FWP 1 n1196_anxa1-x5.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-207340-10
     

 

 

     
 

UBS Commercial Mortgage Trust 2018-C9 Disclaimer

 

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

 

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-207340) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-877-713-1030 (8 a.m. – 5 p.m. EST).

 

Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.

 

STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION

 

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of UBS Securities LLC, Cantor Fitzgerald & Co., SG Americas Securities, LLC, Drexel Hamilton, LLC or Academy Securities, Inc, or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

 

This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.

 

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

 

The information herein is preliminary and may be supplemented or amended prior to the time of sale. In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.

 

The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.

 

The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

 

Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

 

  
     

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Mortgage Loan Originator Mortgage Loan Seller(1) Cross-Collateralized and Cross-Defaulted  Address City County State Zip Code
1 Loan Aspen Lake Office Portfolio UBS AG UBS AG No Various Austin Travis TX 78750
1.01 Property Aspen Lake One UBS AG UBS AG No 13785 Research Boulevard Austin Travis TX 78750
1.02 Property Tower of The Hills UBS AG UBS AG No 13809 Research Boulevard Austin Travis TX 78750
1.03 Property Tower Point UBS AG UBS AG No 13805 Research Boulevard Austin Travis TX 78750
2 Loan AFIN Portfolio  SG; UBS AG SG; UBS AG No Various Various Various Various Various
2.01 Property Montecito Crossing SG; UBS AG SG; UBS AG No 6610-6750 North Durango Drive Las Vegas Clark NV 89149
2.02 Property Jefferson Commons SG; UBS AG SG; UBS AG No 4901 Outer Loop Louisville Jefferson KY 40219
2.03 Property Best on the Boulevard SG; UBS AG SG; UBS AG No 3810-3910 South Maryland Parkway Las Vegas Clark NV 89119
2.04 Property Northpark Center SG; UBS AG SG; UBS AG No 8221-8301 Old Troy Pike Huber Heights Montgomery OH 45424
2.05 Property Anderson Station SG; UBS AG SG; UBS AG No 100 Station Drive Anderson Anderson SC 29621
2.06 Property Cross Pointe Center SG; UBS AG SG; UBS AG No 5075 Morganton Road Fayetteville Cumberland NC 28314
2.07 Property San Pedro Crossing SG; UBS AG SG; UBS AG No 303-333 Northwest Loop 410 San Antonio Bexar TX 78216
2.08 Property Riverbend Marketplace SG; UBS AG SG; UBS AG No 129 Bleachery Boulevard Asheville Buncombe NC 28803
2.09 Property Shops at RiverGate South SG; UBS AG SG; UBS AG No 13540 Hoover Creek Boulevard Charlotte Mecklenburg NC 28273
2.1 Property Centennial Plaza SG; UBS AG SG; UBS AG No 5801 North May Avenue Oklahoma City Oklahoma OK 73112
2.11 Property Shoppes of West Melbourne SG; UBS AG SG; UBS AG No 1501 West New Haven Avenue West Melbourne Brevard FL 32904
2.12 Property North Lakeland Plaza SG; UBS AG SG; UBS AG No 4241 North US Highway 98 Lakeland Polk FL 33809
3 Loan Midwest Hotel Portfolio UBS AG; RMF UBS AG No Various Various Various Various Various
3.01 Property Hilton Garden Inn Joplin UBS AG; RMF UBS AG No 2644 East 32nd Street Joplin Newton MO 64804
3.02 Property Hampton Inn Mount Vernon UBS AG; RMF UBS AG No 221 Potomac Boulevard Mount Vernon Jefferson IL 62864
3.03 Property Hampton Inn Joplin UBS AG; RMF UBS AG No 3107 East 36th Street Joplin Newton MO 64804
3.04 Property Hampton Inn Anderson UBS AG; RMF UBS AG No 2312 Hampton Drive Anderson Madison IN 46013
3.05 Property Hampton Inn Marion UBS AG; RMF UBS AG No 2710 West Deyoung Street Marion Williamson IL 62959
3.06 Property Fairfield Inn Joplin UBS AG; RMF UBS AG No 3301 South Range Line Road Joplin Newton MO 64804
3.07 Property Fairfield Inn Indianapolis South UBS AG; RMF UBS AG No 4504 Southport Crossing Drive Indianapolis Marion IN 46237
3.08 Property Fairfield Inn St. Louis Collinsville UBS AG; RMF UBS AG No 4 Gateway Drive Collinsville Madison IL 62234
4 Loan City Square and Clay Street LCF LCF No 500 12th Street & 499, 501, 525 14th Street and 1200 Clay Street Oakland Alameda CA 94612
5 Loan ExchangeRight Net Leased Portfolio 20 SG SG No Various Various Various Various Various
5.01 Property Pick 'n Save - Grafton, WI SG SG No 301 Falls Road Grafton Ozaukee WI 53024
5.02 Property BioLife Plasma Services LP SG SG No 8015 Bellevue Parkway Cordova Shelby TN 38016
5.03 Property Walgreens - Mobile, AL SG SG No 2050 Government Street Mobile Mobile AL 36606
5.04 Property Tractor Supply - Tallahassee, FL SG SG No 5743 West Tennessee Street Tallahassee Leon FL 32304
5.05 Property Verizon Wireless - Columbia, SC SG SG No 6118 Garners Ferry Road Columbia Richland SC 29209
5.06 Property Tractor Supply - Mobile, AL SG SG No 635 Schillinger Road North Mobile Mobile AL 36608
5.07 Property Fresenius Medical Care - Warren, OH SG SG No 4941 Enterprise Boulevard NW Warren Trumbull OH 44481
5.08 Property Walgreens - Homewood, IL SG SG No 820 183rd Street Homewood Cook IL 60430
5.09 Property Advance Auto Parts - San Antonio, TX SG SG No 16502 Nacogdoches Road San Antonio Bexar TX 78247
5.1 Property Advance Auto Parts - Humble, TX SG SG No 6931 Atascocita Road Humble Harris TX 77346
5.11 Property Dollar General - Copley, OH SG SG No 1348 South Cleveland-Massillon Road Copley Summit OH 44321
5.12 Property Advance Auto Parts - Columbus, OH SG SG No 1205 East Main Street Columbus Franklin OH 43205
5.13 Property Napa Auto Parts - Pekin, IL SG SG No 2101 Broadway Street Pekin Tazewell IL 61554
5.14 Property Dollar General - Toledo, OH SG SG No 324 West Bancroft Street Toledo Lucas OH 43620
5.15 Property Dollar General - Youngstown, OH SG SG No 5814 Belmont Avenue Youngstown Trumbull OH 44505
5.16 Property Dollar General - Griffin, GA SG SG No 1713 Williamson Road Griffin Spalding GA 30224
6 Loan The SoCal Portfolio Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No Various Various Various CA Various
6.01 Property Aliso Viejo Commerce Center Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 27782-27832 Aliso Creek Road Aliso Viejo Orange CA 92656
6.02 Property Transpark Commerce Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 2910-2990 Inland Empire Boulevard Ontario San Bernardino CA 91764
6.03 Property Wimbledon Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 12276-12550 Hesperia Road Victorville San Bernardino CA 92395
6.04 Property Palmdale Place Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 2211-2361 & 2301 East Palmdale Boulevard Palmdale Los Angeles CA 93550
6.05 Property Sierra Gateway Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 39959 & 40015 Sierra Highway Palmdale Los Angeles CA 93550
6.06 Property Fresno Industrial Center Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 720 East North Avenue & 2904-2998 South Angus Avenue Fresno Fresno CA 93725
6.07 Property Upland Freeway  Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 1348-1438 West 7th Street Upland San Bernardino CA 91786
6.08 Property Commerce Corporate Center Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 5800 South Eastern Avenue Commerce Los Angeles CA 90040
6.09 Property Moreno Valley Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 23880-23962 Alessandro Boulevard Moreno Valley Riverside CA 92553
6.1 Property Airport One Office Park Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 4403 East Donald Douglas Drive Long Beach Los Angeles CA 90808
6.11 Property Colton Courtyard Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 1200-1230, 1260-1300 and 1320-1350 East Washington Street Colton San Bernardino CA 92324
6.12 Property The Abbey Center Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 340, 400 & 490 Farrell Drive Palm Springs Riverside CA 92262
6.13 Property Upland Commerce Center Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 1379 and 1383-1399 East Foothill Boulevard Upland San Bernardino CA 91786
6.14 Property Diamond Bar Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 23525-23555 Palomino Drive Diamond Bar Los Angeles CA 91765
6.15 Property Atlantic Plaza Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 5166-5190 Atlantic Avenue Long Beach Los Angeles CA 90805
6.16 Property Ming Office Park Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 5500 Ming Avenue Bakersfield Kern CA 93309
6.17 Property 10th Street Commerce Center Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 44204-44276 10th Street West Lancaster Los Angeles CA 93534
6.18 Property Cityview Plaza Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 12361-12465 Lewis Street Garden Grove Orange CA 92840
6.19 Property Garden Grove Town Center Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 9918 West Katella Avenue and 11021 Brookhurst Street Garden Grove Orange CA 92840
6.2 Property 30th Street Commerce Center Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 3005 East Palmdale Boulevard Palmdale Los Angeles CA 93550
6.21 Property Mt. Vernon Commerce Center Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 851 South Mount Vernon Avenue Colton San Bernardino CA 92324
6.22 Property Anaheim Stadium Industrial Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 2419 & 2423 East Winston Road and 1321 & 1341 Sunkist Street Anaheim Orange CA 92806
6.23 Property 25th Street Commerce Center Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 2501-2505 East Palmdale Boulevard Palmdale Los Angeles CA 93550
6.24 Property Fresno Airport Citi Real Estate Funding Inc.; Barclays Bank PLC CCRE No 1901-1991 North Gateway Boulevard Fresno Fresno CA 93727
7 Loan 22 West 38th Street LCF LCF No 22 West 38th Street New York New York NY 10018
8 Loan Radisson Oakland LCF LCF No 8400 Edes Avenue Oakland Alameda CA 94621
9 Loan CrossPoint CCRE CCRE No 900 Chelmsford Street Lowell Middlesex MA 01851

 

A-1-1

 

 

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

 

Mortgage Loan Number Property Flag Property Name Mortgage Loan Originator Mortgage Loan Seller(1) Cross-Collateralized and Cross-Defaulted  Address City County State Zip Code
10 Loan Norterra Apartments CCRE CCRE No 5005 Losee Road North Las Vegas Clark NV 89081
11 Loan Eastmont Town Center RMF UBS AG No 7200 Bancroft Avenue Oakland Alameda CA 94605
12 Loan Chewy Fulfillment Center SG SG No 3380 NW 35th Avenue Ocala Marion FL 34475
13 Loan California Industrial Portfolio UBS AG UBS AG No Various Various Various CA Various
13.01 Property Carson Industrial UBS AG UBS AG No 17011, 17023 & 17027 S. Central Avenue Carson Los Angeles CA 90746
13.02 Property Fremont Industrial UBS AG UBS AG No 43960 Fremont Boulevard Fremont Alameda CA 94538
13.03 Property Vernon Industrial UBS AG UBS AG No 2970 E. 50th Street Vernon Los Angeles CA 90058
13.04 Property Oceanside Industrial UBS AG UBS AG No 2843 Benet Road Oceanside San Diego CA 92625
13.05 Property Van Nuys Industrial UBS AG UBS AG No 14243 Bessemer Street Van Nuys Los Angeles CA 91401
13.06 Property Bakersfield Industrial UBS AG UBS AG No 4701 Stine Road Bakersfield Kern CA 93313
14 Loan DreamWorks Campus CCRE; Prima Mortgage Investment Trust, LLC CCRE No 1000 Flower Street Glendale Los Angeles CA 91201
15 Loan Daimler Building UBS AG UBS AG No 2477 Deerfield Drive Fort Mill York SC 29715
16 Loan Embassy Suites Indianapolis North SG SG No 3912 Vincennes Road Indianapolis Marion IN 46268
17 Loan Westpark & NASA LCF LCF No Various Various Harris TX Various
17.01 Property NASA LCF LCF No 2400 & 2450 Nasa Parkway Nassau Bay Harris TX 77058
17.02 Property Westpark LCF LCF No 9950 Westpark Drive Houston Harris TX 77063
18 Loan Cane Island Loop LCF LCF No 5251 Cane Island Loop Kissimmee Osceola FL 34746
19 Loan Wakefield Commons RMF UBS AG No 14440 Falls of Neuse Road Raleigh Wake NC 27614
20 Loan Gymboree Distribution Center  UBS AG UBS AG No 2299 Kids Way Dixon Solano CA 95620
21 Loan Park Place at Florham Park UBS AG UBS AG No Various Florham Park Morris NJ 07932
21.01 Property 200 Park Place UBS AG UBS AG No 200 Park Avenue Florham Park Morris NJ 07932
21.02 Property 230 Park Place UBS AG UBS AG No 230 Park Avenue Florham Park Morris NJ 07932
21.03 Property 220 Park Place UBS AG UBS AG No 220 Park Avenue Florham Park Morris NJ 07932
21.04 Property 210 Park Place UBS AG UBS AG No 210 Park Avenue Florham Park Morris NJ 07932
22 Loan The IMG Building UBS AG UBS AG No 1360 East 9th Street Cleveland  Cuyahoga OH 44114
23 Loan Gravois Dillon Plaza LCF LCF No 20 Dillon Plaza Drive High Ridge Jefferson MO 63049
24 Loan Triyar Portfolio LCF LCF No Various Various Various Various Various
24.01 Property McAllen LCF LCF No 3801 West Military Highway McAllen Hidalgo TX 78503
24.02 Property Baldwyn LCF LCF No 469 County Road 2878 Baldwyn Lee MS 38824
24.03 Property Daytona LCF LCF No 440 Fentress Boulevard Daytona Beach Volusia FL 32114
25 Loan Mira Loma Shopping Center SG SG No 3304, 3308, 3310, 3312 South McCarran Boulevard & 4496 Mira Loma Drive Reno Washoe NV 89502
26 Loan 53 South 11th Street UBS AG UBS AG No 53 South 11th Street Brooklyn Kings NY 11249
27 Loan Suntree Office Tower SG SG No 6905 North Wickham Road Melbourne Brevard FL 32940
28 Loan Paradise Marketplace SG SG No 3810-3870 E. Flamingo Road Las Vegas Clark NV 89121
29 Loan Olde Lancaster Town Center LCF LCF No 15025 - 15101 Lancaster Highway Pineville Mecklenburg NC 28134
30 Loan 33 Nassau Avenue SG SG No 33 Nassau Avenue Brooklyn New York NY 11222
31 Loan Oak Manor Villas - Big Springs RMF UBS AG No East 25th Street and Edgemere Road Big Spring Howard TX 79720
32 Loan Bushwick Multifamily Portfolio CCRE CCRE No 1530 & 1534 Putnam Avenue Brooklyn Kings NY 11237
33 Loan Missoula Retail UBS AG UBS AG No 2501 Brooks Street Missoula Missoula MT 59801
34 Loan Holiday Inn Express Duncan SG SG No 1520 Apollo Drive Duncan Stephens OK 73533
35 Loan El Presidio at Pinnacle Peak LCF LCF No 8700 East Vista Bonita Drive Scottsdale Maricopa AZ 85255
36 Loan Academy Sports & Outdoors UBS AG UBS AG No 3621 Justin Road Flower Mound Denton TX 75028
37 Loan Fairfield Inn - Tucson North LCF LCF No 10150 North Oracle Road Oro Valley Pima AZ 85737
38 Loan Lynn Haven Cove UBS AG UBS AG No 905 West 26th Street Lynn Haven Bay FL 32444
39 Loan Cobalt Storage - Milton UBS AG UBS AG No 8025 Pacific Highway East Milton Pierce WA 98422
40 Loan Maple Valley Marketplace CCRE CCRE No 734 Market Street Farmington St. Francois MO 63640
41 Loan Cobalt Storage - Edgewood UBS AG UBS AG No 2222 Meridian Avenue East Edgewood Pierce WA 98371
42 Loan Comfort Inn - Camden UBS AG UBS AG No 1 Ridgecrest Drive Camden Ouachita AR 71701
43 Loan A Storage Place - Magnolia UBS AG UBS AG No 12811 Magnolia Avenue Riverside Riverside CA 92503

 

A-1-2

 

 

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

 

Mortgage Loan Number Property Flag Property Name General Property Type Specific Property Type Number of Properties Year Built Year Renovated Number of Units(19) Unit of Measure Cut-off Date Balance Per Unit/SF(3) Original Balance(3) Cut-off Date Balance(3) % of Aggregate Cut-off Date Balance
1 Loan Aspen Lake Office Portfolio Office Suburban 3 Various Various 381,588 Sq. Ft. 170 65,000,000 65,000,000 7.7%
1.01 Property Aspen Lake One Office Suburban 1 2008 N/A 206,724 Sq. Ft.   40,760,000 40,760,000 4.9%
1.02 Property Tower of The Hills Office Suburban 1 1986 2006 155,677 Sq. Ft.   22,240,200 22,240,200 2.6%
1.03 Property Tower Point Office Suburban 1 1982 2006 19,187 Sq. Ft.   1,999,800 1,999,800 0.2%
2 Loan AFIN Portfolio  Retail Anchored 12 Various Various 2,418,910 Sq. Ft. 87 60,000,000 60,000,000 7.1%
2.01 Property Montecito Crossing Retail Anchored 1 2005 N/A 179,721 Sq. Ft.   9,440,000 9,440,000 1.1%
2.02 Property Jefferson Commons Retail Anchored 1 2014 N/A 205,918 Sq. Ft.   6,982,857 6,982,857 0.8%
2.03 Property Best on the Boulevard Retail Anchored 1 1996 2000 204,568 Sq. Ft.   6,957,143 6,957,143 0.8%
2.04 Property Northpark Center Retail Anchored 1 1994 2017 318,330 Sq. Ft.   5,814,286 5,814,286 0.7%
2.05 Property Anderson Station Retail Anchored 1 2001 N/A 244,171 Sq. Ft.   4,531,429 4,531,429 0.5%
2.06 Property Cross Pointe Center Retail Anchored 1 1986, 2004, 2007 2003 226,089 Sq. Ft.   4,494,286 4,494,286 0.5%
2.07 Property San Pedro Crossing Retail Anchored 1 1995-1999 N/A 207,121 Sq. Ft.   4,477,143 4,477,143 0.5%
2.08 Property Riverbend Marketplace Retail Anchored 1 2004 N/A 142,617 Sq. Ft.   4,034,286 4,034,286 0.5%
2.09 Property Shops at RiverGate South Retail Anchored 1 2014 N/A 140,697 Sq. Ft.   4,025,714 4,025,714 0.5%
2.1 Property Centennial Plaza Retail Anchored 1 1992-1994 N/A 233,797 Sq. Ft.   3,817,143 3,817,143 0.5%
2.11 Property Shoppes of West Melbourne Retail Anchored 1 1984 N/A 144,484 Sq. Ft.   3,565,714 3,565,714 0.4%
2.12 Property North Lakeland Plaza Retail Anchored 1 1986 N/A 171,397 Sq. Ft.   1,860,000 1,860,000 0.2%
3 Loan Midwest Hotel Portfolio Hospitality Limited Service 8 Various 2014-2017 658 Rooms 75,988 50,000,000 50,000,000 6.0%
3.01 Property Hilton Garden Inn Joplin Hospitality Limited Service 1 2006 2014-2017 96 Rooms   9,000,000 9,000,000 1.1%
3.02 Property Hampton Inn Mount Vernon Hospitality Limited Service 1 1998 2014-2017 101 Rooms   8,500,000 8,500,000 1.0%
3.03 Property Hampton Inn Joplin Hospitality Limited Service 1 1994 2014-2017 89 Rooms   8,400,000 8,400,000 1.0%
3.04 Property Hampton Inn Anderson Hospitality Limited Service 1 2000 2014-2017 99 Rooms   8,000,000 8,000,000 1.0%
3.05 Property Hampton Inn Marion Hospitality Limited Service 1 1998 2014-2017 89 Rooms   6,400,000 6,400,000 0.8%
3.06 Property Fairfield Inn Joplin Hospitality Limited Service 1 1997 2014-2017 62 Rooms   4,400,000 4,400,000 0.5%
3.07 Property Fairfield Inn Indianapolis South Hospitality Limited Service 1 1995 2014-2017 60 Rooms   3,500,000 3,500,000 0.4%
3.08 Property Fairfield Inn St. Louis Collinsville Hospitality Limited Service 1 1995 2014-2017 62 Rooms   1,800,000 1,800,000 0.2%
4 Loan City Square and Clay Street Mixed Use Office/Garage/Retail 1 1986, 1992 N/A 246,136 Sq. Ft. 366 45,000,000 45,000,000 5.4%
5 Loan ExchangeRight Net Leased Portfolio 20 Various Various 16 Various Various 234,651 Sq. Ft. 164 38,457,000 38,457,000 4.6%
5.01 Property Pick 'n Save - Grafton, WI Retail Single Tenant 1 2009 N/A 60,718 Sq. Ft.   7,472,000 7,472,000 0.9%
5.02 Property BioLife Plasma Services LP Office Medical 1 2018 N/A 16,694 Sq. Ft.   6,089,000 6,089,000 0.7%
5.03 Property Walgreens - Mobile, AL Retail Single Tenant 1 2003 N/A 14,504 Sq. Ft.   3,644,000 3,644,000 0.4%
5.04 Property Tractor Supply - Tallahassee, FL Retail Single Tenant 1 2008 N/A 22,332 Sq. Ft.   3,598,000 3,598,000 0.4%
5.05 Property Verizon Wireless - Columbia, SC Retail Single Tenant 1 2017 N/A 5,010 Sq. Ft.   3,044,000 3,044,000 0.4%
5.06 Property Tractor Supply - Mobile, AL Retail Single Tenant 1 2017 N/A 18,867 Sq. Ft.   2,276,000 2,276,000 0.3%
5.07 Property Fresenius Medical Care - Warren, OH Office Medical 1 2017 N/A 9,173 Sq. Ft.   2,165,000 2,165,000 0.3%
5.08 Property Walgreens - Homewood, IL Retail Single Tenant 1 1994 N/A 13,494 Sq. Ft.   1,845,000 1,845,000 0.2%
5.09 Property Advance Auto Parts - San Antonio, TX Retail Single Tenant 1 2014 N/A 6,895 Sq. Ft.   1,292,000 1,292,000 0.2%
5.1 Property Advance Auto Parts - Humble, TX Retail Single Tenant 1 2016 N/A 6,912 Sq. Ft.   1,261,000 1,261,000 0.2%
5.11 Property Dollar General - Copley, OH Retail Single Tenant 1 2017 N/A 10,640 Sq. Ft.   1,125,000 1,125,000 0.1%
5.12 Property Advance Auto Parts - Columbus, OH Retail Single Tenant 1 2016 N/A 6,987 Sq. Ft.   984,000 984,000 0.1%
5.13 Property Napa Auto Parts - Pekin, IL Retail Single Tenant 1 1991 2017 14,858 Sq. Ft.   953,000 953,000 0.1%
5.14 Property Dollar General - Toledo, OH Retail Single Tenant 1 2013 N/A 9,367 Sq. Ft.   950,000 950,000 0.1%
5.15 Property Dollar General - Youngstown, OH Retail Single Tenant 1 2018 N/A 9,100 Sq. Ft.   898,000 898,000 0.1%
5.16 Property Dollar General - Griffin, GA Retail Single Tenant 1 2017 N/A 9,100 Sq. Ft.   861,000 861,000 0.1%
6 Loan The SoCal Portfolio Various Various 24 Various Various 2,194,425 Sq. Ft. 104 37,580,000 37,580,000 4.5%
6.01 Property Aliso Viejo Commerce Center Retail Unanchored 1 1989 N/A 65,107 Sq. Ft.   4,549,883 4,549,883 0.5%
6.02 Property Transpark Commerce Office Suburban 1 1984-1985 N/A 204,099 Sq. Ft.   4,120,727 4,120,727 0.5%
6.03 Property Wimbledon Mixed Use Office/Retail 1 1987-1990 N/A 123,948 Sq. Ft.   3,643,316 3,643,316 0.4%
6.04 Property Palmdale Place Mixed Use Retail/Education 1 1985 N/A 129,294 Sq. Ft.   2,663,214 2,663,214 0.3%
6.05 Property Sierra Gateway Office Suburban 1 1991-1992 N/A 133,851 Sq. Ft.   2,425,573 2,425,573 0.3%
6.06 Property Fresno Industrial Center Industrial Warehouse/Distribution 1 1989-1990 N/A 265,898 Sq. Ft.   2,294,461 2,294,461 0.3%
6.07 Property Upland Freeway  Retail Unanchored 1 1987 N/A 116,061 Sq. Ft.   2,135,968 2,135,968 0.3%
6.08 Property Commerce Corporate Center Office Suburban 1 1974 1997, 2017 68,513 Sq. Ft.   2,130,571 2,130,571 0.3%
6.09 Property Moreno Valley Mixed Use Office/Retail 1 1986 N/A 111,060 Sq. Ft.   1,867,547 1,867,547 0.2%
6.1 Property Airport One Office Park Office Suburban 1 1988 2006 88,284 Sq. Ft.   1,867,486 1,867,486 0.2%
6.11 Property Colton Courtyard Retail Anchored 1 1989 N/A 122,082 Sq. Ft.   1,208,851 1,208,851 0.1%
6.12 Property The Abbey Center Office Suburban 1 1982 N/A 67,335 Sq. Ft.   1,187,239 1,187,239 0.1%
6.13 Property Upland Commerce Center Retail Anchored 1 1986, 1988 2006 47,677 Sq. Ft.   1,127,445 1,127,445 0.1%
6.14 Property Diamond Bar Retail Unanchored 1 1980 N/A 20,528 Sq. Ft.   1,089,869 1,089,869 0.1%
6.15 Property Atlantic Plaza Retail Unanchored 1 1968 2006, 2017 32,728 Sq. Ft.   983,341 983,341 0.1%
6.16 Property Ming Office Park Office Suburban 1 1981-1982 2015 117,924 Sq. Ft.   910,014 910,014 0.1%
6.17 Property 10th Street Commerce Center Retail Anchored 1 1980 N/A 96,589 Sq. Ft.   805,213 805,213 0.1%
6.18 Property Cityview Plaza Office Suburban 1 1984 N/A 148,271 Sq. Ft.   737,505 737,505 0.1%
6.19 Property Garden Grove Town Center Retail Shadow Anchored 1 1987 N/A 12,610 Sq. Ft.   574,063 574,063 0.1%
6.2 Property 30th Street Commerce Center Retail Unanchored 1 1987 N/A 33,020 Sq. Ft.   307,441 307,441 0.0%
6.21 Property Mt. Vernon Commerce Center Industrial Flex 1 1989 N/A 29,600 Sq. Ft.   287,543 287,543 0.0%
6.22 Property Anaheim Stadium Industrial Industrial Flex 1 1981 N/A 89,931 Sq. Ft.   286,808 286,808 0.0%
6.23 Property 25th Street Commerce Center Retail Unanchored 1 1989 N/A 17,488 Sq. Ft.   212,031 212,031 0.0%
6.24 Property Fresno Airport Office Suburban 1 1980 N/A 52,527 Sq. Ft.   163,890 163,890 0.0%
7 Loan 22 West 38th Street Office CBD 1 1912 2017 69,026 Sq. Ft. 503 34,750,000 34,750,000 4.1%
8 Loan Radisson Oakland Hospitality Full Service 1 1963 2016 266 Rooms 116,541 31,000,000 31,000,000 3.7%
9 Loan CrossPoint Office Suburban 1 1979 2017 1,320,254 Sq. Ft. 114 30,000,000 30,000,000 3.6%

 

A-1-3

 

 

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

 

Mortgage Loan Number Property Flag Property Name General Property Type Specific Property Type Number of Properties Year Built Year Renovated Number of Units(19) Unit of Measure Cut-off Date Balance Per Unit/SF(3) Original Balance(3) Cut-off Date Balance(3) % of Aggregate Cut-off Date Balance
10 Loan Norterra Apartments Multifamily Garden 1 2007 N/A 426 Units 70,423 30,000,000 30,000,000 3.6%
11 Loan Eastmont Town Center Office Suburban 1 1965 2009 520,415 Sq. Ft. 108 30,000,000 30,000,000 3.6%
12 Loan Chewy Fulfillment Center Industrial Warehouse/Distribution 1 2017 N/A 611,676 Sq. Ft. 48 29,100,000 29,100,000 3.5%
13 Loan California Industrial Portfolio Industrial Warehouse/Distribution 6 Various Various 214,336 Sq. Ft. 127 27,300,000 27,300,000 3.3%
13.01 Property Carson Industrial Industrial Warehouse/Distribution 1 1979 1998 52,561 Sq. Ft.   8,830,000 8,830,000 1.1%
13.02 Property Fremont Industrial Industrial Warehouse/Distribution 1 1991 N/A 47,600 Sq. Ft.   6,300,000 6,300,000 0.8%
13.03 Property Vernon Industrial Industrial Warehouse/Distribution 1 1949 2006 48,876 Sq. Ft.   4,520,000 4,520,000 0.5%
13.04 Property Oceanside Industrial Industrial Warehouse/Distribution 1 1987 N/A 35,000 Sq. Ft.   4,100,000 4,100,000 0.5%
13.05 Property Van Nuys Industrial Industrial Warehouse/Distribution 1 1940 1948 14,299 Sq. Ft.   2,340,000 2,340,000 0.3%
13.06 Property Bakersfield Industrial Industrial Warehouse/Distribution 1 1979 N/A 16,000 Sq. Ft.   1,210,000 1,210,000 0.1%
14 Loan DreamWorks Campus Office Suburban 1 1997 2010 497,404 Sq. Ft. 185 25,000,000 25,000,000 3.0%
15 Loan Daimler Building Office Suburban 1 2008 N/A 150,164 Sq. Ft. 140 21,000,000 21,000,000 2.5%
16 Loan Embassy Suites Indianapolis North Hospitality Full Service 1 1985 2017 221 Rooms 95,023 21,000,000 21,000,000 2.5%
17 Loan Westpark & NASA Office Suburban 2 Various Various 271,239 Sq. Ft. 74 20,250,000 20,196,201 2.4%
17.01 Property NASA Office Suburban 1 1984 2016 160,080 Sq. Ft.   14,250,000 14,212,142 1.7%
17.02 Property Westpark Office Suburban 1 1982 2008 111,159 Sq. Ft.   6,000,000 5,984,060 0.7%
18 Loan Cane Island Loop Multifamily Garden 1 2008 N/A 166 Units 112,952 18,750,000 18,750,000 2.2%
19 Loan Wakefield Commons Retail Anchored 1 1999 2004 164,520 Sq. Ft. 114 18,700,000 18,700,000 2.2%
20 Loan Gymboree Distribution Center  Industrial Warehouse/Distribution 1 1997 2007 447,042 Sq. Ft. 40 18,000,000 18,000,000 2.1%
21 Loan Park Place at Florham Park Office Suburban 4 Various Various 354,381 Sq. Ft. 176 17,500,000 17,500,000 2.1%
21.01 Property 200 Park Place Office Suburban 1 1974 2016 160,518 Sq. Ft.   7,927,640 7,927,640 0.9%
21.02 Property 230 Park Place Office Suburban 1 1974 2016 67,924 Sq. Ft.   4,073,720 4,073,720 0.5%
21.03 Property 220 Park Place Office Suburban 1 1974 2015 68,116 Sq. Ft.   2,941,120 2,941,120 0.4%
21.04 Property 210 Park Place Office Suburban 1 1976 2015 57,823 Sq. Ft.   2,557,520 2,557,520 0.3%
22 Loan The IMG Building Office CBD 1 1965 2005 232,908 Sq. Ft. 73 17,000,000 17,000,000 2.0%
23 Loan Gravois Dillon Plaza Retail Anchored 1 1996-2007 N/A 148,110 Sq. Ft. 96 14,250,000 14,250,000 1.7%
24 Loan Triyar Portfolio Industrial Warehouse/Distribution 3 Various Various 618,101 Sq. Ft. 19 12,000,000 12,000,000 1.4%
24.01 Property McAllen Industrial Warehouse/Distribution 1 1977 2000 228,612 Sq. Ft.   4,830,000 4,830,000 0.6%
24.02 Property Baldwyn Industrial Warehouse/Distribution 1 1995, 1997 N/A 296,989 Sq. Ft.   4,320,000 4,320,000 0.5%
24.03 Property Daytona Industrial Warehouse/Distribution 1 1974 2017 92,500 Sq. Ft.   2,850,000 2,850,000 0.3%
25 Loan Mira Loma Shopping Center Retail Anchored 1 1986 N/A 102,782 Sq. Ft. 110 11,300,000 11,300,000 1.3%
26 Loan 53 South 11th Street Multifamily Mid Rise 1 1900 2016-2017 41 Units 268,293 11,000,000 11,000,000 1.3%
27 Loan Suntree Office Tower Office Suburban 1 2006 N/A 73,789 Sq. Ft. 141 10,400,000 10,400,000 1.2%
28 Loan Paradise Marketplace Retail Shadow Anchored 1 1988 N/A 77,999 Sq. Ft. 131 10,240,000 10,240,000 1.2%
29 Loan Olde Lancaster Town Center Mixed Use Retail/Other 1 2006 N/A 43,044 Sq. Ft. 209 9,000,000 9,000,000 1.1%
30 Loan 33 Nassau Avenue Mixed Use Industrial/Office/Retail 1 1909 2008 90,025 Sq. Ft. 89 8,000,000 8,000,000 1.0%
31 Loan Oak Manor Villas - Big Springs Multifamily Garden 1 2016 N/A 72 Units 108,184 7,800,000 7,789,264 0.9%
32 Loan Bushwick Multifamily Portfolio Multifamily Mid Rise 1 2017 N/A 16 Units 425,000 6,800,000 6,800,000 0.8%
33 Loan Missoula Retail Retail Anchored 1 1972 2017 47,200 Sq. Ft. 122 5,775,000 5,767,100 0.7%
34 Loan Holiday Inn Express Duncan Hospitality Limited Service 1 2012 N/A 80 Rooms 68,750 5,500,000 5,500,000 0.7%
35 Loan El Presidio at Pinnacle Peak Office Suburban 1 2000 2015 59,437 Sq. Ft. 91 5,400,000 5,400,000 0.6%
36 Loan Academy Sports & Outdoors Retail Single Tenant 1 2013 N/A 72,095 Sq. Ft. 74 5,330,000 5,330,000 0.6%
37 Loan Fairfield Inn - Tucson North Hospitality Limited Service 1 2000 2014 89 Rooms 59,404 5,300,000 5,286,986 0.6%
38 Loan Lynn Haven Cove Multifamily Garden 1 1986 2016 148 Units 35,358 5,233,000 5,233,000 0.6%
39 Loan Cobalt Storage - Milton Self Storage Self Storage 1 1998 N/A 48,957 Sq. Ft. 104 5,075,000 5,075,000 0.6%
40 Loan Maple Valley Marketplace Retail Anchored 1 1990 N/A 104,828 Sq. Ft. 48 5,000,000 5,000,000 0.6%
41 Loan Cobalt Storage - Edgewood Self Storage Self Storage 1 2000; 2004 N/A 31,574 Sq. Ft. 150 4,750,000 4,750,000 0.6%
42 Loan Comfort Inn - Camden Hospitality Limited Service 1 2000 2017 69 Rooms 55,797 3,850,000 3,850,000 0.5%
43 Loan A Storage Place - Magnolia Self Storage Self Storage 1 2005 N/A 52,230 Sq. Ft. 50 2,600,000 2,600,000 0.3%

