FWP 1 n1716-x4_anxa1.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226850-03
     

 

BBCMS 2019-C4 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. 333-226850) 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 1-888-603-5847 (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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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 Barclays Capital Inc., SG Americas Securities, LLC, UBS Securities LLC, Natixis Securities Americas LLC, CIBC World Markets Corp. , Drexel Hamilton, LLC, 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 Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Street Address City State Zip
Code		 Property Type(2) Property Sub-type Year
Built		 Year
Renovated		 Units(3) Unit of
Measure		 Occupancy %(3)(4)
1 Both Barclays 1 Moffett Towers II - Buildings 3 & 4 1190 Discovery Way and 900 5th Avenue Sunnyvale CA 94089 Office Suburban 2019           701,266 Square Feet 100.0%
2 Both Barclays 1 188 Spear Street 188 Spear Street San Francisco CA 94105 Office CBD 1972 2012         218,669 Square Feet 100.0%
3 Loan Natixis 4 Vanguard Portfolio Various Malvern PA 19355 Office Suburban Various Various         568,658 Square Feet 100.0%
3.01 Property Natixis 1 425 Old Morehall Road 425 Old Morehall Road Malvern PA 19355 Office Suburban 2014           201,658 Square Feet 100.0%
3.02 Property Natixis 1 1001 Cedar Hollow Road 1001 Cedar Hollow Road Malvern PA 19355 Office Suburban 1998 2017         133,000 Square Feet 100.0%
3.03 Property Natixis 1 50 Morehall Road 50 Morehall Road Malvern PA 19355 Office Suburban 1997 2014         117,000 Square Feet 100.0%
3.04 Property Natixis 1 60 Morehall Road 60 Morehall Road Malvern PA 19355 Office Suburban 1989 2015         117,000 Square Feet 100.0%
4 Loan SGFC 23 ExchangeRight Net Leased Portfolio 28 Various Various Various Various Various Various Various Various  482,428 Square Feet 100.0%
4.01 Property SGFC 1 Pick n Save - Oconomowoc, WI 36903 East Wisconsin Avenue Oconomowoc WI 53066 Retail Freestanding 2008              61,700 Square Feet 100.0%
4.02 Property SGFC 1 Pick n Save - Wales, WI 405 North Wales Road Wales WI 53183 Retail Freestanding 1997 2018            61,000 Square Feet 100.0%
4.03 Property SGFC 1 Hobby Lobby - Hendersonville, TN 261 Indian Lake Boulevard, Suite 200 Hendersonville TN 37075 Retail Freestanding 2015              55,000 Square Feet 100.0%
4.04 Property SGFC 1 Hobby Lobby - Appleton, WI 346 North Casaloma Drive Appleton WI 54913 Retail Freestanding 1995              73,764 Square Feet 100.0%
4.05 Property SGFC 1 Walgreens - Newport News, VA 12750 Jefferson Avenue Newport News VA 23602 Retail Freestanding 2003              14,490 Square Feet 100.0%
4.06 Property SGFC 1 Walgreens - Aurora, IL 22 North Constitution Drive Aurora IL 60506 Retail Freestanding 2007              14,820 Square Feet 100.0%
4.07 Property SGFC 1 Walgreens - Hammond, IN 7236 Calumet Avenue Hammond IN 46324 Retail Freestanding 2008              14,550 Square Feet 100.0%
4.08 Property SGFC 1 Walgreens - North Aurora, IL 1051 Oak Street North Aurora IL 60542 Retail Freestanding 2005              14,800 Square Feet 100.0%
4.09 Property SGFC 1 Walgreens - Fort Worth, TX 4721 Bryant Irvin Road Fort Worth TX 76132 Retail Freestanding 1998              13,905 Square Feet 100.0%
4.10 Property SGFC 1 Tractor Supply - Lake Charles, LA 2751 Power Center Parkway Lake Charles LA 70607 Retail Freestanding 2019              19,097 Square Feet 100.0%
4.11 Property SGFC 1 Fresenius Medical Care - West Columbia, SC 1000 Ramblin Road South Congaree SC 29172 Office Medical 2017                8,263 Square Feet 100.0%
4.12 Property SGFC 1 Walgreens - Flint, MI 5703 South Saginaw Road Flint MI 48507 Retail Freestanding 1998              13,905 Square Feet 100.0%
4.13 Property SGFC 1 Tractor Supply - Springtown, TX 1087 East Highway 199 Springtown TX 76082 Retail Freestanding 2019              19,097 Square Feet 100.0%
4.14 Property SGFC 1 Walgreens - Orland Park, IL 7960 West 159th Street Orland Park IL 60462 Retail Freestanding 1997 2016            15,120 Square Feet 100.0%
4.15 Property SGFC 1 Walgreens - Peoria, IL 2515 North Knoxville Avenue Peoria IL 61604 Retail Freestanding 1998              13,500 Square Feet 100.0%
4.16 Property SGFC 1 Dollar General - Houston, TX 919 East Airtex Drive Houston TX 77073 Retail Freestanding 2018                7,489 Square Feet 100.0%
4.17 Property SGFC 1 Dollar General - Soddy Daisy, TN 1231 Sequoyah Road Soddy Daisy TN 37379 Retail Freestanding 2019              10,566 Square Feet 100.0%
4.18 Property SGFC 1 O’Reilly Auto Parts - Lexington, SC 4266 Augusta Road Lexington SC 29073 Retail Freestanding 2009                7,225 Square Feet 100.0%
4.19 Property SGFC 1 Dollar General - Mishawaka, IN 1209 East McKinley Avenue Mishawaka IN 46545 Retail Freestanding 2019                9,100 Square Feet 100.0%
4.20 Property SGFC 1 Dollar General - Lambertville, MI 7385 Summerfield Road Lambertville MI 48144 Retail Freestanding 2019                7,489 Square Feet 100.0%
4.21 Property SGFC 1 Dollar Tree - Beech Island, SC 4404 Jefferson Davis Highway Beech Island SC 29842 Retail Freestanding 2018                9,520 Square Feet 100.0%
4.22 Property SGFC 1 Dollar General - Youngsville, LA 2317 East Milton Avenue Youngsville LA 70592 Retail Freestanding 2019                9,002 Square Feet 100.0%
4.23 Property SGFC 1 Dollar General - Battle Creek, MI 1013 East Emmett Street Battle Creek MI 49014 Retail Freestanding 2018                9,026 Square Feet 100.0%
5 Loan Barclays 32 Inland Life Storage Portfolio Various Various Various Various Self Storage Self Storage Various Various            17,278 Units 91.3%
5.01 Property Barclays 1 Life Storage - 586 5491 Plaza Drive Flowood MS 39232 Self Storage Self Storage 2000 2016              1,006 Units 93.5%
5.02 Property Barclays 1 Life Storage - 145 140 Centennial Boulevard Richardson TX 75081 Self Storage Self Storage 1985                   929 Units 92.2%
5.03 Property Barclays 1 Life Storage - 364 130 Centre Street Ridgeland MS 39157 Self Storage Self Storage 1997                   698 Units 92.3%
5.04 Property Barclays 1 Life Storage - 365 5111 I-55 North Jackson MS 39206 Self Storage Self Storage 2003                   676 Units 95.3%
5.05 Property Barclays 1 Life Storage - 212 313 Guilbeau Road Lafayette LA 70506 Self Storage Self Storage 1994 2005                 655 Units 91.0%
5.06 Property Barclays 1 Life Storage - 386 4155 Fairway Plaza Drive Pasadena TX 77505 Self Storage Self Storage 2000                   613 Units 90.9%
5.07 Property Barclays 1 Life Storage - 256 2280 East Main Street League City TX 77573 Self Storage Self Storage 1992 2003                 553 Units 93.3%
5.08 Property Barclays 1 Life Storage - 206 5110 Franz Road Katy TX 77493 Self Storage Self Storage 1994                   626 Units 92.2%
5.09 Property Barclays 1 Life Storage - 324 2860 Northeast Evangeline Throughway Lafayette LA 70507 Self Storage Self Storage 1995 2016                 819 Units 93.7%
5.10 Property Barclays 1 Life Storage - 236 7437 Garners Ferry Road Columbia SC 29209 Self Storage Self Storage 1981 2007                 887 Units 82.6%
5.11 Property Barclays 1 Life Storage - 184 5961 I-55 North Jackson MS 39213 Self Storage Self Storage 1995                   416 Units 91.1%
