence Inn $912,234   $0 $0 $912,234     N/A N/A N/A N/A   N/A
Property   2.33 Holiday Inn Express Fishers $951,428   $0 $0 $951,428     N/A N/A N/A N/A   N/A
Property   2.34 Larkspur Landing Folsom $858,864   $0 $0 $858,864     N/A N/A N/A N/A   N/A
Property   2.35 Springhill Suites Chicago Naperville Warrenville $667,822   $0 $0 $667,822     N/A N/A N/A N/A   N/A
Property   2.36 Holiday Inn Express & Suites Paris $798,480   $0 $0 $798,480     N/A N/A N/A N/A   N/A
Property   2.37 Toledo Homewood Suites $944,205   $0 $0 $944,205     N/A N/A N/A N/A   N/A
Property   2.38 Grand Rapids Homewood Suites $739,572   $0 $0 $739,572     N/A N/A N/A N/A   N/A
Property   2.39 Cheyenne Fairfield Inn & Suites $753,591   $0 $0 $753,591     N/A N/A N/A N/A   N/A
Property   2.40 Fairfield Inn Laurel $657,471   $0 $0 $657,471     N/A N/A N/A N/A   N/A
Property   2.41 Courtyard Akron Stow $886,115   $0 $0 $886,115     N/A N/A N/A N/A   N/A
Property   2.42 Larkspur Landing Roseville $786,149   $0 $0 $786,149     N/A N/A N/A N/A   N/A
Property   2.43 Towneplace Suites Bloomington $850,105   $0 $0 $850,105     N/A N/A N/A N/A   N/A
Property   2.44 Hampton Inn Danville $728,609   $0 $0 $728,609     N/A N/A N/A N/A   N/A
Property   2.45 Holiday Inn Norwich $752,132   $0 $0 $752,132     N/A N/A N/A N/A   N/A
Property   2.46 Hampton Inn Suites Longview North $650,443   $0 $0 $650,443     N/A N/A N/A N/A   N/A
Property   2.47 Springhill Suites Peoria Westlake $470,046   $0 $0 $470,046     N/A N/A N/A N/A   N/A
Property   2.48 Hampton Inn Suites Buda $853,603   $0 $0 $853,603     N/A N/A N/A N/A   N/A
Property   2.49 Shawnee Hampton Inn $618,775   $0 $0 $618,775     N/A N/A N/A N/A   N/A
Property   2.50 Racine Fairfield Inn $603,823   $0 $0 $603,823     N/A N/A N/A N/A   N/A
Property   2.51 Hampton Inn Selinsgrove Shamokin Dam $687,279   $0 $0 $687,279     N/A N/A N/A N/A   N/A
Property   2.52 Holiday Inn Express & Suites Terrell $605,485   $0 $0 $605,485     N/A N/A N/A N/A   N/A
Property   2.53 Westchase Homewood Suites $379,742   $0 $0 $379,742     N/A N/A N/A N/A   N/A
Property   2.54 Holiday Inn Express & Suites Tyler South $599,880   $0 $0 $599,880     N/A N/A N/A N/A   N/A
Property   2.55 Holiday Inn Express & Suites Huntsville $689,387   $0 $0 $689,387     N/A N/A N/A N/A   N/A
Property   2.56 Hampton Inn Sweetwater $400,369   $0 $0 $400,369     N/A N/A N/A N/A   N/A
Property   2.57 Comfort Suites Buda Austin South $541,569   $0 $0 $541,569     N/A N/A N/A N/A   N/A
Property   2.58 Fairfield Inn & Suites Weatherford $311,718   $0 $0 $311,718     N/A N/A N/A N/A   N/A
Property   2.59 Holiday Inn Express & Suites Altus $211,948   $0 $0 $211,948     N/A N/A N/A N/A   N/A
Property   2.60 Comfort Inn & Suites Paris $251,060   $0 $0 $251,060     N/A N/A N/A N/A   N/A
Property   2.61 Hampton Inn Suites Decatur $180,212   $0 $0 $180,212     N/A N/A N/A N/A   N/A
Property   2.62 Holiday Inn Express & Suites Texarkana East $166,883   $0 $0 $166,883     N/A N/A N/A N/A   N/A
Property   2.63 Mankato Fairfield Inn $149,548   $0 $0 $149,548     N/A N/A N/A N/A   N/A
Property   2.64 Candlewood Suites Texarkana $115,624   $0 $0 $115,624     N/A N/A N/A N/A   N/A
Property   2.65 Country Inn & Suites Houston Intercontinental Airport East $109,807   $0 $0 $109,807     N/A N/A N/A N/A   N/A
Loan 5 3 Westchester One $11,568,250 10.5% $226,859 $914,144 $10,427,247 9.5%   New York Life Insurance 3/31/2030 192,060 21.2%   Reader’s Digest    
Loan 5, 6, 11 4 Market Street - The Woodlands $15,951,889 9.1% $78,733 $1,120,268 $14,752,888 8.4%   H-E-B Woodlands Market 7/1/2024 82,525 16.8%   Merrill Lynch    
Loan 5, 12 5 Olympic Tower $68,280,932 11.2% $131,343 $2,012,895 $66,136,694 10.8%   NBA Properties, Inc. 12/31/2035 191,957 36.5%   Richmont North America, Inc.    
Loan   6 Sprouts Farmers Market $4,901,111 8.8% $28,696 $188,526 $4,683,889 8.4%   Sprouts Farmers Market 9/30/2026 29,986 20.9%   Ross Dress For Less    
Loan   7 270 Corporate Center $6,012,410 11.5% $89,889 $543,465 $5,379,056 10.2%   Department of Energy 11/30/2019 90,203 20.1%   Viavi    
Loan 5, 6, 7, 8 8 iStar Leased Fee Portfolio $18,511,396 8.2% $0 $0 $18,511,396 8.2%                  
Property   8.01 Hilton Salt Lake $3,300,706   $0 $0 $3,300,706     N/A N/A N/A N/A   N/A    
Property   8.02 Doubletree Seattle Airport $5,374,280   $0 $0 $5,374,280     N/A N/A N/A N/A   N/A    
Property   8.03 Doubletree Mission Valley $1,776,034   $0 $0 $1,776,034     N/A N/A N/A N/A   N/A    
Property   8.04 One Ally Center $3,353,970   $0 $0 $3,353,970     N/A N/A N/A N/A   N/A    
Property   8.05 Doubletree Sonoma $1,157,870   $0 $0 $1,157,870     N/A N/A N/A N/A   N/A    
Property   8.06 Doubletree Durango $1,155,514   $0 $0 $1,155,514     N/A N/A N/A N/A   N/A    
Property   8.07 Northside Forsyth Hospital Medical Center $654,595   $0 $0 $654,595     N/A N/A N/A N/A   N/A    
Property   8.08 NASA/JPSS Headquarters $472,292   $0 $0 $472,292     N/A N/A N/A N/A   N/A    
Property   8.09 Dallas Market Center: Sheraton Suites $524,334   $0 $0 $524,334     N/A N/A N/A N/A   N/A    
Property   8.10 Dallas Market Center: Marriott Courtyard $297,000   $0 $0 $297,000     N/A N/A N/A N/A   N/A    
Property   8.11 The Buckler Apartments $312,186   $0 $0 $312,186     N/A N/A N/A N/A   N/A    
Property   8.12 Lock-Up Self Storage Facility $132,615   $0 $0 $132,615     N/A N/A N/A N/A   N/A    
Loan 5, 7, 8, 13, 14 9 Gateway Net Lease Portfolio $49,772,586 14.1% $781,904 $3,909,520 $45,081,162 12.8%                  
Property   9.01 BAE Systems $4,281,911   $50,063 $250,313 $3,981,536     BAE Systems Controls Inc. 8/31/2025 333,750 100.0%   N/A    
Property   9.02 FedEx (Stratford) $3,388,871   $33,780 $168,899 $3,186,193     FedEx Ground Package System, Inc. 6/30/2026 225,198 100.0%   N/A    
Property   9.03 FedEx (Baltimore) $3,386,422   $45,902 $229,512 $3,111,008     Fedex Ground Package System, Inc. 12/31/2031 306,016 100.0%   N/A    
Property   9.04 Harman $3,393,902   $28,206 $141,032 $3,224,665     Harman Becker Automotive Systems, Inc. 10/31/2030 188,042 100.0%   N/A    
Property   9.05 GE Aviation (Lafayette) $2,683,213   $45,961 $229,805 $2,407,448     General Electric Company 9/13/2030 306,406 100.0%   N/A    
Property   9.06 GoDaddy $2,442,247   $22,500 $112,500 $2,307,247     GoDaddy 5/31/2025 150,000 100.0%   N/A    
Property   9.07 Carrier $2,183,320   $76,880 $384,398 $1,722,043     Carrier Corporation 9/30/2026 517,000 100.0%   N/A    
Property   9.08 Emerus $2,140,452   $14,346 $71,730 $2,054,376     Emerus Holdings, Inc. 12/31/2026 95,640 100.0%   N/A    
Property   9.09 Cardinal Health $1,757,968   $41,393 $206,963 $1,509,612     Cardinal Health 200, LLC 4/30/2030 275,951 100.0%   N/A    
Property   9.10 TE Connectivity $1,847,237   $26,497 $132,486 $1,688,253     Tyco Electronics 4/30/2024 176,648 100.0%   N/A    
Property   9.11 FCA LLC $1,730,897   $45,000 $225,000 $1,460,897     FCA, LLC 8/31/2022 300,000 100.0%   N/A    
Property   9.12 FedEx (Staunton) $1,380,217   $33,780 $168,899 $1,177,538     FedEx BTS (Staunton) 3/31/2026 225,198 100.0%   N/A    
Property   9.13 QuadPackaging (Proteus) $1,143,472   $31,500 $157,500 $954,472     Proteus Packaging Corporation 12/16/2021 205,000 100.0%   N/A    
Property   9.14 QuadPackaging (Transpak) $1,132,582   $31,200 $156,000 $945,382     Transpak Corporation 12/16/2021 218,000 100.0%   N/A    
Property   9.15 T-Mobile $1,135,259   $9,975 $49,875 $1,075,409     T-Mobile South LLC 2/28/2025 66,500 100.0%   N/A    
Property   9.16 Sikorsky Aircraft $1,170,653   $22,646 $113,231 $1,034,776     Sikorsky Aircraft Corporation 1/31/2019 150,975 100.0%   N/A    
Property   9.17 Vatterott College $1,340,217   $13,500 $67,500 $1,259,217     Vatterott Educational Centers, Inc. 12/31/2024 90,000 100.0%   N/A    
Property   9.18 Comcast $1,050,100   $8,589 $42,945 $998,566     Comcast 6/30/2020 57,260 100.0%   N/A    
Property   9.19 Alfa Laval $1,078,309   $27,038 $135,189 $916,082     Alfa Laval INC. 12/31/2021 180,252 100.0%   N/A    
Property   9.20 LKQ Corporation (New Braunfels) $912,098   $15,054 $75,268 $821,777     LKQ Best Automotive Corp. 8/31/2033 98,771 100.0%   N/A    
Property   9.21 Hitachi $863,852   $10,808 $54,042 $799,002     Hitachi High Technologies America, INC. 4/30/2022 72,056 100.0%   N/A    
Property   9.22 Cameron $1,019,971   $11,228 $56,138 $952,606     Cameron International Corporation 12/14/2023 75,000 100.0%   N/A    
Property   9.23 Alliance Data $879,349   $15,120 $75,600 $788,629     Comenity Servicing LLC 7/31/2024 100,800 100.0%   N/A    
Property   9.24 Synchrony Financial $688,604   $10,166 $50,831 $627,606     Retail Finance International Holdings, Inc. 5/31/2025 67,775 100.0%   N/A    
Property   9.25 Baxalta (Barry Pointe) $456,819   $2,502 $12,510 $441,807     BioLife Plasma Services L.P. 8/31/2032 16,686 100.0%   N/A    
Property   9.26 Baxalta (Casselberry) $460,003   $2,504 $12,521 $444,979     BioLife Plasma Services L.P. 10/31/2032 16,694 100.0%   N/A    
Property   9.27 Baxalta (Mounds View) $444,211   $2,502 $12,510 $429,199     BioLife Plasma Services L.P. 11/30/2030 16,694 100.0%   N/A    
Property   9.28 Baxalta (Grand Rapids) $445,395   $2,504 $12,519 $430,372     BioLife Plasma Services L.P. 11/30/2030 16,694 100.0%   N/A    
Property   9.29 Gerdau $577,059   $7,046 $35,232 $534,781     Gerdau 3/31/2025 46,976 100.0%   N/A    
Property   9.30 Baxalta (Wausau) $413,106   $2,502 $12,512 $398,093     BioLife Plasma Services L.P. 10/31/2030 16,694 100.0%   N/A    
Property   9.31 Baxalta (Springfield) $416,393   $2,504 $12,521 $401,369     BioLife Plasma Services L.P. 11/30/2030 16,694 100.0%   N/A    
Property   9.32 LKQ (Salisbury) $441,127   $26,018 $130,091 $285,018     LKQ Salisbury, Inc. 8/6/2030 205,100 100.0%   N/A    
Property   9.33 Baxalta (Ankeny) $391,527   $2,516 $12,579 $376,432     BioLife Plasma Services L.P. 11/30/2030 16,694 100.0%   N/A    
Property   9.34 H&E Equipment Services (San Antonio) $387,056   $3,980 $19,901 $363,174     H&E Equipment Services, Inc. 11/30/2030 26,535 100.0%   N/A    
Property   9.35 H&E Equipment Services (New Orleans) $389,013   $2,821 $14,106 $372,086     H&E Equipment Services, Inc. 12/31/2030 18,808 100.0%   N/A    
Property   9.36 GE Aviation (Pompano) $352,508   $4,634 $23,169 $324,706     GE Aviation Systems, LLC 8/14/2022 30,892 100.0%   N/A    
Property   9.37 Saint-Gobain $354,525   $15,443 $77,213 $261,870     Saint-Gobain Adfors America, Inc. 9/1/2024 102,950 100.0%   N/A    
Property   9.38 H&E Equipment Services (Columbia) $305,915   $2,907 $14,535 $288,473     H&E Equipment (Columbia) 12/31/2030 19,380 100.0%   N/A    
Property   9.39 H&E Equipment Services (Yukon) $299,117   $2,941 $14,706 $281,469     H&E Equipment (Oklahoma City) 6/30/2030 19,608 100.0%   N/A    
Property   9.40 LKQ Corporation (Toledo) $299,019   $24,508 $122,538 $151,974     LKQ Heavy Trucks 6/17/2027 207,998 100.0%   N/A    