 

A-1-4

 

 

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

 

Mortgage Loan Number Property Flag Property Name Maturity Date or Anticipated Repayment Date Maturity Balance ARD Final Maturity Date Origination Date First Pay Date(24) Payment Day Gross Mortgage Rate Total Administrative Fee Net Mortgage Rate
1 Loan Aspen Lake Office Portfolio 3/6/2028 65,000,000 No N/A 3/2/2018 4/6/2018 6 5.214800% 0.013180% 5.201620%
1.01 Property Aspen Lake One   40,760,000                
1.02 Property Tower of The Hills   22,240,200                
1.03 Property Tower Point   1,999,800                
2 Loan AFIN Portfolio  1/1/2028 60,000,000 No N/A 12/8/2017 2/1/2018 1 4.191000% 0.013180% 4.177820%
2.01 Property Montecito Crossing   9,440,000                
2.02 Property Jefferson Commons   6,982,857                
2.03 Property Best on the Boulevard   6,957,143                
2.04 Property Northpark Center   5,814,286                
2.05 Property Anderson Station   4,531,429                
2.06 Property Cross Pointe Center   4,494,286                
2.07 Property San Pedro Crossing   4,477,143                
2.08 Property Riverbend Marketplace   4,034,286                
2.09 Property Shops at RiverGate South   4,025,714                
2.1 Property Centennial Plaza   3,817,143                
2.11 Property Shoppes of West Melbourne   3,565,714                
2.12 Property North Lakeland Plaza   1,860,000                
3 Loan Midwest Hotel Portfolio 3/6/2028 42,003,262 No N/A 2/13/2018 4/6/2018 6 5.674400% 0.013180% 5.661220%
3.01 Property Hilton Garden Inn Joplin   7,560,587                
3.02 Property Hampton Inn Mount Vernon   7,140,555                
3.03 Property Hampton Inn Joplin   7,056,548                
3.04 Property Hampton Inn Anderson   6,720,522                
3.05 Property Hampton Inn Marion   5,376,418                
3.06 Property Fairfield Inn Joplin   3,696,287                
3.07 Property Fairfield Inn Indianapolis South   2,940,228                
3.08 Property Fairfield Inn St. Louis Collinsville   1,512,117                
4 Loan City Square and Clay Street 2/6/2028 45,000,000 No N/A 1/25/2018 3/6/2018 6 4.728000% 0.013180% 4.714820%
5 Loan ExchangeRight Net Leased Portfolio 20 3/1/2028 38,457,000 No N/A 2/22/2018 4/1/2018 1 4.202000% 0.013180% 4.188820%
5.01 Property Pick 'n Save - Grafton, WI   7,472,000                
5.02 Property BioLife Plasma Services LP   6,089,000                
5.03 Property Walgreens - Mobile, AL   3,644,000                
5.04 Property Tractor Supply - Tallahassee, FL   3,598,000                
5.05 Property Verizon Wireless - Columbia, SC   3,044,000                
5.06 Property Tractor Supply - Mobile, AL   2,276,000                
5.07 Property Fresenius Medical Care - Warren, OH   2,165,000                
5.08 Property Walgreens - Homewood, IL   1,845,000                
5.09 Property Advance Auto Parts - San Antonio, TX   1,292,000                
5.1 Property Advance Auto Parts - Humble, TX   1,261,000                
5.11 Property Dollar General - Copley, OH   1,125,000                
5.12 Property Advance Auto Parts - Columbus, OH   984,000                
5.13 Property Napa Auto Parts - Pekin, IL   953,000                
5.14 Property Dollar General - Toledo, OH   950,000                
5.15 Property Dollar General - Youngstown, OH   898,000                
5.16 Property Dollar General - Griffin, GA   861,000                
6 Loan The SoCal Portfolio 2/6/2028 34,597,672 No N/A 2/6/2018 3/6/2018 6 4.890000% 0.014430% 4.875570%
6.01 Property Aliso Viejo Commerce Center   4,188,806                
6.02 Property Transpark Commerce   3,793,709                
6.03 Property Wimbledon   3,354,185                
6.04 Property Palmdale Place   2,451,863                
6.05 Property Sierra Gateway   2,233,081                
6.06 Property Fresno Industrial Center   2,112,374                
6.07 Property Upland Freeway    1,966,458                
6.08 Property Commerce Corporate Center   1,961,490                
6.09 Property Moreno Valley   1,719,340                
6.1 Property Airport One Office Park   1,719,283                
6.11 Property Colton Courtyard   1,112,917                
6.12 Property The Abbey Center   1,093,020                
6.13 Property Upland Commerce Center   1,037,972                
6.14 Property Diamond Bar   1,003,378                
6.15 Property Atlantic Plaza   905,303                
6.16 Property Ming Office Park   837,796                
6.17 Property 10th Street Commerce Center   741,312                
6.18 Property Cityview Plaza   678,977                
6.19 Property Garden Grove Town Center   528,506                
6.2 Property 30th Street Commerce Center   283,042                
6.21 Property Mt. Vernon Commerce Center   264,723                
6.22 Property Anaheim Stadium Industrial   264,047                
6.23 Property 25th Street Commerce Center   195,204                
6.24 Property Fresno Airport   150,884                
7 Loan 22 West 38th Street 3/6/2028 34,750,000 No N/A 2/9/2018 4/6/2018 6 5.050000% 0.013180% 5.036820%
8 Loan Radisson Oakland 3/6/2028 26,311,880 No N/A 3/5/2018 4/6/2018 6 6.018000% 0.013180% 6.004820%
9 Loan CrossPoint 2/6/2028 30,000,000 No N/A 1/16/2018 3/4/2018 4 4.734000% 0.014430% 4.719570%

 

A-1-5

 

 

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

 

Mortgage Loan Number Property Flag Property Name Maturity Date or Anticipated Repayment Date Maturity Balance ARD Final Maturity Date Origination Date First Pay Date(24) Payment Day Gross Mortgage Rate Total Administrative Fee Net Mortgage Rate
10 Loan Norterra Apartments 3/6/2028 30,000,000 No N/A 2/15/2018 4/6/2018 6 4.549500% 0.041930% 4.507570%
11 Loan Eastmont Town Center 4/6/2028 26,718,889 No N/A 3/12/2018 4/6/2018 6 5.280000% 0.013180% 5.266820%
12 Loan Chewy Fulfillment Center 3/1/2028 26,830,567 Yes 3/1/2030 2/28/2018 4/1/2018 1 4.970000% 0.013180% 4.956820%
13 Loan California Industrial Portfolio 2/6/2028 25,069,450 No N/A 2/1/2018 3/6/2018 6 4.725000% 0.013180% 4.711820%
13.01 Property Carson Industrial   8,108,544                
13.02 Property Fremont Industrial   5,785,258                
13.03 Property Vernon Industrial   4,150,693                
13.04 Property Oceanside Industrial   3,765,009                
13.05 Property Van Nuys Industrial   2,148,810                
13.06 Property Bakersfield Industrial   1,111,137                
14 Loan DreamWorks Campus 12/6/2022 25,000,000 Yes 12/6/2024 11/20/2017 1/6/2018 6 2.297826% 0.013180% 2.284646%
15 Loan Daimler Building 2/6/2028 21,000,000 Yes 12/31/2028 2/1/2018 3/6/2018 6 4.432900% 0.013180% 4.419720%
16 Loan Embassy Suites Indianapolis North 3/1/2028 17,436,882 No N/A 2/8/2018 4/1/2018 1 5.300000% 0.013180% 5.286820%
17 Loan Westpark & NASA 1/6/2028 16,503,127 No N/A 12/21/2017 2/6/2018 6 4.740000% 0.013180% 4.726820%
17.01 Property NASA   11,613,311                
17.02 Property Westpark   4,889,815                
18 Loan Cane Island Loop 1/6/2028 17,119,795 No N/A 12/22/2017 2/6/2018 6 4.365000% 0.013180% 4.351820%
19 Loan Wakefield Commons 3/6/2028 15,882,677 No N/A 2/14/2018 4/6/2018 6 5.200000% 0.013180% 5.186820%
20 Loan Gymboree Distribution Center  3/6/2028 14,749,606 No N/A 3/2/2018 4/6/2018 6 4.892200% 0.013180% 4.879020%
21 Loan Park Place at Florham Park 2/6/2028 17,500,000 No N/A 1/19/2018 3/6/2018 6 5.081500% 0.013180% 5.068320%
21.01 Property 200 Park Place   7,927,640                
21.02 Property 230 Park Place   4,073,720                
21.03 Property 220 Park Place   2,941,120                
21.04 Property 210 Park Place   2,557,520                
22 Loan The IMG Building 3/6/2028 14,152,343 No N/A 2/23/2018 4/6/2018 6 5.382300% 0.013180% 5.369120%
23 Loan Gravois Dillon Plaza 1/6/2028 12,556,745 No N/A 1/3/2018 2/6/2018 6 4.800000% 0.053180% 4.746820%
24 Loan Triyar Portfolio 3/6/2028 9,903,427 No N/A 2/8/2018 4/6/2018 6 5.110000% 0.013180% 5.096820%
24.01 Property McAllen   3,986,129                
24.02 Property Baldwyn   3,565,234                
24.03 Property Daytona   2,352,064                
25 Loan Mira Loma Shopping Center 4/1/2028 10,233,784 No N/A 3/2/2018 4/1/2018 1 5.080000% 0.013180% 5.066820%
26 Loan 53 South 11th Street 2/6/2023 11,000,000 No N/A 1/31/2018 3/6/2018 6 5.300000% 0.013180% 5.286820%
27 Loan Suntree Office Tower 3/1/2028 9,283,507 No N/A 2/9/2018 4/1/2018 1 5.385000% 0.013180% 5.371820%
28 Loan Paradise Marketplace 3/1/2028 10,240,000 No N/A 2/28/2018 4/1/2018 1 5.213000% 0.013180% 5.199820%
29 Loan Olde Lancaster Town Center 3/6/2028 7,865,119 No N/A 3/2/2018 4/6/2018 6 5.398000% 0.013180% 5.384820%
30 Loan 33 Nassau Avenue 4/1/2028 8,000,000 No N/A 3/2/2018 4/1/2018 1 3.955000% 0.013180% 3.941820%
31 Loan Oak Manor Villas - Big Springs 2/6/2028 6,545,813 No N/A 1/22/2018 3/6/2018 6 5.660000% 0.013180% 5.646820%
32 Loan Bushwick Multifamily Portfolio 3/6/2028 6,800,000 No N/A 2/14/2018 4/6/2018 6 5.220000% 0.033180% 5.186820%
33 Loan Missoula Retail 2/6/2028 4,855,005 No N/A 2/8/2018 3/6/2018 6 5.718350% 0.013180% 5.705170%
34 Loan Holiday Inn Express Duncan 3/1/2028 4,225,755 No N/A 2/13/2018 4/1/2018 1 5.760000% 0.013180% 5.746820%
35 Loan El Presidio at Pinnacle Peak 3/6/2028 4,988,131 No N/A 2/7/2018 4/6/2018 6 5.093000% 0.013180% 5.079820%
36 Loan Academy Sports & Outdoors 3/6/2028 4,773,444 No N/A 3/5/2018 4/6/2018 6 5.543500% 0.013180% 5.530320%
37 Loan Fairfield Inn - Tucson North 2/6/2028 3,501,390 No N/A 1/30/2018 3/6/2018 6 6.213000% 0.013180% 6.199820%
38 Loan Lynn Haven Cove 2/6/2028 4,573,046 No N/A 2/7/2018 3/6/2018 6 5.404100% 0.013180% 5.390920%
39 Loan Cobalt Storage - Milton 3/6/2028 4,518,091 No N/A 3/2/2018 4/6/2018 6 5.258200% 0.013180% 5.245020%
40 Loan Maple Valley Marketplace 3/6/2028 4,120,139 No N/A 3/2/2018 4/6/2018 6 5.063000% 0.033180% 5.029820%
41 Loan Cobalt Storage - Edgewood 3/6/2028 4,152,062 No N/A 3/2/2018 4/6/2018 6 5.408200% 0.013180% 5.395020%
42 Loan Comfort Inn - Camden 3/6/2028 2,936,993 No N/A 2/28/2018 4/6/2018 6 5.554500% 0.013180% 5.541320%
43 Loan A Storage Place - Magnolia 2/6/2028 2,600,000 No N/A 1/29/2018 3/6/2018 6 4.707000% 0.013180% 4.693820%

 

A-1-6

 

 

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

 

Mortgage Loan Number Property Flag Property Name ARD Rate Interest Accrual Method Monthly Debt Service Payment Amortization Type
1 Loan Aspen Lake Office Portfolio N/A Actual/360 286,391.50  Full IO 
1.01 Property Aspen Lake One         
1.02 Property Tower of The Hills         
1.03 Property Tower Point         
2 Loan AFIN Portfolio  N/A Actual/360 212,460.42  Full IO 
2.01 Property Montecito Crossing         
2.02 Property Jefferson Commons         
2.03 Property Best on the Boulevard         
2.04 Property Northpark Center         
2.05 Property Anderson Station         
2.06 Property Cross Pointe Center         
2.07 Property San Pedro Crossing         
2.08 Property Riverbend Marketplace         
2.09 Property Shops at RiverGate South         
2.1 Property Centennial Plaza         
2.11 Property Shoppes of West Melbourne         
2.12 Property North Lakeland Plaza         
3 Loan Midwest Hotel Portfolio N/A Actual/360 289,389.58  Amortizing 
3.01 Property Hilton Garden Inn Joplin         
3.02 Property Hampton Inn Mount Vernon         
3.03 Property Hampton Inn Joplin         
3.04 Property Hampton Inn Anderson         
3.05 Property Hampton Inn Marion         
3.06 Property Fairfield Inn Joplin         
3.07 Property Fairfield Inn Indianapolis South         
3.08 Property Fairfield Inn St. Louis Collinsville         
4 Loan City Square and Clay Street N/A Actual/360 179,762.50  Full IO 
5 Loan ExchangeRight Net Leased Portfolio 20 N/A Actual/360 136,533.92  Full IO 
5.01 Property Pick 'n Save - Grafton, WI         
5.02 Property BioLife Plasma Services LP         
5.03 Property Walgreens - Mobile, AL         
5.04 Property Tractor Supply - Tallahassee, FL         
5.05 Property Verizon Wireless - Columbia, SC         
5.06 Property Tractor Supply - Mobile, AL         
5.07 Property Fresenius Medical Care - Warren, OH         
5.08 Property Walgreens - Homewood, IL         
5.09 Property Advance Auto Parts - San Antonio, TX         
5.1 Property Advance Auto Parts - Humble, TX         
5.11 Property Dollar General - Copley, OH         
5.12 Property Advance Auto Parts - Columbus, OH         
5.13 Property Napa Auto Parts - Pekin, IL         
5.14 Property Dollar General - Toledo, OH         
5.15 Property Dollar General - Youngstown, OH         
5.16 Property Dollar General - Griffin, GA         
6 Loan The SoCal Portfolio N/A Actual/360 199,218.75  Partial IO 
6.01 Property Aliso Viejo Commerce Center         
6.02 Property Transpark Commerce         
6.03 Property Wimbledon         
6.04 Property Palmdale Place         
6.05 Property Sierra Gateway         
6.06 Property Fresno Industrial Center         
6.07 Property Upland Freeway          
6.08 Property Commerce Corporate Center         
6.09 Property Moreno Valley         
6.1 Property Airport One Office Park         
6.11 Property Colton Courtyard         
6.12 Property The Abbey Center         
6.13 Property Upland Commerce Center         
6.14 Property Diamond Bar         
6.15 Property Atlantic Plaza         
6.16 Property Ming Office Park         
6.17 Property 10th Street Commerce Center         
6.18 Property Cityview Plaza         
6.19 Property Garden Grove Town Center         
6.2 Property 30th Street Commerce Center         
6.21 Property Mt. Vernon Commerce Center         
6.22 Property Anaheim Stadium Industrial         
6.23 Property 25th Street Commerce Center         
6.24 Property Fresno Airport         
7 Loan 22 West 38th Street N/A Actual/360 148,270.69  Full IO 
8 Loan Radisson Oakland N/A Actual/360 186,219.56  Amortizing 
9 Loan CrossPoint N/A Actual/360 119,993.75  Full IO 

 

A-1-7

 

 

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

 

Mortgage Loan Number Property Flag Property Name ARD Rate Interest Accrual Method Monthly Debt Service Payment Amortization Type
10 Loan Norterra Apartments N/A Actual/360 115,317.19  Full IO 
11 Loan Eastmont Town Center N/A Actual/360 166,218.99  Partial IO 
12 Loan Chewy Fulfillment Center 6.970000% Actual/360 155,681.99  Partial IO, ARD 
13 Loan California Industrial Portfolio N/A Actual/360 141,998.63  Partial IO 
13.01 Property Carson Industrial         
13.02 Property Fremont Industrial         
13.03 Property Vernon Industrial         
13.04 Property Oceanside Industrial         
13.05 Property Van Nuys Industrial         
13.06 Property Bakersfield Industrial         
14 Loan DreamWorks Campus greater of (x) 3.00% plus the Note A Initial Term Interest Rate or the Note B Initial Term Interest Rate, as applicable and (y) 3.00% plus the then current Swap Yield Actual/360 48,536.26  Full IO, ARD 
15 Loan Daimler Building 3% per annum plus the greater of (i) the Initial Interest Rate, or (ii) the 10 year swap yield as of the 1st Business Day after the ARD date. Actual/360 78,653.19  Full IO, ARD 
16 Loan Embassy Suites Indianapolis North N/A Actual/360 116,613.98  Amortizing 
17 Loan Westpark & NASA N/A Actual/360 105,511.56  Amortizing 
17.01 Property NASA         
17.02 Property Westpark         
18 Loan Cane Island Loop N/A Actual/360 93,505.43  Partial IO 
19 Loan Wakefield Commons N/A Actual/360 102,683.73  Partial IO 
20 Loan Gymboree Distribution Center  N/A Actual/360 95,445.49  Amortizing 
21 Loan Park Place at Florham Park N/A Actual/360 75,134.45  Full IO 
21.01 Property 200 Park Place         
21.02 Property 230 Park Place         
21.03 Property 220 Park Place         
21.04 Property 210 Park Place         
22 Loan The IMG Building N/A Actual/360 95,272.49  Amortizing 
23 Loan Gravois Dillon Plaza N/A Actual/360 74,764.81  Partial IO 
24 Loan Triyar Portfolio N/A Actual/360 65,227.73  Amortizing 
24.01 Property McAllen         
24.02 Property Baldwyn         
24.03 Property Daytona         
25 Loan Mira Loma Shopping Center N/A Actual/360 61,214.53  Partial IO 
26 Loan 53 South 11th Street N/A Actual/360 49,258.10  Full IO 
27 Loan Suntree Office Tower N/A Actual/360 58,301.86  Partial IO 
28 Loan Paradise Marketplace N/A Actual/360 45,102.10  Full IO 
29 Loan Olde Lancaster Town Center N/A Actual/360 50,526.54  Partial IO 
30 Loan 33 Nassau Avenue N/A Actual/360 26,732.87  Full IO 
31 Loan Oak Manor Villas - Big Springs N/A Actual/360 45,073.71  Amortizing 
32 Loan Bushwick Multifamily Portfolio N/A Actual/360 29,990.83  Full IO 
33 Loan Missoula Retail N/A Actual/360 33,585.31  Amortizing 
34 Loan Holiday Inn Express Duncan N/A Actual/360 34,634.10  Amortizing 
35 Loan El Presidio at Pinnacle Peak N/A Actual/360 29,296.07  Partial IO 
36 Loan Academy Sports & Outdoors N/A Actual/360 30,408.78  Partial IO 
37 Loan Fairfield Inn - Tucson North N/A Actual/360 38,624.98  Amortizing 
38 Loan Lynn Haven Cove N/A Actual/360 29,398.30  Partial IO 
39 Loan Cobalt Storage - Milton N/A Actual/360 28,050.12  Partial IO 
40 Loan Maple Valley Marketplace N/A Actual/360 27,033.93  Amortizing 
41 Loan Cobalt Storage - Edgewood N/A Actual/360 26,697.03  Partial IO 
42 Loan Comfort Inn - Camden N/A Actual/360 23,767.84  Amortizing 
43 Loan A Storage Place - Magnolia N/A Actual/360 10,340.15  Full IO 

 

A-1-8

 

 

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

 

Mortgage Loan Number Property Flag Property Name Original Term to Maturity or ARD Remaining Term to Maturity or ARD(24) Original IO Term Remaining IO Term(24) Original Amortization Term Remaining Amortization Term Seasoning(24) Prepayment Provisions(5)(6)(24) Grace Period Default Grace Period Late
1 Loan Aspen Lake Office Portfolio 120 120 120 120 0 0 0 LO(24);DEF(92);O(4) 0 0
1.01 Property Aspen Lake One                    
1.02 Property Tower of The Hills                    
1.03 Property Tower Point                    
2 Loan AFIN Portfolio  120 118 120 118 0 0 2 LO(11);YM1(107);O(2) 0 0
2.01 Property Montecito Crossing                    
2.02 Property Jefferson Commons                    
2.03 Property Best on the Boulevard                    
2.04 Property Northpark Center                    
2.05 Property Anderson Station                    
2.06 Property Cross Pointe Center                    
2.07 Property San Pedro Crossing                    
2.08 Property Riverbend Marketplace                    
2.09 Property Shops at RiverGate South                    
2.1 Property Centennial Plaza                    
2.11 Property Shoppes of West Melbourne                    
2.12 Property North Lakeland Plaza                    
3 Loan Midwest Hotel Portfolio 120 120 0 0 360 360 0 LO(24);DEF(92);O(4) 0 0
3.01 Property Hilton Garden Inn Joplin                    
3.02 Property Hampton Inn Mount Vernon                    
3.03 Property Hampton Inn Joplin                    
3.04 Property Hampton Inn Anderson                    
3.05 Property Hampton Inn Marion                    
3.06 Property Fairfield Inn Joplin                    
3.07 Property Fairfield Inn Indianapolis South                    
3.08 Property Fairfield Inn St. Louis Collinsville                    
4 Loan City Square and Clay Street 120 119 120 119 0 0 1 LO(25);DEF(92);O(3) 0 0
5 Loan ExchangeRight Net Leased Portfolio 20 120 120 120 120 0 0 0 LO(24);DEF(92);O(4) 0 0
5.01 Property Pick 'n Save - Grafton, WI                    
5.02 Property BioLife Plasma Services LP                    
5.03 Property Walgreens - Mobile, AL                    
5.04 Property Tractor Supply - Tallahassee, FL                    
5.05 Property Verizon Wireless - Columbia, SC                    
5.06 Property Tractor Supply - Mobile, AL                    
5.07 Property Fresenius Medical Care - Warren, OH                    
5.08 Property Walgreens - Homewood, IL                    
5.09 Property Advance Auto Parts - San Antonio, TX                    
5.1 Property Advance Auto Parts - Humble, TX                    
5.11 Property Dollar General - Copley, OH                    
5.12 Property Advance Auto Parts - Columbus, OH                    
5.13 Property Napa Auto Parts - Pekin, IL                    
5.14 Property Dollar General - Toledo, OH                    
5.15 Property Dollar General - Youngstown, OH                    
5.16 Property Dollar General - Griffin, GA                    
6 Loan The SoCal Portfolio 120 119 60 59 360 360 1 LO(25);DEF(89);O(6) 0 0
6.01 Property Aliso Viejo Commerce Center                    
6.02 Property Transpark Commerce                    
6.03 Property Wimbledon                    
6.04 Property Palmdale Place                    
6.05 Property Sierra Gateway                    
6.06 Property Fresno Industrial Center                    
6.07 Property Upland Freeway                     
6.08 Property Commerce Corporate Center                    
6.09 Property Moreno Valley                    
6.1 Property Airport One Office Park                    
6.11 Property Colton Courtyard                    
6.12 Property The Abbey Center                    
6.13 Property Upland Commerce Center                    
6.14 Property Diamond Bar                    
6.15 Property Atlantic Plaza                    
6.16 Property Ming Office Park                    
6.17 Property 10th Street Commerce Center                    
6.18 Property Cityview Plaza                    
6.19 Property Garden Grove Town Center                    
6.2 Property 30th Street Commerce Center                    
6.21 Property Mt. Vernon Commerce Center                    
6.22 Property Anaheim Stadium Industrial                    
6.23 Property 25th Street Commerce Center                    
6.24 Property Fresno Airport                    
7 Loan 22 West 38th Street 120 120 120 120 0 0 0 LO(24);DEF(92);O(4) 0 0
8 Loan Radisson Oakland 120 120 0 0 360 360 0 LO(24);DEF(93);O(3) 0 0
9 Loan CrossPoint 120 119 120 119 0 0 1 LO(25);DEF(89);O(6) 2 2

 

A-1-9

 

 

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

 

Mortgage Loan Number Property Flag Property Name Original Term to Maturity or ARD Remaining Term to Maturity or ARD(24) Original IO Term Remaining IO Term(24) Original Amortization Term Remaining Amortization Term Seasoning(24) Prepayment Provisions(5)(6)(24) Grace Period Default Grace Period Late
10 Loan Norterra Apartments 120 120 120 120 0 0 0 LO(24);DEF(93);O(3) 0 0
11 Loan Eastmont Town Center 121 121 37 37 360 360 0 LO(24);DEF(90);O(7) 0 0
12 Loan Chewy Fulfillment Center 120 120 60 60 360 360 0 LO(60);YM1(53);O(7) 0 5
13 Loan California Industrial Portfolio 120 119 60 59 360 360 1 LO(25);DEF(90);O(5) 0 0
13.01 Property Carson Industrial                    
13.02 Property Fremont Industrial                    
13.03 Property Vernon Industrial                    
13.04 Property Oceanside Industrial                    
13.05 Property Van Nuys Industrial                    
13.06 Property Bakersfield Industrial                    
14 Loan DreamWorks Campus 60 57 60 57 0 0 3 LO(27);DEF(28);O(5) 0 0
15 Loan Daimler Building 120 119 120 119 0 0 1 LO(23);YM1(2);DEF/YM1(88);O(7) 0 5
16 Loan Embassy Suites Indianapolis North 120 120 0 0 360 360 0 LO(24);DEF(91);O(5) 5 5
17 Loan Westpark & NASA 120 118 0 0 360 358 2 LO(26);DEF(90);O(4) 0 0
17.01 Property NASA                    
17.02 Property Westpark                    
18 Loan Cane Island Loop 120 118 60 58 360 360 2 LO(26);DEF(90);O(4) 0 0
19 Loan Wakefield Commons 120 120 12 12 360 360 0 LO(24);DEF(92);O(4) 0 0
20 Loan Gymboree Distribution Center  120 120 0 0 360 360 0 LO(24);YM1(89);O(7) 0 0
21 Loan Park Place at Florham Park 120 119 120 119 0 0 1 LO(25);DEF(88);O(7) 0 0, 5 days once every 12 month period
21.01 Property 200 Park Place                    
21.02 Property 230 Park Place                    
21.03 Property 220 Park Place                    
21.04 Property 210 Park Place                    
22 Loan The IMG Building 120 120 0 0 360 360 0 LO(25);YM1(91);O(4) 0 0
23 Loan Gravois Dillon Plaza 120 118 36 34 360 360 2 LO(26);DEF(89);O(5) 0 0
24 Loan Triyar Portfolio 120 120 0 0 360 360 0 LO(24);DEF(93);O(3) 0 0
24.01 Property McAllen                    
24.02 Property Baldwyn                    
24.03 Property Daytona                    
25 Loan Mira Loma Shopping Center 121 121 49 49 360 360 0 LO(24);DEF(93);O(4) 0 0
26 Loan 53 South 11th Street 60 59 60 59 0 0 1 LO(25);DEF(31);O(4) 0 0
27 Loan Suntree Office Tower 120 120 36 36 360 360 0 LO(24);DEF(92);O(4) 0 0
28 Loan Paradise Marketplace 120 120 120 120 0 0 0 LO(24);DEF(92);O(4) 0 0
29 Loan Olde Lancaster Town Center 120 120 24 24 360 360 0 LO(24);DEF(92);O(4) 0 0
30 Loan 33 Nassau Avenue 121 121 121 121 0 0 0 LO(24);DEF(94);O(3) 0 0
31 Loan Oak Manor Villas - Big Springs 120 119 0 0 360 359 1 LO(25);DEF(90);O(5) 0 0
32 Loan Bushwick Multifamily Portfolio 120 120 120 120 0 0 0 LO(24);DEF(92);O(4) 0 0
33 Loan Missoula Retail 120 119 0 0 360 359 1 LO(25);DEF(91);O(4) 0 0
34 Loan Holiday Inn Express Duncan 120 120 0 0 300 300 0 LO(24);DEF(92);O(4) 5 5
35 Loan El Presidio at Pinnacle Peak 120 120 60 60 360 360 0 LO(24);DEF(92);O(4) 0 0, 5 days twice during the term of the loan.
36 Loan Academy Sports & Outdoors 120 120 36 36 360 360 0 LO(12);YM1(104);O(4) 0 0
37 Loan Fairfield Inn - Tucson North 120 119 0 0 240 239 1 LO(25);DEF(91);O(4) 0 0
38 Loan Lynn Haven Cove 120 119 24 23 360 360 1 LO(25);DEF(91);O(4) 0 0
39 Loan Cobalt Storage - Milton 120 120 36 36 360 360 0 LO(24);DEF(92);O(4) 0 0
40 Loan Maple Valley Marketplace 120 120 0 0 360 360 0 LO(24);DEF(92);O(4) 0 0
41 Loan Cobalt Storage - Edgewood 120 120 24 24 360 360 0 LO(24);DEF(92);O(4) 0 0
42 Loan Comfort Inn - Camden 120 120 0 0 300 300 0 LO(24);DEF(92);O(4) 0 0
43 Loan A Storage Place - Magnolia 120 119 120 119 0 0 1 LO(25);DEF(91);O(4) 0 0

 

A-1-10

 

 

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

 