5.12 Property Barclays 1 Life Storage - 500 6000 Garners Ferry Road and 1417 Atlas Road Columbia SC 29209 Self Storage Self Storage 1977, 2004                   463 Units 95.7%
5.13 Property Barclays 1 Life Storage - 288 32777 State Highway 249 Pinehurst TX 77362 Self Storage Self Storage 2003                   493 Units 89.2%
5.14 Property Barclays 1 Life Storage - 299 203 Albertson Parkway Broussard LA 70518 Self Storage Self Storage 2002 2007                 662 Units 91.8%
5.15 Property Barclays 1 Life Storage - 209 2207 West Pinhook Road Lafayette LA 70508 Self Storage Self Storage 1992 2014                 503 Units 93.0%
5.16 Property Barclays 1 Life Storage - 035 10020 Two Notch Road Columbia SC 29223 Self Storage Self Storage 1989 2013                 595 Units 90.8%
5.17 Property Barclays 1 Life Storage - 074 6011 I-55 North Jackson MS 39213 Self Storage Self Storage 1990                   491 Units 89.4%
5.18 Property Barclays 1 Life Storage - 252 1606 Plantation Road Dallas TX 75235 Self Storage Self Storage 1985                   504 Units 92.1%
5.19 Property Barclays 1 Life Storage - 033 7403 Parklane Road Columbia SC 29223 Self Storage Self Storage 1987                   423 Units 91.3%
5.20 Property Barclays 1 Life Storage - 205 4000 North West Street Jackson MS 39206 Self Storage Self Storage 1984                   477 Units 87.8%
5.21 Property Barclays 1 Life Storage - 300 4706 West Congress Street Lafayette LA 70506 Self Storage Self Storage 1997 2007                 557 Units 90.7%
5.22 Property Barclays 1 Life Storage - 026 3511 South Holden Road Greensboro NC 27407 Self Storage Self Storage 1985 2008                 535 Units 91.6%
5.23 Property Barclays 1 Life Storage - 361 421 Classic Drive Hattiesburg MS 39402 Self Storage Self Storage 1998                   364 Units 95.3%
5.24 Property Barclays 1 Life Storage - 165 5810 West Gate City Boulevard Greensboro NC 27407 Self Storage Self Storage 1993 2000                 461 Units 94.4%
5.25 Property Barclays 1 Life Storage - 208 2310 West Pinhook Road Lafayette LA 70508 Self Storage Self Storage 1980                   483 Units 91.3%
5.26 Property Barclays 1 Life Storage - 211 2888 Northeast Evangeline Throughway Lafayette LA 70507 Self Storage Self Storage 1977 2005                 392 Units 91.8%
5.27 Property Barclays 1 Life Storage - 021 2648 Two Notch Road Columbia SC 29204 Self Storage Self Storage 1988                   391 Units 83.9%
5.28 Property Barclays 1 Life Storage - 298 300 Westgate Road Lafayette LA 70506 Self Storage Self Storage 2001 2004                 397 Units 89.9%
5.29 Property Barclays 1 Life Storage - 297 5922 Cameron Street Scott LA 70583 Self Storage Self Storage 1997                   329 Units 92.7%
5.30 Property Barclays 1 Life Storage - 153 118 Stage Coach Trail Greensboro NC 27409 Self Storage Self Storage 1996 2001                 291 Units 89.0%
5.31 Property Barclays 1 Life Storage - 075 2947 McDowell Road Extension Jackson MS 39204 Self Storage Self Storage 1988                   304 Units 87.2%
5.32 Property Barclays 1 Life Storage - 152 4207 Hilltop Road Greensboro NC 27407 Self Storage Self Storage 1995 2000                 285 Units 91.2%
6 Both RREF 1 Emerald Pointe Apartments 2700 Whitney Avenue Harvey LA 70058 Multifamily Garden 1973 2018-2019                 408 Units 93.9%
7 Both UBS AG 1 Hilton Garden Inn - San Diego Mission Valley Stadium 3805 Murphy Canyon Road San Diego CA 92123 Hotel Full Service 1991 2015-2016                 178 Rooms 88.8%
8 Both Natixis 1 2 North 6th Place 2 North 6th Place Brooklyn NY 11249 Multifamily High Rise 2018                   554 Units 92.1%
9 Both SMC 1 Tower Plaza 27401-27531 Ynez Road Temecula CA 92591 Retail Anchored 1969, 1998           132,151 Square Feet 92.4%
10 Loan UBS AG 186 ILPT Hawaii Portfolio Various Various HI Various Various Various Various        9,591,512 Square Feet 100.0%
10.001 Property UBS AG 1 2810 Pukoloa Street 2810 Pukoloa Street Honolulu HI 96819 Leased Fee Leased Fee NAP           418,502 Square Feet 100.0%
10.002 Property UBS AG 1 1360 Pali Highway 1360 Pali Highway Honolulu HI 96813 Leased Fee Leased Fee NAP           126,773 Square Feet 100.0%
10.003 Property UBS AG 1 1001 Ahua Street 1001 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP           337,734 Square Feet 100.0%
10.004 Property UBS AG 1 848 Ala Lilikoi Street A 848 Ala Lilikoi Street A Honolulu HI 96818 Leased Fee Leased Fee NAP           325,786 Square Feet 100.0%
10.005 Property UBS AG 1 2850 Paa Street 2850 Paa Street Honolulu HI 96819 Leased Fee Leased Fee NAP           298,384 Square Feet 100.0%
10.006 Property UBS AG 1 949 Mapunapuna Street 949 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP           236,914 Square Feet 100.0%
10.007 Property UBS AG 1 2828 Paa Street 2828 Paa Street Honolulu HI 96819 Leased Fee Leased Fee NAP           187,264 Square Feet 100.0%
10.008 Property UBS AG 1 80 Sand Island Access Road 80 Sand Island Access Road Honolulu HI 96819 Leased Fee Leased Fee NAP           190,836 Square Feet 100.0%
10.009 Property UBS AG 1 1030 Mapunapuna Street 1030 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP           122,281 Square Feet 100.0%
10.010 Property UBS AG 1 150 Puuhale Road 150 Puuhale Road Honolulu HI 96819 Leased Fee Leased Fee NAP           123,037 Square Feet 100.0%
10.011 Property UBS AG 1 2344 Pahounui Drive 2344 Pahounui Drive Honolulu HI 96819 Leased Fee Leased Fee NAP           146,430 Square Feet 100.0%
10.012 Property UBS AG 1 120 Sand Island Access Road 120 Sand Island Access Road Honolulu HI 96819 Industrial Warehouse/Distribution 2004              70,960 Square Feet 100.0%
10.013 Property UBS AG 1 1122 Mapunapuna Street 1122 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP           105,506 Square Feet 100.0%
10.014 Property UBS AG 1 2915 Kaihikapu Street 2915 Kaihikapu Street Honolulu HI 96819 Leased Fee Leased Fee NAP           105,000 Square Feet 100.0%
10.015 Property UBS AG 1 819 Ahua Street 819 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP           105,013 Square Feet 100.0%
10.016 Property UBS AG 1 2144 Auiki Street 2144 Auiki Street Honolulu HI 96819 Industrial Flex 1950              53,910 Square Feet 98.3%
10.017 Property UBS AG 1 1027 Kikowaena Place 1027 Kikowaena Place Honolulu HI 96819 Leased Fee Leased Fee NAP           102,443 Square Feet 100.0%
10.018 Property UBS AG 1 1931 Kahai Street 1931 Kahai Street Honolulu HI 96819 Leased Fee Leased Fee NAP              96,287 Square Feet 100.0%
10.019 Property UBS AG 1 148 Mokauea Street 148 Mokauea Street Honolulu HI 96819 Leased Fee Leased Fee NAP              85,790 Square Feet 100.0%
10.020 Property UBS AG 1 2886 Paa Street 2886 Paa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              60,023 Square Feet 100.0%
10.021 Property UBS AG 1 2838 Kilihau Street 2838 Kilihau Street Honolulu HI 96819 Leased Fee Leased Fee NAP              83,189 Square Feet 100.0%
10.022 Property UBS AG 1 803 Ahua Street 803 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              73,013 Square Feet 100.0%
10.023 Property UBS AG 1 220 Puuhale Road 220 Puuhale Road Honolulu HI 96819 Leased Fee Leased Fee NAP              65,942 Square Feet 100.0%
10.024 Property UBS AG 1 930 Mapunapuna Street 930 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP              68,992 Square Feet 100.0%
                               