Property   9.41 H&E Equipment Services (Greer) $308,668   $2,941 $14,706 $291,021     H&E Equipment (Greer) 11/30/2030 19,608 100.0%   N/A    
Loan 9 10 200 Center Anaheim $4,284,959 9.9% $43,036 $226,199 $4,015,725 9.2%   St. Joseph Heritage Healthcare 5/31/2027 191,556 100.0%   N/A    
Loan 7 11 Stor-It Southern California Portfolio $6,096,550 18.3% $122,938 $0 $5,973,612 18.0%                  
Property   11.01 Stor-It Marina Del Rey $2,258,299   $29,965 $0 $2,228,334     N/A N/A N/A N/A   N/A    
Property   11.02 Stor-It Aliso Viejo $1,268,849   $35,295 $0 $1,233,554     N/A N/A N/A N/A   N/A    
Property   11.03 Stor-It Mission Viejo $951,732   $24,723 $0 $927,009     N/A N/A N/A N/A   N/A    
Property   11.04 Stor-It Downey $815,145   $19,853 $0 $795,292     N/A N/A N/A N/A   N/A    
Property   11.05 Stor-It San Juan Capistrano $802,525   $13,102 $0 $789,423     N/A N/A N/A N/A   N/A    
Loan   12 Richmond Marriott Short Pump $3,827,973 15.1% $454,324 $0 $3,373,648 13.3%   N/A N/A N/A N/A   N/A    
Loan 6 13 Charlotte Southpark Marriott $3,687,398 14.8% $588,961 $0 $3,098,437 12.4%   N/A N/A N/A N/A   N/A    
Loan   14 36 East 14th Street $1,636,394 7.1% $1,013 $5,057 $1,630,324 7.1%   Bank of America, N.A. 7/31/2027 5,066 100.0%   N/A    
Loan   15 Capital Bank Plaza $2,322,245 10.1% $29,628 $175,896 $2,116,720 9.2%   Capital Bank Multiple Leases -- 3,314 square feet MTM; 62,016 square feet expiring 3/31/2021 65,330 44.1%   Clark Nexsen    
Loan   16 The Center At Split Rock $2,316,244 10.3% $13,680 $125,605 $2,176,959 9.7%   Walgreens 6/30/2031 14,739 16.2%   Tutor Time    
Loan 8 17 Marriott Minneapolis Northwest $3,526,966 16.2% $648,226 $0 $2,878,740 13.2%   N/A N/A N/A N/A   N/A    
Loan 5, 6 18 Crossgates Commons $3,713,918 11.4% $87,457 $284,208 $3,342,253 10.3%   Home Depot 1/31/2020 102,680 23.5%   At Home    
Loan   19 SouthBridge Office Park $2,004,111 10.5% $45,032 $225,000 $1,734,078 9.1%   RGN-Birmingham IV, LLC 2/29/2024 17,012 7.6%   Oakworth Capital Bank    
Loan   20 Jacksonville Hilton Hotels $2,662,306 14.8% $371,570 $0 $2,290,737 12.8%   N/A N/A N/A N/A   N/A    
Loan   21 Williamsburg Plaza $1,395,492 8.3% $63,000 $0 $1,332,492 7.9%   N/A N/A N/A N/A   N/A    
Loan   22 Park Oaks Shopping Center $1,648,632 9.9% $46,000 $108,281 $1,494,351 9.0%   Big Lots 1/31/2022 34,107 18.5%   Freedom Fitness    
Loan 7 23 StorPlace Self Storage Portfolio $1,938,549 11.9% $48,665 $0 $1,889,884 11.6%                  
Property   23.01 StorPlace of Old Hickory Blvd $594,533   $12,033 $0 $582,500     N/A N/A N/A N/A   N/A    
Property   23.02 StorPlace of Rutherford Blvd $517,003   $10,886 $0 $506,117     N/A N/A N/A N/A   N/A    
Property   23.03 StorPlace of Lascassas $431,447   $10,164 $0 $421,282     N/A N/A N/A N/A   N/A    
Property   23.04 StorPlace of Veterans Parkway $395,567   $15,581 $0 $379,985     N/A N/A N/A N/A   N/A    
Loan   24 Abington House - Retail $1,371,346 8.6% $5,017 $20,991 $1,345,338 8.4%   Manhattan Parking Group 7/31/2019 17,948 71.6%   Wells Fargo Bank    
Loan   25 Windhaven Park $1,783,966 11.6% $8,983 $80,000 $1,694,983 11.0%   Rifle Gear 4/30/2020 15,054 17.4%   Salon Boutique    
Loan   26 Lawndale Plaza $1,539,323 10.2% $16,828 $70,834 $1,451,662 9.6%   Bodega Latina, Inc 4/30/2022 29,000 34.5%   United States Postal Service    
Loan   27 SoCal Self Storage - Los Angeles, CA $1,484,959 9.9% $7,523 $0 $1,477,436 9.8%   N/A N/A N/A N/A   N/A    
Loan   28 Comfort Inn Hotel Circle $2,624,736 18.1% $303,133 $0 $2,321,603 16.0%   N/A N/A N/A N/A   N/A    
Loan   29 Armory Owners, Inc. $3,397,620 24.4% $47,100 $0 $3,350,520 24.0%   N/A N/A N/A N/A   N/A    
Loan   30 Brenden Theatres $1,671,648 12.6% $13,330 $95,269 $1,563,050 11.7%   Brenden Theatres 5/31/2031 66,650 100.0%   N/A    
Loan   31 Manchester Plaza $1,198,085 9.6% $23,483 $60,230 $1,114,372 8.9%   Academy Sports 9/30/2031 62,943 48.1%   Bob’s Discount Furniture    
Loan   32 Temescal Village Plaza $1,138,113 10.3% $19,091 $73,230 $1,045,792 9.5%   Stater Brothers 12/31/2020 30,426 25.9%   Bells Tower Montessori School    
Loan   33 Safe Storage Van Nuys $930,394 8.9% $5,558 $0 $924,836 8.8%   N/A N/A N/A N/A   N/A    
Loan   34 University Town Center-CA $1,023,387 10.0% $19,386 $83,596 $920,406 9.0%   UCSC Extension Housing 3/31/2027 27,700 34.3%   New Leaf Market - Corp Offices    
Loan   35 Lake Park Pointe Shopping Center $1,196,499 11.9% $32,026 $98,651 $1,065,823 10.6%   Ross Dress for Less 1/31/2024 26,537 34.0%   Walgreens    
Loan 7 36 Stor-It Costa Mesa & Long Beach $1,925,848 19.8% $29,085 $0 $1,896,763 19.5%                  
Property   36.01 Stor-It Costa Mesa $1,013,216   $14,180 $0 $999,036     N/A N/A N/A N/A   N/A    
Property   36.02 Stor-It Long Beach $912,632   $14,905 $0 $897,727     N/A N/A N/A N/A   N/A    
Loan   37 220-55 46th Avenue Owners, Inc. $4,136,409 46.0% $78,500 $0 $4,057,908 45.1%   N/A N/A N/A N/A   N/A    
Loan 15 38 Bywater Mutual Homes, Inc. $2,358,856 27.9% $123,200 $0 $2,235,656 26.5%   N/A N/A N/A N/A   N/A    
Loan   39 Easley Town Center - Back Eastern Strip $687,421 9.7% $12,413 $37,611 $637,397 9.0%   Burke’s Outlet Store 1/31/2024 20,163 32.5%   Planet Fitness    
Loan   40 Oceanside Self Storage $571,192 9.1% $5,013 $0 $566,179 9.1%   N/A N/A N/A N/A   N/A    
Loan   41 West Bench Plaza $617,073 10.0% $8,636 $49,138 $559,299 9.1%   Dollar Tree 1/31/2020 8,955 19.3%   Downeast Outfitters    
Loan   42 Storage Choice - Westover Park $530,484 8.8% $13,119 $0 $517,365 8.6%   N/A N/A N/A N/A   N/A    
Loan   43 A Storage Place - Grand Junction East $666,402 11.1% $18,807 $0 $647,595 10.8%   N/A N/A N/A N/A   N/A    
Loan   44 Shasta Executive Plaza $743,041 13.1% $11,387 $56,937 $674,717 11.9%   Far Northern Regional Center 6/30/2020 31,651 55.6%   FBI    
Loan 16 45 Horizon Owners Corp. $974,195 17.7% $33,300 $0 $940,895 17.1%   N/A N/A N/A N/A   N/A    
Loan   46 Extra Space Storage Irving $477,052 8.8% $11,303 $0 $465,749 8.6%   N/A N/A N/A N/A   N/A    
Loan   47 Storage Choice - League City $461,557 8.8% $12,023 $0 $449,534 8.6%   N/A N/A N/A N/A   N/A    
Loan   48 Sun Valley Self-Storage $633,372 12.4% $7,554 $0 $625,819 12.2%   N/A N/A N/A N/A   N/A    
Loan 17 49 Henson Studio $1,788,610 35.1% $17,587 $159,880 $1,611,143 31.6%   Jim Henson Company 2/29/2032 79,940 100.0%   N/A    
Loan   50 A Storage Place - Grand Junction West $536,502 10.7% $10,760 $0 $525,742 10.5%   N/A N/A N/A N/A   N/A    
Loan   51 Westport Glendale Self-Storage $560,580 11.2% $12,209 $0 $548,370 11.0%   N/A N/A N/A N/A   N/A    
Loan   52 Pleasant Hill Station $524,167 10.5% $7,350 $3,375 $513,442 10.3%   Mattress Firm 6/30/2018 4,060 16.6%   Vincent Bakery    
Loan   53 Greensboro Industrial Portfolio $532,133 11.1% $18,740 $31,760 $481,633 10.0%   N.B. Hndy Cmpny 5/31/2025 36,008 56.4%   Dal-Tile Cmpny    
Loan   54 1111 Studewood $472,532 9.9% $2,425 $22,461 $447,646 9.4%   Los Cucos 2/29/2024 5,500 34.0%   Arthur Ave    
Loan 7 55 Elgin Village & Cedar Breaks Centre $534,178 11.6% $6,313 $28,768 $499,097 10.8%                  
Property   55.01 Elgin Village $269,641   $4,464 $17,576 $247,601     Anytime Fitness 8/31/2022 5,367 27.3%   Asian Delight Restaurant (Koy)    
Property   55.02 Cedar Breaks Centre $264,537   $1,849 $11,192 $251,496     Castle Dental 1/31/2024 3,000 32.5%   Texan Urgent Care    
Loan   56 El Dorado Hills $589,934 13.0% $15,492 $43,035 $531,407 11.7%   SlideBelts Inc. 10/31/2018 6,249 7.3%   Paul Olsen    
Loan   57 Creekside Estates MHC $793,805 17.6% $13,536 $0 $780,269 17.3%   N/A N/A N/A N/A   N/A    
Loan   58 La Costa Apartment Corp. $716,110 16.7% $28,800 $0 $687,310 16.0%   N/A N/A N/A N/A   N/A    
Loan   59 North Ridge & Rossell North Shopping Center $440,122 10.9% $7,234 $12,128 $420,760 10.5%   Dollar Tree 7/31/2022 10,000 27.6%   Cash America    
Loan 9 60 Park Court Owners, Inc. $1,217,654 30.5% $50,400 $0 $1,167,254 29.3%   N/A N/A N/A N/A   N/A    
Loan   61 West Gate House, Inc. $2,081,937 52.2% $42,700 $0 $2,039,237 51.1%   N/A N/A N/A N/A   N/A    
Loan   62 Pacific Fletcher Parkway $363,927 10.4% $7,830 $17,107 $338,990 9.7%   Helix Mechanical 10/31/2019 12,005 29.1%   McKeever, Inc.    
Loan   63 2711 Henry Hudson Corp. $1,060,660 30.3% $20,000 $0 $1,040,660 29.8%   N/A N/A N/A N/A   N/A    
Loan   64 Holliswood Owners Corp. $2,100,731 60.2% $66,000 $0 $2,034,731 58.3%   N/A N/A N/A N/A   N/A    
Loan   65 Gatekeeper Storage $294,080 9.0% $6,567 $0 $287,513 8.8%   N/A N/A N/A N/A   N/A    
Loan   66 Belgravia Gardens Corp. $877,332 27.5% $18,000 $0 $859,332 27.0%   N/A N/A N/A N/A   N/A    
Loan   67 Executive Towers Apartment Owners Corp. $1,210,815 39.1% $35,500 $0 $1,175,315 37.9%   N/A N/A N/A N/A   N/A    
Loan   68 84 Drive Homes Inc. $582,261 19.4% $31,000 $0 $551,261 18.4%   N/A N/A N/A N/A   N/A    
Loan   69 Springdale Pointe $385,389 14.7% $2,242 $8,408 $374,740 14.3%   Verizon Wireless 10/31/2021 4,506 40.2%   Vitamin Shoppe Industries, LLC    
Loan   70 149 Spring Street $643,830 25.8% $4,258 $0 $639,572 25.6%   N/A N/A N/A N/A   N/A    
Loan   71 775 Loft Corp. $688,108 27.6% $4,000 $0 $684,108 27.4%   N/A N/A N/A N/A   N/A    
Loan 9 72 52 Riverside Drive Owners Corp. $2,371,821 95.1% $21,000 $0 $2,350,821 94.2%   N/A N/A N/A N/A   N/A    
Loan   73 Hartsdale Highlands Tenants Corp. $589,568 23.6% $21,300 $0 $568,268 22.8%   N/A N/A N/A N/A   N/A    
Loan   74 101 Ellwood Tenants Corp. $657,583 27.4% $17,000 $0 $640,583 26.7%   N/A N/A N/A N/A   N/A    
Loan   75 Budget Self Storage of Mesa $252,520 12.7% $9,754 $0 $242,766 12.2%   N/A N/A N/A N/A   N/A    
Loan   76 17 West Apartments Corp. $3,133,338 195.8% $44,400 $0 $3,088,938 193.1%   N/A N/A N/A N/A   N/A    
Loan   77 4265 Webster Avenue Owners, Inc. $539,912 38.7% $15,900 $0 $524,012 37.5%   N/A N/A N/A N/A   N/A    
Loan   78 20 Bond Owners Corp. $685,411 50.9% $4,100 $0 $681,311 50.5%   N/A N/A N/A N/A   N/A    
Loan   79 415 West 57th Street Tenants Corporation $637,456 47.4% $10,000 $0 $627,456 46.6%   N/A N/A N/A N/A   N/A    
Loan   80 The Bakery, Inc. $483,666 37.2% $4,800 $0 $478,866 36.9%   N/A N/A N/A N/A   N/A    
Loan   81 Murray Hill Owners Corp. $642,556 50.5% $9,600 $0 $632,956 49.7%   N/A N/A N/A N/A   N/A    
Loan   82 Alta Ave. Apartments Corp. $392,686 32.1% $9,400 $0 $383,286 31.3%   N/A N/A N/A N/A   N/A    
Loan   83 McCorkle Cooperative Apartments, Inc. $1,824,560 150.4% $52,000 $0 $1,772,560 146.1%   N/A N/A N/A N/A   N/A    
Loan   84 310 West 18th Street Owners Corp. $257,518 21.5% $4,800 $0 $252,718 21.1%   N/A N/A N/A N/A   N/A    
Loan   85 Gramercy Equities Corp. $1,350,693 135.1% $4,000 $0 $1,346,693 134.7%   N/A N/A N/A N/A   N/A    
Loan   86 Barclay Townhouses at Merrick II Owners Corp. $783,378 78.4% $12,000 $0 $771,378 77.2%   N/A N/A N/A N/A   N/A    
Loan   87 782 West End Avenue Owners Corp. $909,331 113.8% $16,200 $0 $893,131 111.8%   N/A N/A N/A N/A   N/A    
                                     