Mortgage Loan Number Property Flag Property Name Grace Period at Maturity Default Appraised Value(4) Appraisal Date(4) U/W NOI DSCR(3) U/W NCF DSCR(3) Cut-off Date LTV Ratio(3)(4) LTV Ratio at Maturity or ARD(3)(4) U/W NOI Debt Yield(3) U/W NCF Debt Yield(3) U/W EGI U/W Expenses U/W NOI U/W Replacement  U/W TI/LC  U/W NCF
1 Loan Aspen Lake Office Portfolio 0 105,200,000 1/4/2018 1.86 1.79 61.8% 61.8% 9.8% 9.5% 11,597,612 5,210,792 6,386,820 76,318 162,613 6,147,890
1.01 Property Aspen Lake One   65,200,000 1/4/2018             N/A N/A N/A N/A N/A N/A
1.02 Property Tower of The Hills   36,700,000 1/4/2018             N/A N/A N/A N/A N/A N/A
1.03 Property Tower Point   3,300,000 1/4/2018             N/A N/A N/A N/A N/A N/A
2 Loan AFIN Portfolio  0 371,735,000 Various 2.62 2.34 56.5% 56.5% 11.1% 9.9% 33,252,972 9,911,495 23,341,476 406,890 2,096,069 20,838,518
2.01 Property Montecito Crossing   52,450,000 11/01/2017             4,326,440 883,953 3,442,487 48,525 292,206 3,101,756
2.02 Property Jefferson Commons   38,800,000 10/23/2017             3,364,160 799,133 2,565,027 8,237 132,029 2,424,762
2.03 Property Best on the Boulevard   38,650,000 11/1/2017             3,232,152 649,545 2,582,607 59,325 262,793 2,260,490
2.04 Property Northpark Center   36,330,000 11/1/2017             4,094,859 1,480,817 2,614,042 28,650 190,597 2,394,795
2.05 Property Anderson Station   28,000,000 11/1/2017             3,091,780 1,029,130 2,062,650 70,810 127,834 1,864,006
2.06 Property Cross Pointe Center   27,675,000 10/25/2017             2,654,383 736,639 1,917,744 40,696 190,414 1,686,633
2.07 Property San Pedro Crossing   39,800,000 11/2/2017             2,926,568 1,406,310 1,520,258 12,427 109,669 1,398,161
2.08 Property Riverbend Marketplace   22,580,000 11/1/2017             1,876,278 497,196 1,379,082 19,966 121,671 1,237,445
2.09 Property Shops at RiverGate South   25,000,000 11/1/2017             1,868,180 679,324 1,188,855 5,628 101,254 1,081,973
2.1 Property Centennial Plaza   25,600,000 10/24/2017             2,038,766 516,667 1,522,099 46,759 265,877 1,209,463
2.11 Property Shoppes of West Melbourne   21,900,000 10/29/2017             2,329,861 720,082 1,609,779 14,448 65,623 1,529,708
2.12 Property North Lakeland Plaza   14,950,000 10/27/2017             1,449,545 512,698 936,846 51,419 236,103 649,325
3 Loan Midwest Hotel Portfolio 0 77,300,000 Various 1.92 1.71 64.7% 54.3% 13.3% 11.9% 18,392,254 11,729,238 6,663,016 735,690 0 5,927,326
3.01 Property Hilton Garden Inn Joplin   13,700,000 1/10/2018             3,202,290 2,026,544 1,175,746 128,092 0 1,047,655
3.02 Property Hampton Inn Mount Vernon   12,100,000 1/10/2018             2,902,617 1,704,869 1,197,748 116,105 0 1,081,643
3.03 Property Hampton Inn Joplin   13,600,000 1/11/2018             2,679,425 1,616,720 1,062,705 107,177 0 955,528
3.04 Property Hampton Inn Anderson   11,500,000 1/11/2018             2,971,447 1,779,246 1,192,201 118,858 0 1,073,343
3.05 Property Hampton Inn Marion   9,800,000 1/10/2018             2,361,968 1,568,439 793,529 94,479 0 699,050
3.06 Property Fairfield Inn Joplin   6,700,000 1/11/2018             1,538,484 957,135 581,349 61,539 0 519,810
3.07 Property Fairfield Inn Indianapolis South   5,500,000 1/11/2018             1,408,186 990,160 418,026 56,327 0 361,699
3.08 Property Fairfield Inn St. Louis Collinsville   4,400,000 1/8/2018             1,327,837 1,086,125 241,712 53,113 0 188,598
4 Loan City Square and Clay Street 0 181,000,000 12/20/2017 1.87 1.76 49.7% 49.7% 8.9% 8.4% 12,274,319 4,223,100 8,051,219 90,174 376,332 7,584,713
5 Loan ExchangeRight Net Leased Portfolio 20 0 62,535,000 Various 2.20 2.16 61.5% 61.5% 9.4% 9.2% 4,301,553 703,012 3,598,541 23,923 42,866 3,531,752
5.01 Property Pick 'n Save - Grafton, WI   12,150,000 2/2/2018             1,009,155 274,933 734,222 9,108 0 725,114
5.02 Property BioLife Plasma Services LP   9,900,000 2/2/2018             589,837 23,830 566,008 0 0 566,008
5.03 Property Walgreens - Mobile, AL   5,925,000 1/30/2018             352,373 11,977 340,396 0 0 340,396
5.04 Property Tractor Supply - Tallahassee, FL   5,850,000 1/31/2018             338,580 14,954 323,626 3,350 15,590 304,686
5.05 Property Verizon Wireless - Columbia, SC   4,950,000 1/15/2018             355,234 68,774 286,459 752 3,507 282,201
5.06 Property Tractor Supply - Mobile, AL   3,700,000 1/30/2018             215,196 8,944 206,252 2,830 13,368 190,054
5.07 Property Fresenius Medical Care - Warren, OH   3,520,000 2/2/2018             246,700 37,555 209,146 1,376 0 207,770
5.08 Property Walgreens - Homewood, IL   3,000,000 2/1/2018             172,388 6,743 165,645 2,024 0 163,621
5.09 Property Advance Auto Parts - San Antonio, TX   2,100,000 1/26/2018             156,912 44,275 112,637 1,034 0 111,603
5.1 Property Advance Auto Parts - Humble, TX   2,050,000 1/26/2018             168,908 59,116 109,792 1,037 0 108,755
5.11 Property Dollar General - Copley, OH   1,830,000 2/1/2018             128,884 25,169 103,715 0 0 103,715
5.12 Property Advance Auto Parts - Columbus, OH   1,605,000 1/25/2018             112,155 25,362 86,793 1,048 0 85,745
5.13 Property Napa Auto Parts - Pekin, IL   1,550,000 12/5/2017             94,656 3,530 91,126 0 10,401 80,726
5.14 Property Dollar General - Toledo, OH   1,545,000 2/1/2018             149,762 58,313 91,449 0 0 91,449
5.15 Property Dollar General - Youngstown, OH   1,460,000 2/2/2018             108,124 22,289 85,836 0 0 85,836
5.16 Property Dollar General - Griffin, GA   1,400,000 1/29/2018             102,689 17,250 85,440 1,365 0 84,075
6 Loan The SoCal Portfolio 0 386,140,000 Various 1.60 1.48 59.4% 54.7% 10.2% 9.4% 35,466,096 12,079,824 23,386,272 424,815 1,376,463 21,584,994
6.01 Property Aliso Viejo Commerce Center   39,500,000 12/8/2017             2,464,353 481,250 1,983,103 15,626 70,878 1,896,599
6.02 Property Transpark Commerce   35,300,000 11/30/2017             3,372,820 1,268,714 2,104,106 35,300 93,416 1,975,390
6.03 Property Wimbledon   30,700,000 11/29/2017             2,804,638 504,979 2,299,660 20,967 140,534 2,138,158
6.04 Property Palmdale Place   31,700,000 11/29/2017             2,622,564 665,612 1,956,952 31,031 55,215 1,870,706
6.05 Property Sierra Gateway   23,000,000 11/29/2017             2,294,646 804,865 1,489,781 25,432 84,832 1,379,517
6.06 Property Fresno Industrial Center   19,400,000 12/5/2017             1,466,559 303,115 1,163,444 16,718 57,972 1,088,754
6.07 Property Upland Freeway    21,100,000 12/8/2017             1,969,593 470,879 1,498,714 18,671 76,371 1,403,672
6.08 Property Commerce Corporate Center   18,700,000 12/6/2017             1,733,773 521,217 1,212,555 16,443 133,633 1,062,479
6.09 Property Moreno Valley   16,100,000 11/30/2017             1,580,201 424,315 1,155,886 8,952 39,765 1,107,170
6.1 Property Airport One Office Park   16,100,000 12/7/2017             1,673,535 400,010 1,273,525 19,422 103,766 1,150,337
6.11 Property Colton Courtyard   20,300,000 11/30/2017             1,337,589 449,824 887,766 16,473 52,667 818,625
6.12 Property The Abbey Center   10,800,000 12/1/2017             1,262,203 602,307 659,896 24,241 31,625 604,031
6.13 Property Upland Commerce Center   12,000,000 12/8/2017             899,488 237,383 662,105 13,350 32,900 615,856
6.14 Property Diamond Bar   9,170,000 11/25/2017             711,219 123,560 587,659 3,260 14,922 569,477
6.15 Property Atlantic Plaza   8,650,000 11/23/2017             666,343 127,691 538,652 10,473 25,161 503,018
6.16 Property Ming Office Park   18,100,000 12/5/2017             1,525,372 958,436 566,936 28,302 64,874 473,760
6.17 Property 10th Street Commerce Center   18,900,000 11/29/2017             986,164 383,805 602,359 27,045 33,257 542,057
6.18 Property Cityview Plaza   8,850,000 12/6/2017             3,270,894 1,847,718 1,423,175 22,921 132,896 1,267,358
6.19 Property Garden Grove Town Center   4,770,000 12/8/2017             353,105 69,857 283,248 5,801 10,977 266,471
6.2 Property 30th Street Commerce Center   7,130,000 11/30/2017             364,886 148,945 215,941 13,538 11,835 190,568
6.21 Property Mt. Vernon Commerce Center   3,420,000 12/9/2017             325,981 115,869 210,112 4,438 12,559 193,115
6.22 Property Anaheim Stadium Industrial   3,360,000 12/4/2017             1,139,019 784,210 354,809 20,684 71,613 262,511
6.23 Property 25th Street Commerce Center   4,320,000 11/30/2017             249,591 97,398 152,193 6,820 7,926 137,447
6.24 Property Fresno Airport   4,770,000 12/5/2017             391,561 287,864 103,697 18,910 16,868 67,919
7 Loan 22 West 38th Street 0 69,000,000 1/4/2018 1.48 1.43 50.4% 50.4% 7.6% 7.3% 3,628,775 1,004,176 2,624,600 10,354 69,169 2,545,077
8 Loan Radisson Oakland 0 50,000,000 1/10/2018 1.72 1.53 62.0% 52.6% 12.4% 11.1% 10,277,987 6,440,560 3,837,427 411,120 0 3,426,308
9 Loan CrossPoint 0 250,000,000 1/8/2018 2.45 2.24 60.0% 60.0% 11.8% 10.7% 31,402,846 13,741,126 17,661,721 224,443 1,320,254 16,117,023

 

A-1-11

 

 

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

 

Mortgage Loan Number Property Flag Property Name Grace Period at Maturity Default Appraised Value(4) Appraisal Date(4) U/W NOI DSCR(3) U/W NCF DSCR(3) Cut-off Date LTV Ratio(3)(4) LTV Ratio at Maturity or ARD(3)(4) U/W NOI Debt Yield(3) U/W NCF Debt Yield(3) U/W EGI U/W Expenses U/W NOI U/W Replacement  U/W TI/LC  U/W NCF
10 Loan Norterra Apartments 0 59,700,000 1/17/2018 2.28 2.20 50.3% 50.3% 10.5% 10.2% 5,261,093 2,103,684 3,157,409 106,500 0 3,050,909
11 Loan Eastmont Town Center 0 100,000,000 1/10/2018 1.67 1.46 56.0% 49.9% 11.1% 9.7% 10,842,011 4,637,124 6,204,887 104,083 650,518 5,450,285
12 Loan Chewy Fulfillment Center 0 49,000,000 4/1/2019 1.41 1.33 59.4% 54.8% 9.0% 8.6% 3,508,758 876,539 2,632,219 18,350 122,335 2,491,533
13 Loan California Industrial Portfolio 0 47,410,000 Various 1.71 1.62 57.6% 52.9% 10.7% 10.1% 3,619,596 705,461 2,914,135 68,346 83,720 2,762,069
13.01 Property Carson Industrial   14,730,000 12/5/2017             N/A N/A N/A N/A N/A N/A
13.02 Property Fremont Industrial   10,080,000 11/30/2017             N/A N/A N/A N/A N/A N/A
13.03 Property Vernon Industrial   10,450,000 12/6/2017             N/A N/A N/A N/A N/A N/A
13.04 Property Oceanside Industrial   6,500,000 12/5/2017             N/A N/A N/A N/A N/A N/A
13.05 Property Van Nuys Industrial   3,550,000 12/6/2017             N/A N/A N/A N/A N/A N/A
13.06 Property Bakersfield Industrial   2,100,000 12/5/2017             N/A N/A N/A N/A N/A N/A
14 Loan DreamWorks Campus 0 297,000,000 8/3/2017 6.35 6.31 31.0% 31.0% 14.8% 14.7% 13,855,836 239,684 13,616,152 99,481 0 13,516,671
15 Loan Daimler Building 0 40,000,000 1/3/2018 2.43 2.30 52.5% 52.5% 10.9% 10.3% 3,175,410 881,349 2,294,061 22,525 105,115 2,166,422
16 Loan Embassy Suites Indianapolis North 0 31,000,000 12/1/2017 1.94 1.63 67.7% 56.2% 12.9% 10.9% 8,802,168 6,082,975 2,719,193 440,108 0 2,279,085
17 Loan Westpark & NASA 0 31,250,000 Various 1.99 1.83 64.6% 52.8% 12.5% 11.4% 4,301,793 1,786,721 2,515,072 67,810 135,620 2,311,643
17.01 Property NASA   20,650,000 11/7/2017             2,701,647 1,031,031 1,670,616 40,020 80,040 1,550,556
17.02 Property Westpark   10,600,000 12/6/2017             1,600,146 755,690 844,456 27,790 55,580 761,087
18 Loan Cane Island Loop 0 27,500,000 11/22/2017 1.38 1.35 68.2% 62.3% 8.3% 8.1% 2,901,592 1,348,275 1,553,317 41,500 0 1,511,817
19 Loan Wakefield Commons 0 31,500,000 1/7/2018 1.80 1.67 59.4% 50.4% 11.8% 11.0% 2,815,269 599,864 2,215,405 31,259 123,390 2,060,756
20 Loan Gymboree Distribution Center  0 30,900,000 1/10/2018 1.53 1.42 58.3% 47.7% 9.8% 9.1% 1,809,893 54,297 1,755,596 67,056 57,063 1,631,476
21 Loan Park Place at Florham Park 0 96,000,000 12/4/2017 2.05 1.80 65.1% 65.1% 10.6% 9.3% 10,846,056 4,239,641 6,606,415 133,267 673,348 5,799,800
21.01 Property 200 Park Place   43,400,000 12/4/2017             4,754,882 1,772,460 2,982,422 70,628 336,089 2,575,705
21.02 Property 230 Park Place   22,300,000 12/4/2017             2,302,545 854,654 1,447,892 12,906 75,885 1,359,101
21.03 Property 220 Park Place   16,100,000 12/4/2017             2,029,365 865,652 1,163,713 30,652 139,894 993,167
21.04 Property 210 Park Place   14,000,000 12/4/2017             1,759,265 746,876 1,012,388 19,082 121,481 871,826
22 Loan The IMG Building 0 24,900,000 11/27/2017 1.76 1.52 68.3% 56.8% 11.8% 10.2% 3,397,565 1,384,040 2,013,525 46,582 232,908 1,734,036
23 Loan Gravois Dillon Plaza 0 20,100,000 11/15/2017 1.48 1.37 70.9% 62.5% 9.3% 8.6% 1,939,987 614,957 1,325,030 22,217 74,185 1,228,629
24 Loan Triyar Portfolio 0 16,330,000 Various 1.88 1.64 73.5% 60.6% 12.3% 10.7% 2,051,186 579,711 1,471,475 61,810 123,620 1,286,045
24.01 Property McAllen   6,600,000 1/11/2018             928,191 291,510 636,681 22,861 45,722 568,098
24.02 Property Baldwyn   5,930,000 12/19/2017             671,526 166,618 504,908 29,699 59,398 415,811
24.03 Property Daytona   3,800,000 1/9/2018             451,469 121,583 329,886 9,250 18,500 302,136
25 Loan Mira Loma Shopping Center 0 16,400,000 1/16/2018 1.47 1.39 68.9% 62.4% 9.6% 9.0% 1,467,870 384,506 1,083,365 20,556 41,113 1,021,696
26 Loan 53 South 11th Street 0 25,000,000 12/18/2017 1.61 1.59 44.0% 44.0% 8.7% 8.6% 1,295,564 344,051 951,513 10,200 0 941,313
27 Loan Suntree Office Tower 0 14,900,000 1/1/2019 1.44 1.30 69.8% 62.3% 9.7% 8.8% 1,564,359 559,400 1,004,959 18,447 73,790 912,721
28 Loan Paradise Marketplace 0 16,100,000 1/11/2018 2.38 2.20 63.6% 63.6% 12.6% 11.6% 1,614,527 328,818 1,285,709 19,500 77,999 1,188,211
29 Loan Olde Lancaster Town Center 0 12,900,000 10/20/2017 1.49 1.41 69.8% 61.0% 10.0% 9.5% 1,190,133 286,297 903,835 6,457 43,044 854,335
30 Loan 33 Nassau Avenue 0 33,100,000 11/28/2017 4.56 4.12 24.2% 24.2% 18.3% 16.5% 1,853,544 392,218 1,461,326 22,506 115,666 1,323,154
31 Loan Oak Manor Villas - Big Springs 0 11,000,000 11/15/2017 1.38 1.35 70.8% 59.5% 9.6% 9.4% 1,220,079 474,861 745,218 15,336 0 729,882
32 Loan Bushwick Multifamily Portfolio 0 10,600,000 12/27/2017 1.33 1.33 64.2% 64.2% 7.0% 7.0% 553,752 75,747 478,005 0 0 478,005
33 Loan Missoula Retail 0 8,280,000 11/14/2017 1.35 1.25 69.7% 58.6% 9.4% 8.8% 728,787 186,446 542,341 7,080 29,878 505,383
34 Loan Holiday Inn Express Duncan 0 9,500,000 1/2/2018 2.74 2.48 57.9% 44.5% 20.7% 18.7% 2,726,487 1,588,136 1,138,351 109,059 0 1,029,291
35 Loan El Presidio at Pinnacle Peak 0 8,330,000 1/10/2018 1.69 1.54 64.8% 59.9% 11.0% 10.0% 999,418 403,769 595,649 11,887 44,000 539,762
36 Loan Academy Sports & Outdoors 0 8,200,000 1/30/2018 1.48 1.37 65.0% 58.2% 10.2% 9.4% 824,641 282,803 541,838 10,814 30,921 500,103
37 Loan Fairfield Inn - Tucson North 0 8,500,000 11/1/2017 1.87 1.68 62.2% 41.2% 16.4% 14.7% 2,155,274 1,290,066 865,208 86,211 0 778,997
38 Loan Lynn Haven Cove 0 8,500,000 10/13/2017 1.55 1.44 61.6% 53.8% 10.5% 9.7% 1,143,399 596,123 547,277 39,960 0 507,317
39 Loan Cobalt Storage - Milton 0 7,750,000 12/19/2017 1.37 1.35 65.5% 58.3% 9.1% 8.9% 672,571 212,350 460,221 7,344 0 452,877
40 Loan Maple Valley Marketplace 0 8,400,000 12/14/2017 2.18 2.01 59.5% 49.0% 14.2% 13.0% 986,184 277,700 708,484 15,724 41,931 650,829
41 Loan Cobalt Storage - Edgewood 0 7,080,000 12/19/2017 1.39 1.37 67.1% 58.6% 9.4% 9.3% 642,797 196,720 446,076 5,703 0 440,373
42 Loan Comfort Inn - Camden 0 6,100,000 12/1/2017 2.44 2.23 63.1% 48.1% 18.1% 16.5% 1,526,936 830,007 696,929 61,077 0 635,852
43 Loan A Storage Place - Magnolia 0 6,200,000 11/8/2017 3.09 3.03 41.9% 41.9% 14.8% 14.5% 586,547 202,694 383,853 7,835 0 376,018

 

A-1-12

 

 

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

 

Mortgage Loan Number Property Flag Property Name Occupancy Rate(8) Occupancy as-of Date Most Recent Operating Statement Date Most Recent EGI  Most Recent Expenses  Most Recent NOI  Second Most Recent Operating Statement Date Second Most Recent EGI  Second Most Recent Expenses  Second Most Recent NOI  Third Most Recent Operating Statement Date Third Most Recent EGI 
1 Loan Aspen Lake Office Portfolio 86.7% 1/1/2018 TTM 9/30/2017 11,704,728 5,238,697 6,466,031 12/31/2016 11,240,521 5,083,220 6,157,301 12/31/2015 11,366,992
1.01 Property Aspen Lake One 100.0% 1/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
1.02 Property Tower of The Hills 79.7% 1/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
1.03 Property Tower Point 0.0% 1/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2 Loan AFIN Portfolio  90.3% 11/28/2017 TTM 9/30/2017 37,067,823 11,060,915 26,006,908 12/31/2016 37,394,183 10,389,232 27,004,951 N/A N/A
2.01 Property Montecito Crossing 94.3% 11/28/2017 TTM 9/30/2017 4,459,736 912,039 3,547,697 12/31/2016 4,371,471 855,965 3,515,506 N/A N/A
2.02 Property Jefferson Commons 94.4% 11/28/2017 TTM 9/30/2017 3,238,890 825,566 2,413,324 12/31/2016 3,444,240 861,289 2,582,951 N/A N/A
2.03 Property Best on the Boulevard 91.0% 11/28/2017 TTM 9/30/2017 3,797,966 695,223 3,102,743 12/31/2016 3,669,121 634,734 3,034,387 N/A N/A
2.04 Property Northpark Center 97.4% 11/28/2017 TTM 9/30/2017 4,311,414 2,142,753 2,168,661 12/31/2016 3,844,916 1,923,822 1,921,094 N/A N/A
2.05 Property Anderson Station 84.3% 11/28/2017 TTM 9/30/2017 2,963,729 996,728 1,967,001 12/31/2016 3,173,257 915,773 2,257,484 N/A N/A
2.06 Property Cross Pointe Center 100.0% 11/28/2017 TTM 9/30/2017 2,898,647 766,937 2,131,710 12/31/2016 2,753,067 685,622 2,067,445 N/A N/A
2.07 Property San Pedro Crossing 87.8% 11/28/2017 TTM 9/30/2017 4,508,366 1,551,760 2,956,606 12/31/2016 4,593,896 1,532,682 3,061,214 N/A N/A
2.08 Property Riverbend Marketplace 90.5% 11/28/2017 TTM 9/30/2017 2,099,325 569,861 1,529,464 12/31/2016 2,096,136 545,442 1,550,694 N/A N/A
2.09 Property Shops at RiverGate South 65.4% 11/28/2017 TTM 9/30/2017 2,451,691 721,631 1,730,060 12/31/2016 2,872,251 664,277 2,207,974 N/A N/A
2.1 Property Centennial Plaza 78.6% 11/28/2017 TTM 9/30/2017 2,441,135 599,488 1,841,647 12/31/2016 2,775,847 687,286 2,088,561 N/A N/A
2.11 Property Shoppes of West Melbourne 98.3% 11/28/2017 TTM 9/30/2017 2,324,971 733,086 1,591,885 12/31/2016 2,210,704 595,279 1,615,425 N/A N/A
2.12 Property North Lakeland Plaza 94.9% 11/28/2017 TTM 9/30/2017 1,571,953 545,843 1,026,110 12/31/2016 1,589,277 487,061 1,102,216 N/A N/A
3 Loan Midwest Hotel Portfolio 69.2% 12/31/2017 12/31/2017 18,062,989 11,656,779 6,406,210 12/31/2016 17,759,747 11,398,781 6,360,966 12/31/2015 16,757,314
3.01 Property Hilton Garden Inn Joplin 69.4% 12/31/2017 12/31/2017 3,202,290 1,969,101 1,233,189 12/31/2016 2,924,380 1,836,386 1,087,994 12/31/2015 2,885,449
3.02 Property Hampton Inn Mount Vernon 73.5% 12/31/2017 12/31/2017 2,902,617 1,713,036 1,189,581 12/31/2016 2,791,475 1,721,315 1,070,160 12/31/2015 2,850,383
3.03 Property Hampton Inn Joplin 61.4% 12/31/2017 12/31/2017 2,260,387 1,539,700 720,687 12/31/2016 2,686,766 1,602,842 1,083,924 12/31/2015 2,525,902
3.04 Property Hampton Inn Anderson 72.7% 12/31/2017 12/31/2017 2,971,447 1,786,299 1,185,148 12/31/2016 2,990,404 1,817,197 1,173,207 12/31/2015 2,486,956
3.05 Property Hampton Inn Marion 71.6% 12/31/2017 12/31/2017 2,361,968 1,552,252 809,716 12/31/2016 2,154,011 1,469,939 684,072 12/31/2015 1,968,463
3.06 Property Fairfield Inn Joplin 69.9% 12/31/2017 12/31/2017 1,538,484 952,439 586,045 12/31/2016 1,416,615 884,589 532,026 12/31/2015 1,324,736
3.07 Property Fairfield Inn Indianapolis South 70.3% 12/31/2017 12/31/2017 1,455,126 1,023,118 432,008 12/31/2016 1,547,349 1,023,863 523,486 12/31/2015 1,423,052
3.08 Property Fairfield Inn St. Louis Collinsville 62.6% 12/31/2017 12/31/2017 1,370,670 1,120,834 249,836 12/31/2016 1,248,747 1,042,650 206,097 12/31/2015 1,292,373
4 Loan City Square and Clay Street 94.2% 12/31/2017 12/31/2017 10,581,073 3,943,696 6,637,378 12/31/2016 10,715,569 3,699,797 7,015,772 12/31/2015 9,689,543
5 Loan ExchangeRight Net Leased Portfolio 20 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.01 Property Pick 'n Save - Grafton, WI 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.02 Property BioLife Plasma Services LP 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.03 Property Walgreens - Mobile, AL 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.04 Property Tractor Supply - Tallahassee, FL 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.05 Property Verizon Wireless - Columbia, SC 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.06 Property Tractor Supply - Mobile, AL 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.07 Property Fresenius Medical Care - Warren, OH 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.08 Property Walgreens - Homewood, IL 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.09 Property Advance Auto Parts - San Antonio, TX 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.1 Property Advance Auto Parts - Humble, TX 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.11 Property Dollar General - Copley, OH 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.12 Property Advance Auto Parts - Columbus, OH 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.13 Property Napa Auto Parts - Pekin, IL 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.14 Property Dollar General - Toledo, OH 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.15 Property Dollar General - Youngstown, OH 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.16 Property Dollar General - Griffin, GA 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6 Loan The SoCal Portfolio 83.8% 1/31/2018 TTM 10/31/2017 31,784,832 11,711,634 20,073,198 12/31/2016 30,439,450 11,369,925 19,069,526 12/31/2015 28,601,263
6.01 Property Aliso Viejo Commerce Center 89.7% 1/31/2018 TTM 10/31/2017 2,536,649 464,007 2,072,642 12/31/2016 2,490,455 510,585 1,979,870 12/31/2015 2,127,327
6.02 Property Transpark Commerce 74.4% 1/31/2018 TTM 10/31/2017 2,281,463 1,199,788 1,081,675 12/31/2016 2,128,832 1,143,929 984,903 12/31/2015 1,990,150
6.03 Property Wimbledon 94.7% 1/31/2018 TTM 10/31/2017 2,381,434 498,563 1,882,871 12/31/2016 2,222,338 458,772 1,763,566 12/31/2015 2,053,299
6.04 Property Palmdale Place 89.1% 1/31/2018 TTM 10/31/2017 2,360,179 599,408 1,760,771 12/31/2016 1,375,260 473,786 901,474 12/31/2015 1,300,312
6.05 Property Sierra Gateway 76.6% 1/31/2018 TTM 10/31/2017 2,171,049 807,092 1,363,957 12/31/2016 2,037,192 822,187 1,215,005 12/31/2015 1,924,473
6.06 Property Fresno Industrial Center 97.2% 1/31/2018 TTM 10/31/2017 1,428,501 364,912 1,063,589 12/31/2016 1,242,948 283,395 959,553 12/31/2015 830,259
6.07 Property Upland Freeway  94.4% 1/31/2018 TTM 10/31/2017 1,880,742 473,469 1,407,273 12/31/2016 1,726,150 468,446 1,257,705 12/31/2015 1,546,844
6.08 Property Commerce Corporate Center 93.1% 1/31/2018 TTM 10/31/2017 838,710 480,834 357,876 12/31/2016 807,770 436,712 371,058 12/31/2015 846,095
6.09 Property Moreno Valley 94.0% 1/31/2018 TTM 10/31/2017 1,548,144 481,443 1,066,701 12/31/2016 1,440,971 450,920 990,051 12/31/2015 1,381,818
6.1 Property Airport One Office Park 100.0% 1/31/2018 TTM 10/31/2017 1,036,907 338,745 698,162 12/31/2016 1,357,746 347,144 1,010,602 12/31/2015 1,492,640
6.11 Property Colton Courtyard 65.2% 1/31/2018 TTM 10/31/2017 1,056,116 447,969 608,147 12/31/2016 1,043,636 423,883 619,753 12/31/2015 933,371
6.12 Property The Abbey Center 86.5% 1/31/2018 TTM 10/31/2017 1,198,508 588,532 609,976 12/31/2016 1,238,617 585,276 653,341 12/31/2015 1,186,133
6.13 Property Upland Commerce Center 86.0% 1/31/2018 TTM 10/31/2017 852,842 235,462 617,380 12/31/2016 756,277 233,290 522,987 12/31/2015 729,243
6.14 Property Diamond Bar 100.0% 1/31/2018 TTM 10/31/2017 741,338 119,307 622,031 12/31/2016 684,401 113,730 570,671 12/31/2015 617,608
6.15 Property Atlantic Plaza 100.0% 1/31/2018 TTM 10/31/2017 623,595 160,608 462,987 12/31/2016 631,999 131,315 500,684 12/31/2015 599,363
6.16 Property Ming Office Park 56.5% 1/31/2018 TTM 10/31/2017 2,031,985 916,024 1,115,961 12/31/2016 2,386,820 960,318 1,426,502 12/31/2015 2,351,764
6.17 Property 10th Street Commerce Center 52.3% 1/31/2018 TTM 10/31/2017 1,281,965 365,811 916,154 12/31/2016 1,173,763 427,853 745,910 12/31/2015 1,323,754
6.18 Property Cityview Plaza 96.4% 1/31/2018 TTM 10/31/2017 2,778,422 1,719,815 1,058,607 12/31/2016 2,768,146 1,673,222 1,094,924 12/31/2015 2,503,879
6.19 Property Garden Grove Town Center 100.0% 1/31/2018 TTM 10/31/2017 217,235 84,564 132,671 12/31/2016 330,385 62,505 267,880 12/31/2015 334,699
6.2 Property 30th Street Commerce Center 49.5% 1/31/2018 TTM 10/31/2017 343,177 145,083 198,094 12/31/2016 326,969 142,971 183,998 12/31/2015 407,527
6.21 Property Mt. Vernon Commerce Center 77.8% 1/31/2018 TTM 10/31/2017 290,763 119,542 171,221 12/31/2016 297,736 126,448 171,288 12/31/2015 270,045
6.22 Property Anaheim Stadium Industrial 100.0% 1/31/2018 TTM 10/31/2017 1,140,994 702,044 438,950 12/31/2016 1,143,895 708,558 435,337 12/31/2015 1,029,048
6.23 Property 25th Street Commerce Center 58.8% 1/31/2018 TTM 10/31/2017 245,034 89,725 155,309 12/31/2016 338,358 83,857 254,501 12/31/2015 348,762
6.24 Property Fresno Airport 47.0% 1/31/2018 TTM 10/31/2017 519,080 308,884 210,196 12/31/2016 488,786 300,824 187,962 12/31/2015 472,850
7 Loan 22 West 38th Street 100.0% 1/1/2018 12/31/2017 1,875,355 820,120 1,055,235 12/31/2016 1,342,395 967,491 374,904 12/31/2015 1,237,890
8 Loan Radisson Oakland 69.2% 1/31/2018 TTM 1/31/2018 9,777,434 6,146,018 3,631,416 12/31/2017 9,333,701 6,021,609 3,312,092 N/A N/A
9 Loan CrossPoint 95.4% 1/11/2018 TTM 11/30/2017 24,369,051 13,056,123 11,312,928 12/31/2016 18,065,142 11,704,653 6,360,488 N/A N/A

 

A-1-13

 

 

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

 