 

A-1-1

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Street Address City State Zip
Code		 Property Type(2) Property Sub-type Year
Built		 Year
Renovated		 Units(3) Unit of
Measure		 Occupancy %(3)(4)
10.025 Property UBS AG 1 2103 Kaliawa Street 2103 Kaliawa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              78,730 Square Feet 100.0%
10.026 Property UBS AG 1 2969 Mapunapuna Place 2969 Mapunapuna Place Honolulu HI 96819 Leased Fee Leased Fee NAP              79,999 Square Feet 100.0%
10.027 Property UBS AG 1 158 Sand Island Access Road 158 Sand Island Access Road Honolulu HI 96819 Leased Fee Leased Fee NAP           100,500 Square Feet 100.0%
10.028 Property UBS AG 1 1926 Auiki Street 1926 Auiki Street Honolulu HI 96819 Industrial Warehouse/Distribution 1959              42,253 Square Feet 100.0%
10.029 Property UBS AG 1 113 Puuhale Road 113 Puuhale Road Honolulu HI 96819 Leased Fee Leased Fee NAP              77,171 Square Feet 100.0%
10.030 Property UBS AG 1 2250 Pahounui Drive 2250 Pahounui Drive Honolulu HI 96819 Leased Fee Leased Fee NAP              75,627 Square Feet 100.0%
10.031 Property UBS AG 1 733 Mapunapuna Street 733 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP              64,894 Square Feet 100.0%
10.032 Property UBS AG 1 761 Ahua Street 761 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              73,013 Square Feet 100.0%
10.033 Property UBS AG 1 918 Ahua Street 918 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              72,072 Square Feet 100.0%
10.034 Property UBS AG 1 180 Sand Island Access Road 180 Sand Island Access Road Honolulu HI 96819 Leased Fee Leased Fee NAP              66,828 Square Feet 100.0%
10.035 Property UBS AG 1 2829 Awaawaloa Street 2829 Awaawaloa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              70,000 Square Feet 100.0%
10.036 Property UBS AG 1 120 Mokauea Street 120 Mokauea Street Honolulu HI 96819 Industrial Warehouse/Distribution 1970              31,079 Square Feet 100.0%
10.037 Property UBS AG 1 2861 Mokumoa Street 2861 Mokumoa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              70,035 Square Feet 100.0%
10.038 Property UBS AG 1 2826 Kaihikapu Street 2826 Kaihikapu Street Honolulu HI 96819 Leased Fee Leased Fee NAP              70,000 Square Feet 100.0%
10.039 Property UBS AG 1 179 Sand Island Access Road 179 Sand Island Access Road Honolulu HI 96819 Leased Fee Leased Fee NAP              62,464 Square Feet 100.0%
10.040 Property UBS AG 1 855 Mapunapuna Street 855 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP              63,436 Square Feet 100.0%
10.041 Property UBS AG 1 2308 Pahounui Drive 2308 Pahounui Drive Honolulu HI 96819 Leased Fee Leased Fee NAP              64,896 Square Feet 100.0%
10.042 Property UBS AG 1 619 Mapunapuna Street 619 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP              55,377 Square Feet 100.0%
10.043 Property UBS AG 1 2846-A Awaawaloa Street 2846-A Awaawaloa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              61,250 Square Feet 100.0%
10.044 Property UBS AG 1 238 Sand Island Access Road 238 Sand Island Access Road Honolulu HI 96819 Leased Fee Leased Fee NAP              60,000 Square Feet 100.0%
10.045 Property UBS AG 1 704 Mapunapuna Street 704 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP              59,315 Square Feet 100.0%
10.046 Property UBS AG 1 120B Mokauea Street 120B Mokauea Street Honolulu HI 96819 Industrial Warehouse/Distribution 1968              35,363 Square Feet 100.0%
10.047 Property UBS AG 1 1150 Kikowaena Street 1150 Kikowaena Street Honolulu HI 96819 Leased Fee Leased Fee NAP              45,753 Square Feet 100.0%
10.048 Property UBS AG 1 2127 Auiki Street 2127 Auiki Street Honolulu HI 96819 Leased Fee Leased Fee NAP              56,900 Square Feet 100.0%
10.049 Property UBS AG 1 2810 Paa Street 2810 Paa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              52,185 Square Feet 100.0%
10.050 Property UBS AG 1 2841 Pukoloa Street 2841 Pukoloa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              39,600 Square Feet 100.0%
10.051 Property UBS AG 1 1000 Mapunapuna Street 1000 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP              41,833 Square Feet 100.0%
10.052 Property UBS AG 1 2829 Pukoloa Street 2829 Pukoloa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              39,600 Square Feet 100.0%
10.053 Property UBS AG 1 889 Ahua Street 889 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              49,452 Square Feet 100.0%
10.054 Property UBS AG 1 2819 Pukoloa Street 2819 Pukoloa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              39,600 Square Feet 100.0%
10.055 Property UBS AG 1 1038 Kikowaena Place 1038 Kikowaena Place Honolulu HI 96819 Leased Fee Leased Fee NAP              47,417 Square Feet 100.0%
10.056 Property UBS AG 1 2965 Mokumoa Street 2965 Mokumoa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              41,586 Square Feet 100.0%
10.057 Property UBS AG 1 850 Ahua Street 850 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              47,879 Square Feet 100.0%
10.058 Property UBS AG 1 1330 Pali Highway 1330 Pali Highway Honolulu HI 96813 Leased Fee Leased Fee NAP              19,673 Square Feet 100.0%
10.059 Property UBS AG 1 2855 Pukoloa Street 2855 Pukoloa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              39,600 Square Feet 100.0%
10.060 Property UBS AG 1 2865 Pukoloa Street 2865 Pukoloa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              39,600 Square Feet 100.0%
10.061 Property UBS AG 1 789 Mapunapuna Street 789 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP              46,559 Square Feet 100.0%
10.062 Property UBS AG 1 2960 Mokumoa Street 2960 Mokumoa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              38,377 Square Feet 100.0%
10.063 Property UBS AG 1 231B Sand Island Access Road 231B Sand Island Access Road Honolulu HI 96819 Leased Fee Leased Fee NAP              38,752 Square Feet 100.0%
10.064 Property UBS AG 1 2020 Auiki Street 2020 Auiki Street Honolulu HI 96819 Leased Fee Leased Fee NAP              46,705 Square Feet 100.0%
10.065 Property UBS AG 1 2857 Awaawaloa Street 2857 Awaawaloa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              40,011 Square Feet 100.0%
10.066 Property UBS AG 1 1050 Kikowaena Place 1050 Kikowaena Place Honolulu HI 96819 Leased Fee Leased Fee NAP              42,790 Square Feet 100.0%
10.067 Property UBS AG 1 2850 Mokumoa Street 2850 Mokumoa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              39,544 Square Feet 100.0%
10.068 Property UBS AG 1 2840 Mokumoa Street 2840 Mokumoa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              39,656 Square Feet 100.0%
10.069 Property UBS AG 1 2830 Mokumoa Street 2830 Mokumoa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              39,600 Square Feet 100.0%
10.070 Property UBS AG 1 960 Mapunapuna Street 960 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP              36,501 Square Feet 100.0%
10.071 Property UBS AG 1 125B Puuhale Road 125B Puuhale Road Honolulu HI 96819 Leased Fee Leased Fee NAP              48,933 Square Feet 100.0%
10.072 Property UBS AG 1 2809 Kaihikapu Street 2809 Kaihikapu Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,698 Square Feet 100.0%
10.073 Property UBS AG 1 212 Mohonua Place 212 Mohonua Place Honolulu HI 96819 Leased Fee Leased Fee NAP              46,221 Square Feet 100.0%
10.074 Property UBS AG 1 692 Mapunapuna Street 692 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.075 Property UBS AG 1 1024 Kikowaena Place 1024 Kikowaena Place Honolulu HI 96819 Leased Fee Leased Fee NAP              39,831 Square Feet 100.0%
10.076 Property UBS AG 1 669 Ahua Street 669 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.077 Property UBS AG 1 215 Puuhale Road 215 Puuhale Road Honolulu HI 96819 Leased Fee Leased Fee NAP              41,731 Square Feet 100.0%
10.078 Property UBS AG 1 142 Mokauea Street 142 Mokauea Street Honolulu HI 96819 Industrial Warehouse/Distribution 1972              26,000 Square Feet 100.0%
10.079 Property UBS AG 1 2847 Awaawaloa Street 2847 Awaawaloa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.080 Property UBS AG 1 2816 Awaawaloa Street 2816 Awaawaloa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              43,560 Square Feet 100.0%
10.081 Property UBS AG 1 2928 Kaihikapu Street - B 2928 Kaihikapu Street - B Honolulu HI 96819 Leased Fee Leased Fee NAP              37,852 Square Feet 100.0%
10.082 Property UBS AG 1 2864 Mokumoa Street 2864 Mokumoa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              39,600 Square Feet 100.0%
10.083 Property UBS AG 1 770 Mapunapuna Street 770 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.084 Property UBS AG 1 151 Puuhale Road 151 Puuhale Road Honolulu HI 96819 Leased Fee Leased Fee NAP              38,294 Square Feet 100.0%
10.085 Property UBS AG 1 207 Puuhale Road 207 Puuhale Road Honolulu HI 96819 Leased Fee Leased Fee NAP              39,900 Square Feet 100.0%
10.086 Property UBS AG 1 2970 Mokumoa Street 2970 Mokumoa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,021 Square Feet 100.0%
10.087 Property UBS AG 1 2868 Kaihikapu Street 2868 Kaihikapu Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.088 Property UBS AG 1 2908 Kaihikapu Street 2908 Kaihikapu Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.089 Property UBS AG 1 2814 Kilihau Street 2814 Kilihau Street Honolulu HI 96819 Leased Fee Leased Fee NAP              37,413 Square Feet 100.0%
10.090 Property UBS AG 1 759 Puuloa Road 759 Puuloa Road Honolulu HI 96819 Leased Fee Leased Fee NAP              34,313 Square Feet 100.0%
10.091 Property UBS AG 1 659 Puuloa Road 659 Puuloa Road Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.092 Property UBS AG 1 667 Puuloa Road 667 Puuloa Road Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.093 Property UBS AG 1 679 Puuloa Road 679 Puuloa Road Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.094 Property UBS AG 1 689 Puuloa Road 689 Puuloa Road Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.095 Property UBS AG 1 950 Mapunapuna Street 950 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP              32,551 Square Feet 100.0%
10.096 Property UBS AG 1 822 Mapunapuna Street 822 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.097 Property UBS AG 1 842 Mapunapuna Street 842 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.098 Property UBS AG 1 214 Sand Island Access Road 214 Sand Island Access Road Honolulu HI 96819 Industrial Flex 1981              21,600 Square Feet 100.0%
10.099 Property UBS AG 1 709 Ahua Street 709 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.100 Property UBS AG 1 766 Mapunapuna Street 766 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.101 Property UBS AG 1 830 Mapunapuna Street 830 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.102 Property UBS AG 1 2855 Kaihikapu Street 2855 Kaihikapu Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.103 Property UBS AG 1 865 Ahua Street 865 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,933 Square Feet 100.0%
10.104 Property UBS AG 1 852 Mapunapuna Street 852 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.105 Property UBS AG 1 2906 Kaihikapu Street 2906 Kaihikapu Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.106 Property UBS AG 1 2879 Paa Street 2879 Paa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              31,316 Square Feet 100.0%
10.107 Property UBS AG 1 702 Ahua Street 702 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              34,657 Square Feet 100.0%
10.108 Property UBS AG 1 2864 Awaawaloa Street 2864 Awaawaloa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,247 Square Feet 100.0%
10.109 Property UBS AG 1 2819 Mokumoa Street - A 2819 Mokumoa Street - A Honolulu HI 96819 Leased Fee Leased Fee NAP              35,384 Square Feet 100.0%
10.110 Property UBS AG 1 2869 Mokumoa Street 2869 Mokumoa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              34,860 Square Feet 100.0%
10.111 Property UBS AG 1 2819 Mokumoa Street - B 2819 Mokumoa Street - B Honolulu HI 96819 Leased Fee Leased Fee NAP              35,279 Square Feet 100.0%
10.112 Property UBS AG 1 228 Mohonua Place 228 Mohonua Place Honolulu HI 96819 Leased Fee Leased Fee NAP              36,522 Square Feet 100.0%
10.113 Property UBS AG 1 2264 Pahounui Drive 2264 Pahounui Drive Honolulu HI 96819 Leased Fee Leased Fee NAP              33,103 Square Feet 100.0%
10.114 Property UBS AG 1 808 Ahua Street 808 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              56,690 Square Feet 100.0%
10.115 Property UBS AG 1 2827 Kaihikapu Street 2827 Kaihikapu Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.116 Property UBS AG 1 697 Ahua Street 697 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.117 Property UBS AG 1 2849 Kaihikapu Street 2849 Kaihikapu Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
                               

 