                                     

 

 

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

                                 
Property
Flag 		Footnotes Loan ID Property Name 2nd Largest
Tenant Lease
Expiration(4)		 2nd Largest
Tenant NSF		 2nd Largest
Tenant
% of NSF		   3rd Largest Tenant 3rd Largest
Tenant Lease
Expiration(4)		 3rd Largest
Tenant NSF		 3rd Largest
Tenant
% of NSF		   4th Largest Tenant 4th Largest
Tenant Lease
Expiration(4)		 4th Largest
Tenant NSF 		4th Largest
Tenant
% of NSF
Loan 5, 6 1 Del Amo Fashion Center 2/28/2031 138,000 7.8%   Dick’s Sporting Goods 4/30/2027 83,210 4.7%   AMC Theatres 9/30/2021 76,800 4.3%
Loan 5, 7, 8, 9, 10 2 Starwood Capital Group Hotel Portfolio                          
Property   2.01 Larkspur Landing Sunnyvale N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.02 Larkspur Landing Milpitas N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.03 Larkspur Landing Campbell N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.04 Larkspur Landing San Francisco N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.05 Larkspur Landing Pleasanton N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.06 Larkspur Landing Bellevue N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.07 Larkspur Landing Sacramento N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.08 Hampton Inn Ann Arbor North N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.09 Larkspur Landing Hillsboro N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.10 Larkspur Landing Renton N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.11 Holiday Inn Arlington Northeast Rangers Ballpark N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.12 Residence Inn Toledo Maumee N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.13 Residence Inn Williamsburg N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.14 Hampton Inn Suites Waco South N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.15 Holiday Inn Louisville Airport Fair Expo N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.16 Courtyard Tyler N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.17 Hilton Garden Inn Edison Raritan Center N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.18 Hilton Garden Inn St. Paul Oakdale N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.19 Residence Inn Grand Rapids West N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.20 Peoria, AZ Residence Inn N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.21 Hampton Inn Suites Bloomington Normal N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.22 Courtyard Chico N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.23 Hampton Inn Suites Kokomo N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.24 Hampton Inn Suites South Bend N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.25 Courtyard Wichita Falls N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.26 Hampton Inn Morehead N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.27 Residence Inn Chico N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.28 Courtyard Lufkin N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.29 Hampton Inn Carlisle N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.30 Springhill Suites Williamsburg N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.31 Fairfield Inn Bloomington N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.32 Waco Residence Inn N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.33 Holiday Inn Express Fishers N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.34 Larkspur Landing Folsom N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.35 Springhill Suites Chicago Naperville Warrenville N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.36 Holiday Inn Express & Suites Paris N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.37 Toledo Homewood Suites N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.38 Grand Rapids Homewood Suites N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.39 Cheyenne Fairfield Inn & Suites N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.40 Fairfield Inn Laurel N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.41 Courtyard Akron Stow N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.42 Larkspur Landing Roseville N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.43 Towneplace Suites Bloomington N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.44 Hampton Inn Danville N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.45 Holiday Inn Norwich N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.46 Hampton Inn Suites Longview North N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.47 Springhill Suites Peoria Westlake N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.48 Hampton Inn Suites Buda N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.49 Shawnee Hampton Inn N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.50 Racine Fairfield Inn N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.51 Hampton Inn Selinsgrove Shamokin Dam N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.52 Holiday Inn Express & Suites Terrell N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.53 Westchase Homewood Suites N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.54 Holiday Inn Express & Suites Tyler South N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.55 Holiday Inn Express & Suites Huntsville N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.56 Hampton Inn Sweetwater N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.57 Comfort Suites Buda Austin South N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.58 Fairfield Inn & Suites Weatherford N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.59 Holiday Inn Express & Suites Altus N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.60 Comfort Inn & Suites Paris N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.61 Hampton Inn Suites Decatur N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.62 Holiday Inn Express & Suites Texarkana East N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.63 Mankato Fairfield Inn N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.64 Candlewood Suites Texarkana N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.65 Country Inn & Suites Houston Intercontinental Airport East N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 5 3 Westchester One 4/30/2025 53,399 5.9%   PURE 6/30/2026 49,463 5.5%   Towers Watson 12/31/2020 46,682 5.1%    
Loan 5, 6, 11 4 Market Street - The Woodlands 1/1/2020 23,682 4.8%   Regus 3/1/2027 23,495 4.8%   Cinemark 5/1/2020 20,664 4.2%    
Loan 5, 12 5 Olympic Tower 7/31/2028 126,386 24.1%   Cartier 7/31/2037 55,000 10.5%   MSD Capital 3/31/2022 43,979 8.4%    
Loan   6 Sprouts Farmers Market 1/31/2028 25,000 17.4%   HomeGoods 10/31/2026 21,021 14.7%   Ulta 2/28/2027 10,046 7.0%    
Loan   7 270 Corporate Center 12/31/2021 49,246 11.0%   Herrick 12/31/2022 36,531 8.1%   ActioNet 2/29/2020 26,826 6.0%    
Loan 5, 6, 7, 8 8 iStar Leased Fee Portfolio                              
Property   8.01 Hilton Salt Lake N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   8.02 Doubletree Seattle Airport N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   8.03 Doubletree Mission Valley N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   8.04 One Ally Center N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   8.05 Doubletree Sonoma N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   8.06 Doubletree Durango N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   8.07 Northside Forsyth Hospital Medical Center N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   8.08 NASA/JPSS Headquarters N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   8.09 Dallas Market Center: Sheraton Suites N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   8.10 Dallas Market Center: Marriott Courtyard N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   8.11 The Buckler Apartments N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   8.12 Lock-Up Self Storage Facility N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan 5, 7, 8, 13, 14 9 Gateway Net Lease Portfolio                              
Property   9.01 BAE Systems N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.02 FedEx (Stratford) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.03 FedEx (Baltimore) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.04 Harman N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.05 GE Aviation (Lafayette) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.06 GoDaddy N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.07 Carrier N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.08 Emerus N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.09 Cardinal Health N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.10 TE Connectivity N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.11 FCA LLC N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.12 FedEx (Staunton) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.13 QuadPackaging (Proteus) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.14 QuadPackaging (Transpak) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.15 T-Mobile N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.16 Sikorsky Aircraft N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.17 Vatterott College N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.18 Comcast N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.19 Alfa Laval N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.20 LKQ Corporation (New Braunfels) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.21 Hitachi N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.22 Cameron N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.23 Alliance Data N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.24 Synchrony Financial N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.25 Baxalta (Barry Pointe) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.26 Baxalta (Casselberry) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.27 Baxalta (Mounds View) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.28 Baxalta (Grand Rapids) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.29 Gerdau N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.30 Baxalta (Wausau) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.31 Baxalta (Springfield) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.32 LKQ (Salisbury) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.33 Baxalta (Ankeny) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.34 H&E Equipment Services (San Antonio) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.35 H&E Equipment Services (New Orleans) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.36 GE Aviation (Pompano) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.37 Saint-Gobain N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.38 H&E Equipment Services (Columbia) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.39 H&E Equipment Services (Yukon) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.40 LKQ Corporation (Toledo) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.41 H&E Equipment Services (Greer) N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan 9 10 200 Center Anaheim N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan 7 11 Stor-It Southern California Portfolio                              
Property   11.01 Stor-It Marina Del Rey N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   11.02 Stor-It Aliso Viejo N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   11.03 Stor-It Mission Viejo N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   11.04 Stor-It Downey N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   11.05 Stor-It San Juan Capistrano N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   12 Richmond Marriott Short Pump N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan 6 13 Charlotte Southpark Marriott N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   14 36 East 14th Street N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   15 Capital Bank Plaza Multiple Leases -- 190 square feet MTM; 29,499 square feet expiring 6/30/2022 29,689 20.0%   Jacob’s (FKA KingStubbins) 1/31/2018 6,362 4.3%   Sfl+a Architects Multiple Leases -- 64 square feet MTM; 6,024 square feet expiring 7/31/2019 6,088 4.1%    
Loan   16 The Center At Split Rock 1/31/2029 10,360 11.4%   Vazzy’s 4/30/2027 7,210 7.9%   Mattress Firm 11/30/2022 6,257 6.9%    
Loan 8 17 Marriott Minneapolis Northwest N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan 5, 6 18 Crossgates Commons 10/19/2026 82,551 18.9%   Sears Outlet 5/31/2018 44,327 10.1%   Michaels 8/31/2022 31,480 7.2%    
Loan   19 SouthBridge Office Park 12/31/2017 16,711 7.4%   National Cement Company, Inc 12/31/2025 14,988 6.7%   Mauldin & Jenkins CPA, LLC 12/31/2021 9,769 4.3%    
Loan   20 Jacksonville Hilton Hotels N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   21 Williamsburg Plaza N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   22 Park Oaks Shopping Center 4/30/2024 33,407 18.1%   Big Texas Icehouse 4/30/2022 15,349 8.3%   Dollar Tree 4/30/2024 11,700 6.4%    
Loan 7 23 StorPlace Self Storage Portfolio                              
Property   23.01 StorPlace of Old Hickory Blvd N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   23.02 StorPlace of Rutherford Blvd N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   23.03 StorPlace of Lascassas N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   23.04 StorPlace of Veterans Parkway N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   24 Abington House - Retail 8/31/2028 2,540 10.1%   Whitmans 9/30/2026 1,766 7.0%   Think Coffee 7/31/2025 1,012 4.0%    
Loan   25 Windhaven Park 2/2/2021 10,005 11.5%   Davita 2/28/2025 8,182 9.4%   Tri-Shop 12/31/2025 6,418 7.4%    
Loan   26 Lawndale Plaza 12/14/2017 10,000 11.9%   Cushman & Wakefield at Anthem 7/31/2022 8,160 9.7%   CSK Auto, Inc.#1539 dba O’Reilly Automo 1/31/2020 6,204 7.4%    
Loan   27 SoCal Self Storage - Los Angeles, CA N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   28 Comfort Inn Hotel Circle N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   29 Armory Owners, Inc. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   30 Brenden Theatres N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   31 Manchester Plaza 2/28/2027 29,386 22.4%   Pan-Asia Market II, LLC 1/31/2027 23,905 18.3%   N/A N/A N/A N/A    
Loan   32 Temescal Village Plaza 12/31/2017 22,285 18.9%   CVS 2/28/2019 22,040 18.7%   Citi Bank 6/30/2027 5,244 4.5%    
Loan   33 Safe Storage Van Nuys N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   34 University Town Center-CA 9/30/2023 8,146 10.1%   Goodtimes Magazine 8/31/2017 5,178 6.4%   Compass Rose Media 7/31/2021 3,715 4.6%    
Loan   35 Lake Park Pointe Shopping Center 12/31/2068 12,647 16.2%   Binny’s 1/31/2032 10,662 13.7%   Sherwin Williams 4/30/2022 3,610 4.6%    
Loan 7 36 Stor-It Costa Mesa & Long Beach                              
Property   36.01 Stor-It Costa Mesa N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   36.02 Stor-It Long Beach N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   37 220-55 46th Avenue Owners, Inc. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan 15 38 Bywater Mutual Homes, Inc. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   39 Easley Town Center - Back Eastern Strip 10/31/2026 18,003 29.0%   Boot Barn 12/31/2024 10,000 16.1%   Rue 21 1/31/2020 4,500 7.3%    
Loan   40 Oceanside Self Storage N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   41 West Bench Plaza 1/15/2018 5,850 12.6%   Just Dance Studio 10/31/2018 3,500 7.6%   Carl’s Jr. 7/31/2024 3,177 6.9%    
Loan   42 Storage Choice - Westover Park N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   43 A Storage Place - Grand Junction East N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   44 Shasta Executive Plaza 9/30/2018 5,658 9.9%   First American Title Company 2/28/2021 4,450 7.8%   CA Dept. of Rehabilitation 6/30/2023 3,760 6.6%    
Loan 16 45 Horizon Owners Corp. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   46 Extra Space Storage Irving N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   47 Storage Choice - League City N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   48 Sun Valley Self-Storage N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan 17 49 Henson Studio N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   50 A Storage Place - Grand Junction West N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   51 Westport Glendale Self-Storage N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   52 Pleasant Hill Station 10/31/2020 2,450 10.0%   Macaroon Karaoke 12/31/2021 2,450 10.0%   Todahmgol (Korean Restaurant) 10/31/2019 2,100 8.6%    
Loan   53 Greensboro Industrial Portfolio 3/31/2022 19,200 30.1%   Bozzetto, Inc. 9/30/2020 8,583 13.5%   N/A N/A N/A N/A    
Loan   54 1111 Studewood 10/7/2026 3,500 21.7%   Discover Dental 10/31/2026 3,500 21.7%   Event Space 3/1/2029 3,000 18.6%    
Loan 7 55 Elgin Village & Cedar Breaks Centre                              
Property   55.01 Elgin Village 7/31/2022 3,422 17.4%   Family Total Dental 9/30/2022 3,087 15.7%   TGF / Regis Hair Salon 6/30/2018 1,400 7.1%    
Property   55.02 Cedar Breaks Centre 1/31/2025 2,800 30.3%   Centennial Wealth Advisor 11/30/2021 2,420 26.2%   Great Clips 2/28/2019 1,020 11.0%    
Loan   56 El Dorado Hills 6/30/2018 5,358 6.2%   Trimark Associates, Inc 7/31/2021 3,740 4.3%   West Coast Studio Fit 12/31/2018 3,482 4.0%    
Loan   57 Creekside Estates MHC N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   58 La Costa Apartment Corp. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   59 North Ridge & Rossell North Shopping Center 2/28/2022 7,560 20.9%   Valeteria Cleaners 2/28/2021 2,870 7.9%   Felony Franks Restaurant Group 1/31/2020 1,799 5.0%    
Loan 9 60 Park Court Owners, Inc. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   61 West Gate House, Inc. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   62 Pacific Fletcher Parkway 12/31/2020 6,450 15.7%   Peterson Lighting 1/31/2022 5,943 14.4%   Fitness Concepts 4/30/2021 3,915 9.5%    
Loan   63 2711 Henry Hudson Corp. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   64 Holliswood Owners Corp. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   65 Gatekeeper Storage N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   66 Belgravia Gardens Corp. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   67 Executive Towers Apartment Owners Corp. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   68 84 Drive Homes Inc. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   69 Springdale Pointe 10/31/2025 3,497 31.2%   Aspen Dental Management, Inc. 4/30/2026 3,207 28.6%   N/A N/A N/A N/A    
Loan   70 149 Spring Street N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   71 775 Loft Corp. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan 9 72 52 Riverside Drive Owners Corp. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   73 Hartsdale Highlands Tenants Corp. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   74 101 Ellwood Tenants Corp. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   75 Budget Self Storage of Mesa N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   76 17 West Apartments Corp. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   77 4265 Webster Avenue Owners, Inc. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   78 20 Bond Owners Corp. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   79 415 West 57th Street Tenants Corporation N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   80 The Bakery, Inc. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   81 Murray Hill Owners Corp. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   82 Alta Ave. Apartments Corp. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   83 McCorkle Cooperative Apartments, Inc. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   84 310 West 18th Street Owners Corp. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   85 Gramercy Equities Corp. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   86 Barclay Townhouses at Merrick II Owners Corp. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   87 782 West End Avenue Owners Corp. N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A    
                                     
                                     

 

 