Mortgage Loan Number Property Flag Property Name Occupancy Rate(8) Occupancy as-of Date Most Recent Operating Statement Date Most Recent EGI  Most Recent Expenses  Most Recent NOI  Second Most Recent Operating Statement Date Second Most Recent EGI  Second Most Recent Expenses  Second Most Recent NOI  Third Most Recent Operating Statement Date Third Most Recent EGI 
10 Loan Norterra Apartments 94.4% 12/11/2017 TTM 11/30/2017 5,082,688 2,074,551 3,008,137 12/31/2016 4,700,666 2,128,649 2,572,017 12/31/2015 4,329,715
11 Loan Eastmont Town Center 86.4% 2/1/2018 12/31/2017 10,443,366 4,148,688 6,294,678 12/31/2016 9,945,152 4,080,853 5,864,300 Annualized T10 12/31/2015 8,943,430
12 Loan Chewy Fulfillment Center 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
13 Loan California Industrial Portfolio 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
13.01 Property Carson Industrial 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
13.02 Property Fremont Industrial 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
13.03 Property Vernon Industrial 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
13.04 Property Oceanside Industrial 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
13.05 Property Van Nuys Industrial 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
13.06 Property Bakersfield Industrial 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14 Loan DreamWorks Campus 100.0% 3/1/2018 TTM 9/30/2017 13,484,575 151,213 13,333,362 12/31/2016 13,334,684 157,172 13,177,512 N/A N/A
15 Loan Daimler Building 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
16 Loan Embassy Suites Indianapolis North 75.3% 1/25/2018 12/31/2017 8,619,778 6,208,051 2,411,727 12/31/2016 7,732,925 5,809,673 1,923,252 12/31/2015 7,815,204
17 Loan Westpark & NASA 87.6% 11/30/2017 12/31/2017 3,661,806 1,757,374 1,904,433 12/31/2016 3,102,291 1,795,305 1,306,986 12/31/2015 2,251,833
17.01 Property NASA 90.4% 11/30/2017 12/31/2017 2,115,598 1,000,675 1,114,923 12/31/2016 1,500,558 1,033,751 466,807 12/31/2015 768,899
17.02 Property Westpark 83.6% 11/30/2017 12/31/2017 1,546,208 756,698 789,510 12/31/2016 1,601,733 761,554 840,179 12/31/2015 1,482,933
18 Loan Cane Island Loop 96.1% 10/31/2017 TTM 10/31/2017 2,869,469 1,308,635 1,560,835 12/31/2016 2,770,948 1,395,404 1,375,544 12/31/2015 2,690,471
19 Loan Wakefield Commons 93.3% 12/31/2017 12/31/2017 2,075,007 492,321 1,582,686 Annualized 7/31/2016 2,352,057 706,621 1,645,437 12/31/2015 2,115,143
20 Loan Gymboree Distribution Center  100.0% 3/1/2018 12/31/2017 2,101,530 457,123 1,644,407 12/31/2016 2,252,475 479,107 1,773,367 N/A N/A
21 Loan Park Place at Florham Park 94.3% 12/6/2017 TTM 9/30/2017 7,700,803 4,190,109 3,510,694 12/31/2016 7,004,260 3,906,279 3,097,981 12/31/2015 9,609,883
21.01 Property 200 Park Place 88.8% 12/6/2017 TTM 9/30/2017 1,840,740 1,723,826 116,914 12/31/2016 1,899,318 1,561,503 337,815 12/31/2015 5,056,985
21.02 Property 230 Park Place 100.0% 12/6/2017 TTM 9/30/2017 2,132,159 855,476 1,276,683 12/31/2016 1,551,286 763,781 787,505 12/31/2015 1,587,033
21.03 Property 220 Park Place 100.0% 12/6/2017 TTM 9/30/2017 2,095,776 867,727 1,228,049 12/31/2016 1,912,231 850,511 1,061,720 12/31/2015 1,526,724
21.04 Property 210 Park Place 96.4% 12/6/2017 TTM 9/30/2017 1,632,128 743,080 889,048 12/31/2016 1,641,425 730,484 910,941 12/31/2015 1,439,141
22 Loan The IMG Building 85.5% 1/23/2018 12/31/2017 3,418,342 1,366,872 2,051,470 12/31/2016 3,065,625 1,235,932 1,829,693 12/31/2015 2,898,260
23 Loan Gravois Dillon Plaza 89.8% 11/10/2017 TTM 9/30/2017 1,864,190 538,577 1,325,612 12/31/2016 1,826,640 563,965 1,262,675 12/31/2015 1,814,496
24 Loan Triyar Portfolio 99.3% 1/1/2018 12/31/2016 1,917,404 476,645 1,440,760 12/31/2015 1,898,217 485,793 1,412,425 N/A N/A
24.01 Property McAllen 98.1% 1/1/2018 12/31/2016 789,269 228,038 561,231 12/31/2015 803,960 235,408 568,552 N/A N/A
24.02 Property Baldwyn 100.0% 3/1/2018 12/31/2016 701,762 168,287 533,474 12/31/2015 701,774 155,102 546,672 N/A N/A
24.03 Property Daytona 100.0% 3/1/2018 12/31/2016 426,374 80,319 346,054 12/31/2015 392,484 95,283 297,201 N/A N/A
25 Loan Mira Loma Shopping Center 92.2% 1/18/2018 12/31/2017 1,498,851 383,693 1,115,158 12/31/2016 1,404,518 378,141 1,026,377 12/31/2015 1,376,438
26 Loan 53 South 11th Street 100.0% 1/18/2017 TTM 11/30/2017 1,328,486 295,219 1,033,266 12/31/2016 450,907 132,691 318,216 N/A N/A
27 Loan Suntree Office Tower 100.0% 1/15/2018 12/31/2017 1,307,217 502,877 804,340 N/A N/A N/A N/A N/A N/A
28 Loan Paradise Marketplace 91.5% 2/22/2018 12/31/2017 1,692,296 329,717 1,362,579 12/31/2016 1,715,970 329,175 1,386,795 12/31/2015 1,601,899
29 Loan Olde Lancaster Town Center 100.0% 2/1/2018 12/31/2017 1,048,385 206,069 842,316 12/31/2016 1,153,440 216,891 936,549 12/31/2015 1,120,477
30 Loan 33 Nassau Avenue 100.0% 1/18/2018 12/31/2017 1,730,233 390,198 1,340,035 12/31/2016 1,682,907 346,533 1,336,375 12/31/2015 1,641,117
31 Loan Oak Manor Villas - Big Springs 98.6% 1/1/2018 TTM 11/30/2017 1,165,510 469,762 695,748 12/31/2016 1,021,685 464,730 556,955 N/A N/A
32 Loan Bushwick Multifamily Portfolio 100.0% 1/22/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
33 Loan Missoula Retail 100.0% 1/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
34 Loan Holiday Inn Express Duncan 83.2% 1/30/2018 12/31/2017 2,726,627 1,560,949 1,165,678 12/31/2016 2,111,833 1,345,019 766,814 12/31/2015 2,789,259
35 Loan El Presidio at Pinnacle Peak 94.4% 2/8/2018 12/31/2017 697,732 382,945 314,787 12/31/2016 728,692 395,954 332,738 12/31/2015 726,258
36 Loan Academy Sports & Outdoors 100.0% 3/1/2018 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
37 Loan Fairfield Inn - Tucson North 61.3% 12/31/2017 12/31/2017 2,155,214 1,306,011 849,203 12/31/2016 1,829,087 1,148,568 680,519 12/31/2015 1,918,785
38 Loan Lynn Haven Cove 90.5% 12/8/2017 TTM 11/30/2017 1,120,560 560,929 559,631 12/31/2016 1,056,454 553,953 502,501 12/31/2015 898,124
39 Loan Cobalt Storage - Milton 84.4% 1/31/2018 12/31/2017 636,203 202,553 433,649 12/31/2016 576,525 279,959 296,566 N/A N/A
40 Loan Maple Valley Marketplace 95.3% 2/12/2018 TTM 1/31/2018 950,859 282,443 668,416 12/31/2017 923,620 275,415 648,205 12/31/2016 980,549
41 Loan Cobalt Storage - Edgewood 98.7% 1/31/2018 12/31/2017 622,285 189,284 433,001 12/31/2016 128,989 54,043 74,946 N/A N/A
42 Loan Comfort Inn - Camden 54.4% TTM 11/30/2017 TTM 11/30/2017 1,526,936 836,673 690,263 12/31/2016 1,513,472 808,104 705,368 12/31/2015 1,435,918
43 Loan A Storage Place - Magnolia 91.9% 9/30/2017 TTM 11/30/2017 564,911 200,347 364,565 12/31/2016 520,544 198,418 322,126 12/31/2015 483,910

 

A-1-14

 

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

 

Mortgage Loan Number Property Flag Property Name Third Most Recent Expenses  Third Most Recent NOI  Largest Tenant Name(9)(10)(11)(19) Largest Tenant Sq. Ft. Largest Tenant % of NRA Largest Tenant Exp. Date(2)
1 Loan Aspen Lake Office Portfolio 5,158,398 6,208,594 Various Various N/A Various
1.01 Property Aspen Lake One N/A N/A LDR Spine USA, Inc. 89,208 43.2% 12/31/2024
1.02 Property Tower of The Hills N/A N/A James Avery Craftsman, Inc. 12,198 7.8% 2/28/2022
1.03 Property Tower Point N/A N/A N/A N/A N/A N/A
2 Loan AFIN Portfolio  N/A N/A Various Various N/A Various
2.01 Property Montecito Crossing N/A N/A HomeGoods 25,000 13.9% 7/31/2019
2.02 Property Jefferson Commons N/A N/A ACADEMY 71,914 34.9% 2/28/2030
2.03 Property Best on the Boulevard N/A N/A Best Buy 57,726 28.2% 1/31/2025
2.04 Property Northpark Center N/A N/A N ELDER BEERMAN 101,840 32.0% 10/31/2019
2.05 Property Anderson Station N/A N/A Hobby Lobby 55,000 22.5% 8/31/2019
2.06 Property Cross Pointe Center N/A N/A DEVELOPERS REALTY CORP 104,155 46.1% 1/31/2047
2.07 Property San Pedro Crossing N/A N/A TOYS R US 60,687 29.3% 1/31/2021
2.08 Property Riverbend Marketplace N/A N/A Kohl's 88,408 62.0% 4/30/2025
2.09 Property Shops at RiverGate South N/A N/A HomeGoods 24,000 17.1% 9/30/2024
2.1 Property Centennial Plaza N/A N/A HOME DEPOT 102,962 44.0% 1/31/2019
2.11 Property Shoppes of West Melbourne N/A N/A JO ANN FABRIC AND CRAFT STOR 35,759 24.7% 1/31/2021
2.12 Property North Lakeland Plaza N/A N/A Beall's Department Store 84,146 49.1% 4/30/2020
3 Loan Midwest Hotel Portfolio 10,811,469 5,945,845 N/A N/A N/A N/A
3.01 Property Hilton Garden Inn Joplin 1,765,634 1,119,815 N/A N/A N/A N/A
3.02 Property Hampton Inn Mount Vernon 1,698,512 1,151,871 N/A N/A N/A N/A
3.03 Property Hampton Inn Joplin 1,512,469 1,013,433 N/A N/A N/A N/A
3.04 Property Hampton Inn Anderson 1,658,551 828,405 N/A N/A N/A N/A
3.05 Property Hampton Inn Marion 1,374,430 594,033 N/A N/A N/A N/A
3.06 Property Fairfield Inn Joplin 837,025 487,711 N/A N/A N/A N/A
3.07 Property Fairfield Inn Indianapolis South 936,358 486,694 N/A N/A N/A N/A
3.08 Property Fairfield Inn St. Louis Collinsville 1,028,490 263,883 N/A N/A N/A N/A
4 Loan City Square and Clay Street 3,703,063 5,986,480 Clubsource at City Center 56,800 23.1% 11/30/2020
5 Loan ExchangeRight Net Leased Portfolio 20 N/A N/A Various Various N/A Various
5.01 Property Pick 'n Save - Grafton, WI N/A N/A Pick 'n Save 60,718 100.0% 12/31/2029
5.02 Property BioLife Plasma Services LP N/A N/A BioLife Plasma Service LP 16,694 100.0% 2/28/2033
5.03 Property Walgreens - Mobile, AL N/A N/A Walgreens 14,504 100.0% 1/31/2029
5.04 Property Tractor Supply - Tallahassee, FL N/A N/A Tractor Supply 22,332 100.0% 4/30/2028
5.05 Property Verizon Wireless - Columbia, SC N/A N/A Verizon Wireless 5,010 100.0% 1/31/2028
5.06 Property Tractor Supply - Mobile, AL N/A N/A Tractor Supply 18,867 100.0% 11/30/2032
5.07 Property Fresenius Medical Care - Warren, OH N/A N/A Fresenius Medical Care 9,173 100.0% 11/27/2032
5.08 Property Walgreens - Homewood, IL N/A N/A Walgreens 13,494 100.0% 8/31/2029
5.09 Property Advance Auto Parts - San Antonio, TX N/A N/A Advance Auto Parts 6,895 100.0% 6/30/2029
5.1 Property Advance Auto Parts - Humble, TX N/A N/A Advance Auto Parts 6,912 100.0% 7/31/2031
5.11 Property Dollar General - Copley, OH N/A N/A Dollar General 10,640 100.0% 10/31/2032
5.12 Property Advance Auto Parts - Columbus, OH N/A N/A Advance Auto Parts 6,987 100.0% 11/30/2031
5.13 Property Napa Auto Parts - Pekin, IL N/A N/A Napa Auto Parts 14,858 100.0% 1/31/2038
5.14 Property Dollar General - Toledo, OH N/A N/A Dollar General 9,367 100.0% 4/30/2028
5.15 Property Dollar General - Youngstown, OH N/A N/A Dollar General 9,100 100.0% 1/31/2033
5.16 Property Dollar General - Griffin, GA N/A N/A Dollar General 9,100 100.0% 2/29/2032
6 Loan The SoCal Portfolio 11,097,950 17,503,313 Various Various N/A Various
6.01 Property Aliso Viejo Commerce Center 492,572 1,634,755 Tony Pepperoni Pizzeria 5,518 8.5% 10/31/2025
6.02 Property Transpark Commerce 1,160,112 830,038 County of San Bernardino 34,469 16.9% 9/30/2024
6.03 Property Wimbledon 456,756 1,596,543 Heritage Victor Valley Medical Group 41,875 33.8% 10/31/2018 (12,283 SF); 11/30/2018 (5,151 SF); 1/31/2020 (3,942 SF); 4/30/2020 (4,384 SF); 2/29/2024 (3,200 SF); 9/30/2024 (12,915 SF)
6.04 Property Palmdale Place 395,935 904,377 Antelope Valley Community College District 50,720 39.2% 10/31/2046
6.05 Property Sierra Gateway 736,684 1,187,789 Dept of Children & Family Svc 49,500 37.0% 2/29/2020
6.06 Property Fresno Industrial Center 247,333 582,926 Candor-AGS, Inc. 125,183 47.1% 5/31/2020
6.07 Property Upland Freeway  435,164 1,111,680 Sit 'n Sleep 13,222 11.4% 1/31/2019
6.08 Property Commerce Corporate Center 389,793 456,302 Bank of America 13,312 19.4% 9/30/2018
6.09 Property Moreno Valley 442,957 938,861 Goodyear Tire 6,467 5.8% 5/31/2018
6.1 Property Airport One Office Park 354,919 1,137,721 The Capital Group Companies 88,284 100.0% 4/30/2025
6.11 Property Colton Courtyard 413,811 519,560 Mor Furniture for Less, Inc. 26,802 22.0% 12/31/2027
6.12 Property The Abbey Center 581,918 604,215 Jewish FAM SVC Of The Desert 4,301 6.4% 1/31/2023
6.13 Property Upland Commerce Center 223,764 505,479 Salon Success Academy 15,780 33.1% 12/31/2025
6.14 Property Diamond Bar 117,787 499,821 Montessori Academy 7,590 37.0% 9/30/2026
6.15 Property Atlantic Plaza 120,846 478,517 Tarzana Treatment Center, Inc. 10,857 33.2% 4/30/2026
6.16 Property Ming Office Park 996,639 1,355,125 Stantec Consulting Svcs, Inc. 25,203 21.4% 3/31/2023
6.17 Property 10th Street Commerce Center 478,444 845,310 The Whole Wheatery 12,068 12.5% 11/30/2025
6.18 Property Cityview Plaza 1,663,111 840,768 The Abbey Management Co., LLC 11,822 8.0% 8/31/2018 (2,368 SF); 5/31/2020 (9,454 SF)
6.19 Property Garden Grove Town Center 48,759 285,940 Kitchen Depot 5,400 42.8% 11/30/2024
6.2 Property 30th Street Commerce Center 123,206 284,321 B-1 Liquor 2,500 7.6% 12/31/2022
6.21 Property Mt. Vernon Commerce Center 140,619 129,426 Mojave River Academy 9,590 32.4% 5/31/2019
6.22 Property Anaheim Stadium Industrial 697,145 331,903 Labeltronix, LLC 46,611 51.8% 1/31/2019
6.23 Property 25th Street Commerce Center 75,579 273,183 Siam Market 3,300 18.9% 6/30/2023
6.24 Property Fresno Airport 304,097 168,753 Tamiyasu, Smith, Horn, & Braun 5,350 10.2% 4/30/2021
7 Loan 22 West 38th Street 717,764 520,126 Knotel Inc. 35,286 51.1% 3/31/2033
8 Loan Radisson Oakland N/A N/A N/A N/A N/A N/A
9 Loan CrossPoint N/A N/A Kronos Incorporated 505,664 38.3% 2/6/2029

 

A-1-15

 

 

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

 

Mortgage Loan Number Property Flag Property Name Third Most Recent Expenses  Third Most Recent NOI  Largest Tenant Name(9)(10)(11)(19) Largest Tenant Sq. Ft. Largest Tenant % of NRA Largest Tenant Exp. Date(2)
10 Loan Norterra Apartments 1,917,080 2,412,635 N/A N/A N/A N/A
11 Loan Eastmont Town Center 3,603,846 5,339,584 Alameda County Self Sufficiency  79,280 15.2% 11/30/2024
12 Loan Chewy Fulfillment Center N/A N/A Chewy, Inc. 611,676 100.0% 2/28/2031
13 Loan California Industrial Portfolio N/A N/A Arctic Glacier Premium Ice 214,336 100.0% 2/28/2038
13.01 Property Carson Industrial N/A N/A Arctic Glacier Premium Ice - Carson 52,561 100.0% 2/28/2038
13.02 Property Fremont Industrial N/A N/A Arctic Glacier Premium Ice - Fremont 47,600 100.0% 2/28/2038
13.03 Property Vernon Industrial N/A N/A Arctic Glacier Premium Ice - Vernon 48,876 100.0% 2/28/2038
13.04 Property Oceanside Industrial N/A N/A Arctic Glacier Premium Ice - Oceanside 35,000 100.0% 2/28/2038
13.05 Property Van Nuys Industrial N/A N/A Arctic Glacier Premium Ice - Van Nuys 14,299 100.0% 2/28/2038
13.06 Property Bakersfield Industrial N/A N/A Arctic Glacier Premium Ice - Bakersfield 16,000 100.0% 2/28/2038
14 Loan DreamWorks Campus N/A N/A Dreamworks 497,404 100.0% 2/28/2035
15 Loan Daimler Building N/A N/A Daimler Trucks North America LLC  150,164 100.0% 12/31/2028
16 Loan Embassy Suites Indianapolis North 5,831,998 1,983,206 N/A N/A N/A N/A
17 Loan Westpark & NASA 1,354,939 896,894 Various Various N/A Various
17.01 Property NASA 739,414 29,486 Wyle Laboratories 78,751 49.2% 6/2/2026
17.02 Property Westpark 615,525 867,408 Ross Engineering, LLC 8,239 7.4% 7/31/2019
18 Loan Cane Island Loop 733,298 1,957,172 N/A N/A N/A N/A
19 Loan Wakefield Commons 586,788 1,528,355 Kroger Limited Partnership I 55,670 33.8% 12/31/2019
20 Loan Gymboree Distribution Center  N/A N/A Gymboree 447,042 100.0% 4/30/2030
21 Loan Park Place at Florham Park 4,488,167 5,121,716 Various Various N/A Various
21.01 Property 200 Park Place 2,093,325 2,963,660 RBC Capital Markets LLC 52,787 32.9% 7/31/2028
21.02 Property 230 Park Place 816,106 770,927 Fairleigh Dickinson University 67,924 100.0% 6/30/2028
21.03 Property 220 Park Place 818,708 708,016 Schenk Price Smith & King LLP 38,519 56.5% 8/31/2022
21.04 Property 210 Park Place 760,028 679,113 Sherman Wells Sylvester & Stam 20,213 35.0% 4/30/2024
22 Loan The IMG Building 1,188,298 1,709,963 IMG Worldwide 33,220 14.3% 10/31/2022
23 Loan Gravois Dillon Plaza 716,317 1,098,179 Schnuck Markets 62,336 42.1% 6/2/2022
24 Loan Triyar Portfolio N/A N/A Various Various N/A Various
24.01 Property McAllen N/A N/A Am-Mex Products 130,670 57.2% 12/31/2019
24.02 Property Baldwyn N/A N/A Innocor, Inc. 296,989 100.0% 8/31/2023
24.03 Property Daytona N/A N/A Product Quest 92,500 100.0% 12/31/2022
25 Loan Mira Loma Shopping Center 363,718 1,012,720 Scolari's Food & Drug Co. 36,000 35.0% 3/31/2025
26 Loan 53 South 11th Street N/A N/A N/A N/A N/A N/A
27 Loan Suntree Office Tower N/A N/A Space Coast Health 15,210 20.6% 10/31/2020
28 Loan Paradise Marketplace 304,988 1,296,911 Las Vegas AC 25,772 33.0% 12/31/2019
29 Loan Olde Lancaster Town Center 210,960 909,518 Chesterbrook Academy 10,876 25.3% 12/31/2021
30 Loan 33 Nassau Avenue 372,266 1,268,850 Fresh Space of Williamsburg dba The Yard 13,900 15.4% 3/30/2021
31 Loan Oak Manor Villas - Big Springs N/A N/A N/A N/A N/A N/A
32 Loan Bushwick Multifamily Portfolio N/A N/A N/A N/A N/A N/A
33 Loan Missoula Retail N/A N/A Jump Missoula (dba Flying Squirrel) 25,594 54.2% 9/1/2027
34 Loan Holiday Inn Express Duncan 1,522,050 1,267,209 N/A N/A N/A N/A
35 Loan El Presidio at Pinnacle Peak 409,125 317,133 Simplicity Financial Mgmt. 8,497 14.3% 12/31/2022
36 Loan Academy Sports & Outdoors N/A N/A Academy Sports 72,095 100.0% 12/31/2033
37 Loan Fairfield Inn - Tucson North 1,262,491 656,294 N/A N/A N/A N/A
38 Loan Lynn Haven Cove 470,755 427,369 N/A N/A N/A N/A
39 Loan Cobalt Storage - Milton N/A N/A N/A N/A N/A N/A
40 Loan Maple Valley Marketplace 309,303 671,246 JC Penney 50,232 47.9% 11/30/2021
41 Loan Cobalt Storage - Edgewood N/A N/A N/A N/A N/A N/A
42 Loan Comfort Inn - Camden 808,084 627,834 N/A N/A N/A N/A
43 Loan A Storage Place - Magnolia 182,876 301,033 N/A N/A N/A N/A

 

A-1-16

 

 

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

 

Mortgage Loan Number Property Flag Property Name Second Largest Tenant Name(9)(11)(19) Second Largest Tenant Sq. Ft. Second Largest Tenant % of NRA Second Largest Tenant Exp. Date(2) Third Largest Tenant Name(9)(10)(11)(19) Third Largest Tenant Sq. Ft. Third Largest Tenant % of NRA Third Largest Tenant Exp. Date(2)
1 Loan Aspen Lake Office Portfolio Various Various N/A Various Various Various N/A Various
1.01 Property Aspen Lake One Q2 Software, Inc. 67,078 32.4% 4/30/2021 Informatica Corporation 35,824 17.3% 2/28/2025
1.02 Property Tower of The Hills CP&Y 10,409 6.7% 3/31/2020 JP Morgan Chase 7,770 5.0% 7/31/2021
1.03 Property Tower Point N/A N/A N/A N/A N/A N/A N/A N/A
2 Loan AFIN Portfolio  Various Various N/A Various Various Various N/A Various
2.01 Property Montecito Crossing Petsmart 22,400 12.5% 5/31/2023 Office Depot 17,000 9.5% 1/31/2020
2.02 Property Jefferson Commons Aldi 24,067 11.7% 5/31/2028 LIQUOR BARN 22,000 10.7% 5/31/2025
2.03 Property Best on the Boulevard Seafood City 42,618 20.8% 2/28/2022 Ross Dress For Less 31,847 15.6% 1/31/2025
2.04 Property Northpark Center KOHL'S 80,731 25.4% 1/31/2020 MARSHALLS 29,500 9.3% 5/31/2026
2.05 Property Anderson Station Ross Dress For Less 30,187 12.4% 1/31/2022 Bed, Bath and Beyond, Inc. 22,285 9.1% 1/31/2022
2.06 Property Cross Pointe Center TJ MAXX #354 30,000 13.3% 10/31/2026 BED BATH & BEYOND 29,427 13.0% 4/30/2024
2.07 Property San Pedro Crossing BARNES & NOBLE BOOKSTORE 35,475 17.1% 2/28/2021 THE CONTAINER STORE 22,817 11.0% 1/31/2023
2.08 Property Riverbend Marketplace Petsmart 19,107 13.4% 1/31/2025 Shoe Show 4,288 3.0% 11/30/2019
2.09 Property Shops at RiverGate South Michaels Stores 17,497 12.4% 2/28/2025 Ulta Salon 10,015 7.1% 8/31/2024
2.1 Property Centennial Plaza BEST BUY 45,753 19.6% 1/31/2023 GUITAR CENTER 15,200 6.5% 10/31/2025
2.11 Property Shoppes of West Melbourne BED BATH & BEYOND 26,274 18.2% 1/31/2023 PARTY CITY 21,000 14.5% 8/31/2022
2.12 Property North Lakeland Plaza Best Buy Stores, L.P. 51,868 30.3% 1/31/2021 Jo-Ann Stores, LLC 19,100 11.1% 1/31/2021
3 Loan Midwest Hotel Portfolio N/A N/A N/A N/A N/A N/A N/A N/A
3.01 Property Hilton Garden Inn Joplin N/A N/A N/A N/A N/A N/A N/A N/A
3.02 Property Hampton Inn Mount Vernon N/A N/A N/A N/A N/A N/A N/A N/A
3.03 Property Hampton Inn Joplin N/A N/A N/A N/A N/A N/A N/A N/A
3.04 Property Hampton Inn Anderson N/A N/A N/A N/A N/A N/A N/A N/A
3.05 Property Hampton Inn Marion N/A N/A N/A N/A N/A N/A N/A N/A
3.06 Property Fairfield Inn Joplin N/A N/A N/A N/A N/A N/A N/A N/A
3.07 Property Fairfield Inn Indianapolis South N/A N/A N/A N/A N/A N/A N/A N/A
3.08 Property Fairfield Inn St. Louis Collinsville N/A N/A N/A N/A N/A N/A N/A N/A
4 Loan City Square and Clay Street Chevron Federal Credit Union, a Federal Credit Union 34,592 14.1% 6/30/2022 Kaiser Foundation Health Plan 16,991 6.9% 5/31/2028
5 Loan ExchangeRight Net Leased Portfolio 20 N/A N/A N/A N/A N/A N/A N/A N/A
5.01 Property Pick 'n Save - Grafton, WI N/A N/A N/A N/A N/A N/A N/A N/A
5.02 Property BioLife Plasma Services LP N/A N/A N/A N/A N/A N/A N/A N/A
5.03 Property Walgreens - Mobile, AL N/A N/A N/A N/A N/A N/A N/A N/A
5.04 Property Tractor Supply - Tallahassee, FL N/A N/A N/A N/A N/A N/A N/A N/A
5.05 Property Verizon Wireless - Columbia, SC N/A N/A N/A N/A N/A N/A N/A N/A
5.06 Property Tractor Supply - Mobile, AL N/A N/A N/A N/A N/A N/A N/A N/A
5.07 Property Fresenius Medical Care - Warren, OH N/A N/A N/A N/A N/A N/A N/A N/A
5.08 Property Walgreens - Homewood, IL N/A N/A N/A N/A N/A N/A N/A N/A
5.09 Property Advance Auto Parts - San Antonio, TX N/A N/A N/A N/A N/A N/A N/A N/A
5.1 Property Advance Auto Parts - Humble, TX N/A N/A N/A N/A N/A N/A N/A N/A
5.11 Property Dollar General - Copley, OH N/A N/A N/A N/A N/A N/A N/A N/A
5.12 Property Advance Auto Parts - Columbus, OH N/A N/A N/A N/A N/A N/A N/A N/A
5.13 Property Napa Auto Parts - Pekin, IL N/A N/A N/A N/A N/A N/A N/A N/A
5.14 Property Dollar General - Toledo, OH N/A N/A N/A N/A N/A N/A N/A N/A
5.15 Property Dollar General - Youngstown, OH N/A N/A N/A N/A N/A N/A N/A N/A
5.16 Property Dollar General - Griffin, GA N/A N/A N/A N/A N/A N/A N/A N/A
6 Loan The SoCal Portfolio Various Various N/A Various Various Various N/A Various
6.01 Property Aliso Viejo Commerce Center Trusted Tire & Service 5,280 8.1% 3/31/2025 Big O Tires, LLC 3,925 6.0% 7/31/2023
6.02 Property Transpark Commerce FCA US, LLC 27,965 13.7% 7/31/2028 Xerox Corporation 8,090 4.0% 1/31/2022
6.03 Property Wimbledon Desert Valley Medical Group 14,636 11.8% 6/30/2021 St. Joseph Heritage Healthcare 13,610 11.0% 1/31/2020
6.04 Property Palmdale Place CDC 9,809 7.6% 8/31/2022 Dept. of Mental Health 9,255 7.2% MTM
6.05 Property Sierra Gateway GSA (United States of America) 8,892 6.6% 1/14/2019 BAE Systems Tech. Solutions 8,525 6.4% 4/30/2019
6.06 Property Fresno Industrial Center Baker Distributing Co., LLC 50,107 18.8% 8/31/2023 Little Raymond's Print Shop 25,493 9.6% 11/30/2018
6.07 Property Upland Freeway  SWAAD of India 12,814 11.0% 2/28/2025 Lamps Plus 11,120 9.6% 12/31/2018
6.08 Property Commerce Corporate Center PIA-SC Insurance Services, Inc 12,924 18.9% 11/30/2021 RGN-Commerce I, LLC 12,924 18.9% 2/29/2028
6.09 Property Moreno Valley Iglesia Rios De Agua Viva - MV 6,100 5.5% 9/30/2018 Pulido's Wheels and Tires 5,967 5.4% 11/30/2022
6.1 Property Airport One Office Park N/A N/A N/A N/A N/A N/A N/A N/A
6.11 Property Colton Courtyard Goodwill Industries of So. CA 13,000 10.6% 5/31/2021 Tire Guys 6,208 5.1% 10/31/2020
6.12 Property The Abbey Center Karl T. Anderson 3,241 4.8% 3/31/2019 Lawyers Title Company 3,013 4.5% 12/31/2021
6.13 Property Upland Commerce Center Dollar Tree 12,883 27.0% 1/31/2022 Quest Diagnostics 3,316 7.0% 4/30/2020
6.14 Property Diamond Bar Blooming Bay, Inc. 5,200 25.3% 8/31/2024 Red Dragon Karate 2,325 11.3% 8/31/2022
6.15 Property Atlantic Plaza Kim's Beauty Supply 5,756 17.6% 1/31/2020 The City of Long Beach 4,079 12.5% 1/15/2021
6.16 Property Ming Office Park Ordiz Melby Architects, Inc. 5,255 4.5% 7/31/2018 Insight Enviro. Consultants, Inc. 4,418 3.7% 11/30/2019
6.17 Property 10th Street Commerce Center Edwards Federal Credit Union 8,520 8.8% 12/31/2020 Medrano's Restaurant 7,010 7.3% 6/30/2022
6.18 Property Cityview Plaza Co-Sales Company 5,386 3.6% 12/31/2022 CARD 4,739 3.2% 5/31/2020
6.19 Property Garden Grove Town Center Orange County Medical Management 4,850 38.5% 3/31/2022 Los Cotijas Mexican Grill 2,360 18.7% 8/31/2020
6.2 Property 30th Street Commerce Center Palmdale Premier Dental Care 2,160 6.5% 7/31/2018 Emely's Store Water & More 1,660 5.0% 3/31/2020
6.21 Property Mt. Vernon Commerce Center Heritage Bible Church 4,081 13.8% 2/28/2023 In Roads Creative Programs 3,508 11.9% 7/31/2022
6.22 Property Anaheim Stadium Industrial Block Tops, Inc. 17,280 19.2% 3/31/2020 Dept. of Food & Agriculture 14,040 15.6% 12/31/2018
6.23 Property 25th Street Commerce Center Palm Plaza Pet Hospital, LLC 2,588 14.8% 4/30/2021 Shandra's Thai Cuisine 2,200 12.6% 7/31/2023
6.24 Property Fresno Airport GSA (United States of America) 3,000 5.7% 8/5/2021 Briggs Field Services, Inc. 2,668 5.1% MTM
7 Loan 22 West 38th Street Michael Allen Group 5,881 8.5% 3/31/2019 Vested 5,881 8.5% 12/17/2020
8 Loan Radisson Oakland N/A N/A N/A N/A N/A N/A N/A N/A
9 Loan CrossPoint Verizon New England 314,981 23.9% Various Arris Technology, Inc. 143,594 10.9% 4/30/2027

 

A-1-17

 

 

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

 