A-1-2

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Street Address City State Zip
Code		 Property Type(2) Property Sub-type Year
Built		 Year
Renovated		 Units(3) Unit of
Measure		 Occupancy %(3)(4)
10.118 Property UBS AG 1 2831 Awaawaloa Street 2831 Awaawaloa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.119 Property UBS AG 1 2858 Kaihikapu Street 2858 Kaihikapu Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.120 Property UBS AG 1 2276 Pahounui Drive 2276 Pahounui Drive Honolulu HI 96819 Leased Fee Leased Fee NAP              32,841 Square Feet 100.0%
10.121 Property UBS AG 1 2806 Kaihikapu Street 2806 Kaihikapu Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.122 Property UBS AG 1 1052 Ahua Street 1052 Ahua Street Honolulu HI 96819 Other Parking NAP              30,000 Square Feet 100.0%
10.123 Property UBS AG 1 2889 Mokumoa Street 2889 Mokumoa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              34,651 Square Feet 100.0%
10.124 Property UBS AG 1 685 Ahua Street 685 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.125 Property UBS AG 1 2839 Mokumoa Street 2839 Mokumoa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,174 Square Feet 100.0%
10.126 Property UBS AG 1 94-240 Pupuole Street 94-240 Pupuole Street Waipahu HI 96797 Leased Fee Leased Fee NAP              43,529 Square Feet 100.0%
10.127 Property UBS AG 1 2928 Kaihikapu Street - A 2928 Kaihikapu Street - A Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.128 Property UBS AG 1 719 Ahua Street 719 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.129 Property UBS AG 1 2812 Awaawaloa Street 2812 Awaawaloa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.130 Property UBS AG 1 2927 Mokumoa Street 2927 Mokumoa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              34,546 Square Feet 100.0%
10.131 Property UBS AG 1 197 Sand Island Access Road 197 Sand Island Access Road Honolulu HI 96819 Leased Fee Leased Fee NAP              31,178 Square Feet 100.0%
10.132 Property UBS AG 1 2844 Kaihikapu Street 2844 Kaihikapu Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.133 Property UBS AG 1 2879 Mokumoa Street 2879 Mokumoa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              34,755 Square Feet 100.0%
10.134 Property UBS AG 1 2135 Auiki Street 2135 Auiki Street Honolulu HI 96819 Leased Fee Leased Fee NAP              33,328 Square Feet 100.0%
10.135 Property UBS AG 1 855 Ahua Street 855 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,200 Square Feet 100.0%
10.136 Property UBS AG 1 2122 Kaliawa Street 2122 Kaliawa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              33,468 Square Feet 100.0%
10.137 Property UBS AG 1 2831 Kaihikapu Street 2831 Kaihikapu Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.138 Property UBS AG 1 729 Ahua Street 729 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.139 Property UBS AG 1 739 Ahua Street 739 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.140 Property UBS AG 1 2833 Paa Street #2 2833 Paa Street #2 Honolulu HI 96819 Leased Fee Leased Fee NAP              30,000 Square Feet 100.0%
10.141 Property UBS AG 1 2833 Paa Street 2833 Paa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              30,000 Square Feet 100.0%
10.142 Property UBS AG 1 2815 Kaihikapu Street 2815 Kaihikapu Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.143 Property UBS AG 1 1062 Kikowaena Place 1062 Kikowaena Place Honolulu HI 96819 Leased Fee Leased Fee NAP              30,959 Square Feet 100.0%
10.144 Property UBS AG 1 673 Ahua Street 673 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.145 Property UBS AG 1 2106 Kaliawa Street 2106 Kaliawa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              30,709 Square Feet 100.0%
10.146 Property UBS AG 1 812 Mapunapuna Street 812 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.147 Property UBS AG 1 2804 Kilihau Street 2804 Kilihau Street Honolulu HI 96819 Leased Fee Leased Fee NAP              34,494 Square Feet 100.0%
10.148 Property UBS AG 1 525 North King Street 525 North King Street Honolulu HI 96819 Leased Fee Leased Fee NAP              20,934 Square Feet 100.0%
10.149 Property UBS AG 1 204 Sand Island Access Road 204 Sand Island Access Road Honolulu HI 96819 Leased Fee Leased Fee NAP              33,078 Square Feet 100.0%
10.150 Property UBS AG 1 660 Ahua Street 660 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              34,657 Square Feet 100.0%
10.151 Property UBS AG 1 218 Mohonua Place 218 Mohonua Place Honolulu HI 96819 Leased Fee Leased Fee NAP              34,096 Square Feet 100.0%
10.152 Property UBS AG 1 125 Puuhale Road 125 Puuhale Road Honolulu HI 96819 Leased Fee Leased Fee NAP              31,006 Square Feet 100.0%
10.153 Property UBS AG 1 645 Ahua Street 645 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.154 Property UBS AG 1 675 Mapunapuna Street 675 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP              30,063 Square Feet 100.0%
10.155 Property UBS AG 1 659 Ahua Street 659 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              35,000 Square Feet 100.0%
10.156 Property UBS AG 1 1055 Ahua Street 1055 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              26,531 Square Feet 100.0%
10.157 Property UBS AG 1 944 Ahua Street 944 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              26,596 Square Feet 100.0%
10.158 Property UBS AG 1 2019 Kahai Street 2019 Kahai Street Honolulu HI 96819 Leased Fee Leased Fee NAP              26,954 Square Feet 100.0%
10.159 Property UBS AG 1 2001 Kahai Street 2001 Kahai Street Honolulu HI 96819 Leased Fee Leased Fee NAP              26,741 Square Feet 100.0%
10.160 Property UBS AG 1 106 Puuhale Road 106 Puuhale Road Honolulu HI 96819 Industrial Warehouse/Distribution 1966              14,223 Square Feet 100.0%
10.161 Property UBS AG 1 2875 Paa Street 2875 Paa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              23,154 Square Feet 100.0%
10.162 Property UBS AG 1 1024 Mapunapuna Street 1024 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP              25,895 Square Feet 100.0%
10.163 Property UBS AG 1 2760 Kamehameha Highway 2760 Kamehameha Highway Honolulu HI 96819 Leased Fee Leased Fee NAP              28,615 Square Feet 100.0%
10.164 Property UBS AG 1 2635 Waiwai Loop A 2635 Waiwai Loop A Honolulu HI 96819 Leased Fee Leased Fee NAP              22,500 Square Feet 100.0%
10.165 Property UBS AG 1 2635 Waiwai Loop B 2635 Waiwai Loop B Honolulu HI 96819 Leased Fee Leased Fee NAP              22,459 Square Feet 100.0%
10.166 Property UBS AG 1 2836 Awaawaloa Street 2836 Awaawaloa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              26,440 Square Feet 100.0%
10.167 Property UBS AG 1 609 Ahua Street 609 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              24,440 Square Feet 100.0%
10.168 Property UBS AG 1 905 Ahua Street 905 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              21,195 Square Feet 100.0%
10.169 Property UBS AG 1 2110 Auiki Street 2110 Auiki Street Honolulu HI 96819 Leased Fee Leased Fee NAP              20,436 Square Feet 100.0%
10.170 Property UBS AG 1 140 Puuhale Road 140 Puuhale Road Honolulu HI 96819 Leased Fee Leased Fee NAP              21,541 Square Feet 100.0%
10.171 Property UBS AG 1 2139 Kaliawa Street 2139 Kaliawa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              21,657 Square Feet 100.0%
10.172 Property UBS AG 1 231 Sand Island Access Road 231 Sand Island Access Road Honolulu HI 96819 Leased Fee Leased Fee NAP              18,921 Square Feet 100.0%
10.173 Property UBS AG 1 2140 Kaliawa Street 2140 Kaliawa Street Honolulu HI 96819 Leased Fee Leased Fee NAP              19,269 Square Feet 100.0%
10.174 Property UBS AG 1 33 South Vineyard Boulevard 33 South Vineyard Boulevard Honolulu HI 96813 Leased Fee Leased Fee NAP              11,570 Square Feet 100.0%
10.175 Property UBS AG 1 970 Ahua Street 970 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              15,037 Square Feet 100.0%
10.176 Property UBS AG 1 960 Ahua Street 960 Ahua Street Honolulu HI 96819 Leased Fee Leased Fee NAP              14,476 Square Feet 100.0%
10.177 Property UBS AG 1 1045 Mapunapuna Street 1045 Mapunapuna Street Honolulu HI 96819 Leased Fee Leased Fee NAP              14,902 Square Feet 100.0%
10.178 Property UBS AG 1 165 Sand Island Access Road 165 Sand Island Access Road Honolulu HI 96819 Leased Fee Leased Fee NAP              15,677 Square Feet 100.0%
10.179 Property UBS AG 1 2839 Kilihau Street 2839 Kilihau Street Honolulu HI 96819 Leased Fee Leased Fee NAP              11,680 Square Feet 100.0%
10.180 Property UBS AG 1 2829 Kilihau Street 2829 Kilihau Street Honolulu HI 96819 Leased Fee Leased Fee NAP              11,680 Square Feet 100.0%
10.181 Property UBS AG 1 2833 Kilihau Street 2833 Kilihau Street Honolulu HI 96819 Leased Fee Leased Fee NAP              11,680 Square Feet 100.0%
10.182 Property UBS AG 1 2821 Kilihau Street 2821 Kilihau Street Honolulu HI 96819 Leased Fee Leased Fee NAP              11,680 Square Feet 100.0%
10.183 Property UBS AG 1 2808 Kam Highway 2808 Kam Highway Honolulu HI 96819 Leased Fee Leased Fee NAP              12,620 Square Feet 100.0%
10.184 Property UBS AG 1 2815 Kilihau Street 2815 Kilihau Street Honolulu HI 96819 Leased Fee Leased Fee NAP              11,680 Square Feet 100.0%
10.185 Property UBS AG 1 2850 Awaawaloa Street 2850 Awaawaloa Street Honolulu HI 96819 Leased Fee Leased Fee NAP                8,503 Square Feet 100.0%
10.186 Property UBS AG 1 846 Ala Lilikoi Street B 846 Ala Lilikoi Street B Honolulu HI 96818 Leased Fee Leased Fee NAP                8,101 Square Feet 100.0%
11 Both SGFC 1 TriAtria Office Building 32255 Northwestern Highway Farmington Hills MI 48334 Office Suburban 1986 2011  236,921 Square Feet 91.8%
12 Both UBS AG 1 Meidinger Tower 462 South 4th Street Louisville KY 40202 Office CBD 1982 2006         331,054 Square Feet 88.1%
13 Both RREF 1 Ocala Industrial 1900 Southwest 44th Avenue Ocala FL 34474 Industrial Manufacturing/Warehouse 2006 2017         375,285 Square Feet 100.0%
14 Both SGFC 1 Glenmont Abbey Village 7 Thomas Cole Drive Glenmont NY 12077 Multifamily Garden 2016    148 Units 96.6%
15 Loan CIBC 4 New Orleans MOB Portfolio Various Various LA Various Office Various Various Various         122,825 Square Feet 92.0%
15.01 Property CIBC 1 1200 Pinnacle Parkway 1200 Pinnacle Parkway Covington LA 70433 Office Medical 2015              24,426 Square Feet 100.0%
15.02 Property CIBC 1 3901 Houma Boulevard 3901 Houma Boulevard Metairie LA 70006 Office Medical 1971, 1985 2019            51,928 Square Feet 83.5%
15.03 Property CIBC 1 3712 MacArthur Boulevard 3712 MacArthur Boulevard New Orleans LA 70114 Office Medical 1982              27,684 Square Feet 95.5%
15.04 Property CIBC 1 3000 West Esplanade Avenue 3000 West Esplanade Avenue Metairie LA 70002 Office Suburban 1984              18,787 Square Feet 100.0%
16 Both SMC 1 125 Borinquen Place 125 Borinquen Place Brooklyn NY 11211 Multifamily Mid Rise 2017-2018                   125 Units 80.0%
17 Loan SMC 10 Visions Hotel Portfolio II Various Various Various Various Hotel Various Various Various                 955 Rooms 64.1%
17.01 Property SMC 1 Courtyard Horseheads 202 Colonial Drive Horseheads NY 14845 Hotel Limited Service 2016                      98 Rooms 55.7%
17.02 Property SMC 1 Home2 Suites Oswego 252 New York State Route 104 Oswego NY 13126 Hotel Limited Service 2017                      89 Rooms 61.5%
17.03 Property SMC 1 Holiday Inn & Suites Rochester Marketplace 800 Jefferson Road Rochester NY 14623 Hotel Full Service 1968 2019                 120 Rooms 62.2%
17.04 Property SMC 1 Hampton Inn Corning Painted Post 248 Town Center Road Painted Post NY 14870 Hotel Limited Service 2014                      98 Rooms 49.7%
17.05 Property SMC 1 Home2 Suites Rochester Henrietta 999 Jefferson Road Rochester NY 14623 Hotel Limited Service 2014                      89 Rooms 78.3%
17.06 Property SMC 1 Holiday Inn Express Olean 101 Main Street Olean NY 14760 Hotel Limited Service 1999 2016                    76 Rooms 68.5%
17.07 Property SMC 1 Fairfield Inn Watertown 250 Commerce Park Drive Watertown NY 13601 Hotel Limited Service 2012                   103 Rooms 65.7%
17.08 Property SMC 1 Holiday Inn Express Canandaigua 330 Eastern Boulevard & 4420 Routes 5 & 20 Canandaigua NY 14424 Hotel Limited Service 2012                      75 Rooms 61.8%
17.09 Property SMC 1 Candlewood Suites Watertown 26513 Herrick Drive Evans Mills NY 13637 Hotel Limited Service 2009                   112 Rooms 68.9%
17.10 Property SMC 1 Candlewood Suites Sayre 2775 Elmira Street Sayre PA 18840 Hotel Limited Service 2014                      95 Rooms 69.5%
18 Loan UBS AG 2 Maui Portfolio Various Various HI Various Various Various Various                   147 Rooms 94.7%
18.01 Property UBS AG 1 Maui Beach Hotel 170 West Kaahumanu Avenue Kahului HI 96732 Hotel Full Service 1968, 1970                   147 Rooms 94.7%
18.02 Property UBS AG 1 Maui Nui Golf Course 470 Lipoa Parkway Kihei HI 96753 Other Golf Course 1987                   178 Acres NAP
                               