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

                                 
Property
Flag 		Footnotes Loan ID Property Name   5th Largest Tenant 5th Largest
Tenant Lease
Expiration(4)		 5th Largest
Tenant NSF 		5th Largest
Tenant
% of NSF		   Upfront
Replacement
Reserves 		Monthly
Replacement
Reserves		 Replacement
Reserve Cap		 Upfront TI/LC
 Reserves 		Monthly TI/LC
Reserves		 TI/LC
Reserve Cap		 Upfront Tax
 Reserves
Loan 5, 6 1 Del Amo Fashion Center   Burlington Coat Factory 1/31/2025 60,000 3.4%   $0 $0 $446,400 $0 $0 $6,465,600 $0
Loan 5, 7, 8, 9, 10 2 Starwood Capital Group Hotel Portfolio             $0 one-twelfth (1/12th) of the greater of (i) 4% of Gross Income from Operations for the calendar month two months prior to Payment Date and (ii) deposit amount required under the Franchise Agreement for FF&E $0 $0 $0 $0 $0
Property   2.01 Larkspur Landing Sunnyvale   N/A N/A N/A N/A                
Property   2.02 Larkspur Landing Milpitas   N/A N/A N/A N/A                
Property   2.03 Larkspur Landing Campbell   N/A N/A N/A N/A                
Property   2.04 Larkspur Landing San Francisco   N/A N/A N/A N/A                
Property   2.05 Larkspur Landing Pleasanton   N/A N/A N/A N/A                
Property   2.06 Larkspur Landing Bellevue   N/A N/A N/A N/A                
Property   2.07 Larkspur Landing Sacramento   N/A N/A N/A N/A                
Property   2.08 Hampton Inn Ann Arbor North   N/A N/A N/A N/A                
Property   2.09 Larkspur Landing Hillsboro   N/A N/A N/A N/A                
Property   2.10 Larkspur Landing Renton   N/A N/A N/A N/A                
Property   2.11 Holiday Inn Arlington Northeast Rangers Ballpark   N/A N/A N/A N/A                
Property   2.12 Residence Inn Toledo Maumee   N/A N/A N/A N/A                
Property   2.13 Residence Inn Williamsburg   N/A N/A N/A N/A                
Property   2.14 Hampton Inn Suites Waco South   N/A N/A N/A N/A                
Property   2.15 Holiday Inn Louisville Airport Fair Expo   N/A N/A N/A N/A                
Property   2.16 Courtyard Tyler   N/A N/A N/A N/A                
Property   2.17 Hilton Garden Inn Edison Raritan Center   N/A N/A N/A N/A                
Property   2.18 Hilton Garden Inn St. Paul Oakdale   N/A N/A N/A N/A                
Property   2.19 Residence Inn Grand Rapids West   N/A N/A N/A N/A                
Property   2.20 Peoria, AZ Residence Inn   N/A N/A N/A N/A                
Property   2.21 Hampton Inn Suites Bloomington Normal   N/A N/A N/A N/A                
Property   2.22 Courtyard Chico   N/A N/A N/A N/A                
Property   2.23 Hampton Inn Suites Kokomo   N/A N/A N/A N/A                
Property   2.24 Hampton Inn Suites South Bend   N/A N/A N/A N/A                
Property   2.25 Courtyard Wichita Falls   N/A N/A N/A N/A                
Property   2.26 Hampton Inn Morehead   N/A N/A N/A N/A                
Property   2.27 Residence Inn Chico   N/A N/A N/A N/A                
Property   2.28 Courtyard Lufkin   N/A N/A N/A N/A                
Property   2.29 Hampton Inn Carlisle   N/A N/A N/A N/A                
Property   2.30 Springhill Suites Williamsburg   N/A N/A N/A N/A                
Property   2.31 Fairfield Inn Bloomington   N/A N/A N/A N/A                
Property   2.32 Waco Residence Inn   N/A N/A N/A N/A                
Property   2.33 Holiday Inn Express Fishers   N/A N/A N/A N/A                
Property   2.34 Larkspur Landing Folsom   N/A N/A N/A N/A                
Property   2.35 Springhill Suites Chicago Naperville Warrenville   N/A N/A N/A N/A                
Property   2.36 Holiday Inn Express & Suites Paris   N/A N/A N/A N/A                
Property   2.37 Toledo Homewood Suites   N/A N/A N/A N/A                
Property   2.38 Grand Rapids Homewood Suites   N/A N/A N/A N/A                
Property   2.39 Cheyenne Fairfield Inn & Suites   N/A N/A N/A N/A                
Property   2.40 Fairfield Inn Laurel   N/A N/A N/A N/A                
Property   2.41 Courtyard Akron Stow   N/A N/A N/A N/A                
Property   2.42 Larkspur Landing Roseville   N/A N/A N/A N/A                
Property   2.43 Towneplace Suites Bloomington   N/A N/A N/A N/A                
Property   2.44 Hampton Inn Danville   N/A N/A N/A N/A                
Property   2.45 Holiday Inn Norwich   N/A N/A N/A N/A                
Property   2.46 Hampton Inn Suites Longview North   N/A N/A N/A N/A                
Property   2.47 Springhill Suites Peoria Westlake   N/A N/A N/A N/A                
Property   2.48 Hampton Inn Suites Buda   N/A N/A N/A N/A                
Property   2.49 Shawnee Hampton Inn   N/A N/A N/A N/A                
Property   2.50 Racine Fairfield Inn   N/A N/A N/A N/A                
Property   2.51 Hampton Inn Selinsgrove Shamokin Dam   N/A N/A N/A N/A                
Property   2.52 Holiday Inn Express & Suites Terrell   N/A N/A N/A N/A                
Property   2.53 Westchase Homewood Suites   N/A N/A N/A N/A                
Property   2.54 Holiday Inn Express & Suites Tyler South   N/A N/A N/A N/A                
Property   2.55 Holiday Inn Express & Suites Huntsville   N/A N/A N/A N/A                
Property   2.56 Hampton Inn Sweetwater   N/A N/A N/A N/A                
Property   2.57 Comfort Suites Buda Austin South   N/A N/A N/A N/A                
Property   2.58 Fairfield Inn & Suites Weatherford   N/A N/A N/A N/A                
Property   2.59 Holiday Inn Express & Suites Altus   N/A N/A N/A N/A                
Property   2.60 Comfort Inn & Suites Paris   N/A N/A N/A N/A                
Property   2.61 Hampton Inn Suites Decatur   N/A N/A N/A N/A                
Property   2.62 Holiday Inn Express & Suites Texarkana East   N/A N/A N/A N/A                
Property   2.63 Mankato Fairfield Inn   N/A N/A N/A N/A                
Property   2.64 Candlewood Suites Texarkana   N/A N/A N/A N/A                
Property   2.65 Country Inn & Suites Houston Intercontinental Airport East   N/A N/A N/A N/A                
Loan 5 3 Westchester One   Millennium Partners 10/31/2019 45,671 5.0%   $7,000,000 $0 $0 $13,000,000 $0 $5,000,000 $2,094,346    
Loan 5, 6, 11 4 Market Street - The Woodlands   Tommy Bahama Multiple Leases - 11,986 square feet expiring 3/1/2020; 372 square feet expiring 11/30/2019 12,358 2.5%   $0 $0 $0 $0 $0 $0 $0    
Loan 5, 12 5 Olympic Tower   Versace U.S.A., Inc. 12/31/2023 20,000 3.8%   $25,989,597 $0 $0 $21,357,936 $0 $0 $0    
Loan   6 Sprouts Farmers Market   Care Now 2/28/2027 5,130 3.6%   $0 $2,400 $57,000 $0 $0 $0 $0    
Loan   7 270 Corporate Center   Amarex 7/31/2025 26,375 5.9%   $0 $7,491 $0 $0 $44,944 $0 $658,667    
Loan 5, 6, 7, 8 8 iStar Leased Fee Portfolio             $0 $0 $0 $0 $0 N/A $0    
Property   8.01 Hilton Salt Lake   N/A N/A N/A N/A                    
Property   8.02 Doubletree Seattle Airport   N/A N/A N/A N/A                    
Property   8.03 Doubletree Mission Valley   N/A N/A N/A N/A                    
Property   8.04 One Ally Center   N/A N/A N/A N/A                    
Property   8.05 Doubletree Sonoma   N/A N/A N/A N/A                    
Property   8.06 Doubletree Durango   N/A N/A N/A N/A                    
Property   8.07 Northside Forsyth Hospital Medical Center   N/A N/A N/A N/A                    
Property   8.08 NASA/JPSS Headquarters   N/A N/A N/A N/A                    
Property   8.09 Dallas Market Center: Sheraton Suites   N/A N/A N/A N/A                    
Property   8.10 Dallas Market Center: Marriott Courtyard   N/A N/A N/A N/A                    
Property   8.11 The Buckler Apartments   N/A N/A N/A N/A                    
Property   8.12 Lock-Up Self Storage Facility   N/A N/A N/A N/A                    
Loan 5, 7, 8, 13, 14 9 Gateway Net Lease Portfolio             $0 $0 $0 $0 $0 $0 $0    
Property   9.01 BAE Systems   N/A N/A N/A N/A                    
Property   9.02 FedEx (Stratford)   N/A N/A N/A N/A                    
Property   9.03 FedEx (Baltimore)   N/A N/A N/A N/A                    
Property   9.04 Harman   N/A N/A N/A N/A                    
Property   9.05 GE Aviation (Lafayette)   N/A N/A N/A N/A                    
Property   9.06 GoDaddy   N/A N/A N/A N/A                    
Property   9.07 Carrier   N/A N/A N/A N/A                    
Property   9.08 Emerus   N/A N/A N/A N/A                    
Property   9.09 Cardinal Health   N/A N/A N/A N/A                    
Property   9.10 TE Connectivity   N/A N/A N/A N/A                    
Property   9.11 FCA LLC   N/A N/A N/A N/A                    
Property   9.12 FedEx (Staunton)   N/A N/A N/A N/A                    
Property   9.13 QuadPackaging (Proteus)   N/A N/A N/A N/A                    
Property   9.14 QuadPackaging (Transpak)   N/A N/A N/A N/A                    
Property   9.15 T-Mobile   N/A N/A N/A N/A                    
Property   9.16 Sikorsky Aircraft   N/A N/A N/A N/A                    
Property   9.17 Vatterott College   N/A N/A N/A N/A                    
Property   9.18 Comcast   N/A N/A N/A N/A                    
Property   9.19 Alfa Laval   N/A N/A N/A N/A                    
Property   9.20 LKQ Corporation (New Braunfels)   N/A N/A N/A N/A                    
Property   9.21 Hitachi   N/A N/A N/A N/A                    
Property   9.22 Cameron   N/A N/A N/A N/A                    
Property   9.23 Alliance Data   N/A N/A N/A N/A                    
Property   9.24 Synchrony Financial   N/A N/A N/A N/A                    
Property   9.25 Baxalta (Barry Pointe)   N/A N/A N/A N/A                    
Property   9.26 Baxalta (Casselberry)   N/A N/A N/A N/A                    
Property   9.27 Baxalta (Mounds View)   N/A N/A N/A N/A                    
Property   9.28 Baxalta (Grand Rapids)   N/A N/A N/A N/A                    
Property   9.29 Gerdau   N/A N/A N/A N/A                    
Property   9.30 Baxalta (Wausau)   N/A N/A N/A N/A                    
Property   9.31 Baxalta (Springfield)   N/A N/A N/A N/A                    
Property   9.32 LKQ (Salisbury)   N/A N/A N/A N/A                    
Property   9.33 Baxalta (Ankeny)   N/A N/A N/A N/A                    
Property   9.34 H&E Equipment Services (San Antonio)   N/A N/A N/A N/A                    
Property   9.35 H&E Equipment Services (New Orleans)   N/A N/A N/A N/A                    
Property   9.36 GE Aviation (Pompano)   N/A N/A N/A N/A                    
Property   9.37 Saint-Gobain   N/A N/A N/A N/A                    
Property   9.38 H&E Equipment Services (Columbia)   N/A N/A N/A N/A                    
Property   9.39 H&E Equipment Services (Yukon)   N/A N/A N/A N/A                    
Property   9.40 LKQ Corporation (Toledo)   N/A N/A N/A N/A                    
Property   9.41 H&E Equipment Services (Greer)   N/A N/A N/A N/A                    
Loan 9 10 200 Center Anaheim   N/A N/A N/A N/A   $0 $3,991 $95,778 $0 $0 $0 $80,709    
Loan 7 11 Stor-It Southern California Portfolio             $0 $0 $0 $0 $0 $0 $0    
Property   11.01 Stor-It Marina Del Rey   N/A N/A N/A N/A                    
Property   11.02 Stor-It Aliso Viejo   N/A N/A N/A N/A                    
Property   11.03 Stor-It Mission Viejo   N/A N/A N/A N/A                    
Property   11.04 Stor-It Downey   N/A N/A N/A N/A                    
Property   11.05 Stor-It San Juan Capistrano   N/A N/A N/A N/A                    
Loan   12 Richmond Marriott Short Pump   N/A N/A N/A N/A   $0 $36,914 $0 $0 $0 $0 $96,103    
Loan 6 13 Charlotte Southpark Marriott   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0    
Loan   14 36 East 14th Street   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $51,523    
Loan   15 Capital Bank Plaza   DeMent Askew Multiple Leases -- 565 square feet MTM; 5,443 square feet expiring 3/15/2018 6,008 4.1%   $0 $2,469 $112,500; reducing to $54,000, as long as there is no event of default and the lender determines borrower is properly maintaining the property, upon written request from the borrower and satisfaction of the following conditions between July 1 and October 1, 2022: (i) Capital Bank and Clark Nexsen (or replacement tenants acceptable to the lender): (a) renew or extend their leases on terms and conditions acceptable to the lender; and (b) are in occupancy, open for business, paying full unabated rent and all TILCs have been paid; (ii) economic occupancy at the property is at least 95%; and (iii) Debt Yield is at least 8.5% $0 $25,075 $1,137,500; reducing to $546,000, as long as there is no event of default and the lender determines borrower is properly maintaining the property, upon written request from the borrower and satisfaction of the following conditions between July 1 and October 1, 2022: (i) Capital Bank and Clark Nexsen (or replacement tenants acceptable to the lender): (a) renew or extend their leases on terms and conditions acceptable to the lender; and (b) are in occupancy, open for business, paying full unabated rent and all TILCs have been paid; (ii) economic occupancy at the property is at least 95%; and (iii) Debt Yield is at least 8.5% $48,745    
Loan   16 The Center At Split Rock   Outback 8/31/2021 6,248 6.9%   $0 $1,140 $68,398 $0 $6,250 $375,000 $154,087    
Loan 8 17 Marriott Minneapolis Northwest   N/A N/A N/A N/A   $0 $54,019 $0 $0 $0 $0 $247,772    
Loan 5, 6 18 Crossgates Commons   Ollie’s Bargain Outlet 1/31/2021 26,948 6.2%   $0 $7,288 $0 $880,000 $23,686 $0 $727,706    
Loan   19 SouthBridge Office Park   Coal Emissions Reduction Technologies, LLC 8/31/2022 9,028 4.0%   $3,753 $3,753 $0 $37,527 $37,527 $500,000 $120,722    
Loan   20 Jacksonville Hilton Hotels   N/A N/A N/A N/A   $0 $28,478 $0 $0 $0 $0 $108,443    
Loan   21 Williamsburg Plaza   N/A N/A N/A N/A   $0 $5,250 $0 $0 $0 $0 $95,595    
Loan   22 Park Oaks Shopping Center   Sylvan Learning Center 4/30/2021 10,880 5.9%   $0 $3,833 $138,000 $0 $15,353 $552,720 $223,465    
Loan 7 23 StorPlace Self Storage Portfolio             $0 $0 $0 $0 $0 $0 $0    
Property   23.01 StorPlace of Old Hickory Blvd   N/A N/A N/A N/A                    
Property   23.02 StorPlace of Rutherford Blvd   N/A N/A N/A N/A                    
Property   23.03 StorPlace of Lascassas   N/A N/A N/A N/A                    
Property   23.04 StorPlace of Veterans Parkway   N/A N/A N/A N/A                    
Loan   24 Abington House - Retail   Dog City MTM 756 3.0%   $0 $418 $0 $0 $0 $0 $5,762    
Loan   25 Windhaven Park   The Body Machine 5/31/2021 6,417 7.4%   $0 $749 $0 $0 $6,667 $240,000 $170,827    
Loan   26 Lawndale Plaza   J. Core Style 8/31/2020 5,376 6.4%   $0 $1,402 $50,472 $0 $5,259 $190,000 $16,924    
Loan   27 SoCal Self Storage - Los Angeles, CA   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $23,388    
Loan   28 Comfort Inn Hotel Circle   N/A N/A N/A N/A   $665,000 $25,261 $0 $0 $0 $0 $105,720    
Loan   29 Armory Owners, Inc.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0    
Loan   30 Brenden Theatres   N/A N/A N/A N/A   $0 $1,111 $26,660 $0 $0 $0 $0    
Loan   31 Manchester Plaza   N/A N/A N/A N/A   $0 $1,957 $0 $845,334 $0 $0 $0    
Loan   32 Temescal Village Plaza   County of Riverside 1/31/2020 4,808 4.1%   $140,000 $1,856 $0 $0 $5,303 $190,908 $11,545    
Loan   33 Safe Storage Van Nuys   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $9,624    
Loan   34 University Town Center-CA   GSA Contract 7/18/2017 3,323 4.1%   $0 $1,616 $48,000 $0 $11,313 $150,000 $68,690    
Loan   35 Lake Park Pointe Shopping Center   The Original Pancake House 3/15/2022 3,493 4.5%   $0 $2,669 $0 $100,000 $9,304 $0 $114,817    
Loan 7 36 Stor-It Costa Mesa & Long Beach             $0 $0 $0 $0 $0 $0 $0    
Property   36.01 Stor-It Costa Mesa   N/A N/A N/A N/A                    
Property   36.02 Stor-It Long Beach   N/A N/A N/A N/A                    
Loan   37 220-55 46th Avenue Owners, Inc.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0    
Loan 15 38 Bywater Mutual Homes, Inc.   N/A N/A N/A N/A   $1,044,000 $0 $0 $0 $0 $0 $105,590    
Loan   39 Easley Town Center - Back Eastern Strip   Massage Envy 3/31/2025 3,400 5.5%   $0 $828 $0 $0 $2,586 $0 $28,136    
Loan   40 Oceanside Self Storage   N/A N/A N/A N/A   $0 $500 $0 $0 $0 $0 $11,765    
Loan   41 West Bench Plaza   Oquirrh Dental 12/31/2019 2,800 6.0%   $0 $773 $0 $150,000 $2,318 $295,000 $77,700    
Loan   42 Storage Choice - Westover Park   N/A N/A N/A N/A   $0 $1,093 $50,139 $0 $0 $0 $62,829    
Loan   43 A Storage Place - Grand Junction East   N/A N/A N/A N/A   $0 $1,567 $0 $0 $0 $0 $6,943    
Loan   44 Shasta Executive Plaza   CA Dept. of Alcoholic Beverage Control 12/30/2023 2,960 5.2%   $0 $0 $0 $75,000 $4,745 $225,000 $0    
Loan 16 45 Horizon Owners Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $34,750    
Loan   46 Extra Space Storage Irving   N/A N/A N/A N/A   $176,500 $1,361 $0 $0 $0 $0 $51,479    
Loan   47 Storage Choice - League City   N/A N/A N/A N/A   $0 $1,002 $28,866 $0 $0 $0 $51,970    
Loan   48 Sun Valley Self-Storage   N/A N/A N/A N/A   $0 $630 $22,662 $0 $0 $0 $4,242    
Loan 17 49 Henson Studio   N/A N/A N/A N/A   $0 $1,332 $31,976 $0 $13,323 $319,760 $74,933    
Loan   50 A Storage Place - Grand Junction West   N/A N/A N/A N/A   $0 $897 $0 $0 $0 $0 $4,311    
Loan   51 Westport Glendale Self-Storage   N/A N/A N/A N/A   $0 $1,020 $36,720 $0 $0 $0 $7,221    
Loan   52 Pleasant Hill Station   What the Pho 12/31/2020 2,100 8.6%   $0 $613 $14,700 $150,000 $2,531 $150,000 $24,668    
Loan   53 Greensboro Industrial Portfolio   N/A N/A N/A N/A   $0 $868 $0 $0 $2,635 $125,000 $50,556    
Loan   54 1111 Studewood   10 Storage Units N/A 664 4.1%   $0 $202 $0 $0 $1,482 $0 $60,749    
Loan 7 55 Elgin Village & Cedar Breaks Centre             $0 $526 $17,320 $0 $2,406 $115,472 $45,994    
Property   55.01 Elgin Village   Domino’s Pizza 10/31/2019 1,400 7.1%                    
Property   55.02 Cedar Breaks Centre   N/A N/A N/A N/A                    
Loan   56 El Dorado Hills   Almendariz Consulting 5/31/2018 3,139 3.6%   $0 $1,291 $30,985 $50,000 $5,451 $100,000 $9,276    
Loan   57 Creekside Estates MHC   N/A N/A N/A N/A   $0 $1,128 $0 $0 $0 $0 $16,080    
Loan   58 La Costa Apartment Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $18,081    
Loan   59 North Ridge & Rossell North Shopping Center   Quality Furniture 12/31/2017 1,406 3.9%   $200,000 $603 $50,000 $150,000 $2,625 $150,000 $108,084    
Loan 9 60 Park Court Owners, Inc.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0    
Loan   61 West Gate House, Inc.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0    
Loan   62 Pacific Fletcher Parkway   Mr. D’s Painting 10/31/2017 2,150 5.2%   $0 $653 $15,672 $35,000 $1,624 $75,000 $4,951    
Loan   63 2711 Henry Hudson Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0    
Loan   64 Holliswood Owners Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $100,994    
Loan   65 Gatekeeper Storage   N/A N/A N/A N/A   $0 $547 $19,700 $0 $0 $0 $30,741    
Loan   66 Belgravia Gardens Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0    
Loan   67 Executive Towers Apartment Owners Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $135,000    
Loan   68 84 Drive Homes Inc.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $39,800    
Loan   69 Springdale Pointe   N/A N/A N/A N/A   $0 $187 $6,750 $0 $0 $0 $13,563    
Loan   70 149 Spring Street   N/A N/A N/A N/A   $0 $355 $0 $0 $0 $0 $87,375    
Loan   71 775 Loft Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0    
Loan 9 72 52 Riverside Drive Owners Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $39,000    
Loan   73 Hartsdale Highlands Tenants Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0    
Loan   74 101 Ellwood Tenants Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $64,500    
Loan   75 Budget Self Storage of Mesa   N/A N/A N/A N/A   $0 $813 $0 $0 $0 $0 $1,386    
Loan   76 17 West Apartments Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $129,349    
Loan   77 4265 Webster Avenue Owners, Inc.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0    
Loan   78 20 Bond Owners Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $13,600    
Loan   79 415 West 57th Street Tenants Corporation   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0    
Loan   80 The Bakery, Inc.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0    
Loan   81 Murray Hill Owners Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0    
Loan   82 Alta Ave. Apartments Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $31,200    
Loan   83 McCorkle Cooperative Apartments, Inc.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0    
Loan   84 310 West 18th Street Owners Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0    
Loan   85 Gramercy Equities Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0    
Loan   86 Barclay Townhouses at Merrick II Owners Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0    
Loan   87 782 West End Avenue Owners Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0    
                                     