Mortgage Loan Number Property Flag Property Name Second Largest Tenant Name(9)(11)(19) Second Largest Tenant Sq. Ft. Second Largest Tenant % of NRA Second Largest Tenant Exp. Date(2) Third Largest Tenant Name(9)(10)(11)(19) Third Largest Tenant Sq. Ft. Third Largest Tenant % of NRA Third Largest Tenant Exp. Date(2)
10 Loan Norterra Apartments N/A N/A N/A N/A N/A N/A N/A N/A
11 Loan Eastmont Town Center Alameda County Adult & Aging 71,397 13.7% 10/19/2023 Oakland Police Precinct 64,000 12.3% 12/6/2022
12 Loan Chewy Fulfillment Center N/A N/A N/A N/A N/A N/A N/A N/A
13 Loan California Industrial Portfolio N/A N/A N/A N/A N/A N/A N/A N/A
13.01 Property Carson Industrial N/A N/A N/A N/A N/A N/A N/A N/A
13.02 Property Fremont Industrial N/A N/A N/A N/A N/A N/A N/A N/A
13.03 Property Vernon Industrial N/A N/A N/A N/A N/A N/A N/A N/A
13.04 Property Oceanside Industrial N/A N/A N/A N/A N/A N/A N/A N/A
13.05 Property Van Nuys Industrial N/A N/A N/A N/A N/A N/A N/A N/A
13.06 Property Bakersfield Industrial N/A N/A N/A N/A N/A N/A N/A N/A
14 Loan DreamWorks Campus N/A N/A N/A N/A N/A N/A N/A N/A
15 Loan Daimler Building N/A N/A N/A N/A N/A N/A N/A N/A
16 Loan Embassy Suites Indianapolis North N/A N/A N/A N/A N/A N/A N/A N/A
17 Loan Westpark & NASA Various Various N/A Various Various Various N/A Various
17.01 Property NASA Science Applications International  40,040 25.0% 3/31/2019 MORI Associates, Inc 12,327 7.7% 4/30/2021
17.02 Property Westpark Rolee Management, LLC 3,809 3.4% 8/31/2018 Jaimel Healthcare Services LLC 3,048 2.7% 9/30/2020
18 Loan Cane Island Loop N/A N/A N/A N/A N/A N/A N/A N/A
19 Loan Wakefield Commons Marquee Cinemas-NC, Inc. 41,744 25.4% 6/30/2027 MJE North Carolina, LLC dba Goldfish 8,400 5.1% 12/31/2028
20 Loan Gymboree Distribution Center  N/A N/A N/A N/A N/A N/A N/A N/A
21 Loan Park Place at Florham Park Various Various N/A Various Various Various N/A Various
21.01 Property 200 Park Place Level 3 Communication, LLC 34,908 21.7% 4/30/2020 Santander Bank, N.A. 30,563 19.0% 10/31/2027
21.02 Property 230 Park Place N/A N/A N/A N/A N/A N/A N/A N/A
21.03 Property 220 Park Place Phoenix Power Group, Inc. 8,472 12.4% 4/22/2023 Profoto US Inc. 7,436 10.9% 10/31/2022
21.04 Property 210 Park Place McCusker Anselmi Rosen Carvell 20,211 35.0% 2/28/2021 Sun National Bank 9,479 16.4% 5/31/2020
22 Loan The IMG Building MAI Wealth Advisors LLC 29,997 12.9% 7/31/2022 Bellwether RE Capital 15,884 6.8% 12/31/2021
23 Loan Gravois Dillon Plaza Tractor Supply 23,164 15.6% 5/31/2026 Dollar Tree 8,500 5.7% 1/31/2019
24 Loan Triyar Portfolio Various Various N/A Various N/A N/A N/A N/A
24.01 Property McAllen Methode Electronics 93,647 41.0% 12/31/2022 N/A N/A N/A N/A
24.02 Property Baldwyn N/A N/A N/A N/A N/A N/A N/A N/A
24.03 Property Daytona N/A N/A N/A N/A N/A N/A N/A N/A
25 Loan Mira Loma Shopping Center CVS 15,025 14.6% 5/31/2023 Dollar Tree 8,239 8.0% 5/31/2018
26 Loan 53 South 11th Street N/A N/A N/A N/A N/A N/A N/A N/A
27 Loan Suntree Office Tower Keller Williams 9,525 12.9% 11/30/2022 Millennium Engineering 8,178 11.1% 7/31/2021
28 Loan Paradise Marketplace Dollar Tree 10,920 14.0% 4/30/2020 Dotty's 5,100 6.5% 7/31/2020
29 Loan Olde Lancaster Town Center Dogtopia 5,433 12.6% 1/31/2028 Aqua Tots 4,358 10.1% 11/5/2023
30 Loan 33 Nassau Avenue SBK Associates Incorporated 13,000 14.4% 1/31/2023 Maribel's Sweets Inc 12,000 13.3% 10/31/2018
31 Loan Oak Manor Villas - Big Springs N/A N/A N/A N/A N/A N/A N/A N/A
32 Loan Bushwick Multifamily Portfolio N/A N/A N/A N/A N/A N/A N/A N/A
33 Loan Missoula Retail Cash & Carry Grocery 21,606 45.8% 8/21/2032 N/A N/A N/A N/A
34 Loan Holiday Inn Express Duncan N/A N/A N/A N/A N/A N/A N/A N/A
35 Loan El Presidio at Pinnacle Peak Crest Mortgage  4,881 8.2% 4/30/2022 Megaplanit, LLC 4,737 8.0% Various
36 Loan Academy Sports & Outdoors N/A N/A N/A N/A N/A N/A N/A N/A
37 Loan Fairfield Inn - Tucson North N/A N/A N/A N/A N/A N/A N/A N/A
38 Loan Lynn Haven Cove N/A N/A N/A N/A N/A N/A N/A N/A
39 Loan Cobalt Storage - Milton N/A N/A N/A N/A N/A N/A N/A N/A
40 Loan Maple Valley Marketplace Petco 11,500 11.0% 3/31/2023 Glik's Clothing 8,862 8.5% 8/31/2022
41 Loan Cobalt Storage - Edgewood N/A N/A N/A N/A N/A N/A N/A N/A
42 Loan Comfort Inn - Camden N/A N/A N/A N/A N/A N/A N/A N/A
43 Loan A Storage Place - Magnolia N/A N/A N/A N/A N/A N/A N/A N/A

 

A-1-18

 

 

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

 

Mortgage Loan Number Property Flag Property Name Fourth Largest Tenant Name(9)(10)(11)(19) Fourth Largest Tenant Sq. Ft. Fourth Largest Tenant % of NRA Fourth Largest Tenant Exp. Date(2) Fifth Largest Tenant Name(9)(11)(19) Fifth Largest Tenant Sq. Ft.
1 Loan Aspen Lake Office Portfolio Various Various N/A Various Various Various
1.01 Property Aspen Lake One Regus 14,614 7.1% 10/31/2022 N/A N/A
1.02 Property Tower of The Hills Nash Rancho Hills, LLC 4,499 2.9% 11/30/2020 Richard P Slaughter Assoc Inc 4,368
1.03 Property Tower Point N/A N/A N/A N/A N/A N/A
2 Loan AFIN Portfolio  Various Various N/A Various Various Various
2.01 Property Montecito Crossing Pier 1 Imports 10,800 6.0% 2/29/2020 Ulta 10,400
2.02 Property Jefferson Commons MICHAELS STORES INC. 17,005 8.3% 3/31/2025 SHOE CARNIVAL 17,000
2.03 Property Best on the Boulevard Party City 19,331 9.4% 1/31/2024 WSS 9,985
2.04 Property Northpark Center PETSMART 24,844 7.8% 1/31/2025 DOLLAR TREE 11,550
2.05 Property Anderson Station Old Navy Clothing Co 20,000 8.2% 1/31/2022 Party City #294 12,096
2.06 Property Cross Pointe Center SHOE CARNIVAL #207 17,317 7.7% 1/31/2021 ULTA BEAUTY #219 10,000
2.07 Property San Pedro Crossing OFFICE DEPOT 21,075 10.2% 12/31/2019 CAVENDER'S BOOT CITY 13,548
2.08 Property Riverbend Marketplace Rent-A-Center 3,715 2.6% 9/30/2022 Catherine's #5557, LLC 3,600
2.09 Property Shops at RiverGate South Pier 1 Imports 9,500 6.8% 8/31/2024 Kirkland's 7,623
2.1 Property Centennial Plaza FURNITURE BUY CONSIGNMENT C 6,812 2.9% 11/30/2020 EYEMART EXPRESS 5,400
2.11 Property Shoppes of West Melbourne OFFICE DEPOT 19,187 13.3% 3/31/2021 Five Below 7,815
2.12 Property North Lakeland Plaza Fantastic Sams 2,560 1.5% 6/30/2020 The Teaching Store 1,800
3 Loan Midwest Hotel Portfolio N/A N/A N/A N/A N/A N/A
3.01 Property Hilton Garden Inn Joplin N/A N/A N/A N/A N/A N/A
3.02 Property Hampton Inn Mount Vernon N/A N/A N/A N/A N/A N/A
3.03 Property Hampton Inn Joplin N/A N/A N/A N/A N/A N/A
3.04 Property Hampton Inn Anderson N/A N/A N/A N/A N/A N/A
3.05 Property Hampton Inn Marion N/A N/A N/A N/A N/A N/A
3.06 Property Fairfield Inn Joplin N/A N/A N/A N/A N/A N/A
3.07 Property Fairfield Inn Indianapolis South N/A N/A N/A N/A N/A N/A
3.08 Property Fairfield Inn St. Louis Collinsville N/A N/A N/A N/A N/A N/A
4 Loan City Square and Clay Street OpTerra Energy Services, Inc. 16,830 6.8% 12/31/2021 Langan Engineering & Environmental Services, Inc. 8,808
5 Loan ExchangeRight Net Leased Portfolio 20 N/A N/A N/A N/A N/A N/A
5.01 Property Pick 'n Save - Grafton, WI N/A N/A N/A N/A N/A N/A
5.02 Property BioLife Plasma Services LP N/A N/A N/A N/A N/A N/A
5.03 Property Walgreens - Mobile, AL N/A N/A N/A N/A N/A N/A
5.04 Property Tractor Supply - Tallahassee, FL N/A N/A N/A N/A N/A N/A
5.05 Property Verizon Wireless - Columbia, SC N/A N/A N/A N/A N/A N/A
5.06 Property Tractor Supply - Mobile, AL N/A N/A N/A N/A N/A N/A
5.07 Property Fresenius Medical Care - Warren, OH N/A N/A N/A N/A N/A N/A
5.08 Property Walgreens - Homewood, IL N/A N/A N/A N/A N/A N/A
5.09 Property Advance Auto Parts - San Antonio, TX N/A N/A N/A N/A N/A N/A
5.1 Property Advance Auto Parts - Humble, TX N/A N/A N/A N/A N/A N/A
5.11 Property Dollar General - Copley, OH N/A N/A N/A N/A N/A N/A
5.12 Property Advance Auto Parts - Columbus, OH N/A N/A N/A N/A N/A N/A
5.13 Property Napa Auto Parts - Pekin, IL N/A N/A N/A N/A N/A N/A
5.14 Property Dollar General - Toledo, OH N/A N/A N/A N/A N/A N/A
5.15 Property Dollar General - Youngstown, OH N/A N/A N/A N/A N/A N/A
5.16 Property Dollar General - Griffin, GA N/A N/A N/A N/A N/A N/A
6 Loan The SoCal Portfolio Various Various N/A Various Various Various
6.01 Property Aliso Viejo Commerce Center Aliso Foreign Car 3,740 5.7% 12/31/2022 Mission Auto Service 3,520
6.02 Property Transpark Commerce L. Humphreys, M. Humphreys and Behavioral Autism Therapies, LLC 5,576 2.7% 5/31/2019 National Holistic Institute, Inc. 5,218
6.03 Property Wimbledon RadNet Management, Inc. 8,176 6.6% 7/31/2022 (4,088 SF); 11/30/2022 (4,088 SF) El Dorado Broadcasters LLC 4,568
6.04 Property Palmdale Place Women, Infants & Children 7,000 5.4% 3/31/2018 Kai's Justice Learning Academy 6,245
6.05 Property Sierra Gateway GSA (USA Army Corp of Engineers) 4,996 3.7% 5/16/2025 Montrose Travel 4,880
6.06 Property Fresno Industrial Center Amarr Company Inc. 12,500 4.7% 7/31/2020 San Joaquin Stairs, Inc. 12,500
6.07 Property Upland Freeway  GSA (United States of America) 9,666 8.3% 12/20/2022 (1,232 SF); 1/31/2022 (8,434 SF) Kelly Paper Company 8,264
6.08 Property Commerce Corporate Center MJIC, Inc. 8,850 12.9% 12/31/2023 Pride Intermodal Inc. 3,977
6.09 Property Moreno Valley Payless Auto Care 4,550 4.1% 3/31/2025 El Surtidor Candy & Supplies 4,080
6.1 Property Airport One Office Park N/A N/A N/A N/A N/A N/A
6.11 Property Colton Courtyard Hand Car Wash USA 4,000 3.3% 1/31/2020 The Abbey Management Co 3,715
6.12 Property The Abbey Center West Dermatology and Surgery Medical Group 2,875 4.3% 3/31/2019 Southern Cal Desert Retina 2,726
6.13 Property Upland Commerce Center Gia Monae 2,996 6.3% 4/30/2024 3D Nail 2,617
6.14 Property Diamond Bar Intiraymi Restaurant 1,190 5.8% 2/28/2021 State Farm Insurance 1,130
6.15 Property Atlantic Plaza Laundromat 2,870 8.8% 6/30/2027 Mother's Nutritional Center, Inc. 2,158
6.16 Property Ming Office Park Swanson Engineering 3,690 3.1% 7/31/2019 Dr. Raul Mendoza 3,370
6.17 Property 10th Street Commerce Center Texas Cattle Company 6,480 6.7% 3/31/2024 Round Table Pizza 3,000
6.18 Property Cityview Plaza Behavioral Support Partnership 4,528 3.1% 11/30/2022 Favorday 4,281
6.19 Property Garden Grove Town Center N/A N/A N/A N/A N/A N/A
6.2 Property 30th Street Commerce Center Amer. Medical Response 1,420 4.3% 7/31/2021 Louie's Cleaners 1,400
6.21 Property Mt. Vernon Commerce Center Child ADVS of San Bernardino 2,910 9.8% 6/30/2020 New Life Center Christian Church 1,911
6.22 Property Anaheim Stadium Industrial Optical Science Company 12,000 13.3% 2/28/2023 N/A N/A
6.23 Property 25th Street Commerce Center Shears By Friends Beauty Salon 2,200 12.6% 11/30/2025 N/A N/A
6.24 Property Fresno Airport Fresno Yosemite Health Care 2,600 4.9% 5/31/2021 Silver Air, LLC 1,641
7 Loan 22 West 38th Street Vestwell Inc. 5,881 8.5% 5/31/2021 RTTS Inc.  5,881
8 Loan Radisson Oakland N/A N/A N/A N/A N/A N/A
9 Loan CrossPoint Vantiv eCommerce, LLC 63,924 4.8% 12/31/2021 United States of America (GSA) - IRS 36,752

 

A-1-19

 

 

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

 

Mortgage Loan Number Property Flag Property Name Fourth Largest Tenant Name(9)(10)(11)(19) Fourth Largest Tenant Sq. Ft. Fourth Largest Tenant % of NRA Fourth Largest Tenant Exp. Date(2) Fifth Largest Tenant Name(9)(11)(19) Fifth Largest Tenant Sq. Ft.
10 Loan Norterra Apartments N/A N/A N/A N/A N/A N/A
11 Loan Eastmont Town Center Alameda Health System 52,454 10.1% 5/31/2028 Alameda County Behavioral Health 45,051
12 Loan Chewy Fulfillment Center N/A N/A N/A N/A N/A N/A
13 Loan California Industrial Portfolio N/A N/A N/A N/A N/A N/A
13.01 Property Carson Industrial N/A N/A N/A N/A N/A N/A
13.02 Property Fremont Industrial N/A N/A N/A N/A N/A N/A
13.03 Property Vernon Industrial N/A N/A N/A N/A N/A N/A
13.04 Property Oceanside Industrial N/A N/A N/A N/A N/A N/A
13.05 Property Van Nuys Industrial N/A N/A N/A N/A N/A N/A
13.06 Property Bakersfield Industrial N/A N/A N/A N/A N/A N/A
14 Loan DreamWorks Campus N/A N/A N/A N/A N/A N/A
15 Loan Daimler Building N/A N/A N/A N/A N/A N/A
16 Loan Embassy Suites Indianapolis North N/A N/A N/A N/A N/A N/A
17 Loan Westpark & NASA Various Various N/A Various Various Various
17.01 Property NASA Giddens Nation,L.P 9,113 5.7% 4/30/2026 Lakeside MRI & Diagnostic Center 4,510
17.02 Property Westpark Concourse Companies, LLC 2,678 2.4% 8/31/2020 Valentine Rodriguez 2,096
18 Loan Cane Island Loop N/A N/A N/A N/A N/A N/A
19 Loan Wakefield Commons KD Fitness, Inc. 6,088 3.7% 3/31/2023 Galaxy Fun Park 4,800
20 Loan Gymboree Distribution Center  N/A N/A N/A N/A N/A N/A
21 Loan Park Place at Florham Park Various Various N/A Various Various Various
21.01 Property 200 Park Place CCG Holdings, LLC - Clearview 12,254 7.6% 8/31/2021 Viner Finance 11,956
21.02 Property 230 Park Place N/A N/A N/A N/A N/A N/A
21.03 Property 220 Park Place Manufactuers & Traders Trust 7,399 10.9% 7/8/2022 Normandy FundSub Mgmt Co., LLC 6,290
21.04 Property 210 Park Place Wealth Continuum Group 5,815 10.1% 1/31/2021 Hyman Beck & Company, Inc. 2,105
22 Loan The IMG Building Flintkote Trust 13,495 5.8% 6/30/2028 North Coast Media 10,066
23 Loan Gravois Dillon Plaza Auto Zone 6,786 4.6% 6/30/2027 Jack in the Box 4,630
24 Loan Triyar Portfolio N/A N/A N/A N/A N/A N/A
24.01 Property McAllen N/A N/A N/A N/A N/A N/A
24.02 Property Baldwyn N/A N/A N/A N/A N/A N/A
24.03 Property Daytona N/A N/A N/A N/A N/A N/A
25 Loan Mira Loma Shopping Center Small Smiles of Reno 7,150 7.0% 11/30/2020 Hellfire Saloon 4,500
26 Loan 53 South 11th Street N/A N/A N/A N/A N/A N/A
27 Loan Suntree Office Tower Casis 7,928 10.7% 11/30/2018 UBS 6,669
28 Loan Paradise Marketplace Cosmic Comics 4,000 5.1% 6/30/2022 Absolute Dental 3,400
29 Loan Olde Lancaster Town Center Hyderabadi 3,478 8.1% 9/30/2024 The Little Gym 3,000
30 Loan 33 Nassau Avenue Mechanical East Co. 10,000 11.1% 7/31/2020 Blenderbox, Inc. 7,700
31 Loan Oak Manor Villas - Big Springs N/A N/A N/A N/A N/A N/A
32 Loan Bushwick Multifamily Portfolio N/A N/A N/A N/A N/A N/A
33 Loan Missoula Retail N/A N/A N/A N/A N/A N/A
34 Loan Holiday Inn Express Duncan N/A N/A N/A N/A N/A N/A
35 Loan El Presidio at Pinnacle Peak General Agent Center Corp  4,539 7.6% 3/31/2019 Anapol Schwartz PC 4,049
36 Loan Academy Sports & Outdoors N/A N/A N/A N/A N/A N/A
37 Loan Fairfield Inn - Tucson North N/A N/A N/A N/A N/A N/A
38 Loan Lynn Haven Cove N/A N/A N/A N/A N/A N/A
39 Loan Cobalt Storage - Milton N/A N/A N/A N/A N/A N/A
40 Loan Maple Valley Marketplace Hibbett Sporting Goods 6,185 5.9% 12/31/2019 CiCi's Pizza 5,927
41 Loan Cobalt Storage - Edgewood N/A N/A N/A N/A N/A N/A
42 Loan Comfort Inn - Camden N/A N/A N/A N/A N/A N/A
43 Loan A Storage Place - Magnolia N/A N/A N/A N/A N/A N/A

 

A-1-20

 

 

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

 

Mortgage Loan Number Property Flag Property Name Fifth Largest Tenant % of NRA Fifth Largest Tenant Exp. Date(2) Engineering Report Date Environmental Report Date (Phase I)(16)(17) Environmental Report Date (Phase II)(16)(17) Seismic Report Date Seismic PML %(20) Loan Purpose Engineering Reserve / Deferred Maintenance(13) Initial Tax Reserve Monthly Tax Reserve Initial Insurance Reserve
1 Loan Aspen Lake Office Portfolio N/A Various 1/11/2018 1/11/2018 N/A N/A N/A Refinance 181,469 513,302 171,101  
1.01 Property Aspen Lake One N/A N/A 1/11/2018 1/11/2018 N/A N/A N/A          
1.02 Property Tower of The Hills 2.8% 9/30/2018 1/11/2018 1/11/2018 N/A N/A N/A          
1.03 Property Tower Point N/A N/A 1/11/2018 1/11/2018 N/A N/A N/A          
2 Loan AFIN Portfolio  N/A Various Various Various N/A N/A N/A Recapitalization 101,926 832,502 355,956 203,509
2.01 Property Montecito Crossing 5.8% 2/28/2026 11/2/2017 11/2/2017 N/A N/A N/A          
2.02 Property Jefferson Commons 8.3% 5/31/2025 10/31/2017 11/1/2017 N/A N/A N/A          
2.03 Property Best on the Boulevard 4.9% 8/31/2020 11/4/2017 11/2/2017 N/A N/A N/A          
2.04 Property Northpark Center 3.6% 3/31/2020 11/2/2017 11/2/2017 N/A N/A N/A          
2.05 Property Anderson Station 5.0% 3/31/2022 11/1/2017 11/3/2017 N/A N/A N/A          
2.06 Property Cross Pointe Center 4.4% 7/31/2028 11/3/2017 11/3/2017 N/A N/A N/A          
2.07 Property San Pedro Crossing 6.5% 6/30/2022 11/2/2017 11/2/2017 N/A N/A N/A          
2.08 Property Riverbend Marketplace 2.5% 6/30/2020 10/30/2017 11/1/2017 N/A N/A N/A          
2.09 Property Shops at RiverGate South 5.4% 1/31/2026 11/6/2017 11/3/2017 N/A N/A N/A          
2.1 Property Centennial Plaza 2.3% 1/31/2019 11/6/2017 11/6/2017 N/A N/A N/A          
2.11 Property Shoppes of West Melbourne 5.4% 7/31/2025 11/3/2017 11/3/2017 N/A N/A N/A          
2.12 Property North Lakeland Plaza 1.1% 3/31/2020 11/1/2017 11/2/2017 N/A N/A N/A          
3 Loan Midwest Hotel Portfolio N/A N/A Various Various N/A N/A N/A Refinance 121,698 333,555 58,910 193,843
3.01 Property Hilton Garden Inn Joplin N/A N/A 1/16/2018 1/18/2018 N/A N/A N/A          
3.02 Property Hampton Inn Mount Vernon N/A N/A 1/14/2018 1/18/2018 N/A N/A N/A          
3.03 Property Hampton Inn Joplin N/A N/A 1/17/2018 1/18/2018 N/A N/A N/A          
3.04 Property Hampton Inn Anderson N/A N/A 1/17/2018 1/18/2018 N/A N/A N/A          
3.05 Property Hampton Inn Marion N/A N/A 1/16/2018 1/18/2018 N/A N/A N/A          
3.06 Property Fairfield Inn Joplin N/A N/A 1/13/2018 1/18/2018 N/A N/A N/A          
3.07 Property Fairfield Inn Indianapolis South N/A N/A 1/17/2018 1/16/2018 N/A N/A N/A          
3.08 Property Fairfield Inn St. Louis Collinsville N/A N/A 1/16/2018 1/18/2018 N/A N/A N/A          
4 Loan City Square and Clay Street 3.6% 9/30/2021 1/8/2018 1/8/2018 N/A 1/8/2018 19.0% Refinance 12,500   83,662 54,080
5 Loan ExchangeRight Net Leased Portfolio 20 N/A N/A Various Various Various Various Various Acquisition 17,835 111,935 44,282 3,549
5.01 Property Pick 'n Save - Grafton, WI N/A N/A 1/30/2018 1/31/2018 N/A N/A N/A          
5.02 Property BioLife Plasma Services LP N/A N/A 2/6/2018 2/6/2018 N/A 2/16/2018 5.0%          
5.03 Property Walgreens - Mobile, AL N/A N/A 2/7/2018 2/7/2018 N/A N/A N/A          
5.04 Property Tractor Supply - Tallahassee, FL N/A N/A 2/2/2018 2/7/2018 N/A N/A N/A          
5.05 Property Verizon Wireless - Columbia, SC N/A N/A 11/28/2017 12/6/2017 1/12/2018 N/A N/A          
5.06 Property Tractor Supply - Mobile, AL N/A N/A 2/7/2018 2/9/2018 N/A N/A N/A          
5.07 Property Fresenius Medical Care - Warren, OH N/A N/A 1/18/2018 1/18/2018 N/A N/A N/A          
5.08 Property Walgreens - Homewood, IL N/A N/A 2/2/2018 2/6/2018 N/A N/A N/A          
5.09 Property Advance Auto Parts - San Antonio, TX N/A N/A 1/31/2018 1/31/2018 N/A N/A N/A          
5.1 Property Advance Auto Parts - Humble, TX N/A N/A 2/6/2018 2/6/2018 N/A N/A N/A          
5.11 Property Dollar General - Copley, OH N/A N/A 2/1/2018 2/1/2018 N/A N/A N/A          
5.12 Property Advance Auto Parts - Columbus, OH N/A N/A 1/30/2018 1/30/2018 N/A N/A N/A          
5.13 Property Napa Auto Parts - Pekin, IL N/A N/A 12/13/2017 11/2/2017 N/A N/A N/A          
5.14 Property Dollar General - Toledo, OH N/A N/A 9/28/2017 9/28/2017 N/A N/A N/A          
5.15 Property Dollar General - Youngstown, OH N/A N/A 2/9/2018 2/12/2018 N/A N/A N/A          
5.16 Property Dollar General - Griffin, GA N/A N/A 1/30/2018 1/26/2018 N/A N/A N/A          
6 Loan The SoCal Portfolio N/A Various 12/8/2017 Various N/A 12/8/2017 Various Refinance 977,151   219,172  
6.01 Property Aliso Viejo Commerce Center 5.4% 8/31/2023 12/8/2017 12/15/2017 N/A 12/8/2017 10.0%          
6.02 Property Transpark Commerce 2.6% 8/31/2024 12/8/2017 12/7/2017 N/A 12/8/2017 15.0%          
6.03 Property Wimbledon 3.7% 4/30/2021 12/8/2017 12/8/2017 N/A 12/8/2017 11.0%          
6.04 Property Palmdale Place 4.8% 3/31/2023 12/8/2017 12/11/2017 N/A 12/8/2017 9.0%          
6.05 Property Sierra Gateway 3.6% 2/28/2019 12/8/2017 12/8/2017 N/A 12/8/2017 19.0%          
6.06 Property Fresno Industrial Center 4.7% 10/31/2022 12/8/2017 12/8/2017 N/A 12/8/2017 9.0%          
6.07 Property Upland Freeway  7.1% 11/30/2018 12/8/2017 12/8/2017 N/A 12/8/2017 13.0%          
6.08 Property Commerce Corporate Center 5.8% 7/31/2023 12/8/2017 12/8/2017 N/A 12/8/2017 16.0%          
6.09 Property Moreno Valley 3.7% 10/31/2021 12/8/2017 12/15/2017 N/A 12/8/2017 16.0%          
6.1 Property Airport One Office Park N/A N/A 12/8/2017 12/11/2017 N/A 12/8/2017 11.0%          
6.11 Property Colton Courtyard 3.0% 5/31/2018 12/8/2017 12/15/2017 N/A 12/8/2017 18.0%          
6.12 Property The Abbey Center 4.0% 8/31/2020 12/8/2017 12/8/2017 N/A 12/8/2017 13.0%          
6.13 Property Upland Commerce Center 5.5% 4/30/2024 12/8/2017 12/8/2017 N/A 12/8/2017 15.0%          
6.14 Property Diamond Bar 5.5% 5/31/2021 12/8/2017 12/14/2017 N/A 12/8/2017 12.0%          
6.15 Property Atlantic Plaza 6.6% 2/28/2023 12/8/2017 12/8/2017 N/A 12/8/2017 19.0%          
6.16 Property Ming Office Park 2.9% 11/30/2020 12/8/2017 12/8/2017 N/A 12/8/2017 11.0%          
6.17 Property 10th Street Commerce Center 3.1% 12/31/2021 12/8/2017 12/15/2017 N/A 12/8/2017 10.0%          
6.18 Property Cityview Plaza 2.9% 4/30/2022 12/8/2017 12/6/2017 N/A 12/8/2017 11.0%          
6.19 Property Garden Grove Town Center N/A N/A 12/8/2017 12/6/2017 N/A 12/8/2017 14.0%          
6.2 Property 30th Street Commerce Center 4.2% 10/31/2018 12/8/2017 12/15/2017 N/A 12/8/2017 15.0%          
6.21 Property Mt. Vernon Commerce Center 6.5% 7/31/2022 12/8/2017 12/8/2017 N/A 12/8/2017 16.0%          
6.22 Property Anaheim Stadium Industrial N/A N/A 12/8/2017 12/6/2017 N/A 12/8/2017 15.0%          
6.23 Property 25th Street Commerce Center N/A N/A 12/8/2017 12/6/2017 N/A 12/8/2017 15.0%          
6.24 Property Fresno Airport 3.1% 2/28/2020 12/8/2017 12/8/2017 N/A 12/8/2017 3.0%          
7 Loan 22 West 38th Street 8.5% 6/30/2023 1/4/2018 1/18/2018 N/A N/A N/A Refinance   131,473 32,868 39,241
8 Loan Radisson Oakland N/A N/A 1/18/2018 1/20/2018 N/A 1/17/2018 19.0% Refinance   41,267 13,756 29,448
9 Loan CrossPoint 2.8% 8/14/2026 10/6/2017 11/10/2017 N/A N/A N/A Acquisition   240,000 240,000  

 

A-1-21

 

 

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

 

Mortgage Loan Number Property Flag Property Name Fifth Largest Tenant % of NRA Fifth Largest Tenant Exp. Date(2) Engineering Report Date Environmental Report Date (Phase I)(16)(17) Environmental Report Date (Phase II)(16)(17) Seismic Report Date Seismic PML %(20) Loan Purpose Engineering Reserve / Deferred Maintenance(13) Initial Tax Reserve Monthly Tax Reserve Initial Insurance Reserve
10 Loan Norterra Apartments N/A N/A 1/18/2018 1/19/2018 N/A N/A N/A Acquisition   30,535 30,535 45,410
11 Loan Eastmont Town Center 8.7% 2/28/2021 1/31/2018 1/22/2018 N/A 1/29/2018 18.0% Refinance     93,111 17,682
12 Loan Chewy Fulfillment Center N/A N/A 2/9/2018 2/9/2018 N/A N/A N/A Refinance     54,225  
13 Loan California Industrial Portfolio N/A N/A 5/23/2017 12/13/2017 N/A 12/11/2017 Various Acquisition        
13.01 Property Carson Industrial N/A N/A 5/23/2017 12/13/2017 N/A 12/11/2017 15.0%          
13.02 Property Fremont Industrial N/A N/A 5/23/2017 12/13/2017 N/A 12/11/2017 19.0%          
13.03 Property Vernon Industrial N/A N/A 5/23/2017 12/13/2017 N/A 12/11/2017 15.0%          
13.04 Property Oceanside Industrial N/A N/A 5/23/2017 12/13/2017 N/A 12/11/2017 14.0%          
13.05 Property Van Nuys Industrial N/A N/A 5/23/2017 12/13/2017 N/A 12/11/2017 19.0%          
13.06 Property Bakersfield Industrial N/A N/A 5/23/2017 12/13/2017 N/A 12/11/2017 11.0%          
14 Loan DreamWorks Campus N/A N/A 9/15/2017 9/22/2017 N/A 9/19/2017 10.0% Acquisition   53,091    
15 Loan Daimler Building N/A N/A 1/12/2018 1/12/2018 N/A N/A N/A Acquisition        
16 Loan Embassy Suites Indianapolis North N/A N/A 11/7/2017 11/7/2017 N/A N/A N/A Acquisition 30,333 123,993 24,799 45,785
17 Loan Westpark & NASA N/A Various Various Various N/A N/A N/A Refinance   46,093 23,046 11,578
17.01 Property NASA 2.8% 4/30/2023 11/15/2017 11/15/2017 N/A N/A N/A          
17.02 Property Westpark 1.9% 8/31/2022 12/19/2017 12/20/2017 N/A N/A N/A          
18 Loan Cane Island Loop N/A N/A 12/5/2017 12/5/2017 N/A N/A N/A Acquisition   84,309 28,103 8,738
19 Loan Wakefield Commons 2.9% 1/7/2023 1/15/2018 1/10/2018 N/A N/A N/A Refinance 95,406 65,435 20,773 16,015
20 Loan Gymboree Distribution Center  N/A N/A 1/11/2018 1/11/2018 N/A 1/10/2018 8.0% Refinance        
21 Loan Park Place at Florham Park N/A Various Various 12/8/2017 N/A N/A N/A Refinance 37,500 168,292 64,728 29,273
21.01 Property 200 Park Place 7.4% 11/30/2028 12/11/2017 12/8/2017 N/A N/A N/A          
21.02 Property 230 Park Place N/A N/A 12/11/2017 12/8/2017 N/A N/A N/A          
21.03 Property 220 Park Place 9.2% 5/11/2019 12/11/2017 12/8/2017 N/A N/A N/A          
21.04 Property 210 Park Place 3.6% 7/31/2018 12/8/2017 12/8/2017 N/A N/A N/A          
22 Loan The IMG Building 4.3% 6/30/2022 12/7/2017 12/5/2017 N/A N/A N/A Refinance 19,800   25,889 67,840
23 Loan Gravois Dillon Plaza 3.1% 11/30/2024 12/1/2017 11/27/2017 N/A N/A N/A Refinance   50,179 25,090 13,309
24 Loan Triyar Portfolio N/A N/A 1/10/2018 1/11/2018 N/A N/A N/A Acquisition 15,188 63,503 21,168 43,345
24.01 Property McAllen N/A N/A 1/10/2018 1/11/2018 N/A N/A N/A          
24.02 Property Baldwyn N/A N/A 1/10/2018 1/11/2018 N/A N/A N/A          
24.03 Property Daytona N/A N/A 1/10/2018 1/11/2018 N/A N/A N/A          
25 Loan Mira Loma Shopping Center 4.4% 5/31/2021 1/25/2018 1/23/2018 N/A 1/23/2018 14.0% Acquisition 115,825 9,742 9,742 4,234
26 Loan 53 South 11th Street N/A N/A 12/22/2017 1/29/2018 8/24/2017 N/A N/A Refinance 19,203 57,914 19,305 11,786
27 Loan Suntree Office Tower 9.0% 10/31/2028 12/15/2017 12/14/2017 N/A N/A N/A Refinance 3,875 43,426 10,857 20,992
28 Loan Paradise Marketplace 4.4% 11/30/2022 1/22/2018 1/23/2018 N/A N/A N/A Acquisition 312,813 5,534 5,534 3,312
29 Loan Olde Lancaster Town Center 7.0% 7/7/2019 10/25/2017 10/26/2017 N/A N/A N/A Recapitalization   97,220 13,889 7,266
30 Loan 33 Nassau Avenue 8.6% 3/31/2023 12/8/2017 2/26/2018 1/31/2018 N/A N/A Refinance 4,313 56,600 6,289 9,618
31 Loan Oak Manor Villas - Big Springs N/A N/A 1/10/2018 12/19/2017 N/A N/A N/A Refinance   31,454 15,727 3,365
32 Loan Bushwick Multifamily Portfolio N/A N/A 1/8/2018 1/8/2018 N/A N/A N/A Refinance   2,900 2,900 3,738
33 Loan Missoula Retail N/A N/A 11/16/2017 11/20/2017 N/A 11/20/2017 6.0% Refinance 12,043 33,935 7,377 6,720
34 Loan Holiday Inn Express Duncan N/A N/A 1/9/2018 1/10/2018 N/A N/A N/A Refinance   17,511 4,378 25,772
35 Loan El Presidio at Pinnacle Peak 6.8% 10/31/2021 1/12/2018 1/12/2018 N/A N/A N/A Acquisition 64,554 25,172 8,391 4,500
36 Loan Academy Sports & Outdoors N/A N/A 12/18/2017 12/18/2017 N/A N/A N/A Acquisition        
37 Loan Fairfield Inn - Tucson North N/A N/A 11/20/2017 11/21/2017 N/A N/A N/A Refinance   10,854 10,854 1,983
38 Loan Lynn Haven Cove N/A N/A 12/22/2017 12/27/2017 N/A N/A N/A Refinance   31,943 7,986 24,433
39 Loan Cobalt Storage - Milton N/A N/A 12/28/2017 12/28/2017 N/A 1/2/2018 9.0% Refinance     4,162 2,128
40 Loan Maple Valley Marketplace 5.7% 5/31/2021 12/21/2017 12/21/2017 N/A N/A N/A Refinance   27,957 5,591  
41 Loan Cobalt Storage - Edgewood N/A N/A 1/2/2018 12/28/2017 N/A 1/2/2018 9.0% Refinance     4,957 4,602
42 Loan Comfort Inn - Camden N/A N/A 1/8/2018 1/8/2018 N/A N/A N/A Refinance 7,500 15,693 2,378 14,394
43 Loan A Storage Place - Magnolia N/A N/A 11/27/2017 11/27/2017 N/A 12/4/2017 8.0% Refinance   20,914 3,486  