 

A-1-3

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Street Address City State Zip
Code		 Property Type(2) Property Sub-type Year
Built		 Year
Renovated		 Units(3) Unit of
Measure		 Occupancy %(3)(4)
19 Loan SGFC 4 SWVP Portfolio Various Various Various Various Hotel Full Service Various Various              1,192 Rooms 80.3%
19.01 Property SGFC 1 InterContinental 444 Saint Charles Avenue New Orleans LA 70130 Hotel Full Service 1983 2015                 484 Rooms 78.7%
19.02 Property SGFC 1 DoubleTree Sunrise 13400 West Sunrise Boulevard Sunrise FL 33323 Hotel Full Service 2001 2016                 252 Rooms 87.2%
19.03 Property SGFC 1 DoubleTree Charlotte 6300 Morrison Boulevard Charlotte NC 28211 Hotel Full Service 1985 2019                 207 Rooms 80.5%
19.04 Property SGFC 1 DoubleTree RTP 4810 Page Creek Lane Durham NC 27703 Hotel Full Service 1988 2016                 249 Rooms 76.1%
20 Both CIBC 1 Black Canyon Tower 10851 North Black Canyon Highway Phoenix AZ 85029 Office Suburban 1987 2016-2017         150,626 Square Feet 95.8%
21 Both RREF 1 Mount Kemble 350-360 Mount Kemble Avenue Morristown NJ 07960 Office Suburban 2000           229,719 Square Feet 94.7%
22 Both SMC 1 48 Saint Nicholas Place 48 Saint Nicholas Place New York NY 10031 Multifamily Mid Rise 1920 2017                    42 Units 95.2%
23 Loan UBS AG 2 Indiana Hotel Portfolio Various Various IN Various Hotel Limited Service 2000 Various                 232 Rooms 75.0%
23.01 Property UBS AG 1 Staybridge Suites - Indianapolis 9780 Crosspoint Boulevard Indianapolis IN 46256 Hotel Limited Service 2000 2019                 146 Rooms 75.6%
23.02 Property UBS AG 1 Hampton Inn - Scottsburg 1535 McClain Avenue Scottsburg IN 47170 Hotel Limited Service 2000 2018-2019                    86 Rooms 73.9%
24 Loan SGFC 3 SoCal Medical Office Portfolio Various Various CA Various Office Medical Various Various  42,518 Square Feet 100.0%
24.01 Property SGFC 1 Pasadena 1017-1035 South Fair Oaks Avenue Pasadena CA 91105 Office Medical 1924 1984            23,687 Square Feet 100.0%
24.02 Property SGFC 1 Azusa 830 South Citrus Avenue Azusa CA 91702 Office Medical 2006 2018            11,331 Square Feet 100.0%
24.03 Property SGFC 1 Rancho Mirage 69780 Stellar Drive Rancho Mirage CA 92270 Office Medical 1981 2016              7,500 Square Feet 100.0%
25 Loan SGFC 3 TZA Multifamily Portfolio #2 Various Warner Robins GA Various Multifamily Garden Various    322 Units 93.2%
25.01 Property SGFC 1 Wellston Ridge 200 Olympia Drive Warner Robins GA 31093 Multifamily Garden 1986                   112 Units 93.8%
25.02 Property SGFC 1 Oakdale Villas 1103 Corder Road Warner Robins GA 31088 Multifamily Garden 1983                      96 Units 94.8%
25.03 Property SGFC 1 Northcrest 835 Johnson Road Warner Robins GA 31093 Multifamily Garden 1983                   114 Units 91.2%
26 Both CIBC 1 Holiday Inn Express Nashville Antioch 201 Crossings Place Nashville TN 37013 Hotel Limited Service 1996 2015                 118 Rooms 81.3%
27 Both RREF 1 Renaissance Center VI 9125 Henderson Road Tampa FL 33634 Office Suburban 2018           150,000 Square Feet 100.0%
28 Loan RREF 3 Wilmington Industrial Portfolio Various Wilmington OH  45177 Industrial Warehouse/Distribution Various Various         526,019 Square Feet 100.0%
28.01 Property RREF 1 3336 Progress Way 3336 Progress Way Wilmington OH  45177 Industrial Warehouse/Distribution 1998 2015         282,819 Square Feet 100.0%
28.02 Property RREF 1 3260 Progress Way 3260 Progress Way Wilmington OH  45177 Industrial Warehouse/Distribution 1996 2019         121,600 Square Feet 100.0%
28.03 Property RREF 1 3188 Progress Way 3188 Progress Way Wilmington OH  45177 Industrial Warehouse/Distribution 2000           121,600 Square Feet 100.0%
29 Both SMC 1 Marriott SpringHill Suites and Towneplace Suites 4040 and 4050 Northwest Avenue Bellingham WA 98226 Hotel Limited Service, Extended Stay 2013, 2015                   205 Rooms 76.1%
30 Loan SMC 3 BoaVida MHC Portfolio Various Various Various Various Manufactured Housing Manufactured Housing Various                   424 Pads 86.3%
30.01 Property SMC 1 Riverlawn MHC 8215 Stoner Road Riverview FL 33569 Manufactured Housing Manufactured Housing 1947                   128 Pads 99.2%
30.02 Property SMC 1 Beaver Run MHC 3658 Karen Circle Linkwood MD 21835 Manufactured Housing Manufactured Housing 1980                   119 Pads 98.3%
30.03 Property SMC 1 Wilson Landing MHC 10440 Heron Drive Princess Anne MD 21853 Manufactured Housing Manufactured Housing 1995                   177 Pads 68.9%
31 Both CIBC 1 Candle-Lite Warehouse 250 Eastern Avenue Leesburg OH 45135 Industrial Warehouse/Distribution 1948, 1956, 1984, 1995, 1998 2016         877,504 Square Feet 100.0%
32 Both SMC 1 South Bay Distribution Center 684, 690, 692 & 698 Anita Street Chula Vista CA 91911 Industrial Warehouse/Distribution 1964 2002         116,834 Square Feet 100.0%
33 Loan Barclays 18 ExchangeRight Net Leased Portfolio #27 Various Various Various Various Various Various Various Various         349,490 Square Feet 100.0%
33.01 Property Barclays 1 Hy-Vee - Cottage Grove, MN 7280 East Point Douglas Road South Cottage Grove MN 55016 Retail Freestanding 2017           100,206 Square Feet 100.0%
33.02 Property Barclays 1 BioLife Plasma Services - Savannah, GA 3603 Ogeechee Road Savannah GA 31405 Office Medical 2019              15,730 Square Feet 100.0%
33.03 Property Barclays 1 Pick ‘n Save - Muskego, WI S74 W17005 Janesville Road Muskego WI 53150 Retail Freestanding 1988 2017            62,300 Square Feet 100.0%
33.04 Property Barclays 1 Walgreens - Lubbock, TX 6420 82nd Street Lubbock TX 79424 Retail Freestanding 2006              14,820 Square Feet 100.0%
33.05 Property Barclays 1 Walgreens - Houma, LA 5831 West Park Avenue Houma LA 70364 Retail Freestanding 2006              14,490 Square Feet 100.0%
33.06 Property Barclays 1 Walgreens - Greendale, WI 6210 West Loomis Road Greendale WI 53129 Retail Freestanding 1998              13,905 Square Feet 100.0%
33.07 Property Barclays 1 Walgreens - Edmond, OK 2675 North Kelly Avenue Edmond OK 73003 Retail Freestanding 2007              14,762 Square Feet 100.0%
33.08 Property Barclays 1 Tractor Supply - Duncansville, PA 2002 Plank Road Duncansville PA 16635 Retail Freestanding 2004              19,104 Square Feet 100.0%
33.09 Property Barclays 1 Walgreens - Dayton, OH 1542 Wayne Avenue Dayton OH 45410 Retail Freestanding 1998              13,905 Square Feet 100.0%
33.10 Property Barclays 1 Walgreens - Augusta, GA 672 Furys Ferry Road Augusta GA 30907 Retail Freestanding 2004              13,650 Square Feet 100.0%
33.11 Property Barclays 1 Advance Auto Parts - Houston, TX 12611 Market Street Houston TX 77015 Retail Freestanding 2018                6,912 Square Feet 100.0%
33.12 Property Barclays 1 O’Reilly - South Houston, TX 1502 College Avenue South Houston TX 77587 Retail Freestanding 2013                7,000 Square Feet 100.0%
33.13 Property Barclays 1 O’Reilly - Knoxville, TN 5904 Clinton Highway Knoxville TN 37912 Retail Freestanding 2014                7,125 Square Feet 100.0%
33.14 Property Barclays 1 Dollar General - South Point, OH 314 Delta Lane South Point OH 45680 Retail Freestanding 2019                9,002 Square Feet 100.0%
33.15 Property Barclays 1 Dollar General - Slidell, LA 62257 Highway 11 Slidell LA 70364 Retail Freestanding 2018                9,002 Square Feet 100.0%
33.16 Property Barclays 1 Dollar General  - Houma, LA 2298 Coteau Road Houma LA 70364 Retail Freestanding 2018                9,026 Square Feet 100.0%
33.17 Property Barclays 1 Dollar Tree - Kaukauna, WI 321 East Ann Street Kaukauna WI 54130 Retail Freestanding 2018                9,525 Square Feet 100.0%
33.18 Property Barclays 1 Dollar General - Mansfield, OH 2257 Park Avenue East Mansfield OH 44903 Retail Freestanding 2019                9,026 Square Feet 100.0%
34 Both Natixis 1 10000 Santa Monica Boulevard 10000 Santa Monica Boulevard Los Angeles CA 90067 Multifamily High Rise 2016                   281 Units 89.0%
35 Both RREF 1 Town Square 59 Route 59 Monsey NY 10952 Leased Fee Leased Fee NAP           143,147 Square Feet 97.1%
36 Both UBS AG 1 Ambler Yards 300 Brookside Avenue Ambler PA 19002 Mixed Use Industrial/Office 1950 2016         246,205 Square Feet 91.6%
37 Both Barclays 1 Ridgeview Plaza 4027 College Avenue Bluefield VA 24605 Retail Anchored 2001              87,839 Square Feet 94.8%
38 Both SGFC 1 Arapahoe Industrial Park 34501 East Quincy Avenue Watkins CO 80137 Industrial Flex 1969-1996    324,895 Square Feet 85.9%
39 Loan UBS AG 11 CIRE Equity Retail & Industrial Portfolio Various Various Various Various Various Various Various Various      1,190,355 Square Feet 91.4%
39.01 Property UBS AG 1 Wood Village Town Center 22557 Northeast Park Lane Wood Village OR 97060 Retail Anchored 2006           137,105 Square Feet 94.1%
39.02 Property UBS AG 1 Pecan Promenade 2735-2755 South 99th Avenue and 9820-9870 West Lower Buckeye Road Tolleson AZ 85353 Retail Anchored 2006           141,485 Square Feet 88.5%
39.03 Property UBS AG 1 Valley Plaza 3115 South McClintock Drive Tempe AZ 85282 Retail Anchored 1991           146,226 Square Feet 95.6%
39.04 Property UBS AG 1 Pear Tree 504 East Perkins Street Ukiah CA 95482 Retail Anchored 1977 1998         197,437 Square Feet 90.9%
39.05 Property UBS AG 1 Glendale Market Square 5840, 5870, 5880, 5890 West Bell Road and 17045 North 59th Avenue Glendale AZ 85308 Retail Anchored 1988           185,907 Square Feet 92.8%
39.06 Property UBS AG 1 Central Park Shopping Center 7425-7719 East Iliff Avenue and 2150 South Quebec Street Unincorporated Arapahoe CO 80231 Retail Anchored 1986           147,563 Square Feet 95.1%
39.07 Property UBS AG 1 Val Vista Towne Center 1395-1505 East Warner Road Gilbert AZ 85296 Retail Anchored 2000              93,352 Square Feet 64.3%
39.08 Property UBS AG 1 2641 Hall Ave - Riverside, CA 2641 Hall Avenue Riverside CA 92509 Industrial Warehouse/Distribution 1987, 2014              34,982 Square Feet 100.0%
39.09 Property UBS AG 1 606 W Troy - Indianapolis, IN 606 West Troy Avenue Indianapolis IN 46225 Industrial Warehouse/Distribution 1967 1989            22,860 Square Feet 100.0%
39.10 Property UBS AG 1 Homeland - Bartow, FL 5700 US Highway 17 South Bartow FL 33830 Industrial Warehouse/Distribution 1983              67,438 Square Feet 100.0%
39.11 Property UBS AG 1 2621 Hall Ave - Riverside, CA 2621 Hall Avenue Riverside CA 92509 Industrial Warehouse/Distribution 1990              16,000 Square Feet 100.0%
40 Both SMC 1 Extra Space Moreno Valley 16340 Perris Boulevard Moreno Valley CA 92551 Self Storage Self Storage 2004                   798 Units 96.5%
41 Loan SGFC 2 Pacific Grove Portfolio Various Pacific Grove CA 93950 Hotel Limited Service Various Various  65 Rooms 78.7%
41.01 Property SGFC 1 Sea Breeze Inn & Cottages 1100 Lighthouse Avenue Pacific Grove CA 93950 Hotel Limited Service 1937 2016-2017                    45 Rooms 76.1%
41.02 Property SGFC 1 Bide-A-Wee Inn & Cottages 221 Asilomar Avenue Pacific Grove CA 93950 Hotel Limited Service 1935 2017                    20 Rooms 82.9%
42 Both Barclays 1 Los Robles Medical Office 301-343 South Moorpark Road Thousand Oaks CA 91361 Office Medical 1974-1975 1999            43,828 Square Feet 74.6%
43 Both Barclays 1 Hampton Inn - Covington, GA 14460 Lochridge Boulevard Covington GA 30014 Hotel Limited Service 2009                   105 Rooms 81.4%
44 Both UBS AG 1 At Home Store - Palm Beach Gardens 100 Gander Way Palm Beach Gardens FL 33403 Retail Freestanding 2008 2019         120,000 Square Feet 100.0%
45 Both SGFC 1 Hampton Inn El Reno 1530 Southwest 27th Street El Reno OK 73036 Hotel Limited Service 2017    80 Rooms 87.6%
46 Both SGFC 1 Holiday Inn Express & Suites El Reno 1817 Southwest 27th Street El Reno OK 73036 Hotel Limited Service 2013    79 Rooms 86.2%
47 Both SGFC 1 Novanta Building 7279 William Barry Boulevard Syracuse NY 13212 Mixed Use Office/Industrial 2008 2014  55,000 Square Feet 100.0%
48 Both CIBC 1 CVS Staten Island 2045 Forest Avenue Staten Island NY 10303 Retail Freestanding 2008              12,900 Square Feet 100.0%
49 Both Barclays 1 Home2 - Hasbrouck 377 Route 17 South Hasbrouck Heights NJ 07604 Hotel Extended Stay 1973 2016                 124 Rooms 84.8%
50 Loan UBS AG 2 Fairway Plaza & Markets at Maizeland Various Colorado Springs CO Various Retail Unanchored Various              70,434 Square Feet 88.1%
50.01 Property UBS AG 1 Markets at Maizeland 3804-3960 Maizeland Road Colorado Springs CO 80909 Retail Unanchored 1979              44,079 Square Feet 90.3%
50.02 Property UBS AG 1 Fairway Plaza 522-582 South Academy Boulevard Colorado Springs CO 80910 Retail Unanchored 1996              26,355 Square Feet 84.5%
51 Loan CIBC 6 Schnader Enterprises Portfolio Various Baltimore MD Various Multifamily Garden Various Various                 115 Units 94.8%
51.01 Property CIBC 1 Emelia Woods Apartments 1 Emelia Woods Court Baltimore MD 21206 Multifamily Garden 1988 2016-2018                    22 Units 100.0%
51.02 Property CIBC 1 Laredo Apartments 4401 and 4305 North Rogers Avenue and 5321, 5407, 5419 and 5421 Wabash Avenue Baltimore MD 21215 Multifamily Garden 1967 2018                    31 Units 96.8%
                               