                                     

 

 

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

                                     
Property
Flag 		Footnotes Loan ID Property Name Monthly Tax
 Reserves		 Upfront
Insurance Reserves 		Monthly
Insurance
Reserves		 Upfront
Deferred Maint.
Reserve 		Initial Other
Reserves		 Ongoing Other
Reserves		 Other Reserves Description   Appraisal
Report Date 		Environmental
Phase I
Report Date 		Environmental
Phase II
Report Date 		Engineering
Report Date 		Seismic
Report Date		 Seismic Zone (Y/N) PML %
Loan 5, 6 1 Del Amo Fashion Center $0 $0 $0 $0 $8,071,240 $0 Outstanding TI/LC Reserve; Gap Rent Reserve   5/11/2017 4/17/2017 N/A 4/20/2017 4/14/2017 Yes - 4 12.0%
Loan 5, 7, 8, 9, 10 2 Starwood Capital Group Hotel Portfolio $0 $0 $0 $0 $12,268,991 $0 Deposit to Capital Work Reserve Fund, Larkspur Capital Work/FF&E Reserve Fund                
Property   2.01 Larkspur Landing Sunnyvale                 5/12/2017 4/26/2017 N/A 4/28/2017 4/26/2017 Yes - 4 5.0%
Property   2.02 Larkspur Landing Milpitas                 5/12/2017 4/19/2017 N/A 4/28/2017 4/19/2017 Yes - 4 13.0%
Property   2.03 Larkspur Landing Campbell                 5/12/2017 4/19/2017 N/A 4/28/2017 4/28/2017 Yes - 4 5.0%
Property   2.04 Larkspur Landing San Francisco                 5/12/2017 4/26/2017 N/A 4/28/2017 4/21/2017 Yes - 4 7.0%
Property   2.05 Larkspur Landing Pleasanton                 5/12/2017 4/27/2017 N/A 4/28/2017 4/27/2017 Yes - 4 13.0%
Property   2.06 Larkspur Landing Bellevue                 5/12/2017 4/21/2017 N/A 4/28/2017 4/20/2017 Yes - 3 7.0%
Property   2.07 Larkspur Landing Sacramento                 5/12/2017 4/21/2017 N/A 4/28/2017 4/20/2017 Yes - 4 2.0%
Property   2.08 Hampton Inn Ann Arbor North                 5/12/2017 4/14/2017 N/A 4/28/2017 N/A No N/A
Property   2.09 Larkspur Landing Hillsboro                 5/12/2017 4/19/2017 N/A 4/28/2017 4/24/2017 Yes - 3 3.0%
Property   2.10 Larkspur Landing Renton                 5/12/2017 4/26/2017 N/A 4/28/2017 4/20/2017 Yes - 3 5.0%
Property   2.11 Holiday Inn Arlington Northeast Rangers Ballpark                 5/16/2017 4/4/2017 N/A 4/7/2017 N/A No N/A
Property   2.12 Residence Inn Toledo Maumee                 5/12/2017 4/20/2017 N/A 4/28/2017 N/A No N/A
Property   2.13 Residence Inn Williamsburg                 5/12/2017 4/28/2017 N/A 4/24/2017 N/A No N/A
Property   2.14 Hampton Inn Suites Waco South                 5/12/2017 4/5/2017 N/A 4/7/2017 N/A No N/A
Property   2.15 Holiday Inn Louisville Airport Fair Expo                 5/12/2017 4/25/2017 N/A 4/28/2017 N/A No N/A
Property   2.16 Courtyard Tyler                 5/12/2017 3/29/2017 N/A 4/7/2017 N/A No N/A
Property   2.17 Hilton Garden Inn Edison Raritan Center                 5/12/2017 4/20/2017 N/A 4/28/2017 N/A No N/A
Property   2.18 Hilton Garden Inn St. Paul Oakdale                 5/12/2017 4/18/2017 N/A 4/28/2017 N/A No N/A
Property   2.19 Residence Inn Grand Rapids West                 5/12/2017 4/4/2017 N/A 4/7/2017 N/A No N/A
Property   2.20 Peoria, AZ Residence Inn                 5/12/2017 4/8/2017 N/A 4/7/2017 N/A No N/A
Property   2.21 Hampton Inn Suites Bloomington Normal                 5/12/2017 4/28/2017 N/A 4/28/2017 N/A No N/A
Property   2.22 Courtyard Chico                 5/12/2017 4/21/2017 N/A 4/28/2017 4/21/2017 Yes - 3 5.0%
Property   2.23 Hampton Inn Suites Kokomo                 5/12/2017 4/17/2017 N/A 4/28/2017 N/A No N/A
Property   2.24 Hampton Inn Suites South Bend                 5/12/2017 4/21/2017 N/A 4/28/2017 N/A No N/A
Property   2.25 Courtyard Wichita Falls                 5/12/2017 4/2/2017 N/A 4/7/2017 N/A No N/A
Property   2.26 Hampton Inn Morehead                 5/12/2017 4/19/2017 N/A 4/28/2017 N/A No N/A
Property   2.27 Residence Inn Chico                 5/12/2017 4/19/2017 N/A 4/28/2017 4/21/2017 Yes - 3 5.0%
Property   2.28 Courtyard Lufkin                 5/12/2017 4/3/2017 N/A 4/7/2017 N/A No N/A
Property   2.29 Hampton Inn Carlisle                 5/12/2017 4/25/2017 N/A 4/28/2017 N/A No N/A
Property   2.30 Springhill Suites Williamsburg                 5/12/2017 4/21/2017 N/A 4/25/2017 N/A No N/A
Property   2.31 Fairfield Inn Bloomington                 5/12/2017 4/20/2017 N/A 4/28/2017 N/A No N/A
Property   2.32 Waco Residence Inn                 5/12/2017 4/11/2017 N/A 4/7/2017 N/A No N/A
Property   2.33 Holiday Inn Express Fishers                 5/12/2017 4/26/2017 N/A 4/28/2017 N/A No N/A
Property   2.34 Larkspur Landing Folsom                 5/12/2017 4/28/2017 N/A 4/28/2017 4/27/2017 Yes - 4 5.0%
Property   2.35 Springhill Suites Chicago Naperville Warrenville                 5/12/2017 4/27/2017 N/A 4/28/2017 N/A No N/A
Property   2.36 Holiday Inn Express & Suites Paris                 5/12/2017 4/7/2017 N/A 4/7/2017 N/A No N/A
Property   2.37 Toledo Homewood Suites                 5/12/2017 4/3/2017 N/A 4/7/2017 N/A No N/A
Property   2.38 Grand Rapids Homewood Suites                 5/12/2017 4/4/2017 N/A 4/7/2017 N/A No N/A
Property   2.39 Cheyenne Fairfield Inn & Suites                 5/12/2017 4/7/2017 N/A 4/7/2017 N/A No N/A
Property   2.40 Fairfield Inn Laurel                 5/12/2017 4/19/2017 N/A 4/28/2017 N/A No N/A
Property   2.41 Courtyard Akron Stow                 5/12/2017 4/15/2017 N/A 4/28/2017 N/A No N/A
Property   2.42 Larkspur Landing Roseville                 5/12/2017 4/28/2017 N/A 4/25/2017 4/27/2017 Yes - 4 5.0%
Property   2.43 Towneplace Suites Bloomington                 5/12/2017 4/25/2017 N/A 4/28/2017 N/A No N/A
Property   2.44 Hampton Inn Danville                 5/12/2017 4/20/2017 N/A 4/28/2017 N/A No N/A
Property   2.45 Holiday Inn Norwich                 5/12/2017 4/21/2017 N/A 4/28/2017 N/A No N/A
Property   2.46 Hampton Inn Suites Longview North                 5/12/2017 4/3/2017 N/A 4/7/2017 N/A No N/A
Property   2.47 Springhill Suites Peoria Westlake                 5/12/2017 4/28/2017 N/A 4/28/2017 N/A No N/A
Property   2.48 Hampton Inn Suites Buda                 5/12/2017 4/5/2017 N/A 4/7/2017 N/A No N/A
Property   2.49 Shawnee Hampton Inn                 5/12/2017 4/10/2017 N/A 4/7/2017 N/A No N/A
Property   2.50 Racine Fairfield Inn                 5/12/2017 3/31/2017 N/A 4/7/2017 N/A No N/A
Property   2.51 Hampton Inn Selinsgrove Shamokin Dam                 5/12/2017 4/21/2017 N/A 4/25/2017 N/A No N/A
Property   2.52 Holiday Inn Express & Suites Terrell                 5/12/2017 4/7/2017 N/A 4/7/2017 N/A No N/A
Property   2.53 Westchase Homewood Suites                 5/12/2017 4/10/2017 N/A 4/10/2017 N/A No N/A
Property   2.54 Holiday Inn Express & Suites Tyler South                 5/12/2017 4/4/2017 N/A 4/7/2017 N/A No N/A
Property   2.55 Holiday Inn Express & Suites Huntsville                 5/12/2017 4/7/2017 N/A 4/7/2017 N/A No N/A
Property   2.56 Hampton Inn Sweetwater                 5/12/2017 4/7/2017 N/A 4/7/2017 N/A No N/A
Property   2.57 Comfort Suites Buda Austin South                 5/12/2017 3/30/2017 N/A 4/7/2017 N/A No N/A
Property   2.58 Fairfield Inn & Suites Weatherford                 5/12/2017 4/6/2017 N/A 4/7/2017 N/A No N/A
Property   2.59 Holiday Inn Express & Suites Altus                 5/12/2017 4/5/2017 N/A 4/7/2017 N/A No N/A
Property   2.60 Comfort Inn & Suites Paris                 5/12/2017 4/7/2017 N/A 4/7/2017 N/A No N/A
Property   2.61 Hampton Inn Suites Decatur                 5/12/2017 4/5/2017 N/A 4/7/2017 N/A No N/A
Property   2.62 Holiday Inn Express & Suites Texarkana East                 5/12/2017 4/3/2017 N/A 4/7/2017 N/A No N/A
Property   2.63 Mankato Fairfield Inn                 5/12/2017 4/7/2017 N/A 4/7/2017 N/A No N/A
Property   2.64 Candlewood Suites Texarkana                 5/12/2017 4/4/2017 N/A 4/7/2017 N/A No N/A
Property   2.65 Country Inn & Suites Houston Intercontinental Airport East                 5/12/2017 4/7/2017 N/A 4/7/2017 N/A No N/A
Loan 5 3 Westchester One $349,058 $43,221 $0 $0 $8,602,652 $0 Outstanding TI/LC, Free Rent   5/16/2017 5/3/2017 N/A 5/3/2017 N/A No N/A    
Loan 5, 6, 11 4 Market Street - The Woodlands $0 $0 $0 $0 $0 $0 N/A   5/1/2017 4/14/2017 N/A 4/14/2017 N/A No N/A    
Loan 5, 12 5 Olympic Tower $0 $298,431 $0 $0 $13,997,581 $153,680 Free Rent Funds; Ground Rent Funds   5/1/2017 3/21/2017 N/A 3/20/2017 N/A No N/A    
Loan   6 Sprouts Farmers Market $58,272 $0 $0 $0 $559,329 $0 Rent Concession / Tenant Specific TILC   4/19/2017 4/17/2017 N/A 4/11/2017 4/11/2017 Yes - 4 11.0%    
Loan   7 270 Corporate Center $65,867 $0 $0 $0 $440,785 $0 Free Rent Reserve; Existing TI/LC Reserve Funds   2/21/2017 1/31/2017 N/A 2/1/2017 N/A No N/A    
Loan 5, 6, 7, 8 8 iStar Leased Fee Portfolio $0 $0 $0 $0 $0 $0 N/A                    
Property   8.01 Hilton Salt Lake                 3/23/2017 2/23/2017 N/A 2/22/2017 2/22/2017 Yes - 3 10.0%    
Property   8.02 Doubletree Seattle Airport                 3/27/2017 2/23/2017 N/A 2/23/2017 2/23/2017 Yes - 3 12.0%    
Property   8.03 Doubletree Mission Valley                 3/23/2017 2/22/2017 N/A 2/22/2017 2/22/2017 Yes - 4 8.0%    
Property   8.04 One Ally Center                 3/8/2017 2/22/2017 N/A 2/22/2017 N/A No N/A    
Property   8.05 Doubletree Sonoma                 3/27/2017 2/28/2017 N/A 2/22/2017 2/22/2017 Yes 6.0%    
Property   8.06 Doubletree Durango                 3/28/2017 2/22/2017 N/A 2/22/2017 N/A No N/A    
Property   8.07 Northside Forsyth Hospital Medical Center                 3/28/2017 2/23/2017 N/A 2/23/2017 N/A No N/A    
Property   8.08 NASA/JPSS Headquarters                 3/23/2017 2/21/2017 N/A 2/23/2017 N/A No N/A    
Property   8.09 Dallas Market Center: Sheraton Suites                 3/23/2017 1/23/2017 N/A 2/22/2017 N/A No N/A    
Property   8.10 Dallas Market Center: Marriott Courtyard                 3/23/2017 2/21/2017 N/A 2/23/2017 N/A No N/A    
Property   8.11 The Buckler Apartments                 3/23/2017 2/23/2017 N/A 2/22/2017 N/A No N/A    
Property   8.12 Lock-Up Self Storage Facility                 3/7/2017 2/23/2017 N/A 2/21/2017 N/A No N/A    
Loan 5, 7, 8, 13, 14 9 Gateway Net Lease Portfolio $0 $0 $0 $0 $10,720,000 $0 Earnout Reserve                    
Property   9.01 BAE Systems                 3/28/2017 4/11/2017 N/A 2/22/2017 N/A No N/A    
Property   9.02 FedEx (Stratford)                 4/3/2017 3/7/2017 N/A 2/24/2017 N/A No N/A    
Property   9.03 FedEx (Baltimore)                 3/28/2017 3/8/2017 N/A 4/7/2017 N/A No N/A    
Property   9.04 Harman                 4/4/2017 4/11/2017 N/A 4/7/2017 N/A No N/A    
Property   9.05 GE Aviation (Lafayette)                 3/28/2017 4/11/2017 N/A 2/22/2017 N/A No N/A    
Property   9.06 GoDaddy                 4/4/2017 4/11/2017 N/A 4/7/2017 N/A No N/A    
Property   9.07 Carrier                 4/4/2017 4/21/2017 N/A 2/22/2017 N/A No N/A    
Property   9.08 Emerus                 4/4/2017 4/11/2017 N/A 3/31/2017 N/A No N/A    
Property   9.09 Cardinal Health                 3/27/2017 4/11/2017 N/A 2/22/2017 N/A No N/A    
Property   9.10 TE Connectivity                 4/5/2017 3/8/2017 N/A 4/7/2017 N/A No N/A    
Property   9.11 FCA LLC                 3/29/2017 4/11/2017 N/A 4/7/2017 N/A No N/A    
Property   9.12 FedEx (Staunton)                 3/24/2017 4/11/2017 N/A 3/7/2017 N/A No N/A    
Property   9.13 QuadPackaging (Proteus)                 4/4/2017 4/11/2017 N/A 4/7/2017 N/A No N/A    
Property   9.14 QuadPackaging (Transpak)                 4/5/2017 4/11/2017 N/A 4/7/2017 N/A No N/A    
Property   9.15 T-Mobile                 4/3/2017 4/11/2017 N/A 4/7/2017 N/A No N/A    
Property   9.16 Sikorsky Aircraft                 3/27/2017 4/11/2017 N/A 4/7/2017 N/A No N/A    
Property   9.17 Vatterott College                 3/29/2017 4/11/2017 N/A 4/7/2017 N/A No N/A    
Property   9.18 Comcast                 4/3/2017 4/11/2017 N/A 4/7/2017 N/A No N/A    
Property   9.19 Alfa Laval                 3/24/2017 4/11/2017 N/A 4/7/2017 N/A No N/A    
Property   9.20 LKQ Corporation (New Braunfels)                 4/5/2017 4/11/2017 N/A 4/7/2017 N/A No N/A    
Property   9.21 Hitachi                 3/27/2017 4/8/2017 N/A 4/7/2017 N/A No N/A    
Property   9.22 Cameron                 4/6/2017 4/11/2017 N/A 2/22/2017 N/A No N/A    
Property   9.23 Alliance Data                 4/4/2017 3/8/2017 N/A 4/7/2017 N/A No N/A    
Property   9.24 Synchrony Financial                 4/3/2017 3/6/2017 N/A 4/7/2017 N/A No N/A    
Property   9.25 Baxalta (Barry Pointe)                 3/27/2017 4/21/2017 N/A N/A N/A No N/A    
Property   9.26 Baxalta (Casselberry)                 4/3/2017 4/11/2017 N/A N/A N/A No N/A    
Property   9.27 Baxalta (Mounds View)                 4/5/2017 3/7/2017 N/A 4/7/2017 N/A No N/A    
Property   9.28 Baxalta (Grand Rapids)                 4/4/2017 4/11/2017 N/A 4/7/2017 N/A No N/A    