 

A-1-22

 

 

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

 

Mortgage Loan Number Property Flag Property Name Monthly Insurance Reserve Initial Replacement Reserve(13) Monthly Replacement Reserve(13)(15)
1 Loan Aspen Lake Office Portfolio     6,360
1.01 Property Aspen Lake One      
1.02 Property Tower of The Hills      
1.03 Property Tower Point      
2 Loan AFIN Portfolio  43,761    
2.01 Property Montecito Crossing      
2.02 Property Jefferson Commons      
2.03 Property Best on the Boulevard      
2.04 Property Northpark Center      
2.05 Property Anderson Station      
2.06 Property Cross Pointe Center      
2.07 Property San Pedro Crossing      
2.08 Property Riverbend Marketplace      
2.09 Property Shops at RiverGate South      
2.1 Property Centennial Plaza      
2.11 Property Shoppes of West Melbourne      
2.12 Property North Lakeland Plaza      
3 Loan Midwest Hotel Portfolio 19,449   61,308
3.01 Property Hilton Garden Inn Joplin      
3.02 Property Hampton Inn Mount Vernon      
3.03 Property Hampton Inn Joplin      
3.04 Property Hampton Inn Anderson      
3.05 Property Hampton Inn Marion      
3.06 Property Fairfield Inn Joplin      
3.07 Property Fairfield Inn Indianapolis South      
3.08 Property Fairfield Inn St. Louis Collinsville      
4 Loan City Square and Clay Street 9,013   7,512
5 Loan ExchangeRight Net Leased Portfolio 20 3,549 57,416 1,994
5.01 Property Pick 'n Save - Grafton, WI      
5.02 Property BioLife Plasma Services LP      
5.03 Property Walgreens - Mobile, AL      
5.04 Property Tractor Supply - Tallahassee, FL      
5.05 Property Verizon Wireless - Columbia, SC      
5.06 Property Tractor Supply - Mobile, AL      
5.07 Property Fresenius Medical Care - Warren, OH      
5.08 Property Walgreens - Homewood, IL      
5.09 Property Advance Auto Parts - San Antonio, TX      
5.1 Property Advance Auto Parts - Humble, TX      
5.11 Property Dollar General - Copley, OH      
5.12 Property Advance Auto Parts - Columbus, OH      
5.13 Property Napa Auto Parts - Pekin, IL      
5.14 Property Dollar General - Toledo, OH      
5.15 Property Dollar General - Youngstown, OH      
5.16 Property Dollar General - Griffin, GA      
6 Loan The SoCal Portfolio     35,400
6.01 Property Aliso Viejo Commerce Center      
6.02 Property Transpark Commerce      
6.03 Property Wimbledon      
6.04 Property Palmdale Place      
6.05 Property Sierra Gateway      
6.06 Property Fresno Industrial Center      
6.07 Property Upland Freeway       
6.08 Property Commerce Corporate Center      
6.09 Property Moreno Valley      
6.1 Property Airport One Office Park      
6.11 Property Colton Courtyard      
6.12 Property The Abbey Center      
6.13 Property Upland Commerce Center      
6.14 Property Diamond Bar      
6.15 Property Atlantic Plaza      
6.16 Property Ming Office Park      
6.17 Property 10th Street Commerce Center      
6.18 Property Cityview Plaza      
6.19 Property Garden Grove Town Center      
6.2 Property 30th Street Commerce Center      
6.21 Property Mt. Vernon Commerce Center      
6.22 Property Anaheim Stadium Industrial      
6.23 Property 25th Street Commerce Center      
6.24 Property Fresno Airport      
7 Loan 22 West 38th Street 4,360   863
8 Loan Radisson Oakland 5,890   1/12 of 2% of gross revenue in years 1 and 2, 3.0% of gross revenue in year 3 and 4.0% of gross revenue thereafter
9 Loan CrossPoint     18,703

 

A-1-23

 

 

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

 

Mortgage Loan Number Property Flag Property Name Monthly Insurance Reserve Initial Replacement Reserve(13) Monthly Replacement Reserve(13)(15)
10 Loan Norterra Apartments 11,352 213,000  
11 Loan Eastmont Town Center 16,840   8,674
12 Loan Chewy Fulfillment Center   566,502 On each Payment Date beginning March 1, 2019, Borrower will remit to Lender 1/12 of the of the product by multiplying $0.03 by the aggregate number of rentable square feet in the properties initially equal to $1,529
13 Loan California Industrial Portfolio      
13.01 Property Carson Industrial      
13.02 Property Fremont Industrial      
13.03 Property Vernon Industrial      
13.04 Property Oceanside Industrial      
13.05 Property Van Nuys Industrial      
13.06 Property Bakersfield Industrial      
14 Loan DreamWorks Campus      
15 Loan Daimler Building      
16 Loan Embassy Suites Indianapolis North 4,744   At closing, Borrower established a monthly Lender-controlled reserve account for FF&E expenditures in the amount equal to 1/12 of 1.0% of annual gross revenues for the first year of the Loan term initially estimated to be $7,335, 1/12 of 2.0% of annual gross revenues for the second year of the Loan term (commencing on the thirteenth (13th) payment date), 1/12 of 3.0% of annual gross revenues for the third year of the Loan term (commencing on the twenty-fifth (25th) payment date) and 1/12 of 4.0% of annual gross revenues thereafter (commencing on the thirty-seventh (37th) payment date)
17 Loan Westpark & NASA 2,895   4,521
17.01 Property NASA      
17.02 Property Westpark      
18 Loan Cane Island Loop 2,913 80,000 2,075
19 Loan Wakefield Commons 1,525   2,605
20 Loan Gymboree Distribution Center       
21 Loan Park Place at Florham Park 4,435   5,906
21.01 Property 200 Park Place      
21.02 Property 230 Park Place      
21.03 Property 220 Park Place      
21.04 Property 210 Park Place      
22 Loan The IMG Building     3,882
23 Loan Gravois Dillon Plaza 2,662   1,851
24 Loan Triyar Portfolio 8,669   5,151
24.01 Property McAllen      
24.02 Property Baldwyn      
24.03 Property Daytona      
25 Loan Mira Loma Shopping Center 4,234   1,713
26 Loan 53 South 11th Street 1,964   740
27 Loan Suntree Office Tower 2,999   1,537
28 Loan Paradise Marketplace 1,656   1,625
29 Loan Olde Lancaster Town Center 1,453   538
30 Loan 33 Nassau Avenue 2,496    
31 Loan Oak Manor Villas - Big Springs 3,365   1,500
32 Loan Bushwick Multifamily Portfolio 534 12,000  
33 Loan Missoula Retail 1,200   590
34 Loan Holiday Inn Express Duncan 2,864   9,089
35 Loan El Presidio at Pinnacle Peak 500   991
36 Loan Academy Sports & Outdoors     901
37 Loan Fairfield Inn - Tucson North 1,983   1/12 of 4% of gross revenue
38 Loan Lynn Haven Cove 4,072 300,000 3,330
39 Loan Cobalt Storage - Milton 591   634
40 Loan Maple Valley Marketplace     1,310
41 Loan Cobalt Storage - Edgewood 606   660
42 Loan Comfort Inn - Camden 2,181   6,362
43 Loan A Storage Place - Magnolia      

 

A-1-24

 

 

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

 

Mortgage Loan Number Property Flag Property Name Replacement Reserve Cap Initial TI/LC Reserve Monthly TI/LC Reserve(15) TI/LC Reserve Cap(15)
1 Loan Aspen Lake Office Portfolio N/A 2,500,000   N/A
1.01 Property Aspen Lake One        
1.02 Property Tower of The Hills        
1.03 Property Tower Point        
2 Loan AFIN Portfolio  N/A 798,196   N/A
2.01 Property Montecito Crossing        
2.02 Property Jefferson Commons        
2.03 Property Best on the Boulevard        
2.04 Property Northpark Center        
2.05 Property Anderson Station        
2.06 Property Cross Pointe Center        
2.07 Property San Pedro Crossing        
2.08 Property Riverbend Marketplace        
2.09 Property Shops at RiverGate South        
2.1 Property Centennial Plaza        
2.11 Property Shoppes of West Melbourne        
2.12 Property North Lakeland Plaza        
3 Loan Midwest Hotel Portfolio N/A     N/A
3.01 Property Hilton Garden Inn Joplin        
3.02 Property Hampton Inn Mount Vernon        
3.03 Property Hampton Inn Joplin        
3.04 Property Hampton Inn Anderson        
3.05 Property Hampton Inn Marion        
3.06 Property Fairfield Inn Joplin        
3.07 Property Fairfield Inn Indianapolis South        
3.08 Property Fairfield Inn St. Louis Collinsville        
4 Loan City Square and Clay Street 450,868 2,000,000   2,000,000
5 Loan ExchangeRight Net Leased Portfolio 20 N/A 900,000   N/A
5.01 Property Pick 'n Save - Grafton, WI        
5.02 Property BioLife Plasma Services LP        
5.03 Property Walgreens - Mobile, AL        
5.04 Property Tractor Supply - Tallahassee, FL        
5.05 Property Verizon Wireless - Columbia, SC        
5.06 Property Tractor Supply - Mobile, AL        
5.07 Property Fresenius Medical Care - Warren, OH        
5.08 Property Walgreens - Homewood, IL        
5.09 Property Advance Auto Parts - San Antonio, TX        
5.1 Property Advance Auto Parts - Humble, TX        
5.11 Property Dollar General - Copley, OH        
5.12 Property Advance Auto Parts - Columbus, OH        
5.13 Property Napa Auto Parts - Pekin, IL        
5.14 Property Dollar General - Toledo, OH        
5.15 Property Dollar General - Youngstown, OH        
5.16 Property Dollar General - Griffin, GA        
6 Loan The SoCal Portfolio 1,000,000 8,000,000 228,586 (i) 5,000,000 through and including 2/6/2023 payment date; (ii) 2,000,000 from and after 3/6/2023 payment date
6.01 Property Aliso Viejo Commerce Center        
6.02 Property Transpark Commerce        
6.03 Property Wimbledon        
6.04 Property Palmdale Place        
6.05 Property Sierra Gateway        
6.06 Property Fresno Industrial Center        
6.07 Property Upland Freeway         
6.08 Property Commerce Corporate Center        
6.09 Property Moreno Valley        
6.1 Property Airport One Office Park        
6.11 Property Colton Courtyard        
6.12 Property The Abbey Center        
6.13 Property Upland Commerce Center        
6.14 Property Diamond Bar        
6.15 Property Atlantic Plaza        
6.16 Property Ming Office Park        
6.17 Property 10th Street Commerce Center        
6.18 Property Cityview Plaza        
6.19 Property Garden Grove Town Center        
6.2 Property 30th Street Commerce Center        
6.21 Property Mt. Vernon Commerce Center        
6.22 Property Anaheim Stadium Industrial        
6.23 Property 25th Street Commerce Center        
6.24 Property Fresno Airport        
7 Loan 22 West 38th Street 31,062   5,764 207,428
8 Loan Radisson Oakland       N/A
9 Loan CrossPoint N/A   110,021 3,960,762

 

A-1-25

 

 

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

 

Mortgage Loan Number Property Flag Property Name Replacement Reserve Cap Initial TI/LC Reserve Monthly TI/LC Reserve(15) TI/LC Reserve Cap(15)
10 Loan Norterra Apartments N/A     N/A
11 Loan Eastmont Town Center N/A 1,000,000 $66,667 on or prior to 4/6/2021; $54,210 thereafter 2,750,000
12 Loan Chewy Fulfillment Center N/A   10,076 N/A
13 Loan California Industrial Portfolio N/A     N/A
13.01 Property Carson Industrial        
13.02 Property Fremont Industrial        
13.03 Property Vernon Industrial        
13.04 Property Oceanside Industrial        
13.05 Property Van Nuys Industrial        
13.06 Property Bakersfield Industrial        
14 Loan DreamWorks Campus N/A     N/A
15 Loan Daimler Building N/A     N/A
16 Loan Embassy Suites Indianapolis North N/A     N/A
17 Loan Westpark & NASA 108,496 600,600 11,302 725,000, effective upon the occurrence of the initial SAIC Renewal Event or SAIC Re-tenanting Event, $406,859.00
17.01 Property NASA        
17.02 Property Westpark        
18 Loan Cane Island Loop       N/A
19 Loan Wakefield Commons N/A 100,000 10,283 300,000
20 Loan Gymboree Distribution Center  N/A     N/A
21 Loan Park Place at Florham Park N/A   44,298 2,000,000
21.01 Property 200 Park Place        
21.02 Property 230 Park Place        
21.03 Property 220 Park Place        
21.04 Property 210 Park Place        
22 Loan The IMG Building N/A 300,000 24,261 N/A
23 Loan Gravois Dillon Plaza 66,650   12,343 222,165
24 Loan Triyar Portfolio     10,302 600,000
24.01 Property McAllen        
24.02 Property Baldwyn        
24.03 Property Daytona        
25 Loan Mira Loma Shopping Center 61,669 100,000 5,139 408,346
26 Loan 53 South 11th Street N/A   563 N/A
27 Loan Suntree Office Tower 92,236 250,000 6,149 500,000
28 Loan Paradise Marketplace N/A   26,000 500,000
29 Loan Olde Lancaster Town Center     3,587 N/A
30 Loan 33 Nassau Avenue N/A     N/A
31 Loan Oak Manor Villas - Big Springs 90,000     N/A
32 Loan Bushwick Multifamily Portfolio N/A     N/A
33 Loan Missoula Retail N/A   2,360 N/A
34 Loan Holiday Inn Express Duncan N/A     N/A
35 Loan El Presidio at Pinnacle Peak     3,667 250,000
36 Loan Academy Sports & Outdoors 32,443     N/A
37 Loan Fairfield Inn - Tucson North       N/A
38 Loan Lynn Haven Cove N/A     N/A
39 Loan Cobalt Storage - Milton 22,031     N/A
40 Loan Maple Valley Marketplace N/A 250,000 3,494 N/A
41 Loan Cobalt Storage - Edgewood 17,243     N/A
42 Loan Comfort Inn - Camden N/A     N/A
43 Loan A Storage Place - Magnolia 23,369     N/A

 

A-1-26

 

 

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

 

Mortgage Loan Number Property Flag Property Name Other Reserve Reserve Description(12)(13)(14) Initial Other Reserve(12)(14)
1 Loan Aspen Lake Office Portfolio Tower Point Work Funds ($1,000,000); Tenant Free Rent Funds ($12,904); Landlord Obligations Holdback Reserve Funds ($1,881,963.64) 2,894,868
1.01 Property Aspen Lake One    
1.02 Property Tower of The Hills    
1.03 Property Tower Point    
2 Loan AFIN Portfolio  Free Rent/Advance Rent Reserve ($154,430); Environmental Reserve ($9,827) 164,257
2.01 Property Montecito Crossing    
2.02 Property Jefferson Commons    
2.03 Property Best on the Boulevard    
2.04 Property Northpark Center    
2.05 Property Anderson Station    
2.06 Property Cross Pointe Center    
2.07 Property San Pedro Crossing    
2.08 Property Riverbend Marketplace    
2.09 Property Shops at RiverGate South    
2.1 Property Centennial Plaza    
2.11 Property Shoppes of West Melbourne    
2.12 Property North Lakeland Plaza    
3 Loan Midwest Hotel Portfolio Additional Franchise Reserve ($82,500); PIP Reserve ($4,598,885) 4,681,385
3.01 Property Hilton Garden Inn Joplin    
3.02 Property Hampton Inn Mount Vernon    
3.03 Property Hampton Inn Joplin    
3.04 Property Hampton Inn Anderson    
3.05 Property Hampton Inn Marion    
3.06 Property Fairfield Inn Joplin    
3.07 Property Fairfield Inn Indianapolis South    
3.08 Property Fairfield Inn St. Louis Collinsville    
4 Loan City Square and Clay Street Free Rent Reserve ($812,214); Outstanding Earmarked Rollover Deposit ($1,452,227); Litigation Funds ($300,000) 2,564,441
5 Loan ExchangeRight Net Leased Portfolio 20 N/A  
5.01 Property Pick 'n Save - Grafton, WI    
5.02 Property BioLife Plasma Services LP    
5.03 Property Walgreens - Mobile, AL    
5.04 Property Tractor Supply - Tallahassee, FL    
5.05 Property Verizon Wireless - Columbia, SC    
5.06 Property Tractor Supply - Mobile, AL    
5.07 Property Fresenius Medical Care - Warren, OH    
5.08 Property Walgreens - Homewood, IL    
5.09 Property Advance Auto Parts - San Antonio, TX    
5.1 Property Advance Auto Parts - Humble, TX    
5.11 Property Dollar General - Copley, OH    
5.12 Property Advance Auto Parts - Columbus, OH    
5.13 Property Napa Auto Parts - Pekin, IL    
5.14 Property Dollar General - Toledo, OH    
5.15 Property Dollar General - Youngstown, OH    
5.16 Property Dollar General - Griffin, GA    
6 Loan The SoCal Portfolio Outstanding TI/LC Obligations Reserve (Upfront: $1,559,061); Free Rent Reserve (Upfront: $1,107,960); Ground Lease Extension Reserve (Upfront: $1,000,000); Ground Lease Reserve (Upfront: $219,743) 3,886,764
6.01 Property Aliso Viejo Commerce Center    
6.02 Property Transpark Commerce    
6.03 Property Wimbledon    
6.04 Property Palmdale Place    
6.05 Property Sierra Gateway    
6.06 Property Fresno Industrial Center    
6.07 Property Upland Freeway     
6.08 Property Commerce Corporate Center    
6.09 Property Moreno Valley    
6.1 Property Airport One Office Park    
6.11 Property Colton Courtyard    
6.12 Property The Abbey Center    
6.13 Property Upland Commerce Center    
6.14 Property Diamond Bar    
6.15 Property Atlantic Plaza    
6.16 Property Ming Office Park    
6.17 Property 10th Street Commerce Center    
6.18 Property Cityview Plaza    
6.19 Property Garden Grove Town Center    
6.2 Property 30th Street Commerce Center    
6.21 Property Mt. Vernon Commerce Center    
6.22 Property Anaheim Stadium Industrial    
6.23 Property 25th Street Commerce Center    
6.24 Property Fresno Airport    
7 Loan 22 West 38th Street Outstanding TI/LC Reserve ($812,446); Free Rent Reserve ($713,119); Payment Reserve ($148,270.69) 1,673,836
8 Loan Radisson Oakland Upfront Seasonality Reserve 30,000
9 Loan CrossPoint Free Rent Reserve 6,500,000

 

A-1-27

 

 

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

 

Mortgage Loan Number Property Flag Property Name Other Reserve Reserve Description(12)(13)(14) Initial Other Reserve(12)(14)
10 Loan Norterra Apartments Replacement Reserve 213,000
11 Loan Eastmont Town Center Center for Elders Independence TCARP Deposit ($974,669); Unfunded TI/LC Deposit ($655,675); Free Rent Reserve ($200,874) 1,831,218
12 Loan Chewy Fulfillment Center Carry Reserve 2,256,310
13 Loan California Industrial Portfolio N/A  
13.01 Property Carson Industrial    
13.02 Property Fremont Industrial    
13.03 Property Vernon Industrial    
13.04 Property Oceanside Industrial    
13.05 Property Van Nuys Industrial    
13.06 Property Bakersfield Industrial    
14 Loan DreamWorks Campus Payment Reserve 562,887
15 Loan Daimler Building Unfunded Obligations Funds 2,852,788
16 Loan Embassy Suites Indianapolis North PIP Reserve ($2,085,976); Seasonality Reserve ($50,000) 2,135,976
17 Loan Westpark & NASA Upfront Rollover Expenses ($112,750); Rent Abatement ($626,245) 738,995
17.01 Property NASA    
17.02 Property Westpark    
18 Loan Cane Island Loop Condominium Common Charge Account 44,322
19 Loan Wakefield Commons KD Fitness Funds 125,000
20 Loan Gymboree Distribution Center  N/A  
21 Loan Park Place at Florham Park Tenant Obligation Funds 5,044,401
21.01 Property 200 Park Place    
21.02 Property 230 Park Place    
21.03 Property 220 Park Place    
21.04 Property 210 Park Place    
22 Loan The IMG Building Unfunded Obligations Funds ($163,614); Manager Reserve ($343,796) 507,410
23 Loan Gravois Dillon Plaza Free Rent Reserve 31,564
24 Loan Triyar Portfolio Baldwyn Property Roof Reserve ($1,156,000; Am-Mex Construction Allowance ($53,350); Proquest Rent Reserve ($38,850) 1,248,200
24.01 Property McAllen    
24.02 Property Baldwyn    
24.03 Property Daytona    
25 Loan Mira Loma Shopping Center Environmental Remediation Reserve 1,025,000
26 Loan 53 South 11th Street N/A  
27 Loan Suntree Office Tower Outstanding TI/LC's ($213,363); Free Rent/Advance Rent Reserve ($144,753)  358,116
28 Loan Paradise Marketplace Environmental Reserve 29,506
29 Loan Olde Lancaster Town Center Outstanding TI/LC ($142,165); Free Rent Reserve ($75,115) 217,280
30 Loan 33 Nassau Avenue Groundwater Remediation Reserve ($77,225); Violations Reserve ($19,375) 96,600
31 Loan Oak Manor Villas - Big Springs N/A  
32 Loan Bushwick Multifamily Portfolio N/A  
33 Loan Missoula Retail N/A  
34 Loan Holiday Inn Express Duncan N/A  
35 Loan El Presidio at Pinnacle Peak Heat Pump Reserve ($370,000); Abatement Reserve ($39,889.46); Tenant Prepayment Reserve ($16,744.37) 426,634
36 Loan Academy Sports & Outdoors N/A  
37 Loan Fairfield Inn - Tucson North Upfront Franchise Fees ($25,000); Upfront Seasonability Reserve ($125,000); Payment Reserve ($63,961.71); PIP Reserve ($57,500) 271,462
38 Loan Lynn Haven Cove N/A  
39 Loan Cobalt Storage - Milton N/A  
40 Loan Maple Valley Marketplace N/A  
41 Loan Cobalt Storage - Edgewood N/A  
42 Loan Comfort Inn - Camden PIP Funds 43,750
43 Loan A Storage Place - Magnolia N/A  

 

A-1-28

 

 

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

 

Mortgage Loan Number Property Flag Property Name Monthly Other Reserve(13)(14)
1 Loan Aspen Lake Office Portfolio  
1.01 Property Aspen Lake One  
1.02 Property Tower of The Hills  
1.03 Property Tower Point  
2 Loan AFIN Portfolio   
2.01 Property Montecito Crossing  
2.02 Property Jefferson Commons  
2.03 Property Best on the Boulevard  
2.04 Property Northpark Center  
2.05 Property Anderson Station  
2.06 Property Cross Pointe Center  
2.07 Property San Pedro Crossing  
2.08 Property Riverbend Marketplace  
2.09 Property Shops at RiverGate South  
2.1 Property Centennial Plaza  
2.11 Property Shoppes of West Melbourne  
2.12 Property North Lakeland Plaza  
3 Loan Midwest Hotel Portfolio Borrower shall make deposits to the Seasonality Reserve Account as follows: (i) on each Monthly Payment Date during the Seasonality Replenishment Period from April, 2018 through and including the Monthly Payment Date in November, 2018, Borrower shall deposit with Lender an amount equal to the $52,033.12, and (ii) on each Monthly Payment Date occurring during the Seasonality Replenishment Period beginning in April, 2019, Borrower shall deposit with Lender an amount equal to the then-applicable Seasonality Replenishment Deposit.
3.01 Property Hilton Garden Inn Joplin  
3.02 Property Hampton Inn Mount Vernon  
3.03 Property Hampton Inn Joplin  
3.04 Property Hampton Inn Anderson  
3.05 Property Hampton Inn Marion  
3.06 Property Fairfield Inn Joplin  
3.07 Property Fairfield Inn Indianapolis South  
3.08 Property Fairfield Inn St. Louis Collinsville  
4 Loan City Square and Clay Street  
5 Loan ExchangeRight Net Leased Portfolio 20  
5.01 Property Pick 'n Save - Grafton, WI  
5.02 Property BioLife Plasma Services LP  
5.03 Property Walgreens - Mobile, AL  
5.04 Property Tractor Supply - Tallahassee, FL  
5.05 Property Verizon Wireless - Columbia, SC  
5.06 Property Tractor Supply - Mobile, AL  
5.07 Property Fresenius Medical Care - Warren, OH  
5.08 Property Walgreens - Homewood, IL  
5.09 Property Advance Auto Parts - San Antonio, TX  
5.1 Property Advance Auto Parts - Humble, TX  
5.11 Property Dollar General - Copley, OH  
5.12 Property Advance Auto Parts - Columbus, OH  
5.13 Property Napa Auto Parts - Pekin, IL  
5.14 Property Dollar General - Toledo, OH  
5.15 Property Dollar General - Youngstown, OH  
5.16 Property Dollar General - Griffin, GA  
6 Loan The SoCal Portfolio 109,872
6.01 Property Aliso Viejo Commerce Center  
6.02 Property Transpark Commerce  
6.03 Property Wimbledon  
6.04 Property Palmdale Place  
6.05 Property Sierra Gateway  
6.06 Property Fresno Industrial Center  
6.07 Property Upland Freeway   
6.08 Property Commerce Corporate Center  
6.09 Property Moreno Valley  
6.1 Property Airport One Office Park  
6.11 Property Colton Courtyard  
6.12 Property The Abbey Center  
6.13 Property Upland Commerce Center  
6.14 Property Diamond Bar  
6.15 Property Atlantic Plaza  
6.16 Property Ming Office Park  
6.17 Property 10th Street Commerce Center  
6.18 Property Cityview Plaza  
6.19 Property Garden Grove Town Center  
6.2 Property 30th Street Commerce Center  
6.21 Property Mt. Vernon Commerce Center  
6.22 Property Anaheim Stadium Industrial  
6.23 Property 25th Street Commerce Center  
6.24 Property Fresno Airport  
7 Loan 22 West 38th Street  
8 Loan Radisson Oakland  
9 Loan CrossPoint  

 

A-1-29

 

 

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

 

Mortgage Loan Number Property Flag Property Name Monthly Other Reserve(13)(14)
10 Loan Norterra Apartments  
11 Loan Eastmont Town Center  
12 Loan Chewy Fulfillment Center  
13 Loan California Industrial Portfolio  
13.01 Property Carson Industrial  
13.02 Property Fremont Industrial  
13.03 Property Vernon Industrial  
13.04 Property Oceanside Industrial  
13.05 Property Van Nuys Industrial  
13.06 Property Bakersfield Industrial  
14 Loan DreamWorks Campus  
15 Loan Daimler Building  
16 Loan Embassy Suites Indianapolis North  
17 Loan Westpark & NASA  
17.01 Property NASA  
17.02 Property Westpark  
18 Loan Cane Island Loop 44,322
19 Loan Wakefield Commons  
20 Loan Gymboree Distribution Center   
21 Loan Park Place at Florham Park  
21.01 Property 200 Park Place  
21.02 Property 230 Park Place  
21.03 Property 220 Park Place  
21.04 Property 210 Park Place  
22 Loan The IMG Building  
23 Loan Gravois Dillon Plaza  
24 Loan Triyar Portfolio  
24.01 Property McAllen  
24.02 Property Baldwyn  
24.03 Property Daytona  
25 Loan Mira Loma Shopping Center  
26 Loan 53 South 11th Street  
27 Loan Suntree Office Tower  
28 Loan Paradise Marketplace  
29 Loan Olde Lancaster Town Center  
30 Loan 33 Nassau Avenue  
31 Loan Oak Manor Villas - Big Springs  
32 Loan Bushwick Multifamily Portfolio  
33 Loan Missoula Retail  
34 Loan Holiday Inn Express Duncan  
35 Loan El Presidio at Pinnacle Peak  
36 Loan Academy Sports & Outdoors  
37 Loan Fairfield Inn - Tucson North 12,500
38 Loan Lynn Haven Cove  
39 Loan Cobalt Storage - Milton  
40 Loan Maple Valley Marketplace  
41 Loan Cobalt Storage - Edgewood  
42 Loan Comfort Inn - Camden  
43 Loan A Storage Place - Magnolia  

 

A-1-30

 

 

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

 

Mortgage Loan Number Property Flag Property Name Other Reserve Cap(14) Ownership Interest(7) Ground Lease Initial Expiration Date(7) Ground Lease Extension Options(7) Lockbox Cash Management Cut-off Date Pari Passu Mortgage Debt Balance Cut-off Date Subord. Mortgage Debt Balance Total Mortgage Debt Cut-off Date LTV Ratio
1 Loan Aspen Lake Office Portfolio N/A Fee Simple N/A N/A Hard In Place N/A N/A N/A
1.01 Property Aspen Lake One   Fee Simple N/A N/A          
1.02 Property Tower of The Hills   Fee Simple N/A N/A          
1.03 Property Tower Point   Fee Simple N/A N/A          
2 Loan AFIN Portfolio  N/A Fee Simple N/A N/A Hard Springing 150,000,000 N/A N/A
2.01 Property Montecito Crossing   Fee Simple N/A N/A          
2.02 Property Jefferson Commons   Fee Simple N/A N/A          
2.03 Property Best on the Boulevard   Fee Simple N/A N/A          
2.04 Property Northpark Center   Fee Simple N/A N/A          
2.05 Property Anderson Station   Fee Simple N/A N/A          
2.06 Property Cross Pointe Center   Fee Simple N/A N/A          
2.07 Property San Pedro Crossing   Fee Simple N/A N/A          
2.08 Property Riverbend Marketplace   Fee Simple N/A N/A          
2.09 Property Shops at RiverGate South   Fee Simple N/A N/A          
2.1 Property Centennial Plaza   Fee Simple N/A N/A          
2.11 Property Shoppes of West Melbourne   Fee Simple N/A N/A          
2.12 Property North Lakeland Plaza   Fee Simple N/A N/A          
3 Loan Midwest Hotel Portfolio N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A
3.01 Property Hilton Garden Inn Joplin   Fee Simple N/A N/A          
3.02 Property Hampton Inn Mount Vernon   Fee Simple N/A N/A          
3.03 Property Hampton Inn Joplin   Fee Simple N/A N/A          
3.04 Property Hampton Inn Anderson   Fee Simple N/A N/A          
3.05 Property Hampton Inn Marion   Fee Simple N/A N/A          
3.06 Property Fairfield Inn Joplin   Fee Simple N/A N/A          
3.07 Property Fairfield Inn Indianapolis South   Fee Simple N/A N/A          
3.08 Property Fairfield Inn St. Louis Collinsville   Fee Simple N/A N/A          
4 Loan City Square and Clay Street N/A Fee Simple N/A N/A Hard In Place 45,000,000 N/A N/A
5 Loan ExchangeRight Net Leased Portfolio 20 N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A
5.01 Property Pick 'n Save - Grafton, WI   Fee Simple N/A N/A          
5.02 Property BioLife Plasma Services LP   Fee Simple N/A N/A          
5.03 Property Walgreens - Mobile, AL   Fee Simple N/A N/A          
5.04 Property Tractor Supply - Tallahassee, FL   Fee Simple N/A N/A          
5.05 Property Verizon Wireless - Columbia, SC   Fee Simple N/A N/A          
5.06 Property Tractor Supply - Mobile, AL   Fee Simple N/A N/A          
5.07 Property Fresenius Medical Care - Warren, OH   Fee Simple N/A N/A          
5.08 Property Walgreens - Homewood, IL   Fee Simple N/A N/A          
5.09 Property Advance Auto Parts - San Antonio, TX   Fee Simple N/A N/A          
5.1 Property Advance Auto Parts - Humble, TX   Fee Simple N/A N/A          
5.11 Property Dollar General - Copley, OH   Fee Simple N/A N/A          
5.12 Property Advance Auto Parts - Columbus, OH   Fee Simple N/A N/A          
5.13 Property Napa Auto Parts - Pekin, IL   Fee Simple N/A N/A          
5.14 Property Dollar General - Toledo, OH   Fee Simple N/A N/A          
5.15 Property Dollar General - Youngstown, OH   Fee Simple N/A N/A          
5.16 Property Dollar General - Griffin, GA   Fee Simple N/A N/A          
6 Loan The SoCal Portfolio Ground Lease Extension Reserve ($6,250,000) Various Various Various Hard Springing 191,720,000 N/A N/A
6.01 Property Aliso Viejo Commerce Center   Fee Simple N/A N/A          
6.02 Property Transpark Commerce   Fee Simple N/A N/A          
6.03 Property Wimbledon   Fee Simple N/A N/A          
6.04 Property Palmdale Place   Fee / Leasehold 3/31/2052 3, 10-year options          
6.05 Property Sierra Gateway   Fee Simple N/A N/A          
6.06 Property Fresno Industrial Center   Fee Simple N/A N/A          
6.07 Property Upland Freeway    Fee Simple N/A N/A          
6.08 Property Commerce Corporate Center   Fee Simple N/A N/A          
6.09 Property Moreno Valley   Fee Simple N/A N/A          
6.1 Property Airport One Office Park   Leasehold 1/12/2040 2, 5-year options          
6.11 Property Colton Courtyard   Fee Simple N/A N/A          
6.12 Property The Abbey Center   Fee Simple N/A N/A          
6.13 Property Upland Commerce Center   Fee Simple N/A N/A          
6.14 Property Diamond Bar   Fee Simple N/A N/A          
6.15 Property Atlantic Plaza   Fee Simple N/A N/A          
6.16 Property Ming Office Park   Fee Simple N/A N/A          
6.17 Property 10th Street Commerce Center   Fee Simple N/A N/A          
6.18 Property Cityview Plaza   Leasehold 9/30/2035 No extension options          
6.19 Property Garden Grove Town Center   Fee Simple N/A N/A          
6.2 Property 30th Street Commerce Center   Fee Simple N/A N/A          
6.21 Property Mt. Vernon Commerce Center   Fee Simple N/A N/A          
6.22 Property Anaheim Stadium Industrial   Leasehold 4/30/2034 No extension options          
6.23 Property 25th Street Commerce Center   Fee Simple N/A N/A          
6.24 Property Fresno Airport   Fee Simple N/A N/A          
7 Loan 22 West 38th Street N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A
8 Loan Radisson Oakland 30,000 Fee Simple N/A N/A Hard Springing N/A N/A N/A
9 Loan CrossPoint N/A Fee Simple N/A N/A Hard Springing 120,000,000 N/A N/A