 

A-1-4

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Street Address City State Zip
Code		 Property Type(2) Property Sub-type Year
Built		 Year
Renovated		 Units(3) Unit of
Measure		 Occupancy %(3)(4)
51.03 Property CIBC 1 Harford Road Apartments (6507-6513) 6507 and 6513 Harford Road Baltimore MD 21214 Multifamily Garden 1962 2018                    24 Units 95.8%
51.04 Property CIBC 1 Norwood/Ferndale Apartments 5118-5124 Norwood Avenue and 3110-3112 and 3209-3215 Ferndale Avenue Baltimore MD 21207 Multifamily Garden 1969 2018                    14 Units 71.4%
51.05 Property CIBC 1 Belvedere Studios 400 East Belvedere Avenue Baltimore MD 21212 Multifamily Garden 1970 2016-2018                    18 Units 100.0%
51.06 Property CIBC 1 Hamilton Townhouses 5107-5117 Hamilton Avenue Baltimore MD 21206 Multifamily Garden 1978 2016-2018                      6 Units 100.0%
52 Both UBS AG 1 Greenwich Inn - San Francisco 3201 Steiner Street San Francisco CA 94123 Hotel Limited Service 1954, 1955 2015-2017                    32 Rooms 75.9%
53 Both RREF 1 Hampton Inn Peachtree City 300 Westpark Drive Peachtree City GA 30269 Hotel Limited Service 1994                      61 Rooms 75.3%
54 Both Barclays 1 Gray Oaks Corporate Center 701 Southwest 158th Avenue Beaverton OR 97006 Industrial Flex 1995              73,200 Square Feet 100.0%
55 Both UBS AG 1 Summerville Plaza 4570 Ladson Road Summerville SC 29485 Retail Anchored 1984 2018            83,850 Square Feet 100.0%
56 Loan UBS AG 3 Krea Portfolio Various Various SC Various Retail Anchored Various           210,587 Square Feet 80.4%
56.01 Property UBS AG 1 Newberry Plaza 1250 Wilson Road Newberry SC 29108 Retail Anchored 1972              80,710 Square Feet 71.1%
56.02 Property UBS AG 1 Shops at Dillon 204 Radford Boulevard Dillon SC 29536 Retail Anchored 1972              87,877 Square Feet 93.4%
56.03 Property UBS AG 1 Shops at Hartsville 139 Westfield Street Hartsville SC 29550 Retail Anchored 1992              42,000 Square Feet 71.4%
57 Both SMC 1 9th & Maple Fee 310 East 9th Street Los Angeles CA 90015 Leased Fee Leased Fee NAP              15,439 Square Feet 100.0%
58 Both CIBC 1 32-34 Broad Street 32-34 Broad Street Red Bank NJ 07701 Mixed Use Retail/Office 1889 2005            17,933 Square Feet 100.0%
59 Both CIBC 1 Suburban Extended Stay - Kennesaw, GA 2900 George Busbee Parkway Northwest Kennesaw GA 30144 Hotel Extended Stay 2000 2016                 148 Rooms 80.8%
60 Both SMC 1 Lake Howell Plaza 5401-5477 Lake Howell Road Winter Park FL 32792 Retail Unanchored 1981              82,389 Square Feet 89.8%
61 Both RREF 1 Walmart Supercenter Fulton 100 Interchange Drive Fulton MS 38843 Retail Freestanding 1999 2019         109,450 Square Feet 100.0%
62 Both RREF 1 Quality Inn & Suites Bremerton 4303 Kitsap Way Bremerton WA 98312 Hotel Limited Service 1965 2017                 103 Rooms 72.0%
63 Loan SMC 3 Jackson Retail Portfolio Various Various MS Various Retail Unanchored Various              45,023 Square Feet 100.0%
63.01 Property SMC 1 Northpark Station 201 Ring Road Ridgeland MS 39157 Retail Unanchored 2004              15,023 Square Feet 100.0%
63.02 Property SMC 1 Highway 18 Plaza 5225 Highway 18 West Jackson MS 39209 Retail Unanchored 1986              12,000 Square Feet 100.0%
63.03 Property SMC 1 Lakeover Shopping Center 1693 Lakeover Road Jackson MS 39213 Retail Unanchored 1998              18,000 Square Feet 100.0%
64 Both Barclays 1 Sherwood MHC 753 Tallman Circle Midway Park NC 28544 Manufactured Housing Manufactured Housing 1983                   207 Pads 83.6%
65 Both CIBC 1 Courtyard Self-Storage 1725 Freeway Drive Reidsville NC 27320 Mixed Use Self Storage/Office 1965, 1992, 2009                   492 Units 85.4%
66 Both CIBC 1 588 East San Lorenzo Road 588 East San Lorenzo Road Palm Springs CA 92264 Multifamily Garden 2012 2018                    12 Units 100.0%
67 Both UBS AG 1 Baymont Inn & Suites - Mackinaw City 109 South Nicolet Street Mackinaw City MI 49701 Hotel Limited Service 1997 2015                    77 Rooms 85.9%
68 Both SMC 1 205-207 East Washington Street 205-207 East Washington Street Ann Arbor MI 48104 Mixed Use Retail/Office 1901 2008            13,800 Square Feet 100.0%
69 Both UBS AG 1 Brunswick West Shopping Center 5420 New Jesup Highway Brunswick GA 31525 Retail Anchored 1974, 2003              75,594 Square Feet 82.3%
70 Both RREF 1 Walgreens – Conyers GA 1510 Milstead Avenue Northeast Conyers GA 30012 Retail Freestanding 2003              14,560 Square Feet 100.0%
71 Both CIBC 1 Villas at Atlantic Beach 2640 Quad Court Jacksonville FL 32233 Multifamily Garden 1985 2016-2018                    28 Units 92.9%
72 Both RREF 1 Sterling Hill Apartments 5871 Althea Street Shelby Township MI 48316 Multifamily Garden 1975 2018                    38 Units 89.5%
73 Both RREF 1 Walgreens – Palatka FL 719 South State Road 19 Palatka FL 32177 Retail Freestanding 1999 2018            13,905 Square Feet 100.0%