Property   9.29 Gerdau                 3/27/2017 3/7/2017 N/A 4/7/2017 N/A No N/A    
Property   9.30 Baxalta (Wausau)                 4/4/2017 4/11/2017 N/A 4/7/2017 N/A No N/A    
Property   9.31 Baxalta (Springfield)                 4/5/2017 4/11/2017 N/A 4/7/2017 N/A No N/A    
Property   9.32 LKQ (Salisbury)                 4/3/2017 3/8/2017 N/A 4/7/2017 N/A No N/A    
Property   9.33 Baxalta (Ankeny)                 3/29/2017 4/21/2017 N/A 4/7/2017 N/A No N/A    
Property   9.34 H&E Equipment Services (San Antonio)                 4/5/2017 4/11/2017 N/A 4/7/2017 N/A No N/A    
Property   9.35 H&E Equipment Services (New Orleans)                 3/29/2017 3/8/2017 N/A 4/7/2017 N/A No N/A    
Property   9.36 GE Aviation (Pompano)                 4/4/2017 3/7/2017 N/A 4/7/2017 N/A No N/A    
Property   9.37 Saint-Gobain                 4/3/2017 4/11/2017 N/A 4/7/2017 N/A No N/A    
Property   9.38 H&E Equipment Services (Columbia)                 4/5/2017 4/11/2017 N/A 4/7/2017 N/A No N/A    
Property   9.39 H&E Equipment Services (Yukon)                 4/3/2017 4/21/2017 N/A 4/7/2017 N/A No N/A    
Property   9.40 LKQ Corporation (Toledo)                 4/3/2017 3/8/2017 N/A 4/7/2017 N/A No N/A    
Property   9.41 H&E Equipment Services (Greer)                 4/5/2017 3/7/2017 N/A 4/7/2017 N/A No N/A    
Loan 9 10 200 Center Anaheim $26,903 $0 $0 $0 $1,340,774 $0 Elevator Renovation / Rent Concession   4/25/2017 4/4/2017 N/A 4/7/2017 4/7/2017 Yes - 4 Office-10%; Parking-7%    
Loan 7 11 Stor-It Southern California Portfolio $0 $0 $0 $0 $0 $0 N/A                    
Property   11.01 Stor-It Marina Del Rey                 3/16/2017 2/27/2017 N/A 2/24/2017 2/24/2017 Yes - 4 15.0%    
Property   11.02 Stor-It Aliso Viejo                 3/14/2017 2/27/2017 N/A 2/24/2017 2/24/2017 Yes - 4 10.0%    
Property   11.03 Stor-It Mission Viejo                 3/13/2017 2/24/2017 N/A 2/24/2017 2/24/2017 Yes - 4 10.0%    
Property   11.04 Stor-It Downey                 3/16/2017 2/27/2017 N/A 2/27/2017 2/24/2017 Yes - 4 13.0%    
Property   11.05 Stor-It San Juan Capistrano                 3/10/2017 2/27/2017 N/A 2/27/2017 2/27/2017 Yes - 4 18.0%    
Loan   12 Richmond Marriott Short Pump $19,221 $0 $0 $0 $0 $0 N/A   3/24/2017 1/23/2017 N/A 1/20/2017 N/A No N/A    
Loan 6 13 Charlotte Southpark Marriott $0 $0 $0 $0 $0 $0 N/A   3/9/2017 1/12/2017 N/A 1/12/2017 N/A No N/A    
Loan   14 36 East 14th Street $10,305 $0 $0 $0 $0 $0 N/A   3/31/2017 3/23/2017 N/A 3/23/2017 N/A No N/A    
Loan   15 Capital Bank Plaza $9,749 $11,233 $2,247 $0 $77,000 $0 Rent Concession Reserve   4/25/2017 3/10/2017 N/A 3/10/2017 N/A No N/A    
Loan   16 The Center At Split Rock $25,681 $24,086 $4,014 $0 $0 $0 N/A   5/16/2017 4/11/2017 N/A 4/10/2017 N/A No N/A    
Loan 8 17 Marriott Minneapolis Northwest $41,296 $7,464 $7,466 $0 $1,400,000 $0 PIP Reserve   1/9/2017 1/4/2017 N/A 12/27/2016 N/A No N/A    
Loan 5, 6 18 Crossgates Commons $145,541 $0 $0 $0 $869,897 $0 At Home Reserve   4/25/2017 4/13/2017 N/A 4/19/2017 N/A No N/A    
Loan   19 SouthBridge Office Park $30,180 $5,101 $5,102 $0 $171,542 $0 Tenant Specific TILC / HVAC Repair   3/23/2017 2/9/2017 N/A 2/10/2017 N/A No N/A    
Loan   20 Jacksonville Hilton Hotels $27,110 $0 $0 $0 $2,400,000 $0 PIP Reserve   1/30/2017 1/3/2017 N/A 1/5/2017 N/A No N/A    
Loan   21 Williamsburg Plaza $15,932 $0 $0 $0 $1,400,000 $0 Upfront Capital Expenditures Reserve   4/25/2017 3/8/2017 N/A 3/8/2017 N/A No N/A    
Loan   22 Park Oaks Shopping Center $44,693 $0 $0 $0 $711,874 $0 Rent Concession / Tenant Specific TILC / Sylvan Learning Center / Environmental   4/25/2017 4/21/2017 N/A 4/6/2017 N/A No N/A    
Loan 7 23 StorPlace Self Storage Portfolio $0 $0 $0 $0 $0 $0 N/A                    
Property   23.01 StorPlace of Old Hickory Blvd                 2/20/2017 1/27/2017 N/A 1/27/2017 N/A No N/A    
Property   23.02 StorPlace of Rutherford Blvd                 2/20/2017 1/27/2017 N/A 1/27/2017 N/A No N/A    
Property   23.03 StorPlace of Lascassas                 2/20/2017 1/27/2017 N/A 1/27/2017 N/A No N/A    
Property   23.04 StorPlace of Veterans Parkway                 2/22/2017 1/27/2017 N/A 1/27/2017 N/A No N/A    
Loan   24 Abington House - Retail $1,438 $0 $0 $0 $284,231 $0 Rent Concession / Tenant Specific TILC   3/28/2017 4/10/2017 N/A 3/13/2017 N/A No N/A    
Loan   25 Windhaven Park $34,165 $4,766 $2,383 $0 $50,000 $0 Body Machine Reserve Fund   3/28/2017 3/9/2017 N/A 3/8/2017 N/A No N/A    
Loan   26 Lawndale Plaza $16,924 $5,925 $2,963 $0 $43,232 $0 Tenant Specific TILC Reserve   2/27/2017 2/14/2017 N/A 2/14/2017 2/13/2017 Yes - 4 19.0%    
Loan   27 SoCal Self Storage - Los Angeles, CA $7,796 $0 $0 $0 $0 $0 N/A   3/6/2017 3/3/2017 N/A 3/3/2017 3/3/2017 Yes - 4 15.0%    
Loan   28 Comfort Inn Hotel Circle $26,430 $0 $0 $0 $18,874 $0 Upfront/Springing Ground Rent   3/15/2017 3/1/2017 N/A 2/28/2017 3/1/2017 Yes - 4 13.0%    
Loan   29 Armory Owners, Inc. $0 $0 $0 $0 $0 $0 N/A   2/27/2017 2/21/2017 N/A 3/1/2017 N/A No N/A    
Loan   30 Brenden Theatres $0 $0 $0 $73,750 $0 $0 N/A   4/12/2017 3/15/2017 N/A 3/15/2017 3/15/2017 Yes - 3 15.0%    
Loan   31 Manchester Plaza $0 $0 $0 $2,500 $66,709 $0 Pan Asia Market Reserve   5/11/2017 6/6/2017 N/A 4/24/2017 N/A No N/A    
Loan   32 Temescal Village Plaza $11,545 $0 $1,343 $0 $130,000 $0 Existing TI/LC Obligations Reserve Funds   4/25/2017 3/7/2017 N/A 4/21/2017 3/13/2017 Yes - 4 13.0%    
Loan   33 Safe Storage Van Nuys $4,812 $0 $0 $0 $0 $0 N/A   4/25/2017 4/6/2017 N/A 4/5/2017 4/6/2017 Yes - 4 13.0%    
Loan   34 University Town Center-CA $13,738 $0 $0 $0 $400,000 $0 UCSC Reserve   11/2/2016 10/28/2016 N/A 10/13/2016 10/17/2016 Yes - 4 9.0%    
Loan   35 Lake Park Pointe Shopping Center $42,300 $37,469 $3,747 $0 $0 $0 N/A   3/20/2017 2/16/2017 N/A 2/16/2017 N/A No N/A    
Loan 7 36 Stor-It Costa Mesa & Long Beach $0 $0 $0 $0 $0 $0 N/A                    
Property   36.01 Stor-It Costa Mesa                 3/21/2017 2/23/2017 N/A 2/22/2017 2/22/2017 Yes - 4 8.0%    
Property   36.02 Stor-It Long Beach                 3/21/2017 2/23/2017 N/A 2/22/2017 2/22/2017 Yes - 4 10.0%    
Loan   37 220-55 46th Avenue Owners, Inc. $0 $0 $0 $0 $0 $0 N/A   4/6/2017 3/21/2017 N/A 3/22/2017 N/A No N/A    
Loan 15 38 Bywater Mutual Homes, Inc. $13,154 $17,341 $8,671 $0 $932,000 $0 Collateral Security for Capital Improvements; HAP Renewal Escrow   2/21/2017 3/8/2017 N/A 3/8/2017 N/A No N/A    
Loan   39 Easley Town Center - Back Eastern Strip $4,689 $0 $0 $0 $0 $0 N/A   4/12/2017 4/18/2017 N/A 3/30/2017 N/A No N/A    
Loan   40 Oceanside Self Storage $2,941 $4,665 $2,333 $0 $0 $0 N/A   4/25/2017 3/16/2017 N/A 3/13/2017 3/14/2017 Yes - 4 11.0%    
Loan   41 West Bench Plaza $9,712 $4,309 $1,436 $26,112 $0 $0 N/A   4/12/2017 4/7/2017 N/A 4/7/2017 4/7/2017 Yes - 3 7.0%    
Loan   42 Storage Choice - Westover Park $6,981 $0 $0 $12,813 $0 $0 N/A   4/27/2017 4/17/2017 N/A 4/17/2017 N/A No N/A    
Loan   43 A Storage Place - Grand Junction East $6,943 $0 $0 $0 $0 $0 N/A   4/12/2017 3/14/2017 N/A 3/13/2017 N/A No N/A    
Loan   44 Shasta Executive Plaza $0 $0 $0 $0 $30,000 $0 Tenant Specific TILC   3/13/2017 3/9/2017 N/A 3/9/2017 3/9/2017 Yes - 3 6.0%    
Loan 16 45 Horizon Owners Corp. $2,500 $0 $0 $225,650 $1,774,350 $0 Collateral Security Agreement for Capital Improvements   3/13/2017 10/12/2016 N/A 1/4/2017 N/A No N/A    
Loan   46 Extra Space Storage Irving $4,290 $0 $0 $52,500 $0 $0 N/A   4/26/2017 4/12/2017 N/A 4/12/2017 N/A No N/A    
Loan   47 Storage Choice - League City $5,774 $0 $0 $12,813 $0 $0 N/A   4/26/2017 4/18/2017 N/A 4/17/2017 N/A No N/A    
Loan   48 Sun Valley Self-Storage $4,242 $696 $696 $0 $0 $0 N/A   3/3/2017 2/22/2017 N/A 2/22/2017 2/22/2017 Yes - 4 10.0%    
Loan 17 49 Henson Studio $14,987 $0 $0 $0 $0 $0 N/A   4/19/2017 1/23/2017 N/A 1/23/2017 1/26/2017 Yes - 4 23.0%    
Loan   50 A Storage Place - Grand Junction West $4,311 $0 $0 $0 $0 $0 N/A   3/15/2017 3/13/2017 N/A 3/13/2017 N/A No N/A    
Loan   51 Westport Glendale Self-Storage $7,221 $0 $0 $0 $0 $0 N/A   1/19/2017 1/11/2017 N/A 1/11/2017 N/A No N/A    
Loan   52 Pleasant Hill Station $3,524 $0 $0 $25,000 $0 $0 N/A   2/24/2017 1/27/2017 N/A 1/27/2017 N/A No N/A    
Loan   53 Greensboro Industrial Portfolio $4,596 $0 $0 $0 $334,300 $0 ABC Supply TILC Reserve   4/26/2017 N/A N/A 4/12/2017 N/A No N/A    
Loan   54 1111 Studewood $10,125 $2,866 $2,866 $9,844 $0 $0 N/A   4/12/2017 3/20/2017 N/A 3/20/2017 N/A No N/A    
Loan 7 55 Elgin Village & Cedar Breaks Centre $9,199 $0 $0 $0 $0 $0 N/A                    
Property   55.01 Elgin Village                 4/24/2017 4/6/2017 N/A 4/6/2017 N/A No N/A    
Property   55.02 Cedar Breaks Centre                 4/24/2017 4/6/2017 N/A 4/6/2017 N/A No N/A    
Loan   56 El Dorado Hills $4,638 $0 $0 $0 $0 $0 N/A   2/2/2017 12/1/2016 N/A 12/1/2016 12/1/2016 Yes - 3 4.0%    
Loan   57 Creekside Estates MHC $8,040 $14,419 $1,802 $0 $0 $0 N/A   3/3/2017 3/2/2017 N/A 3/2/2017 3/2/2017 Yes - 3 4.0%    
Loan   58 La Costa Apartment Corp. $9,040 $0 $0 $0 $150,000 $0 Collateral Security Agreement for Capital Improvements   2/24/2017 2/9/2017 N/A 2/10/2017 N/A No N/A    
Loan   59 North Ridge & Rossell North Shopping Center $27,021 $801 $801 $22,500 $0 $0 N/A   3/5/2017 1/17/2017 3/7/2017 1/18/2017 N/A No N/A    
Loan 9 60 Park Court Owners, Inc. $0 $0 $0 $0 $0 $0 N/A   2/23/2017 2/22/2017 N/A 2/21/2017 N/A No N/A    
Loan   61 West Gate House, Inc. $0 $0 $0 $0 $50,000 $0 Collateral Security Agreement for Maintenance Arrears   2/21/2017 2/9/2017 N/A 2/9/2017 N/A No N/A    
Loan   62 Pacific Fletcher Parkway $4,951 $1,564 $521 $0 $124,500 $0 Roof Replacement Reserve   3/21/2017 3/9/2017 N/A 3/9/2017 3/9/2017 Yes - 4 10.0%    
Loan   63 2711 Henry Hudson Corp. $0 $0 $0 $0 $750,000 $0 Collateral Security Agreement for Capital Improvements   4/24/2017 4/3/2017 N/A 4/7/2017 N/A No N/A    
Loan   64 Holliswood Owners Corp. $50,497 $0 $0 $0 $0 $0 N/A   12/13/2016 12/12/2016 N/A 12/15/2016 N/A No N/A    
Loan   65 Gatekeeper Storage $4,392 $0 $0 $33,688 $0 $0 N/A   4/28/2017 3/28/2017 N/A 3/28/2017 N/A No N/A    
Loan   66 Belgravia Gardens Corp. $0 $0 $0 $0 $0 $0 N/A   1/26/2017 1/6/2017 N/A 1/9/2017 N/A No N/A    
Loan   67 Executive Towers Apartment Owners Corp. $24,000 $0 $0 $0 $0 $0 N/A   3/23/2017 3/23/2017 N/A 3/24/2017 N/A No N/A    
Loan   68 84 Drive Homes Inc. $13,267 $0 $0 $0 $850,000 $0 Collateral Security Agreement for Capital Improvements; Collateral Security Agreement for Maintenance Arrears   2/22/2017 2/8/2017 N/A 2/6/2017 N/A No N/A    
Loan   69 Springdale Pointe $13,563 $0 $0 $0 $0 $0 N/A   4/3/2017 N/A N/A 2/17/2017 N/A No N/A    
Loan   70 149 Spring Street $14,562 $13,095 $1,190 $0 $0 $0 N/A   3/27/2017 2/28/2017 N/A 2/28/2017 N/A No N/A    
Loan   71 775 Loft Corp. $0 $0 $0 $0 $1,000,000 $0 Collateral Security Agreement for Capital Improvements   3/3/2017 2/28/2017 N/A 3/6/2017 N/A No N/A    
Loan 9 72 52 Riverside Drive Owners Corp. $39,000 $0 $0 $0 $0 $0 N/A   1/9/2017 12/27/2016 N/A 12/27/2016 N/A No N/A    
Loan   73 Hartsdale Highlands Tenants Corp. $0 $0 $0 $0 $0 $0 N/A   2/24/2017 2/13/2017 N/A 2/14/2017 N/A No N/A    
Loan   74 101 Ellwood Tenants Corp. $9,000 $0 $0 $0 $0 $0 N/A   4/11/2017 3/22/2017 N/A 3/21/2017 N/A No N/A    
Loan   75 Budget Self Storage of Mesa $1,386 $1,018 $1,018 $61,813 $0 $0 N/A   3/27/2017 N/A N/A 3/20/2017 N/A No N/A    
Loan   76 17 West Apartments Corp. $43,116 $0 $0 $0 $0 $0 N/A   4/6/2017 3/24/2017 N/A 3/23/2017 N/A No N/A    
Loan   77 4265 Webster Avenue Owners, Inc. $0 $0 $0 $0 $0 $0 N/A   3/15/2017 3/1/2017 N/A 3/1/2017 N/A No N/A    
Loan   78 20 Bond Owners Corp. $6,800 $0 $0 $0 $0 $0 N/A   2/28/2017 2/28/2017 N/A 2/28/2017 N/A No N/A    
Loan   79 415 West 57th Street Tenants Corporation $0 $0 $0 $0 $0 $0 N/A   3/20/2017 3/2/2017 N/A 3/2/2017 N/A No N/A    
Loan   80 The Bakery, Inc. $0 $0 $0 $0 $0 $0 N/A   4/21/2017 4/5/2017 N/A 4/7/2017 N/A No N/A    
Loan   81 Murray Hill Owners Corp. $0 $0 $0 $0 $0 $0 N/A   4/25/2017 4/13/2017 N/A 4/14/2017 N/A No N/A    
Loan   82 Alta Ave. Apartments Corp. $5,650 $0 $0 $0 $0 $0 N/A   4/12/2017 3/29/2017 N/A 3/30/2017 N/A No N/A    
Loan   83 McCorkle Cooperative Apartments, Inc. $0 $0 $0 $0 $0 $0 N/A   5/2/2017 4/13/2017 N/A 4/13/2017 N/A No N/A    
Loan   84 310 West 18th Street Owners Corp. $0 $0 $0 $0 $0 $0 N/A   2/22/2017 2/8/2017 N/A 2/9/2017 N/A No N/A    
Loan   85 Gramercy Equities Corp. $26,767 $0 $0 $0 $0 $0 N/A   2/28/2017 4/25/2017 N/A 4/26/2017 N/A No N/A    
Loan   86 Barclay Townhouses at Merrick II Owners Corp. $0 $0 $0 $0 $0 $0 N/A   3/24/2017 3/20/2017 N/A 3/20/2017 N/A No N/A    
Loan   87 782 West End Avenue Owners Corp. $0 $0 $0 $0 $0 $0 N/A   4/19/2017 3/30/2017 N/A 3/31/2017 N/A No N/A    
                                         