 

A-1-31

 

 

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

 

Mortgage Loan Number Property Flag Property Name Other Reserve Cap(14) Ownership Interest(7) Ground Lease Initial Expiration Date(7) Ground Lease Extension Options(7) Lockbox Cash Management Cut-off Date Pari Passu Mortgage Debt Balance Cut-off Date Subord. Mortgage Debt Balance Total Mortgage Debt Cut-off Date LTV Ratio
10 Loan Norterra Apartments N/A Fee Simple N/A N/A Soft Springing N/A N/A N/A
11 Loan Eastmont Town Center N/A Fee Simple N/A N/A Hard Springing 26,000,000 N/A N/A
12 Loan Chewy Fulfillment Center N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A
13 Loan California Industrial Portfolio N/A Various Various Various Hard In Place N/A N/A N/A
13.01 Property Carson Industrial   Fee Simple N/A N/A          
13.02 Property Fremont Industrial   Fee Simple N/A N/A          
13.03 Property Vernon Industrial   Leasehold 1/9/2061 4 ten year options          
13.04 Property Oceanside Industrial   Fee Simple N/A N/A          
13.05 Property Van Nuys Industrial   Fee Simple N/A N/A          
13.06 Property Bakersfield Industrial   Fee Simple N/A N/A          
14 Loan DreamWorks Campus N/A Fee Simple N/A N/A Hard In Place 67,000,000 108,000,000 67%
15 Loan Daimler Building N/A Fee Simple N/A N/A Hard In Place N/A N/A N/A
16 Loan Embassy Suites Indianapolis North Seasonality Reserve ($50,000) Fee Simple N/A N/A Hard Springing N/A N/A N/A
17 Loan Westpark & NASA N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A
17.01 Property NASA   Fee Simple N/A N/A          
17.02 Property Westpark   Fee Simple N/A N/A          
18 Loan Cane Island Loop N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A
19 Loan Wakefield Commons N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A
20 Loan Gymboree Distribution Center  N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A
21 Loan Park Place at Florham Park N/A Fee Simple N/A N/A Hard Springing 45,000,000 N/A N/A
21.01 Property 200 Park Place   Fee Simple N/A N/A          
21.02 Property 230 Park Place   Fee Simple N/A N/A          
21.03 Property 220 Park Place   Fee Simple N/A N/A          
21.04 Property 210 Park Place   Fee Simple N/A N/A          
22 Loan The IMG Building N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A
23 Loan Gravois Dillon Plaza N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A
24 Loan Triyar Portfolio N/A Fee Simple N/A N/A Soft Springing N/A N/A N/A
24.01 Property McAllen   Fee Simple N/A N/A          
24.02 Property Baldwyn   Fee Simple N/A N/A          
24.03 Property Daytona   Fee Simple N/A N/A          
25 Loan Mira Loma Shopping Center N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A
26 Loan 53 South 11th Street N/A Fee Simple N/A N/A Soft In Place N/A N/A N/A
27 Loan Suntree Office Tower N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A
28 Loan Paradise Marketplace N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A
29 Loan Olde Lancaster Town Center N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A
30 Loan 33 Nassau Avenue N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A
31 Loan Oak Manor Villas - Big Springs N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A
32 Loan Bushwick Multifamily Portfolio N/A Fee Simple N/A N/A Soft Springing N/A N/A N/A
33 Loan Missoula Retail N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A
34 Loan Holiday Inn Express Duncan N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A
35 Loan El Presidio at Pinnacle Peak N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A
36 Loan Academy Sports & Outdoors N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A
37 Loan Fairfield Inn - Tucson North 125,000 Fee Simple N/A N/A Hard In Place N/A N/A N/A
38 Loan Lynn Haven Cove N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A
39 Loan Cobalt Storage - Milton N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A
40 Loan Maple Valley Marketplace N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A
41 Loan Cobalt Storage - Edgewood N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A
42 Loan Comfort Inn - Camden N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A
43 Loan A Storage Place - Magnolia N/A Fee Simple N/A N/A None None N/A N/A N/A

 

A-1-32

 

 

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

 

Mortgage Loan Number Property Flag Property Name Total Mortgage Debt UW NCF DSCR Total Mortgage Debt UW NOI Debt Yield Cut-off Date Mezzanine Debt Balance(18) Total Debt Cut-off Date LTV Ratio Total Debt UW NCF DSCR Total Debt UW NOI Debt Yield Future Subordinate Debt Permitted(18)(22) Future Subordinate Debt Type(18)(22) Future Subordinate Debt Amount Permitted(18)(22)
1 Loan Aspen Lake Office Portfolio N/A N/A 20,000,000 80.8% 1.20 7.5% No N/A N/A
1.01 Property Aspen Lake One                  
1.02 Property Tower of The Hills                  
1.03 Property Tower Point                  
2 Loan AFIN Portfolio  N/A N/A N/A N/A N/A N/A No N/A N/A
2.01 Property Montecito Crossing                  
2.02 Property Jefferson Commons                  
2.03 Property Best on the Boulevard                  
2.04 Property Northpark Center                  
2.05 Property Anderson Station                  
2.06 Property Cross Pointe Center                  
2.07 Property San Pedro Crossing                  
2.08 Property Riverbend Marketplace                  
2.09 Property Shops at RiverGate South                  
2.1 Property Centennial Plaza                  
2.11 Property Shoppes of West Melbourne                  
2.12 Property North Lakeland Plaza                  
3 Loan Midwest Hotel Portfolio N/A N/A N/A N/A N/A N/A No N/A N/A
3.01 Property Hilton Garden Inn Joplin                  
3.02 Property Hampton Inn Mount Vernon                  
3.03 Property Hampton Inn Joplin                  
3.04 Property Hampton Inn Anderson                  
3.05 Property Hampton Inn Marion                  
3.06 Property Fairfield Inn Joplin                  
3.07 Property Fairfield Inn Indianapolis South                  
3.08 Property Fairfield Inn St. Louis Collinsville                  
4 Loan City Square and Clay Street N/A N/A N/A N/A N/A N/A No N/A N/A
5 Loan ExchangeRight Net Leased Portfolio 20 N/A N/A N/A N/A N/A N/A No N/A N/A
5.01 Property Pick 'n Save - Grafton, WI                  
5.02 Property BioLife Plasma Services LP                  
5.03 Property Walgreens - Mobile, AL                  
5.04 Property Tractor Supply - Tallahassee, FL                  
5.05 Property Verizon Wireless - Columbia, SC                  
5.06 Property Tractor Supply - Mobile, AL                  
5.07 Property Fresenius Medical Care - Warren, OH                  
5.08 Property Walgreens - Homewood, IL                  
5.09 Property Advance Auto Parts - San Antonio, TX                  
5.1 Property Advance Auto Parts - Humble, TX                  
5.11 Property Dollar General - Copley, OH                  
5.12 Property Advance Auto Parts - Columbus, OH                  
5.13 Property Napa Auto Parts - Pekin, IL                  
5.14 Property Dollar General - Toledo, OH                  
5.15 Property Dollar General - Youngstown, OH                  
5.16 Property Dollar General - Griffin, GA                  
6 Loan The SoCal Portfolio N/A N/A N/A N/A N/A N/A No N/A N/A
6.01 Property Aliso Viejo Commerce Center                  
6.02 Property Transpark Commerce                  
6.03 Property Wimbledon                  
6.04 Property Palmdale Place                  
6.05 Property Sierra Gateway                  
6.06 Property Fresno Industrial Center                  
6.07 Property Upland Freeway                   
6.08 Property Commerce Corporate Center                  
6.09 Property Moreno Valley                  
6.1 Property Airport One Office Park                  
6.11 Property Colton Courtyard                  
6.12 Property The Abbey Center                  
6.13 Property Upland Commerce Center                  
6.14 Property Diamond Bar                  
6.15 Property Atlantic Plaza                  
6.16 Property Ming Office Park                  
6.17 Property 10th Street Commerce Center                  
6.18 Property Cityview Plaza                  
6.19 Property Garden Grove Town Center                  
6.2 Property 30th Street Commerce Center                  
6.21 Property Mt. Vernon Commerce Center                  
6.22 Property Anaheim Stadium Industrial                  
6.23 Property 25th Street Commerce Center                  
6.24 Property Fresno Airport                  
7 Loan 22 West 38th Street N/A N/A N/A N/A N/A N/A No N/A N/A
8 Loan Radisson Oakland N/A N/A N/A N/A N/A N/A No N/A N/A
9 Loan CrossPoint N/A N/A N/A N/A N/A N/A No N/A N/A

 

A-1-33

 

 

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

 

Mortgage Loan Number Property Flag Property Name Total Mortgage Debt UW NCF DSCR Total Mortgage Debt UW NOI Debt Yield Cut-off Date Mezzanine Debt Balance(18) Total Debt Cut-off Date LTV Ratio Total Debt UW NCF DSCR Total Debt UW NOI Debt Yield Future Subordinate Debt Permitted(18)(22) Future Subordinate Debt Type(18)(22) Future Subordinate Debt Amount Permitted(18)(22)
10 Loan Norterra Apartments N/A N/A N/A N/A N/A N/A No N/A N/A
11 Loan Eastmont Town Center N/A N/A N/A N/A N/A N/A Yes Mezzanine Mezzanine: The Combined Loan-to-Value Ratio will not be greater than 56%, the Combined Debt Service Coverage Ratio will not be less than 1.46x.
12 Loan Chewy Fulfillment Center N/A N/A N/A N/A N/A N/A No N/A N/A
13 Loan California Industrial Portfolio N/A N/A N/A N/A N/A N/A No N/A N/A
13.01 Property Carson Industrial                  
13.02 Property Fremont Industrial                  
13.03 Property Vernon Industrial                  
13.04 Property Oceanside Industrial                  
13.05 Property Van Nuys Industrial                  
13.06 Property Bakersfield Industrial                  
14 Loan DreamWorks Campus 2.07 6.8% N/A N/A N/A N/A No N/A N/A
15 Loan Daimler Building N/A N/A N/A N/A N/A N/A No N/A N/A
16 Loan Embassy Suites Indianapolis North N/A N/A N/A N/A N/A N/A No N/A N/A
17 Loan Westpark & NASA N/A N/A N/A N/A N/A N/A Yes Mezzanine (i) DY>= 10.35% (ii) LTV <= 70%
17.01 Property NASA                  
17.02 Property Westpark                  
18 Loan Cane Island Loop N/A N/A N/A N/A N/A N/A No N/A N/A
19 Loan Wakefield Commons N/A N/A N/A N/A N/A N/A No N/A N/A
20 Loan Gymboree Distribution Center  N/A N/A N/A N/A N/A N/A No N/A N/A
21 Loan Park Place at Florham Park N/A N/A 12,421,259 78.0% 1.18 8.8% No N/A N/A
21.01 Property 200 Park Place                  
21.02 Property 230 Park Place                  
21.03 Property 220 Park Place                  
21.04 Property 210 Park Place                  
22 Loan The IMG Building N/A N/A N/A N/A N/A N/A No N/A N/A
23 Loan Gravois Dillon Plaza N/A N/A N/A N/A N/A N/A No N/A N/A
24 Loan Triyar Portfolio N/A N/A N/A N/A N/A N/A No N/A N/A
24.01 Property McAllen                  
24.02 Property Baldwyn                  
24.03 Property Daytona                  
25 Loan Mira Loma Shopping Center N/A N/A N/A N/A N/A N/A No N/A N/A
26 Loan 53 South 11th Street N/A N/A N/A N/A N/A N/A No N/A N/A
27 Loan Suntree Office Tower N/A N/A N/A N/A N/A N/A No N/A N/A
28 Loan Paradise Marketplace N/A N/A N/A N/A N/A N/A No N/A N/A
29 Loan Olde Lancaster Town Center N/A N/A N/A N/A N/A N/A No N/A N/A
30 Loan 33 Nassau Avenue N/A N/A N/A N/A N/A N/A No N/A N/A
31 Loan Oak Manor Villas - Big Springs N/A N/A N/A N/A N/A N/A No N/A N/A
32 Loan Bushwick Multifamily Portfolio N/A N/A N/A N/A N/A N/A No N/A N/A
33 Loan Missoula Retail N/A N/A N/A N/A N/A N/A No N/A N/A
34 Loan Holiday Inn Express Duncan N/A N/A N/A N/A N/A N/A No N/A N/A
35 Loan El Presidio at Pinnacle Peak N/A N/A N/A N/A N/A N/A No N/A N/A
36 Loan Academy Sports & Outdoors N/A N/A N/A N/A N/A N/A No N/A N/A
37 Loan Fairfield Inn - Tucson North N/A N/A N/A N/A N/A N/A No N/A N/A
38 Loan Lynn Haven Cove N/A N/A N/A N/A N/A N/A No N/A N/A
39 Loan Cobalt Storage - Milton N/A N/A N/A N/A N/A N/A No N/A N/A
40 Loan Maple Valley Marketplace N/A N/A N/A N/A N/A N/A No N/A N/A
41 Loan Cobalt Storage - Edgewood N/A N/A N/A N/A N/A N/A No N/A N/A
42 Loan Comfort Inn - Camden N/A N/A N/A N/A N/A N/A No N/A N/A
43 Loan A Storage Place - Magnolia N/A N/A N/A N/A N/A N/A No N/A N/A

 

A-1-34

 

 

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

 

Mortgage Loan Number Property Flag Property Name Sponsor(23) Guarantor(21) Affiliated Sponsors
1 Loan Aspen Lake Office Portfolio Fortis Property Group, LLC Fortis Property Group, LLC No
1.01 Property Aspen Lake One      
1.02 Property Tower of The Hills      
1.03 Property Tower Point      
2 Loan AFIN Portfolio  American Finance Operating Partnership, L.P. American Finance Operating Partnership, L.P. No
2.01 Property Montecito Crossing      
2.02 Property Jefferson Commons      
2.03 Property Best on the Boulevard      
2.04 Property Northpark Center      
2.05 Property Anderson Station      
2.06 Property Cross Pointe Center      
2.07 Property San Pedro Crossing      
2.08 Property Riverbend Marketplace      
2.09 Property Shops at RiverGate South      
2.1 Property Centennial Plaza      
2.11 Property Shoppes of West Melbourne      
2.12 Property North Lakeland Plaza      
3 Loan Midwest Hotel Portfolio Sam Chang Sam Chang No
3.01 Property Hilton Garden Inn Joplin      
3.02 Property Hampton Inn Mount Vernon      
3.03 Property Hampton Inn Joplin      
3.04 Property Hampton Inn Anderson      
3.05 Property Hampton Inn Marion      
3.06 Property Fairfield Inn Joplin      
3.07 Property Fairfield Inn Indianapolis South      
3.08 Property Fairfield Inn St. Louis Collinsville      
4 Loan City Square and Clay Street John Ziegler John Ziegler No
5 Loan ExchangeRight Net Leased Portfolio 20 David Fisher; ExchangeRight Real Estate, LLC; Joshua Ungerecht; Warren Thomas David Fisher; ExchangeRight Real Estate, LLC; Joshua Ungerecht; Warren Thomas No
5.01 Property Pick 'n Save - Grafton, WI      
5.02 Property BioLife Plasma Services LP      
5.03 Property Walgreens - Mobile, AL      
5.04 Property Tractor Supply - Tallahassee, FL      
5.05 Property Verizon Wireless - Columbia, SC      
5.06 Property Tractor Supply - Mobile, AL      
5.07 Property Fresenius Medical Care - Warren, OH      
5.08 Property Walgreens - Homewood, IL      
5.09 Property Advance Auto Parts - San Antonio, TX      
5.1 Property Advance Auto Parts - Humble, TX      
5.11 Property Dollar General - Copley, OH      
5.12 Property Advance Auto Parts - Columbus, OH      
5.13 Property Napa Auto Parts - Pekin, IL      
5.14 Property Dollar General - Toledo, OH      
5.15 Property Dollar General - Youngstown, OH      
5.16 Property Dollar General - Griffin, GA      
6 Loan The SoCal Portfolio The Abbey Company Donald G. Abbey No
6.01 Property Aliso Viejo Commerce Center      
6.02 Property Transpark Commerce      
6.03 Property Wimbledon      
6.04 Property Palmdale Place      
6.05 Property Sierra Gateway      
6.06 Property Fresno Industrial Center      
6.07 Property Upland Freeway       
6.08 Property Commerce Corporate Center      
6.09 Property Moreno Valley      
6.1 Property Airport One Office Park      
6.11 Property Colton Courtyard      
6.12 Property The Abbey Center      
6.13 Property Upland Commerce Center      
6.14 Property Diamond Bar      
6.15 Property Atlantic Plaza      
6.16 Property Ming Office Park      
6.17 Property 10th Street Commerce Center      
6.18 Property Cityview Plaza      
6.19 Property Garden Grove Town Center      
6.2 Property 30th Street Commerce Center      
6.21 Property Mt. Vernon Commerce Center      
6.22 Property Anaheim Stadium Industrial      
6.23 Property 25th Street Commerce Center      
6.24 Property Fresno Airport      
7 Loan 22 West 38th Street Mark Goldberg; Andrew Wrublin; David Karmi Mark Goldberg; Andrew Wrublin; David Karmi No
8 Loan Radisson Oakland Nupenbhai D. Patel Nupenbhai D. Patel No
9 Loan CrossPoint Samuel T. Byrne; William H. Kremer Brian Chaisson; Samuel T. Byrne No

 

A-1-35

 

 

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

 

Mortgage Loan Number Property Flag Property Name Sponsor(23) Guarantor(21) Affiliated Sponsors
10 Loan Norterra Apartments CFHZ Arrow Canyon, LLC CF Real Estate Holdings, LLC No
11 Loan Eastmont Town Center Vertical Ventures Capital, LLC Vertical Ventures Capital, LLC No
12 Loan Chewy Fulfillment Center Nathaniel Hagedorn Nathaniel Hagedorn No
13 Loan California Industrial Portfolio New Mountain Net Lease Corporation New Mountain Net Lease Corporation No
13.01 Property Carson Industrial      
13.02 Property Fremont Industrial      
13.03 Property Vernon Industrial      
13.04 Property Oceanside Industrial      
13.05 Property Van Nuys Industrial      
13.06 Property Bakersfield Industrial      
14 Loan DreamWorks Campus Hana Asset Management Co., LTD N/A No
15 Loan Daimler Building CF Real Estate Holdings, LLC CF Real Estate Holdings, LLC No
16 Loan Embassy Suites Indianapolis North Encore Enterprises, Inc. Encore Enterprises, Inc. No
17 Loan Westpark & NASA Andrew J. Segal Andrew J. Segal No
17.01 Property NASA      
17.02 Property Westpark      
18 Loan Cane Island Loop Gidi Cohen Gidi Cohen No
19 Loan Wakefield Commons Mishorim USA, Inc. Mishorim USA, Inc. No
20 Loan Gymboree Distribution Center  Nearon Enterprises, LLC Nearon Enterprises, LLC No
21 Loan Park Place at Florham Park Normandy Real Estate Fund, L.P.; Normandy Real Estate Management, LLC Normandy Real Estate Fund, L.P.; Normandy Real Estate Management, LLC No
21.01 Property 200 Park Place      
21.02 Property 230 Park Place      
21.03 Property 220 Park Place      
21.04 Property 210 Park Place      
22 Loan The IMG Building James Breen James Breen No
23 Loan Gravois Dillon Plaza Bon Investments USA LLC Bon Investments USA LLC No
24 Loan Triyar Portfolio Bob Yari; Dennis Brown Bob Yari; Dennis Brown No
24.01 Property McAllen      
24.02 Property Baldwyn      
24.03 Property Daytona      
25 Loan Mira Loma Shopping Center Arnon Raphael; Arnon Raphael as trustee of the Arnon and Terry Raphael Family Trust dated January 18, 1995 Arnon Raphael; Arnon Raphael as trustee of the Arnon and Terry Raphael Family Trust dated January 18, 1995 No
26 Loan 53 South 11th Street Lipa Rupin; Sam Rubin Lipa Rupin; Sam Rubin No
27 Loan Suntree Office Tower Amos Shoshan Amos Shoshan No
28 Loan Paradise Marketplace Investment Concepts, Inc. Investment Concepts, Inc. No
29 Loan Olde Lancaster Town Center Ian L. Ross Ian L. Ross No
30 Loan 33 Nassau Avenue Jack Teich; Neil Dolgin Jack Teich; Neil Dolgin No
31 Loan Oak Manor Villas - Big Springs Jeffrey H. Farmer, III; Frederick W. Van Nest Jeffrey H. Farmer, III; Frederick W. Van Nest No
32 Loan Bushwick Multifamily Portfolio Moshe Silberstein; Benjamin Silberstein Moshe Silberstein; Benjamin Silberstein No
33 Loan Missoula Retail Sundar Rajan; Kalpa Srinivasan Sundar Rajan; Kalpa Srinivasan No
34 Loan Holiday Inn Express Duncan Mitesh V. Patel; Vasant B. Patel Mitesh V. Patel; Vasant B. Patel No
35 Loan El Presidio at Pinnacle Peak Michael H. Flagg Michael H. Flagg No
36 Loan Academy Sports & Outdoors The Scella Trust The Scella Trust No
37 Loan Fairfield Inn - Tucson North Sukhbinder Singh Khangura; Jasbir Singh Khangura Sukhbinder Singh Khangura; Jasbir Singh Khangura No
38 Loan Lynn Haven Cove Andrew Cushman; Tim Rhode Andrew Cushman; Tim Rhode No
39 Loan Cobalt Storage - Milton Kelly Brooks Baker; Armand W. Tiberio Kelly Brooks Baker; Armand W. Tiberio Group 1
40 Loan Maple Valley Marketplace Stuart F. Kline Stuart F. Kline; Stuart F. Kline Trust U/T/D April 9, 2015 No
41 Loan Cobalt Storage - Edgewood Kelly Brooks Baker; Armand W. Tiberio Kelly Brooks Baker; Armand W. Tiberio Group 1
42 Loan Comfort Inn - Camden Suresh M. Patel; Lisa S. Patel; Bharat P. Patel Suresh M. Patel; Lisa S. Patel; Bharat P. Patel No
43 Loan A Storage Place - Magnolia Arthur Scott Flaming; The Flaming Family Trust Dated May 23, 2006 Arthur Scott Flaming; The Flaming Family Trust Dated May 23, 2006 No

 

A-1-36

 

 

UBS 2018-C9

Footnotes to Annex A-1

 

(1) UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York (“UBS AG”), Société Générale (“SG”), Cantor Commercial Real Estate Lending, L.P. (“CCRE”) and Ladder Capital Finance LLC (“LCF”).
   
(2) 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” in the preliminary prospectus for information regarding certain lease termination options affecting the 5 largest tenants at Mortgaged Properties securing the 15 largest Mortgage Loans.
   
(3) The Original Balance and Cut-off Date Balance represent only the Mortgage Loan included in the issuing entity. The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Cut-off Date Balance Per Unit/SF are calculated based on the Mortgage Loan included in the issuing entity and the related pari passu companion loans in the aggregate. For more information regarding the Mortgage Loans secured by the Mortgaged Properties identified under the column heading in this Annex A-1 as AFIN Portfolio, City Square and Clay Street, The SoCal Portfolio, CrossPoint, Eastmont Town Center, DreamWorks Campus, and Park Place at Florham Park see the charts titled “Whole Loan Summary” and “Whole Loan Control Notes and Non-Control Notes” in “Description of the Mortgage Pool—The Whole Loans” in the preliminary prospectus. 
   
(4) Loan No. 3 – Midwest Hotel Portfolio – The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, and Appraised Value with respect to the Mortgage Loan includes the “As-Completed” Appraised Value of $13,700,000 for the Hilton Garden Inn Joplin Mortgaged Property as of January 10, 2018, which assumes the completion of $300,000 in PIP renovations for which the lender reserved at origination. The “As-Is” Appraised Value for the Hilton Garden Inn Joplin Mortgaged Property is $13,400,000. The Appraised Value for the Mortgaged Properties assuming the “As-Is” Appraised Value is $73,600,000 as of January 8-11, 2018. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD assuming the “As-Is” Appraised Value for the Mortgaged Properties are 67.9% and 57.1%, respectively.
   
  Loan No. 3 – Midwest Hotel Portfolio – The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, and Appraised Value with respect to the Mortgage Loan includes the “As-Completed” Appraised Value of $13,600,000 for the Hampton Inn Joplin Mortgaged Property as of January 11, 2018, which assumes the completion of $775,000 in PIP renovations for which the lender reserved at origination. The “As-Is” Appraised Value for the Hampton Inn Joplin Mortgaged Property is $12,800,000. The Appraised Value for the Mortgaged Properties assuming the “As-Is” Appraised Value is $73,600,000 as of January 8-11, 2018. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD assuming the “As-Is” Appraised Value for the Mortgaged Properties are 67.9% and 57.1%, respectively.
   
  Loan No. 3 – Midwest Hotel Portfolio – The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, and Appraised Value with respect to the Mortgage Loan includes the “As-Completed” Appraised Value of $9,800,000 for the Hampton Inn Marion Mortgaged Property as of January 10, 2018, which assumes the completion of $1,735,000 in PIP renovations for which the lender reserved at origination. The “As-Is” Appraised Value for the Hampton Inn Marion Mortgaged Property is $8,100,000. The Appraised Value for the Mortgaged Properties assuming the “As-Is” Appraised Value is $73,600,000 as of January 8-11, 2018. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD assuming the “As-Is” Appraised Value for the Mortgaged Properties are 67.9% and 57.1%, respectively.
   
  Loan No. 3 – Midwest Hotel Portfolio – The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, and Appraised Value with respect to the Mortgage Loan includes the “As-Completed” Appraised Value of $4,400,000 for the Fairfield Inn St. Louis Collinsville Mortgaged Property as of January 8, 2018, which assumes the completion of $965,000 in PIP renovations for which the lender reserved at origination. The “As-Is” Appraised Value for the Fairfield Inn St. Louis Collinsville Mortgaged Property is $3,500,000. The Appraised Value for the Mortgaged Properties assuming the “As-Is” Appraised Value is $73,600,000 as of January 8-11, 2018. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD assuming the “As-Is” Appraised Value for the Mortgaged Properties are 67.9% and 57.1%, respectively.
   
  Loan No. 12 – Chewy Fulfillment Center – The appraisal concluded an “As-Is” Appraised Value of $45,000,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD are calculated using the alternate “Prospective Value Upon Stabilization” Appraised Value of the Mortgaged Property of $49,000,000, as of April 1, 2019, which assumes that outstanding landlord obligations for free rent, general contractor retainage payments, final billings and remaining punch list work are each fully funded and escrowed by the lender. At origination, collective landlord obligations of $2,822,812 were escrowed. Based on the “As-Is” Appraised Value of $45,000,000, the Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD are 64.7% and 59.6%, respectively.
   
  Loan No. 21 – Park Place at Florham Park – The appraisal concluded an “As-Is” Appraised Value of $91,200,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD are calculated using the alternate market “As-Is” Appraised Value of the Mortgaged Properties of $96,000,000, as of December 4, 2017, which assumes that outstanding landlord obligations for free rent, tenant improvements, and leasing commissions are fully funded and escrowed by the lender through a title company. At origination, landlord obligations of $5,044,401 were escrowed. Based on the “As-Is” Appraised Value of $91,200,000 and the Whole Loan, the Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD are 68.5% and 68.5%, respectively.
   
  Loan No. 27 – Suntree Office Tower – The appraisal concluded an “As-Is” Appraised Value of $14,100,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD are calculated using the alternate “As-Stabilized” Appraised Value of the

 

A-1-37

 

 

  Mortgaged Property of $14,900,000, as of January 1, 2019, which assumes that outstanding landlord obligations for forward starting rent, tenant improvements and leasing commissions are each fully funded and escrowed by the lender. At origination, $358,116 was escrowed for the collective landlord obligations. Based on the “As-Is” Appraised Value of $14,100,000, the Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD are 73.8% and 65.8%, respectively.
   
(5) No. 6 – The SoCal Portfolio – The lockout period for defeasance will be at least 25 payment dates beginning with and including the first payment date of March 6, 2018. Following the lockout period, the borrower has the right to defease the Whole Loan in whole or in part, on any date before September 6, 2027. The lockout period will expire on the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized or (ii) February 6, 2021. For the purposes of this preliminary prospectus, the assumed lockout period of 25 months is based on the expected UBS 2018-C9 securitization closing date in March 2018. The actual lockout period may be longer.
   
  Loan No. 9 – CrossPoint – The lockout period for defeasance will be at least 25 payment dates beginning with and including the first payment date of March 4, 2018. Following the lockout period, the borrower has the right to defease the Whole Loan in whole or in part, on any date before September 4, 2027. The lockout period will expire on the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized or (ii) March 4, 2021. For the purposes of this preliminary prospectus, the assumed lockout period of 25 months is based on the expected UBS 2018-C9 securitization closing date in March 2018. The actual lockout period may be longer.
   
  Loan No. 11 – Eastmont Town Center – The lockout period for defeasance will be at least 24 months following the origination date of the Whole Loan of March 12, 2018. The Whole Loan can be defeased at any time after the date that is the earlier of (i) two years after the closing date of the securitization that includes the last note to be securitized or (ii) March 12, 2021. For the purposes of this preliminary prospectus, the assumed lockout period of 24 months is based on the expected UBS 2018-C9 securitization closing date in March 2018. The actual lockout period may be longer.
   
  Loan No. 14 – DreamWorks Campus – The lockout period for defeasance will be at least 27 payment dates beginning with and including the first payment date of January 6, 2018. Following the lockout period, the borrower has the right to defease the Whole Loan in whole, but not in part, on any date before August 6, 2022. The lockout period will expire on the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized or (ii) January 6, 2021. For the purposes of this preliminary prospectus, the assumed lockout period of 27 months is based on the expected UBS 2018-C9 securitization closing date in March 2018. The actual lockout period may be longer.
   
(6) Loan No. 1 – Aspen Lake Office Portfolio – Any time after the expiration of the lockout period, the borrower may obtain the release of any Mortgaged Property, provided that among other things, (i) the borrower defeases an amount equal to the adjusted release amount for such Mortgaged Property; (ii) such property is conveyed to a person or entity other than the borrower or an affiliate of the borrower; (iii) the DSCR for the remaining Mortgaged Properties (based on the outstanding principal balance of the loan and the outstanding principal balance of the permitted mezzanine loan) for the immediately preceding trailing 12 month period is at least equal to the greater of (A) 1.10x, and (B) the DSCR for all of the Mortgaged Properties (including the release property) immediately prior to such release; (iv) the debt yield for the remaining Mortgaged Properties and for the immediately preceding trailing 12 month period is at least equal to the greater of (A) 6.50%, and (B) the debt yield for all of the Mortgaged Properties (including the release property) immediately prior to such release; and (v) the LTV for the remaining Mortgaged Properties does not exceed the lesser of (A) 80.00%, and (B) the LTV (including the release property) immediately prior to such release. 
   