 

A-1-5

 

 

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

 

                                       
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Occupancy
Date		 Appraised
Value ($)(5)		 Appraisal
Date		 Crossed
Loan		 Original
Balance ($)(6)(7)		 Current
Balance ($)(6)(7)		 Current
Balance
per Unit ($)		 % of Initial Pool Balance Current LTV (%)(5) Maturity/ARD
Balance ($)(6)(7)		 Maturity/
ARD LTV (%)(5)		 Interest
Rate %		 Admin. Fee %(8) Net Mortgage Rate % Accrual Type
1 Both Barclays 1 Moffett Towers II - Buildings 3 & 4 06/19/2019       790,000,000 Various No                   65,000,000                65,000,000 499 6.9% 44.3%                    65,000,000 44.3% 3.76386 0.01101 3.75285 Actual/360
2 Both Barclays 1 188 Spear Street 04/01/2019       217,000,000 04/29/2019 No                   60,000,000                60,000,000 572 6.4% 57.6%                    60,000,000 57.6% 3.57000 0.01392 3.55608 Actual/360
3 Loan Natixis 4 Vanguard Portfolio 11/07/2018       189,200,000 09/12/2018 No                   57,017,500                57,017,500 205 6.1% 61.8%                    57,017,500 61.8% 4.86000 0.01101 4.84899 Actual/360
3.01 Property Natixis 1 425 Old Morehall Road 11/07/2018         75,600,000 09/12/2018                     22,782,891                22,782,891 205 2.4% 61.8%                    22,782,891 61.8% 4.86000      
3.02 Property Natixis 1 1001 Cedar Hollow Road 11/07/2018         43,600,000 09/12/2018                     13,139,339                13,139,339 205 1.4% 61.8%                    13,139,339 61.8% 4.86000      
3.03 Property Natixis 1 50 Morehall Road 11/07/2018         35,000,000 09/12/2018                     10,547,635                10,547,635 205 1.1% 61.8%                    10,547,635 61.8% 4.86000      
3.04 Property Natixis 1 60 Morehall Road 11/07/2018         35,000,000 09/12/2018                     10,547,635                10,547,635 205 1.1% 61.8%                    10,547,635 61.8% 4.86000      
4 Loan SGFC 23 ExchangeRight Net Leased Portfolio 28 07/10/2019       103,230,500 Various No                   44,000,000                44,000,000 133 4.7% 61.9%                    44,000,000 61.9% 4.03200 0.01423 4.01777 Actual/360
4.01 Property SGFC 1 Pick n Save - Oconomowoc, WI 07/10/2019         13,300,000 06/19/2019                       5,674,179                   5,674,179 133 0.6% 61.9%                      5,674,179 61.9% 4.03200      
4.02 Property SGFC 1 Pick n Save - Wales, WI 07/10/2019         10,300,000 06/19/2019                       4,394,289                   4,394,289 133 0.5% 61.9%                      4,394,289 61.9% 4.03200      
4.03 Property SGFC 1 Hobby Lobby - Hendersonville, TN 07/10/2019           8,050,000 06/23/2019                       3,391,708                   3,391,708 133 0.4% 61.9%                      3,391,708 61.9% 4.03200      
4.04 Property SGFC 1 Hobby Lobby - Appleton, WI 07/10/2019           7,030,000 06/19/2019                       2,999,484                   2,999,484 133 0.3% 61.9%                      2,999,484 61.9% 4.03200      
4.05 Property SGFC 1 Walgreens - Newport News, VA 07/10/2019           6,300,000 06/07/2019                       2,687,769                   2,687,769 133 0.3% 61.9%                      2,687,769 61.9% 4.03200      
4.06 Property SGFC 1 Walgreens - Aurora, IL 07/10/2019           6,000,000 06/17/2019                       2,559,780                   2,559,780 133 0.3% 61.9%                      2,559,780 61.9% 4.03200      
4.07 Property SGFC 1 Walgreens - Hammond, IN 07/10/2019           6,000,000 06/14/2019                       2,559,780                   2,559,780 133 0.3% 61.9%                      2,559,780 61.9% 4.03200      
4.08 Property SGFC 1 Walgreens - North Aurora, IL 07/10/2019           5,100,000 06/07/2019                       2,175,813                   2,175,813 133 0.2% 61.9%                      2,175,813 61.9% 4.03200      
4.09 Property SGFC 1 Walgreens - Fort Worth, TX 07/10/2019           4,830,000 05/17/2019                       2,060,898                   2,060,898 133 0.2% 61.9%                      2,060,898 61.9% 4.03200      
4.10 Property SGFC 1 Tractor Supply - Lake Charles, LA 07/10/2019           4,400,000 06/19/2019                       1,877,172                   1,877,172 133 0.2% 61.9%                      1,877,172 61.9% 4.03200      
4.11 Property SGFC 1 Fresenius Medical Care - West Columbia, SC 07/10/2019           4,375,000 06/20/2019                       1,866,850                   1,866,850 133 0.2% 61.9%                      1,866,850 61.9% 4.03200      
4.12 Property SGFC 1 Walgreens - Flint, MI 07/10/2019           4,250,000 06/20/2019                       1,813,177                   1,813,177 133 0.2% 61.9%                      1,813,177 61.9% 4.03200      
4.13 Property SGFC 1 Tractor Supply - Springtown, TX 07/10/2019           4,100,000 06/14/2019                       1,749,183                   1,749,183 133 0.2% 61.9%                      1,749,183 61.9% 4.03200      
4.14 Property SGFC 1 Walgreens - Orland Park, IL 07/10/2019           4,000,000 06/19/2019                       1,706,520                   1,706,520 133 0.2% 61.9%                      1,706,520 61.9% 4.03200      
4.15 Property SGFC 1 Walgreens - Peoria, IL 07/10/2019           2,800,000 06/17/2019                       1,194,564                   1,194,564 133 0.1% 61.9%                      1,194,564 61.9% 4.03200      
4.16 Property SGFC 1 Dollar General - Houston, TX 07/10/2019           1,900,000 06/14/2019                          810,597                      810,597 133 0.1% 61.9%                          810,597 61.9% 4.03200      
4.17 Property SGFC 1 Dollar General - Soddy Daisy, TN 07/10/2019           1,875,000 06/23/2019                          800,275                      800,275 133 0.1% 61.9%                          800,275 61.9% 4.03200      
4.18 Property SGFC 1 O’Reilly Auto Parts - Lexington, SC 07/10/2019           1,625,000 06/17/2019                          693,618                      693,618 133 0.1% 61.9%                          693,618 61.9% 4.03200      
4.19 Property SGFC 1 Dollar General - Mishawaka, IN 07/10/2019           1,560,000 06/14/2019                          665,405                      665,405 133 0.1% 61.9%                          665,405 61.9% 4.03200      
4.20 Property SGFC 1 Dollar General - Lambertville, MI 07/10/2019           1,450,500 04/13/2019                          618,613                      618,613 133 0.1% 61.9%                          618,613 61.9% 4.03200      
4.21 Property SGFC 1 Dollar Tree - Beech Island, SC 07/10/2019           1,360,000 06/20/2019                          580,079                      580,079 133 0.1% 61.9%                          580,079 61.9% 4.03200      
4.22 Property SGFC 1 Dollar General - Youngsville, LA 07/10/2019           1,350,000 06/11/2019                          575,950                      575,950 133 0.1% 61.9%                          575,950 61.9% 4.03200      
4.23 Property SGFC 1 Dollar General - Battle Creek, MI 07/10/2019           1,275,000 04/13/2019                          544,297                      544,297 133 0.1% 61.9%                          544,297 61.9% 4.03200      
5 Loan Barclays 32 Inland Life Storage Portfolio 06/05/2019       225,000,000 06/28/2019 No                   31,297,500                31,297,500 8,051 3.3% 61.8%                    26,946,465 53.2% 3.80900 0.01976 3.78924 Actual/360
5.01 Property Barclays 1 Life Storage - 586 06/05/2019         15,400,000 06/06/2019                       2,270,286                   2,270,286 8,051 0.2% 61.8%                      1,954,667 53.2% 3.80900      
5.02 Property Barclays 1 Life Storage - 145 06/05/2019         12,400,000 06/07/2019                       1,842,764                   1,842,764 8,051 0.2% 61.8%                      1,586,579 53.2% 3.80900      
5.03 Property Barclays 1 Life Storage - 364 06/05/2019         12,400,000 06/06/2019                       1,828,562                   1,828,562 8,051 0.2% 61.8%                      1,574,352 53.2% 3.80900      
5.04 Property Barclays 1 Life Storage - 365 06/05/2019         12,000,000 06/06/2019                       1,769,054                   1,769,054 8,051 0.2% 61.8%                      1,523,116 53.2% 3.80900      
5.05 Property Barclays 1 Life Storage - 212 06/05/2019         10,400,000 06/13/2019                       1,533,179                   1,533,179 8,051 0.2% 61.8%                      1,320,034 53.2% 3.80900      
5.06 Property Barclays 1 Life Storage - 386 06/05/2019           9,700,000 06/10/2019                       1,444,727                   1,444,727 8,051 0.2% 61.8%                      1,243,879 53.2% 3.80900      
5.07 Property Barclays 1 Life Storage - 256 06/05/2019           9,400,000 06/10/2019                       1,385,759                   1,385,759 8,051 0.1% 61.8%                      1,193,109 53.2% 3.80900      
5.08 Property Barclays 1 Life Storage - 206 06/05/2019           8,900,000 06/10/2019                       1,312,047                   1,312,047 8,051 0.1% 61.8%                      1,129,644 53.2% 3.80900      
5.09 Property Barclays 1 Life Storage - 324 06/05/2019           8,400,000 06/12/2019                       1,293,750                   1,293,750 8,051 0.1% 61.8%                      1,113,891 53.2% 3.80900      
5.10 Property Barclays 1 Life Storage - 236 06/05/2019           9,200,000 06/13/2019                       1,237,500                   1,237,500 8,051 0.1% 61.8%                      1,065,461 53.2% 3.80900      
5.11 Property Barclays 1 Life Storage - 184 06/05/2019           7,700,000 06/06/2019                       1,135,143                   1,135,143 8,051 0.1% 61.8%                          977,333 53.2% 3.80900      