                                         

 

 

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

                                               
Property
Flag 		Footnotes Loan ID Property Name   Cut-off Date
Pari Passu Mortgage
Debt Balance		 Coop - Committed Secondary Debt Cut-off Date
Subord. Mortgage
Debt Balance		 Total Mortgage
Debt Cut-off
Date LTV Ratio		 Total Mortgage
Debt UW
NCF DSCR		 Total Mortgage
Debt UW NOI
Debt Yield		   Cut-off Date
Mezzanine
Debt Balance		 Total Debt
Cut-off Date
LTV Ratio		 Total
Debt UW
NCF DSCR		 Total Debt
UW NOI
Debt Yield		   Coop - Rental Value Coop - LTV as Rental Coop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - Coop Units Coop - Sponsor/
Investor Carry
Loan 5, 6 1 Del Amo Fashion Center   $369,300,000   $125,700,000 50.6% 2.63x 10.1%                          
Loan 5, 7, 8, 9, 10 2 Starwood Capital Group Hotel Portfolio   $504,770,000     60.4% 2.72x 12.4%                          
Property   2.01 Larkspur Landing Sunnyvale                                        
Property   2.02 Larkspur Landing Milpitas                                        
Property   2.03 Larkspur Landing Campbell                                        
Property   2.04 Larkspur Landing San Francisco                                        
Property   2.05 Larkspur Landing Pleasanton                                        
Property   2.06 Larkspur Landing Bellevue                                        
Property   2.07 Larkspur Landing Sacramento                                        
Property   2.08 Hampton Inn Ann Arbor North                                        
Property   2.09 Larkspur Landing Hillsboro                                        
Property   2.10 Larkspur Landing Renton                                        
Property   2.11 Holiday Inn Arlington Northeast Rangers Ballpark                                        
Property   2.12 Residence Inn Toledo Maumee                                        
Property   2.13 Residence Inn Williamsburg                                        
Property   2.14 Hampton Inn Suites Waco South                                        
Property   2.15 Holiday Inn Louisville Airport Fair Expo                                        
Property   2.16 Courtyard Tyler                                        
Property   2.17 Hilton Garden Inn Edison Raritan Center                                        
Property   2.18 Hilton Garden Inn St. Paul Oakdale                                        
Property   2.19 Residence Inn Grand Rapids West                                        
Property   2.20 Peoria, AZ Residence Inn                                        
Property   2.21 Hampton Inn Suites Bloomington Normal                                        
Property   2.22 Courtyard Chico                                        
Property   2.23 Hampton Inn Suites Kokomo                                        
Property   2.24 Hampton Inn Suites South Bend                                        
Property   2.25 Courtyard Wichita Falls                                        
Property   2.26 Hampton Inn Morehead                                        
Property   2.27 Residence Inn Chico                                        
Property   2.28 Courtyard Lufkin                                        
Property   2.29 Hampton Inn Carlisle                                        
Property   2.30 Springhill Suites Williamsburg                                        
Property   2.31 Fairfield Inn Bloomington                                        
Property   2.32 Waco Residence Inn                                        
Property   2.33 Holiday Inn Express Fishers                                        
Property   2.34 Larkspur Landing Folsom                                        
Property   2.35 Springhill Suites Chicago Naperville Warrenville                                        
Property   2.36 Holiday Inn Express & Suites Paris                                        
Property   2.37 Toledo Homewood Suites                                        
Property   2.38 Grand Rapids Homewood Suites                                        
Property   2.39 Cheyenne Fairfield Inn & Suites                                        
Property   2.40 Fairfield Inn Laurel                                        
Property   2.41 Courtyard Akron Stow                                        
Property   2.42 Larkspur Landing Roseville                                        
Property   2.43 Towneplace Suites Bloomington                                        
Property   2.44 Hampton Inn Danville                                        
Property   2.45 Holiday Inn Norwich                                        
Property   2.46 Hampton Inn Suites Longview North                                        
Property   2.47 Springhill Suites Peoria Westlake                                        
Property   2.48 Hampton Inn Suites Buda                                        
Property   2.49 Shawnee Hampton Inn                                        
Property   2.50 Racine Fairfield Inn                                        
Property   2.51 Hampton Inn Selinsgrove Shamokin Dam                                        
Property   2.52 Holiday Inn Express & Suites Terrell                                        
Property   2.53 Westchase Homewood Suites                                        
Property   2.54 Holiday Inn Express & Suites Tyler South                                        
Property   2.55 Holiday Inn Express & Suites Huntsville                                        
Property   2.56 Hampton Inn Sweetwater                                        
Property   2.57 Comfort Suites Buda Austin South                                        
Property   2.58 Fairfield Inn & Suites Weatherford                                        
Property   2.59 Holiday Inn Express & Suites Altus                                        
Property   2.60 Comfort Inn & Suites Paris                                        
Property   2.61 Hampton Inn Suites Decatur                                        
Property   2.62 Holiday Inn Express & Suites Texarkana East                                        
Property   2.63 Mankato Fairfield Inn                                        
Property   2.64 Candlewood Suites Texarkana                                        
Property   2.65 Country Inn & Suites Houston Intercontinental Airport East                                        
Loan 5 3 Westchester One   $42,500,000     63.6% 1.64x 10.5%                              
Loan 5, 6, 11 4 Market Street - The Woodlands   $110,000,000     53.6% 2.04x 9.1%                              
Loan 5, 12 5 Olympic Tower   $555,000,000   $149,000,000 40.0% 2.17x 9.0%   $240,000,000 52.6% 1.55x 6.8%                    
Loan   6 Sprouts Farmers Market                                            
Loan   7 270 Corporate Center                                            
Loan 5, 6, 7, 8 8 iStar Leased Fee Portfolio   $181,600,000     65.6% 2.12x 8.2%                              
Property   8.01 Hilton Salt Lake                                            
Property   8.02 Doubletree Seattle Airport                                            
Property   8.03 Doubletree Mission Valley                                            
Property   8.04 One Ally Center                                            
Property   8.05 Doubletree Sonoma                                            
Property   8.06 Doubletree Durango                                            
Property   8.07 Northside Forsyth Hospital Medical Center                                            
Property   8.08 NASA/JPSS Headquarters                                            
Property   8.09 Dallas Market Center: Sheraton Suites                                            
Property   8.10 Dallas Market Center: Marriott Courtyard                                            
Property   8.11 The Buckler Apartments                                            
Property   8.12 Lock-Up Self Storage Facility                                            
Loan 5, 7, 8, 13, 14 9 Gateway Net Lease Portfolio   $308,000,000   $170,000,000 66.6% 2.04x 9.5%                              
Property   9.01 BAE Systems                                            
Property   9.02 FedEx (Stratford)                                            
Property   9.03 FedEx (Baltimore)                                            
Property   9.04 Harman                                            
Property   9.05 GE Aviation (Lafayette)                                            
Property   9.06 GoDaddy                                            
Property   9.07 Carrier                                            
Property   9.08 Emerus                                            
Property   9.09 Cardinal Health                                            
Property   9.10 TE Connectivity                                            
Property   9.11 FCA LLC                                            
Property   9.12 FedEx (Staunton)                                            
Property   9.13 QuadPackaging (Proteus)                                            
Property   9.14 QuadPackaging (Transpak)                                            
Property   9.15 T-Mobile                                            
Property   9.16 Sikorsky Aircraft                                            
Property   9.17 Vatterott College                                            
Property   9.18 Comcast                                            
Property   9.19 Alfa Laval                                            
Property   9.20 LKQ Corporation (New Braunfels)                                            
Property   9.21 Hitachi                                            
Property   9.22 Cameron                                            
Property   9.23 Alliance Data                                            
Property   9.24 Synchrony Financial                                            
Property   9.25 Baxalta (Barry Pointe)                                            
Property   9.26 Baxalta (Casselberry)                                            
Property   9.27 Baxalta (Mounds View)                                            
Property   9.28 Baxalta (Grand Rapids)                                            
Property   9.29 Gerdau                                            
Property   9.30 Baxalta (Wausau)                                            
Property   9.31 Baxalta (Springfield)                                            
Property   9.32 LKQ (Salisbury)                                            
Property   9.33 Baxalta (Ankeny)                                            
Property   9.34 H&E Equipment Services (San Antonio)                                            
Property   9.35 H&E Equipment Services (New Orleans)                                            
Property   9.36 GE Aviation (Pompano)                                            
Property   9.37 Saint-Gobain                                            
Property   9.38 H&E Equipment Services (Columbia)                                            
Property   9.39 H&E Equipment Services (Yukon)                                            
Property   9.40 LKQ Corporation (Toledo)                                            
Property   9.41 H&E Equipment Services (Greer)                                            
Loan 9 10 200 Center Anaheim                                            
Loan 7 11 Stor-It Southern California Portfolio                                            
Property   11.01 Stor-It Marina Del Rey                                            
Property   11.02 Stor-It Aliso Viejo                                            
Property   11.03 Stor-It Mission Viejo                                            
Property   11.04 Stor-It Downey                                            
Property   11.05 Stor-It San Juan Capistrano                                            
Loan   12 Richmond Marriott Short Pump                                            
Loan 6 13 Charlotte Southpark Marriott                                            
Loan   14 36 East 14th Street                                            
Loan   15 Capital Bank Plaza                                            
Loan   16 The Center At Split Rock                                            
Loan 8 17 Marriott Minneapolis Northwest                                            
Loan 5, 6 18 Crossgates Commons   $12,485,571     58.2% 1.66x 11.4%                              
Loan   19 SouthBridge Office Park                                            
Loan   20 Jacksonville Hilton Hotels                                            
Loan   21 Williamsburg Plaza                                            
Loan   22 Park Oaks Shopping Center                                            
Loan 7 23 StorPlace Self Storage Portfolio                                            
Property   23.01 StorPlace of Old Hickory Blvd                                            
Property   23.02 StorPlace of Rutherford Blvd                                            
Property   23.03 StorPlace of Lascassas                                            
Property   23.04 StorPlace of Veterans Parkway                                            
Loan   24 Abington House - Retail                                            
Loan   25 Windhaven Park                                            
Loan   26 Lawndale Plaza                                            
Loan   27 SoCal Self Storage - Los Angeles, CA                                            
Loan   28 Comfort Inn Hotel Circle                                            
Loan   29 Armory Owners, Inc.     $1,000,000   9.1% 3.65x 22.7%             $67,000,000 20.8%         N/A    
Loan   30 Brenden Theatres                                            
Loan   31 Manchester Plaza                                            
Loan   32 Temescal Village Plaza                                            
Loan   33 Safe Storage Van Nuys                                            
Loan   34 University Town Center-CA                                            
Loan   35 Lake Park Pointe Shopping Center                                            
Loan 7 36 Stor-It Costa Mesa & Long Beach                                            
Property   36.01 Stor-It Costa Mesa                                            
Property   36.02 Stor-It Long Beach                                            
Loan   37 220-55 46th Avenue Owners, Inc.     $750,000   10.1% 8.44x 42.5%             $67,670,000 13.3% 6.7% 21     $85,655    
Loan 15 38 Bywater Mutual Homes, Inc.                           $38,000,000 22.2% 3.0%     9 N/A    
Loan   39 Easley Town Center - Back Eastern Strip                                            
Loan   40 Oceanside Self Storage                                            
Loan   41 West Bench Plaza                                            
Loan   42 Storage Choice - Westover Park                                            
Loan   43 A Storage Place - Grand Junction East                                            
Loan   44 Shasta Executive Plaza                                            
Loan 16 45 Horizon Owners Corp.                           $12,800,000 43.0% 4.5% 2   3 $18,012    
Loan   46 Extra Space Storage Irving                                            
Loan   47 Storage Choice - League City                                            
Loan   48 Sun Valley Self-Storage                                            
Loan 17 49 Henson Studio                                            
Loan   50 A Storage Place - Grand Junction West                                            
Loan   51 Westport Glendale Self-Storage                                            
Loan   52 Pleasant Hill Station                                            
Loan   53 Greensboro Industrial Portfolio                                            
Loan   54 1111 Studewood                                            
Loan 7 55 Elgin Village & Cedar Breaks Centre                                            
Property   55.01 Elgin Village                                            
Property   55.02 Cedar Breaks Centre                                            
Loan   56 El Dorado Hills                                            
Loan   57 Creekside Estates MHC                                            
Loan   58 La Costa Apartment Corp.     $400,000   43.1% 2.60x 15.3%             $9,800,000 43.8% 1.1%     1 N/A    
Loan   59 North Ridge & Rossell North Shopping Center                                            
Loan 9 60 Park Court Owners, Inc.     $750,000   25.1% 4.36x 25.7%             $18,000,000 22.2% 16.8% 21     $53,832    
Loan   61 West Gate House, Inc.     $500,000   7.7% 8.14x 46.4%             $37,100,000 10.8% 18.2%   22   $158,665    
Loan   62 Pacific Fletcher Parkway                                            
Loan   63 2711 Henry Hudson Corp.     $200,000   18.2% 5.70x 28.7%             $20,800,000 16.8% 12.2% 6     $20,802    
Loan   64 Holliswood Owners Corp.     $500,000   8.7% 9.05x 52.6%             $31,300,000 11.2% 4.6% 12     $25,582    
Loan   65 Gatekeeper Storage                                            
Loan   66 Belgravia Gardens Corp.     $500,000   19.9% 4.16x 23.8%             $14,300,000 22.3% 4.2% 3     $4,349    
Loan   67 Executive Towers Apartment Owners Corp.                           $17,400,000 17.8%         N/A    
Loan   68 84 Drive Homes Inc.     $150,000   34.5% 3.09x 18.5%             $10,500,000 28.5% 8.2% 3 2   $23,739    
Loan   69 Springdale Pointe                                            
Loan   70 149 Spring Street                                            
Loan   71 775 Loft Corp.     $250,000   17.6% 4.98x 25.1%             $14,800,000 16.9% 16.7% 1     $115,500    
Loan 9 72 52 Riverside Drive Owners Corp.     $500,000   4.5% 15.31x 79.2%             $58,800,000 4.2% 2.4%     1 N/A    
Loan   73 Hartsdale Highlands Tenants Corp.     $300,000   26.9% 3.56x 21.1%             $9,500,000 26.2% 4.3% 3     -$6,742    
Loan   74 101 Ellwood Tenants Corp.     $500,000   41.8% 3.98x 22.7%             $9,000,000 26.6% 1.4%     1 N/A    
Loan   75 Budget Self Storage of Mesa                                            
Loan   76 17 West Apartments Corp.     $300,000   1.9% 38.63x 164.9%             $56,200,000 2.8% 5.6%     2 N/A    
Loan   77 4265 Webster Avenue Owners, Inc.     $500,000   20.5% 4.96x 28.5%             $10,000,000 14.0% 3.8% 2     $7,151    
Loan   78 20 Bond Owners Corp.     $200,000   8.8% 8.68x 44.3%             $17,100,000 7.9%         N/A    
Loan   79 415 West 57th Street Tenants Corporation     $500,000   10.7% 6.11x 34.5%             $15,700,000 8.6% 8.0% 2     $6,877    
Loan   80 The Bakery, Inc.     $200,000   8.9% 6.40x 32.3%             $9,100,000 14.3% 6.3% 1     $17,943    
Loan   81 Murray Hill Owners Corp.     $500,000   5.9% 6.49x 36.2%             $15,800,000 8.1% 12.9% 4     -$4,218    
Loan   82 Alta Ave. Apartments Corp.     $500,000   46.0% 4.46x 22.8%             $5,100,000 24.0% 2.2%     1 N/A    
Loan   83 McCorkle Cooperative Apartments, Inc.     $500,000 $219,700 8.6% 19.02x 106.5%             $26,300,000 4.6%         N/A    
Loan   84 310 West 18th Street Owners Corp.     $250,000   19.4% 3.14x 17.8%             $5,050,000 23.7% 6.7% 1     $3,091    
Loan   85 Gramercy Equities Corp.     $300,000   3.0% 18.60x 103.9%             $31,700,000 3.2%         N/A    
Loan   86 Barclay Townhouses at Merrick II Owners Corp.     $250,000   7.8% 10.94x 62.7%             $14,700,000 6.8%         N/A    
Loan   87 782 West End Avenue Owners Corp.     $300,000   3.7% 14.51x 82.7%             $16,200,000 4.9% 40.9% 18     $46,453    
                                                   