  Loan No. 2 – AFIN Portfolio – Any time after the expiration of the lockout period, the borrower may obtain the release of any Mortgaged Property, provided that among other things: (i) the sale of such Mortgaged Property is pursuant to an arm’s-length agreement to a third party not affiliated with any borrower or guarantor; (ii) the borrower prepays the Whole Loan in an amount equal to the release price together with any yield maintenance premium; (iii) no event of default under the Whole Loan documents has occurred or will be continuing; (iv) the borrowers will remain special purpose bankruptcy remote entities; (v) the borrowers and the guarantor execute and deliver such documents as the lender may reasonably request to confirm the continued validity of the Whole Loan documents and applicable liens; (vi) the DSCR for the Whole Loan following the release of a Mortgaged Property will not be less than the greater of: (a) the DSCR immediately preceding such release and (b) 2.34x; and (vii) if the LTV (such value to be determined, in the lender’s sole discretion, by any commercially reasonable method permitted to a REMIC trust, which will exclude the value of personal property or going concern value, if any) is greater than 125.0%, the borrower will also make payment of principal in an amount such that the LTV (such value to be determined, in the lender’s sole discretion, by any commercially reasonable method permitted to a REMIC trust, which will exclude the value of personal property or going concern value, if any) is no more than 125.0%.
   
  Loan No. 3 – Midwest Hotel Portfolio – Any time after the expiration of the lockout period, the borrower may obtain the release of any Mortgaged Property, provided that among other things, (i) the borrower defeases an amount not less than the adjusted release amount for such Mortgaged Property; (ii) such Mortgaged Property is conveyed to a person or entity other than the borrower or any affiliate of the borrower; (iii) after giving effect to such release, the DSCR as determined by the lender for all remaining Mortgaged Properties is not less than the greater of (a) the DSCR for all Mortgaged Properties as of origination and (b) the DSCR for all Mortgaged Properties immediately prior to such release; (iv) after giving effect to such release, the debt yield as determined by the lender for all remaining Mortgaged Properties is not less than the greater of (a) the debt yield for all Mortgaged Properties as of origination and (b) the debt yield for all Mortgaged Properties as of the date immediately prior to such release; and (v) after giving effect to such release, the LTV as determined by the lender for all remaining Mortgaged Properties is not greater than the lesser of (a) the LTV for all Mortgaged Properties as of origination and (b) the LTV for all Mortgaged Properties as of the date immediately prior to such release. For purposes hereof, (i) the release amount will mean,

 

A-1-38

 

 

  with respect to any Mortgaged Property, the original allocated loan amount for such Mortgaged Property and (ii) the adjusted release amount will mean, with respect to any Mortgaged Property, 125.0% of the release amount for such Mortgaged Property.
   
  Loan No. 6 – The SoCal Portfolio – Provided that no event of default is then continuing under the Whole Loan, the Whole Loan documents permit a partial release of one or more of the individual Mortgaged Properties at any time after the earlier of February 6, 2021 and the second anniversary of the securitization of the last piece of the Whole Loan, subject to certain conditions, including, without limitation, the following: (i) delivery of the partial defeasance collateral with respect to the Mortgaged Property in accordance with the Whole Loan documents, in each case in an amount equal to the greater of (a) 120.0% of the allocated loan amount for the individual Mortgaged Property to be released and (b) the net sales proceeds applicable to such Mortgaged Property, (ii) as of the release date, after giving effect to the release, the debt yield for the remaining individual Mortgaged Properties is at least equal to the greater of (a) the debt yield for all individual Mortgaged Properties securing the Whole Loan immediately prior to the release and (b) the debt yield of all the Mortgaged Properties at origination of the Whole Loan, (iii) as of the release date, after giving effect to the release, the LTV for the remaining individual Mortgaged Properties is no greater than the lesser of (a) 59.5% and (b) the LTV for the individual Mortgaged Properties securing the Whole Loan immediately prior to the release date, as applicable, and (v) delivery to the lender of a REMIC opinion and rating agency confirmation.
   
  Loan No. 9 – CrossPoint – At any time after the permitted release date, the borrower may obtain the release of a one acre parcel on the Mortgaged Property that includes a vacant one-story 13,700 SF (1% of NRA) building located on the northeast corner of the Mortgaged Property, upon, among other things, the delivery of defeasance collateral in an amount equal to $1,440,000.
   
  Loan No. 13 – California Industrial Portfolio – Any time after the expiration of the lockout period, the borrower may obtain the release of any individual Mortgaged Property upon an event of default with respect to such Mortgaged Property, provided that among other conditions: (i) no event of default has otherwise occurred and remains outstanding (except with respect to the event of default at issue), (ii) the borrower has demonstrated that it has attempted to cure such default but has been unable to do so, (iii) the borrower deposits defeasance collateral in an amount equal to the greater of (A) 120.0% of the allocated loan amount relative to the parcel release and (B) the amount that, after giving effect to the release, (I) the DSCR for the remaining Mortgaged Properties is not less than the greater of (a) the DSCR as of origination for all Mortgaged Properties and (b) the DSCR for all Mortgaged Properties, immediately prior to such release, (II) the debt yield for the remaining Mortgaged Properties is not less than the greater of (a) the debt yield as of origination for all Mortgaged Properties, and (b) the debt yield for all Mortgaged Properties, immediately prior to the release, and (III) the LTV for the remaining Mortgaged Properties is not greater than the lesser of (a) the LTV as of origination for all Mortgaged Properties, and (b) the LTV immediately prior to the release of such Mortgaged Property, and (vii) any applicable REMIC conditions are satisfied.
   
  Loan No. 13 – California Industrial Portfolio – If following a casualty or condemnation affecting an individual Mortgaged Property, the Arctic Glacier U.S.A., Inc. lease is terminated as to the individual Mortgaged Property affected by such casualty or condemnation in accordance with the terms and provisions of the Arctic Glacier U.S.A., Inc. lease, the borrower is permitted to release such individual Mortgaged Property without prepayment penalty or premium, subject to satisfaction of certain conditions, including, among others: (i) prepayment of the Mortgage Loan in an amount equal to the allocated loan amount for the Mortgaged Property being released, (ii) either (x) after giving effect to such release, the LTV for the remaining Mortgaged Properties is not greater than 125.0% or (y) the borrower pays down the Mortgage Loan by no less than an amount equal to (A) the net proceeds of the sale of the Mortgaged Property, (B) the fair market value of the Mortgaged Property at the time of release or (C) an amount such that the LTV does not increase after such release, (iii) delivery of a REMIC opinion, (iv) receipt of a rating agency confirmation and (v) the released Mortgaged Property is released from the Arctic Glacier U.S.A., Inc. lease.
   
  Loan No. 21 – Park Place at Florham Park – Any time after the expiration of the lockout period, the borrower may obtain the release of any Mortgaged Property, provided that among other things, per the Whole Loan documents, (i) no event of default has occurred and is continuing beyond any applicable notice and cure periods; (ii) the borrower is required to defease an amount equal to the adjusted release amount which is the greater of (a) 100.0% of the net sales proceeds and (b) 120.0% of the allocated loan amount for such Mortgaged Property being released; (iii) after giving effect to the release of such Mortgaged Property, the DSCR and the debt yield for the remaining Mortgaged Properties may not be less than the greater of (a) the DSCR and the debt yield as of origination and (b) the DSCR and the debt yield immediately prior to the release of such Mortgaged Property; and (iv) after giving effect to the release of such Mortgaged Property, the LTV for the remaining Mortgaged Properties may not be greater than the lesser of (a) the LTV as of origination and (b) the LTV immediately prior to the release of such Mortgaged Property. In addition, after the expiration of the lockout period, the borrower may obtain the release of a certain non-income producing portion of the Mortgaged Properties subject to certain conditions pursuant to the Whole Loan documents including (i) such release will not have an adverse effect on the use, operation or value of the remaining Mortgaged Properties, (ii) after giving effect to such release, each of the release parcel and the remaining Mortgaged Properties constitute a separate tax lot and conform to and are in compliance in all material respects with applicable legal requirements, (iii) the satisfaction of the REMIC LTV test and (iv) the use of the released parcel is limited to retail, residential, for sale residential condominiums or hotel uses.
   
(7) Loan No. 2 – AFIN Portfolio – The Whole Loan consists of both the fee and leasehold interests in the Cross Pointe Center Mortgaged Property. The Cross Pointe Center Mortgaged Property is subject to a ground lease with Developers Realty Corp., an indirect wholly-owned subsidiary of DDR Corp., for a 25-year term, expiring on February 1, 2047. The ground lease has two, 10-year renewal options remaining, which if exercised would extend the term of the ground lease through February 1, 2067. The current annual ground rent is $377,617.

 

A-1-39

 

 

  Loan No. 6 – The SoCal Portfolio – Four Mortgaged Properties are subject to a ground lease. The Palmdale Place Mortgaged Property, consisting of 129,294 SF has a ground lease expiration of March 31, 2052, with three, 10-year options. The Airport One Office Park Mortgaged Property, consisting of 88,284 SF, has a ground lease expiration of January 12, 2040, with two, five-year options. The Cityview Plaza Mortgaged Property, consisting of 148,271 SF, has a ground lease expiration of September 30, 2035, with no extension options. The Anaheim Stadium Industrial Mortgaged Property, consisting of 89,931 SF, has a ground lease expiration of April 30, 2034, with no extension options.
   
  Loan No. 13 – California Industrial Portfolio – The Vernon Industrial Mortgaged Property is encumbered by a ground lease with The City of Vernon, which commenced on June 30, 2005 and expires in January 2031 with seven, 10-year extension options. At origination, the first three options were exercised, extending the term to January 2061. The annual rent is currently fixed at $142,963 per year and is scheduled to adjust every ten years based on CPI, at a maximum of 15.0% per adjustment. The next adjustment occurs in 2026.
   
(8) Loan No. 22 – The IMG Building – A tenant at the Mortgaged Property, JBRE, is an affiliate of the borrower and occupies three suites totaling 13,731 SF. JBRE has been underwritten as vacant. 
   
(9) Loan No. 1 – Aspen Lake Office Portfolio – The second largest tenant at the Aspen Lake One Mortgaged Property, Q2 Software, Inc., may terminate its lease beginning November 30, 2019 with 12 months’ written notice. The tenant will be required to pay the landlord a fee equal to $2,181,400. 
   
  Loan No. 5 – ExchangeRight Net Leased Portfolio 20 – The fourth largest tenant by NRA on a portfolio basis and sole tenant at the BioLife Plasma Services LP Mortgaged Property, BioLife Plasma Service LP, has the right to terminate its lease at any time by providing 30 days’ written notice to the landlord and paying the net present value of the total obligation for base rent and additional rent thereunder for the remainder of the then current term. The sixth largest tenant by NRA on a portfolio basis and sole tenant at the Walgreens – Mobile, AL Mortgaged Property, Walgreens, has the right to terminate its lease effective January 31, 2029 and every five years thereafter until the lease expires on January 31, 2079. The seventh largest tenant by NRA on a portfolio basis and sole tenant at the Walgreens – Homewood, IL Mortgaged Property, Walgreens, has the right to terminate its lease effective August 31, 2029 and every five years thereafter until the lease expires on August 31, 2054.
   
  Loan No. 9 – CrossPoint – The second largest tenant, Verizon New England, has the right to terminate up to 219,561 SF of its space effective on December 31, 2020 and/or 92,380 SF of its space effective on May 31, 2021 by giving notice by December 31, 2019, subject to a termination fee of $10,200,000 (assuming both rights are exercised). The fifth largest tenant, United States of America (GSA) – IRS may terminate its lease at any time after June 1, 2021 by giving 180 days’ notice.
   
  Loan No. 11 – Eastmont Town Center – The third largest tenant, Oakland Police Precinct, has the right to terminate its lease any time after November 16, 2018, by providing at least 90 days’ prior written notice to the borrower and paying any unpaid rent accruing prior to the early termination date.
   
  Loan No. 17 – Westpark & NASA – The fourth largest tenant at the NASA Mortgaged Property, Giddens Nation, L.P., may terminate its lease by September 1, 2021 with nine months’ notice and payment of a termination fee equal to the sum of (i) any unamortized tenant improvement allowances and leasing commissions and (ii) one month of rent.
   
  Loan No. 21 – Park Place at Florham Park – The third largest tenant at the 200 Park Place Mortgaged Property, Santander Bank, N.A., has a one-time right to terminate effective as of November 2024, upon notice no later than November 2023 and a termination payment of $1,123,188.
   
  Loan No. 22 – The IMG Building – The fourth largest tenant, Flintkote Trust, may terminate its lease with six months’ notice.
   
  Loan No. 27 – Suntree Office Tower – The fifth largest tenant, UBS, has the right to terminate its lease (or to contract the size of the premises) at any time following November 1, 2025, on not less than nine months’ prior written notice to the landlord.
   
  Loan No. 29 – Olde Lancaster Town Center – The second largest tenant, Dogtopia, has the right to terminate its lease any time after the fifth year, February 2023, with twelve months’ notice and payment of a termination fee equal to the sum of (i) any unamortized tenant improvement allowances and leasing commissions and (ii) three months of rent.
   
  Loan No. 41 – Cobalt Storage – Edgewood – Porter Brothers Construction, Inc. may terminate its lease at any time upon 60 days’ notice.
   
(10) Loan No. 1 – Aspen Lake Office Portfolio – The largest tenant at the Aspen Lake One Mortgaged Property, LDR Spine USA, Inc., subleases 24,021 SF of its space to two tenants, Ping Identity Corporation and Waid Corporation. Ping Identity Corporation subleases 18,930 SF and Waid Corporation subleases 5,091 SF each through December 31, 2024 at $15.00 PSF. LDR Spine USA, Inc. has recently put the 12,017 SF suite 175 on the market for sublease. The third largest tenant at the Aspen Lake One Mortgaged Property, Informatica Corporation, subleases 35,824 SF through February 28, 2021 to TransUnion at $17.32 PSF, which steps to $21.50 PSF on September 1, 2019 and $22.25 PSF on September 1, 2020. TransUnion has executed a direct lease with the borrower that commences upon the expiration of the Informatica Corporation lease on March 1, 2021 and expires on February 28, 2025 at a rental rate of $27.50 PSF.

 

A-1-40

 

 

  Loan No. 21 – Park Place at Florham Park – The fourth largest tenant, Level 3 Communication, LLC, subleases its 34,908 SF space to Armada Healthcare LLC at $16.00 PSF as well as increases in operating expenses over the base year of 2016 through March 31, 2020.
   
(11) Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
   
  Loan No. 2 – AFIN Portfolio – The second largest tenant at the Jefferson Commons Mortgaged Property, Aldi, took occupancy of its space on February 12, 2018 and will begin paying rent on July 4, 2018. At origination, the borrower reserved $154,430 in respect of free rent associated with this lease.
   
  Loan No. 4 – City Square and Clay Street – The third largest tenant, Kaiser Foundation Health Plan, is expected to take full occupancy no later than March 1, 2019 and to begin paying rent on September 1, 2018. At origination, $570,898 was reserved in respect of free rent associated with this lease.
   
  Loan No. 7 – 22 West 38th Street – The fourth largest tenant, Vestwell Inc., is expected to take occupancy in April 2018. The borrower is currently building out the space, and Vestwell, Inc. can terminate the lease if the build out is not completed by April 30, 2018. The borrower is currently building out space for the fifth largest tenant, RTTS Inc., who is expected to take occupancy April 1, 2018. Rent will abate for one additional day for every day the substantial completion of the build out is past April 1, 2018. At origination, the borrower reserved $713,119 in respect of free rent associated with the Knotel Inc., Vestwell Inc., RTTS Inc. leases and other leases.
   
  Loan No. 9 – CrossPoint – The largest tenant, Kronos Incorporated, leased an additional 37,554 SF suite in December 2016. It is anticipated that the tenant will take occupancy of this space in October 2018. Kronos Incorporated is in a free rent period through February 2019. At origination, the borrower reserved $6,500,000 in connection with Kronos Incorporated’s free rent.
   
  Loan No. 11 – Eastmont Town Center – The fourth largest tenant, Alameda Health System, has free rent from May 23, 2019 through June 22, 2019, and May 23, 2020 through June 22, 2020. At origination, the borrower reserved $200,874 to account for such free rent periods.
   
  Loan No. 12 – Chewy Fulfillment Center – The largest tenant, Chewy, Inc., took occupancy on January 10, 2018 and will begin paying rent on March 14, 2019.
   
  Loan No. 22 – The IMG Building – The fifth largest tenant, North Coast Media, has executed a letter dated December 18, 2017 stating that it is exercising its expansion option pertaining to the 10th floor. North Coast Media is expanding its current suite (# 1070) by 3,894 SF for a total of 13,697 SF (# 1000) effective July 1, 2018. The tenant’s rental rate increases to $198,607 ($14.50 PSF) on July 1, 2018 and the lease term expires June 30, 2025. 
   
  Loan No. 27 – Suntree Office Tower – The fifth largest tenant, UBS, is expected to take full occupancy on May 1, 2018 and will begin paying rent on November 1, 2018.
   
  Loan No. 35 – El Presidio at Pinnacle Peak – The second largest tenant, Crest Mortgage, is in a rent abatement period until October 2018. At origination, the borrower reserved $39,889 with respect to free rent associated with the Crest Mortgage lease and other tenants in free rent periods.
   
(12) Loan No. 3 – Midwest Hotel Portfolio – The borrower funded an upfront PIP Reserve of $4,598,885 at origination representing, among other things, 110.0% of the $3,975,241 estimated cost to complete remaining PIP requirements in 2018 and 2019 for the following: Hilton Garden Inn Joplin Mortgaged Property ($300,000), Hampton Inn Joplin Mortgaged Property ($775,000), Hampton Inn Marion Mortgaged Property ($1,735,000), Fairfield Inn Indianapolis South Mortgaged Property ($200,241) and Fairfield Inn St. Louis Collinsville Mortgaged Property ($965,000). In addition, 10.0% ($115,746) of the total PIP budget ($1,157,460) for the Fairfield Inn Joplin Mortgaged Property’s recently completed PIP was escrowed at origination, and the escrow will be released to the borrower once the borrower has provided evidence that the Marriott franchisor has signed off on the Fairfield Inn Joplin Mortgaged Property PIP completion. For the Fairfield Inn Indianapolis South Mortgaged Property, in addition to 110.0% of the $200,241 estimated cost to complete the related PIP referenced above, 10.0% ($110,374) of the total PIP budget ($1,103,739) for recently completed PIP work was escrowed at origination, and will be released to the borrower once the borrower has provided evidence that the Marriott franchisor has signed off on the Fairfield Inn Indianapolis South Mortgaged Property PIP completion.
   
(13) Loan No. 10 – Norterra Apartments – At origination, the borrower deposited $213,000 into a replacement reserve. Beginning on April 6, 2020, the borrower will be required to make monthly deposits into the replacement reserve equal to $250 per residential unit within the Mortgaged Property for replacements and repairs required to be made to the Mortgaged Property during the calendar year, which amount is initially equal to $8,875. 
   
  Loan No. 12 – Chewy Fulfillment Center – At origination, the borrower deposited approximately $566,502 into a capital expenditures reserve. Beginning on March 1, 2019, the borrower will be required to make monthly deposits into the capital expenditures reserve equal to 1/12 of the product of $0.03 multiplied by the aggregate number of rentable SF in the Chewy Fulfillment Center Mortgaged Property, which amount is initially equal to $1,529.
   
  Loan No. 20 – Gymboree Distribution Center – If the borrower fails to complete the required repairs under the Mortgage Loan agreement within the time frame stated therein, a “Required Repair Sweep Event”, a cash management event and a cash

 

A-1-41

 

 

  sweep event will occur such that all swept cash will be deposited into the required repair reserve account until the funds on deposit in such account equal an amount equal to 125.0% of the estimated cost allocated to such required repairs or until the required repairs are completed. All funds on deposit in the required repair reserve account will be used, upon satisfaction of conditions set forth in the Mortgage Loan agreement, to reimburse the borrower for the completion of such repairs which failure to complete was the cause of the Required Repair Sweep Event.
   
  Loan No. 21 – Park Place at Florham Park – The borrower is required to escrow on each monthly payment date commencing in February 2027 through and including the monthly payment date in November 2027, $2,437 for environmental insurance coverage.
   
(14) Loan No. 3 – Midwest Hotel Portfolio – The borrower will be required to deposit into a seasonality reserve $52,033 each month from April through November of 2018. During years 2-10 of the Mortgage Loan term, commencing in February 2019, the servicer will review total shortfall solved to a 1.15x debt coverage based on a T-12 lookback. Collections will be the shortfall amount divided by eight months and collection will be from April through November.
   
  Loan No. 8 – Radisson Oakland – The borrower deposited $30,000 at origination into a Seasonality Reserve and on each monthly payment date, will deposit an amount equal to the excess cash flow. In no event will the balance of the Seasonality Reserve fund exceed the Seasonality Reserve Cap, which is initially equal to $30,000. If in November of each calendar year, the Seasonality Reserve is below the Seasonality Reserve Cap, the borrower will be required to replenish the Seasonality Reserve to the capped amount. The Seasonality Reserve fund may be used to pay for shortfalls in debt service, required deposits into reserve funds or approved operating expenses, provided that the lender is satisfied that the borrower has demonstrated such a shortfall and has otherwise satisfied requirements for disbursement. Each disbursement will be no less than $15,000.
   
  Loan No. 16 – Embassy Suites Indianapolis North – The borrower deposited $50,000 at origination into a Seasonality Reserve. Ongoing payments of $5,000 per month will be deposited on each payment date that the Seasonality Reserve is equal to less than $50,000 during the period between February and November (inclusive) of each calendar year.
   
  Loan No. 37 – Fairfield Inn - Tucson North – The borrower deposited $125,000 at origination into a Seasonality Reserve. Ongoing payments will be collected during the months of January, February, March, April, May, October, November, and December of each year, in an amount equal to the lesser of 25.0% of the Seasonality Reserve Cap, which is initially equal to $125,000, and excess cash flow. The Seasonality Reserve funds may be used to pay for shortfalls of any monthly debt service payments due in June, July, August and September of each calendar year.
   
(15) Loan No. 8 – Radisson Oakland – On each monthly payment date, the borrower is required to deposit for annual FF&E work (i) 1/12 of 2.0% of gross revenues generated by the Mortgaged Property in year 1 and 2, (ii) 1/12 of 3.0% of gross revenues generated by the Mortgaged Property in year 3 and (iii) 1/12 of 4.0% of gross revenues generated by the Mortgaged Property for the remainder of the Mortgage Loan term.
   
  Loan No. 10 – Norterra Apartments – At origination, the borrower established a lender controlled reserve account for replacements and repairs. The borrower is required to make monthly deposits into the replacement reserve account in an amount equal to $250 per residential unit on each payment date commencing April 6, 2020 and increasing to $325 per residential unit on April 6, 2022 and on each payment date thereafter.
   
  Loan No. 11 – Eastmont Town Center – The TI/LC monthly escrow deposit on each payment date will be (i) $66,667 on or prior to April 6, 2021 and (ii) $54,210 thereafter. 
   
  Loan No. 16 – Embassy Suites Indianapolis North – At origination, the borrower established a lender-controlled reserve account for FF&E expenditures. The borrower is required to make monthly deposits into the FF&E reserve account in an amount equal to (i) 1/12 of 1.0% of annual gross revenues for the first year of the Mortgage Loan term, which amount is initially estimated to be $7,335; (ii) 1/12 of 2.0% of annual gross revenues for the second year of the Mortgage Loan term (commencing on the 13th payment date); (iii) 1/12 of 3.0% of annual gross revenues for the third year of the Mortgage Loan term (commencing on the 25th payment date) and (iv) 1/12 of 4.0% of annual gross revenues thereafter.
   
  Loan No. 23 – Gravois Dillon Plaza – A monthly escrow for TI/LC based on $1.00 PSF per annum will be required on all payment dates through and including January 6, 2022, and will be reduced to $0.50 PSF per annum thereafter, subject to a cap of $222,165.
   
(16) Loan No. 5 – ExchangeRight Net Leased Portfolio 20 – The Phase I report noted the presence of a previous dry cleaning operation located 182 feet northeast of the Verizon Wireless – Columbia, SC Mortgaged Property. As a result, EBI Consulting recommended a limited subsurface investigation (Phase II) to be performed. The report indicated that volatile organic compounds from dry cleaner solvents were identified in the soil, groundwater and soil vapor throughout the Verizon Wireless – Columbia, SC Mortgaged Property. All of the concentrations were below the most stringent EPA Commercial Screening Levels with the exception of Vinyl Chloride identified in soil vapor in boring B-5. The Phase II report notes the concentrations detected in the groundwater were below the VISL Commercial Target Groundwater Concentrations. Based on the findings, EBI Consulting did not identify a significant impact to soil, soil vapor or groundwater at the Verizon Wireless – Columbia, SC Mortgaged Property from the off-site dry cleaners.

 

A-1-42

 

 

  Loan No. 6 – The SoCal Portfolio – The Phase I report identified the presence of elevated soil vapor concentrations in connection with the existence of an on-site dry cleaner that formerly used hydrogenated solvents at the 30th Street Commerce Center Mortgaged Property. A sub slab depressurization system was installed at the 30th Street Commerce Center Mortgaged Property in January 2016 to remediate the contaminants in the soil, which has caused a decrease in the related contaminant levels. The ESA recommended that the sub slab depressurization system continue to operate at the 30th Street Commerce Center Mortgaged Property. An environmental consultant estimated the cost of operating the sub slab depressurization system to be approximately $5,000 per year, or $50,000 for the term of the Mortgage Loan. 
   
  Loan No. 25 – Mira Loma Shopping Center – Based on Phase II subsurface investigations performed in 2004, 2007 and 2017, a release of dry-cleaning chemicals at Tiffany Cleaners, including tetrachloroethylene (PCE), impacting soils and groundwater beneath the improvements at the Mortgaged Property has been identified. Tiffany Cleaners has occupied the Mortgaged Property since at least 1985. A work plan for remediation of the contaminated soil and groundwater on-site has been submitted to the Nevada Department of Environmental Protection (NDEP). GRS Group reported the past release of dry cleaning solvent, and due to the approximate 10 years of continued dry-cleaning operation since the reported release, the presence of the dry-cleaning facility is considered a recognized environmental condition (REC). Upon approval of the work plan submitted to the NDEP by McGinley & Associates, implementation of the work plan is recommended along with any other requirements imposed, including: (i) the installation of groundwater monitoring wells to (a) monitor the spatial and temporal trends in PCE concentrations and (b) determine groundwater flow direction and gradient, in order to focus remedial efforts behind the dry cleaners where the highest PCE levels were reported and (ii) excavation to remove grossly contaminated soil and identify potential release locations.
   
(17) Loan No. 2 – AFIN Portfolio – The ESAs for the Mortgaged Properties did not note any recognized environmental conditions. However, the ESA for the Shoppes of West Melbourne Mortgaged Property indicated the former presence of a dry cleaner as a business environmental risk. In lieu of an environmental indemnitor, the related borrower sponsor provided an environmental insurance policy for the Shoppes of West Melbourne Mortgaged Property. The environmental insurance policy was issued by Berkeley Specialty Underwriting Managers, which has an A.M. Best rating of “A-” or better, with limits of $1,000,000 per occurrence and $1,000,000 in the aggregate. The environmental insurance policy provides coverage during the term of the Whole Loan and contains an optional three-year extension option.
   
  Loan No. 9 – CrossPoint – In lieu of an environmental indemnitor, the borrower sponsor provided an environmental insurance policy issued by Beazley Insurance Company Inc. with limits of $5,000,000 per occurrence and $5,000,000 in the aggregate. The policy provides coverage during the term of the Whole Loan with a three-year automatic extension option.
   
  Loan No. 21 – Park Place at Florham Park – Although the Phase I reports do not have any identified recognized environmental conditions, the borrower obtained an environmental impairment liability (“EIL”) insurance policy from Great American Insurance Group, which lists the borrower as the first named insured and the lender, with its successors, assigns, and/or affiliates, named as additional named insured (the mezzanine lender is an additional named insured as well). The coverage parts include both existing conditions coverage as well as new conditions coverage for first-party and third-party claims including a mortgagee insured endorsement for UBS AG to become first named insured in the event of default under the loan agreement. The EIL policy has a term of 10 years with an optional extended reporting period of 36 months, policy limits of $10,000,000 per incident and in the aggregate, with a $50,000 deductible per incident. The premium for the policy of $82,055 was paid at origination and the premium for an additional three-year term of tail coverage ($24,373 in total) will be swept as a ten-month sweep at $2,437 per month and escrowed prior to expiration of the initial ten-year term.
   
  Loan No. 28 – Paradise Marketplace – The ESA did not note any recognized environmental conditions. However, the ESA indicated the former presence of a dry cleaner at the Mortgaged Property as a business environmental risk. In lieu of an environmental indemnitor, the related borrower sponsor provided an environmental insurance policy for the Mortgaged Property. The environmental insurance policy was issued by Beazley, a Lloyd’s of London Syndicate, with an A.M. Best rating of A or better, with limits of $3,000,000 per occurrence and $3,000,000 in aggregate. The environmental insurance policy provides coverage for 10 years plus thirty days and an optional extended reporting period of 36 months. 
   
(18) For more information see “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” in the preliminary prospectus.
   
(19) Loan No. 4 – City Square and Clay Street – The NRA of the Mortgaged Property is 246,136 SF, which consists of 151,304 SF of office space, 38,032 SF of retail space and a 56,800 SF full-service fitness gym. In addition, the Mortgaged Property includes a 1,154 space-parking garage.
   
  Loan No. 7 – 22 West 38th Street – The NRA of the Mortgaged Property is 69,026 SF, which consists of 64,961 SF of office space and 4,335 SF of retail space.
   
(20) Loan No. 4 – City Square and Clay Street – The Seismic PML % for the Clay Street Mortgaged Property is 19.0% and the City Square Mortgaged Property is 18.0%.
   
(21) Loan No. 5 – ExchangeRight Net Leased Portfolio 20 – The Dollar General - Youngstown, OH and Fresenius Medical Care – Warren, OH Mortgaged Properties are subject to mineral leases with independent third parties that do not provide an express waiver of surface rights and for which the related title policies did not provide endorsements. The Mortgage Loan documents provide recourse to the guarantor for losses to the lender in connection with the exercise or assertion of any surface rights by the lessees under such mineral leases. 

 

A-1-43

 

 

  Loan No. 9 – CrossPoint – The initial non-recourse carveout guarantors are Samuel T. Byrne and Brian Chaisson (the “Initial Guarantors”) on a joint and several basis. The Whole Loan documents provide that one or more of the Initial Guarantors may be replaced from time to time by a replacement guarantor, subject to certain conditions in the Whole Loan documents. In connection with the origination of the CrossPoint Whole Loan, Lighthouse Real Estate Holdings LLC (“Lighthouse”) contributed $82.1 million to the borrower in exchange for a 91.73% equity interest in the borrower. Lighthouse has the right to buy out the interest of the Initial Guarantors. Lighthouse has been pre-approved as a replacement guarantor; provided that there is no material and adverse change with respect to Lighthouse as of the date of the replacement of one or more of the Initial Guarantors.
   
(22) Loan No. 11 – Eastmont Town Center – The Whole Loan documents permit a future property assessed clean energy (PACE) loan up to $4,100,000 upon the lender’s prior consent and subject to following conditions: (i) the execution of an intercreditor agreement in form and substance reasonably acceptable to the lender, (ii) the combined DSCR will not be less than 1.46x, (iii) the combined debt yield will not be less than 9.7%, (iv) the combined LTV will not be greater than 56.0%, and (v) rating agency confirmation.
   
(23) Loan No. 10 – Norterra Apartments – The borrower is a Delaware statutory trust. In connection with that structure, the borrower entered into a master lease (the “Norterra Apartments Master Lease”) with a master tenant, which entity is owned and controlled by the borrower sponsor. Under the Norterra Apartments Master Lease, the entire Mortgaged Property is leased to the master tenant, which subleases the residential units at the Mortgaged Property to the residential tenants. 
   
(24) Loan No. 11 – Eastmont Town Center – The first payment date for the Whole Loan is May 6, 2018. On the Closing Date, UBS AG will deposit sufficient funds to pay the amount of interest that would be due with respect to an April 6, 2018 payment for the Whole Loan. Seasoning, Prepayment Provisions, First Pay Date, Remaining Term to Maturity or ARD and Remaining IO Term are inclusive of the additional April 6, 2018 interest-only payment funded by UBS AG on the Closing Date.
   
  Loan No. 25 – Mira Loma Shopping Center – The first payment date for the Mortgage Loan is May 1, 2018. On the Closing Date, SG will deposit sufficient funds to pay the amount of interest that would be due with respect to an April 1, 2018 payment for the Mortgage Loan. Seasoning, Prepayment Provisions, First Pay Date, Remaining Term to Maturity or ARD and Remaining IO Term are inclusive of the additional April 1, 2018 interest-only payment funded by SG on the Closing Date.
   
  Loan No. 30 – 33 Nassau Avenue – The first payment date for the Mortgage Loan is May 1, 2018. On the Closing Date, SG will deposit sufficient funds to pay the amount of interest that would be due with respect to an April 1, 2018 payment for the Mortgage Loan. Seasoning, Prepayment Provisions, First Pay Date, Remaining Term to Maturity or ARD and Remaining IO Term are inclusive of the additional April 1, 2018 interest-only payment funded by SG on the Closing Date.

 

A-1-44