                                                   

 

 

 

 

BANK 2017-BNK5

Footnotes to Annex A-1

 

(1)MSBNA—Morgan Stanley Bank, N.A.; BANA—Bank of America, National Association; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; WFB—Wells Fargo Bank, National Association; NCB—National Cooperative Bank, National Association

 

(2)Certain tenants may not be in occupancy or may be in free rent periods. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations--Other” in this prospectus for information regarding the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans which are not in occupancy or are in free rent periods.

 

(3)The Administrative Fee Rate includes the master servicing fee rate, operating advisor fee rate, certificate administrator/trustee fee rate, asset representations reviewer fee rate, primary or sub-servicing servicing fee rate, CREFC® license fee rate and, with respect to any non-serviced mortgage loan, pari passu loan primary servicing fee rate, in each case applicable to the related mortgage loan.

 

(4)Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans.

 

(5)Each of the Del Amo Fashion Center (Mortgage Loan No. 1), the Starwood Capital Group Hotel Portfolio Mortgage Loan (Mortgage Loan No. 2), the Westchester One Mortgage Loan (Mortgage Loan No. 3), the Market Street - The Woodlands Mortgage Loan (Mortgage Loan No. 4), the Olympic Tower Mortgage Loan (Mortgage Loan No. 5), the iStar Leased Fee Portfolio Mortgage Loan (Mortgage Loan No. 8), the Gateway Net Lease Portfolio Mortgage Loan (Mortgage Loan No. 9) and the Crossgates Commons Mortgage Loan (Mortgage Loan No. 18) is part of a whole loan related to the Issuing Entity. For further information, see “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”, “The Del Amo Fashion Center Pari Passu-A/B Whole Loan”, “The Olympic Tower Pari Passu-A/B Whole Loan,” and “The Gateway Net Lease Portfolio Pari Passu-A/B Whole Loan” and “Pooling and Servicing Agreement, and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”, as applicable, in this prospectus.

 

(6)With respect to Mortgage Loan No. 1, Del Amo Fashion Center, Mortgage Loan No. 4, Market Street - The Woodlands, Mortgage Loan No. 8, iStar Leased Fee Portfolio, Mortgage Loan No. 13, Charlotte Southpark Marriott and Mortgage Loan No. 18, Crossgates Commons, the related loan documents permit an outparcel or other release without prepayment or defeasance. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in this prospectus.

 

(7)With respect to Mortgage Loan No. 2, Starwood Capital Group Hotel Portfolio, Mortgage Loan No. 8, iStar Leased Fee Portfolio, Mortgage Loan No. 9, Gateway Net Lease Portfolio, Mortgage Loan No. 11, Store-It Southern California Portfolio, Mortgage Loan No. 23, StorPlace Self Storage Portfolio, Mortgage Loan No. 36, Stor-It Costa Mesa & Long Beach, and Mortgage Loan No. 55, Elgin Village & Cedar Breaks Centre, each such mortgage loan is secured by multiple properties. For purposes of the statistical information set forth in this prospectus as to such mortgage loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or UW NCF, among other methods.

 

(8)With respect to Mortgage Loan No. 2, Starwood Capital Group Hotel Portfolio, Mortgage Loan No. 8, iStar Leased Fee Portfolio, Mortgage Loan No. 9, Gateway Net Lease Portfolio, and Mortgage Loan No. 17, Marriott Minneapolis Northwest, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, or other release conditions in connection with a partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Partial Releases” in this prospectus.

 

(9)With respect to Mortgage Loan No. 2, Starwood Capital Group Hotel Portfolio, Mortgage Loan No. 10, 200 Center Anaheim, Mortgage Loan No. 60, Park Court Owners, Inc., and Mortgage Loan No. 72, 52 Riverside Drive Owners Corp., the related mortgage loan documents permit future subordinate secured financing or mezzanine financing generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” and “Other Secured Indebtedness” in this prospectus.

 

(10)With respect to Mortgage Loan No. 2, Starwood Capital Hotel Portfolio, the “As Portfolio” Appraised Value of $956.0 million reflects an 8.1% premium attributed to the aggregate “As-is” value of the Starwood Capital Group Hotel Portfolio Properties as a whole. The sum of the value of the “As-is” and “As-renovated” values, as applicable, for each of the Starwood Capital Group Hotel Portfolio Properties on an individual basis is $889.2 million, which represents a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 64.9%. Additionally, the aggregate “As-is” value for each individual property as of April 23, 2017 is $884.7 million, which results in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 65.3%. See the definition of “Appraised Value” under “Description of the Mortgage Pool—Certain Calculations and Definitions-Definitions” in this prospectus.

 

(11)With respect to Mortgage Loan No. 4, Market Street - The Woodlands, the appraised value of $326,190,000 includes the “as is” value of $315,930,000 and the “Present Value of TCID Revenue” of $10,260,000. The “as-is” appraised value of $315,930,000 as of April 11, 2017 results in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio for the Market Street - The Woodlands Whole Loan of 55.4% and 55.4%, respectively. See the definition of “Appraised Value” under “Description of the Mortgage Pool—Certain Calculations and Definitions-Definitions” in this prospectus.

 

(12)With respect to Mortgage Loan No. 5, Olympic Tower, the Grace Period to Late Charge Days is three days, allowable once every 12 months.

 

(13)With respect to Mortgage Loan No. 9, Gateway Net Lease Portfolio, the Appraised Value represents the aggregate “As Is” values for each of the properties except with respect to Baxalta (Barry Pointe) and Baxalta (Casselberry), which are currently under construction and will be added to the collateral upon distribution of their allocated portions of a $10,720,000 earnout reserve, provided that certain conditions to such distributions of the earnout reserve and additions of collateral are satisfied, for which the “As Stabilized” and “As Complete” values, respectively, were used. The “As Stabilized” and “As Complete” values assume each property is 100.0% leased upon completion of the construction. According to the borrower sponsor, both Baxalta (Barry Pointe) and Baxalta (Casselberry) are expected to open in the fourth quarter of 2017. Both the Cut-off Date LTV Ratio and Maturity Date LTV Ratio, based on the $769.115 million “As is” value, which excludes Baxalta (Barry Pointe) and Baxalta (Casselberry), are 45.9%. See the definition of “Appraised Value” under “Description of the Mortgage Pool—Certain Calculations and Definitions-Definitions” in this prospectus.

 

(14)With respect to Mortgage Loan No. 9, Gateway Net Lease Portfolio, at loan origination the borrowers established a $10,720,000 earnout reserve (the “Earnout Reserve”) in connection with the two properties under construction, Baxalta (Barry Pointe) and Baxalta (Casselberry), which will be added to the collateral upon disbursement of their allocated portions of such earnout reserve, provided that certain conditions to such disbursements and additions to collateral are satisfied. Under the Gateway Net Lease Portfolio loan documents, the Gateway Net Lease Portfolio borrowers are entitled to disbursements from this reserve upon satisfaction of the following terms and conditions, among others: (i) no event of default has occurred and is continuing on either the date of the request or the date of the advance; (ii) the net operating income for each of the two properties under construction provides for a debt yield of at least 9.8% based on the outstanding principal balance of the allocated Gateway Net Lease Portfolio whole loan amount for such property (including the amount requested for disbursement from the reserve); (iii) the owners of the properties deliver a joinder to the Gateway Net Lease Portfolio whole loan documents; (iv) the loan-to-value ratio based on the allocated loan amount for each property is not greater than 65.5%; and (v) the applicable property is 100.0% occupied by tenants paying full and unabated rent pursuant to one or more leases approved by the lender in accordance with the Gateway Net Lease Portfolio whole loan documents.

 

 

 

 

(15)With respect to Mortgage Loan No. 38, Bywater Mutual Homes, Inc., upon satisfaction of certain conditions outlined in the Deed of Trust, the entire balance of the HAP Renewal Escrow Account is required to be transferred to the Replacement Escrow Fund established under the Deed of Trust

 

(16)With respect to Mortgage Loan No. 45, Horizon Owners Corp., the Collateral Security Agreement for Capital Improvements establishes reserves for two (2) components: (a) a deferred maintenance component and (b) a capital improvements component. The Collateral Security Agreement for Capital Improvements requires the borrower to complete the deferred maintenance items outlined in the engineering report within six (6) months of loan closing (as such date may be extended by the lender if the borrower is diligently prosecuting such deferred maintenance work to completion). Upon completion of the deferred maintenance items, any remaining funds that were allocated for the deferred maintenance items but not expended can be used for capital improvements.

 

(17)With respect to Mortgage Loan No. 49, Henson Studio, the sole tenant, representing 100% of the net rentable square feet, is an affiliate of the borrower.

 

A.“Yield Maintenance Premium” shall mean an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the Loan is paid on the Permitted Par Prepayment Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid.

 

B.“Yield Maintenance Premium” shall mean an amount equal to the greater of (a) an amount equal to 1% of the amount prepaid; or (b) an amount equal to the present value as of the date on which the prepayment is made of the Calculated Payments (as defined below) from the date on which the prepayment is made through the Prepayment Release Date determined by discounting such payments at the Discount Rate (as defined below). As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the date on which prepayment is made and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate (as defined below). As used in this definition, the term “Discount Rate” shall mean the Yield Maintenance Treasury Rate (as defined below). As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the rate which, when compounded monthly, is equivalent to the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. Government Securities/Treasury Constant Maturities” for the week ending prior to the date on which prepayment is made, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Prepayment Release Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise. Lender shall notify Borrower of the amount and the basis of determination of the required prepayment consideration. Lender’s calculation of the Yield Maintenance Premium shall be conclusive absent manifest error.

 

C.“Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the last day of the Open Period each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess, if any, of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the date of prepayment, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the last day of the Open Period, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean the Payment Date that immediately follows the date of prepayment, unless prepayment is made on a Payment Date, in which case the Prepayment Calculation Date shall mean such Payment Date. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.

 

D.“Yield Maintenance Premium” shall mean an amount equal to the greater of the following two amounts: (a) an amount equal to the Applicable Percentage of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date (assuming the outstanding principal balance of the Loan is due on the Open Period Start Date), from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error.

 

E.“Yield Maintenance Premium” shall mean an amount equal to the greater of the following two amounts: (a) an amount equal to 1% of the amount prepaid (provided that, after the occurrence and during the continuance of an Event of Default, the amount under this clause (a) shall be increased to 3% of the amount prepaid); or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Maturity Date (assuming the outstanding principal balance of the Loan is due on the Maturity Date), from the Maturity Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Maturity Date (or if two or more such securities have maturity dates equally close to the Maturity Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error.

 

 

 

 

F.The prepayment premium shall be equal to the greater of (A) One percent (1%) of the amount of principal being prepaid; or (B) The product obtained by multiplying: (1) the amount of principal being prepaid, by (2) the difference obtained by subtracting from the Interest Rate on this Note the Yield Rate (as defined below), on the twenty-fifth Business Day preceding (x) the Noticed Prepayment Date, or (y) the date Payee accelerates the indebtedness evidenced by this Note or, except with respect to a Casualty Prepayment (as to which no Prepayment Premium shall be payable), otherwise accepts a prepayment by reason of Payee’s application of any collateral or other security to the repayment of any portion of the unpaid principal balance of this Note prior to the Maturity Date and in the absence of acceleration, by (3) the present value factor calculated using the following formula:

(1 - (1 + r)^(-n/12)) / r

r = Yield Rate
n = the number of months remaining between (1) either of the following: (x) in the case of a voluntary prepayment, the last day of the month during which the prepayment is made, or (y) in any other case, the date on which Payee accelerates the unpaid principal balance of this Note and (2) the Yield Maintenance Period End Date.

As used herein, the “Yield Rate” means the yield calculated by interpolating the yields for the immediately shorter and longer term U.S. “Treasury constant maturities” (as reported in the Federal Reserve Statistical Release H.15 Selected Interest Rates (the “Fed Release”) under the heading “U.S. government securities”) closest to the remaining term of the Yield Maintenance Period Term, as follows (rounded to three decimal places):

(((a-b) / (x-y)) x (z-y)) + b

a = the yield for the longer U.S. Treasury constant maturity
b = the yield for the shorter U.S. Treasury constant maturity
x = the term of the longer U.S. Treasury constant maturity
y = the term of the shorter U.S. Treasury constant maturity
z = “n” (as defined in the present value factor calculation above) divided by 12.

Notwithstanding any provision to the contrary, if “z” equals a term reported under the U.S. “Treasury constant maturities” subheading in the Fed Release, the yield for such term shall be used, and interpolation shall not be necessary. If publication of the Fed Release is discontinued by the Federal Reserve Board, Payee shall determine the Yield Rate from another source selected by Payee. Any determination of the Yield Rate by Payee will be binding absent manifest error. ALL NCB

 

G.“Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the Maturity Date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15- Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the Prepayment Calculation Date, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Maturity Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.

 

H.As used herein, “Yield Maintenance” means a prepayment premium in an amount equal to the greater of (i) 1% of the portion of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date (defined below) of a series of monthly payments over the remaining term of the Loan (to the end of the Lockout Period) each equal to the amount of interest which would be due on the portion of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the Prepayment Calculation Date, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the end of the Lockout Period, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the date on which (i) Lender applies any prepayment to the reduction of the outstanding principal amount of the Note, (ii) Lender accelerates the Loan, in the case of a prepayment resulting from acceleration, or (iii) Lender applies funds held under any Reserve Account, in the case of a prepayment resulting from such an application (other than in connection with acceleration of the Loan).

 

I.“Yield Maintenance Premium” shall mean an amount equal to the greater of: (a) an amount equal to 1% of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Maturity Date, from the Maturity Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Maturity Date (or if two or more such securities have maturity dates equally close to the Maturity Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error. Notwithstanding the foregoing, so long as no Event of Default has occurred and is continuing, if the Loan is prepaid in accordance with Section 2.7(a) hereof, “Maturity Date” shall be replaced with “Open Period Start Date” in the definition of Periodic Treasury Yield and Yield Maintenance Premium.