5.12 Property Barclays 1 Life Storage - 500 06/05/2019           7,150,000 06/13/2019                       1,054,062                   1,054,062 8,051 0.1% 61.8%                          907,524 53.2% 3.80900      
5.13 Property Barclays 1 Life Storage - 288 06/05/2019           7,100,000 06/10/2019                       1,046,689                   1,046,689 8,051 0.1% 61.8%                          901,176 53.2% 3.80900      
5.14 Property Barclays 1 Life Storage - 299 06/05/2019           6,500,000 06/12/2019                       1,046,250                   1,046,250 8,051 0.1% 61.8%                          900,798 53.2% 3.80900      
5.15 Property Barclays 1 Life Storage - 209 06/05/2019           7,000,000 06/12/2019                       1,031,947                   1,031,947 8,051 0.1% 61.8%                          888,484 53.2% 3.80900      
5.16 Property Barclays 1 Life Storage - 035 06/05/2019           6,400,000 06/13/2019                          900,000                      900,000 8,051 0.1% 61.8%                          774,880 53.2% 3.80900      
5.17 Property Barclays 1 Life Storage - 074 06/05/2019           6,000,000 06/10/2019                          886,500                      886,500 8,051 0.1% 61.8%                          763,257 53.2% 3.80900      
5.18 Property Barclays 1 Life Storage - 252 06/05/2019           5,800,000 06/07/2019                          855,043                      855,043 8,051 0.1% 61.8%                          736,173 53.2% 3.80900      
5.19 Property Barclays 1 Life Storage - 033 06/05/2019           5,350,000 06/13/2019                          788,704                      788,704 8,051 0.1% 61.8%                          679,057 53.2% 3.80900      
5.20 Property Barclays 1 Life Storage - 205 06/05/2019           4,300,000 06/06/2019                          787,500                      787,500 8,051 0.1% 61.8%                          678,020 53.2% 3.80900      
5.21 Property Barclays 1 Life Storage - 300 06/05/2019           5,300,000 06/13/2019                          781,333                      781,333 8,051 0.1% 61.8%                          672,710 53.2% 3.80900      
5.22 Property Barclays 1 Life Storage - 026 06/05/2019           4,700,000 06/12/2019                          692,879                      692,879 8,051 0.1% 61.8%                          596,553 53.2% 3.80900      
5.23 Property Barclays 1 Life Storage - 361 06/05/2019           4,100,000 06/06/2019                          648,000                      648,000 8,051 0.1% 61.8%                          557,914 53.2% 3.80900      
5.24 Property Barclays 1 Life Storage - 165 06/05/2019           3,850,000 06/12/2019                          567,572                      567,572 8,051 0.1% 61.8%                          488,667 53.2% 3.80900      
5.25 Property Barclays 1 Life Storage - 208 06/05/2019           3,700,000 06/12/2019                          545,459                      545,459 8,051 0.1% 61.8%                          469,628 53.2% 3.80900      
5.26 Property Barclays 1 Life Storage - 211 06/05/2019           3,600,000 06/12/2019                          530,717                      530,717 8,051 0.1% 61.8%                          456,935 53.2% 3.80900      
5.27 Property Barclays 1 Life Storage - 021 06/05/2019           4,200,000 06/13/2019                          495,000                      495,000 8,051 0.1% 61.8%                          426,184 53.2% 3.80900      
5.28 Property Barclays 1 Life Storage - 298 06/05/2019           3,200,000 06/13/2019                          471,749                      471,749 8,051 0.1% 61.8%                          406,165 53.2% 3.80900      
5.29 Property Barclays 1 Life Storage - 297 06/05/2019           2,500,000 06/13/2019                          337,500                      337,500 8,051 0.0% 61.8%                          290,580 53.2% 3.80900      
5.30 Property Barclays 1 Life Storage - 153 06/05/2019           1,950,000 06/12/2019                          287,471                      287,471 8,051 0.0% 61.8%                          247,506 53.2% 3.80900      
5.31 Property Barclays 1 Life Storage - 075 06/05/2019           1,800,000 06/06/2019                          265,358                      265,358 8,051 0.0% 61.8%                          228,468 53.2% 3.80900      
5.32 Property Barclays 1 Life Storage - 152 06/05/2019           1,700,000 06/10/2019                          225,000                      225,000 8,051 0.0% 61.8%                          193,720 53.2% 3.80900      
6 Both RREF 1 Emerald Pointe Apartments 06/25/2019         46,530,000 06/12/2019 No                   25,000,000                25,000,000 61,275 2.7% 53.7%                    25,000,000 53.7% 3.80000 0.01309 3.78691 Actual/360
7 Both UBS AG 1 Hilton Garden Inn - San Diego Mission Valley Stadium 05/31/2019         36,000,000 04/19/2019 No                   23,100,000                23,100,000 129,775 2.5% 64.2%                    19,808,837 55.0% 4.65000 0.01309 4.63691 Actual/360
8 Both Natixis 1 2 North 6th Place 03/25/2019       623,000,000 03/20/2019 No                   20,000,000                20,000,000 289,892 2.1% 25.8%                    20,000,000 25.8% 4.532153846 0.01101 4.521143846 Actual/360
9 Both SMC 1 Tower Plaza 06/27/2019         33,000,000 04/21/2019 No                   20,000,000                20,000,000 151 2.1% 60.6%                    18,187,906 55.1% 4.12000 0.04309 4.07691 Actual/360
10 Loan UBS AG 186 ILPT Hawaii Portfolio Various   1,439,117,000 Various No                   19,000,000                19,000,000 68 2.0% 45.2%                    19,000,000 45.2% 4.31000 0.01101 4.29899 Actual/360
10.001 Property UBS AG 1 2810 Pukoloa Street 01/29/2019         69,349,000 12/01/2018                          915,583                      915,583 68 0.1% 45.2%                          915,583 45.2% 4.31000      
10.002 Property UBS AG 1 1360 Pali Highway 01/29/2019         41,983,000 12/01/2018                          554,282                      554,282 68 0.1% 45.2%                          554,282 45.2% 4.31000      
10.003 Property UBS AG 1 1001 Ahua Street 01/29/2019         37,405,000 12/01/2018                          493,841                      493,841 68 0.1% 45.2%                          493,841 45.2% 4.31000      
10.004 Property UBS AG 1 848 Ala Lilikoi Street A 01/29/2019         36,562,000 12/01/2018                          482,711                      482,711 68 0.1% 45.2%                          482,711 45.2% 4.31000      
10.005 Property UBS AG 1 2850 Paa Street 01/29/2019         34,839,000 12/01/2018                          459,963                      459,963 68 0.0% 45.2%                          459,963 45.2% 4.31000      
10.006 Property UBS AG 1 949 Mapunapuna Street 01/29/2019         34,644,000 12/01/2018                          457,389                      457,389 68 0.0% 45.2%                          457,389 45.2% 4.31000      
10.007 Property UBS AG 1 2828 Paa Street 01/29/2019         26,999,000 12/01/2018                          356,455                      356,455 68 0.0% 45.2%                          356,455 45.2% 4.31000      
10.008 Property UBS AG 1 80 Sand Island Access Road 01/29/2019         23,158,000 12/01/2018                          305,744                      305,744 68 0.0% 45.2%                          305,744 45.2% 4.31000      
10.009 Property UBS AG 1 1030 Mapunapuna Street 01/29/2019         19,284,000 12/01/2018                          254,598                      254,598 68 0.0% 45.2%                          254,598 45.2% 4.31000      
10.010 Property UBS AG 1 150 Puuhale Road 01/29/2019         18,705,000 12/01/2018                          246,954                      246,954 68 0.0% 45.2%                          246,954 45.2% 4.31000      
10.011 Property UBS AG 1 2344 Pahounui Drive 01/29/2019         18,703,000 12/01/2018                          246,927                      246,927 68 0.0% 45.2%                          246,927 45.2% 4.31000      
10.012 Property UBS AG 1 120 Sand Island Access Road 12/13/2018         18,000,000 12/05/2018                          237,646                      237,646 68 0.0% 45.2%                          237,646 45.2% 4.31000      
10.013 Property UBS AG 1 1122 Mapunapuna Street 01/29/2019         17,547,000 12/01/2018                          231,665                      231,665 68 0.0% 45.2%                          231,665 45.2% 4.31000      
10.014 Property UBS AG 1 2915 Kaihikapu Street 01/29/2019         15,952,000 12/01/2018                          210,607                      210,607 68 0.0% 45.2%                          210,607 45.2% 4.31000      
10.015 Property UBS AG 1 819 Ahua Street 01/29/2019         15,496,000 12/01/2018                          204,587                      204,587 68 0.0% 45.2%                          204,587 45.2% 4.31000      
10.016 Property UBS AG 1 2144 Auiki Street 12/13/2018         15,000,000 12/05/2018                          198,038                      198,038 68 0.0% 45.2%                          198,038 45.2% 4.31000      
10.017 Property UBS AG 1 1027 Kikowaena Place 01/29/2019         14,597,000 12/01/2018                          192,717                      192,717 68 0.0% 45.2%                          192,717 45.2% 4.31000      
10.018 Property UBS AG 1 1931 Kahai Street 01/29/2019         13,755,000 12/01/2018                          181,601                      181,601 68 0.0% 45.2%                          181,601 45.2% 4.31000      
10.019 Property UBS AG 1 148 Mokauea Street 01/29/2019         11,840,000 12/01/2018                          156,318                      156,318 68 0.0% 45.2%                          156,318 45.2% 4.31000      
10.020 Property UBS AG 1 2886 Paa Street 01/29/2019         11,236,000 12/01/2018                          148,344                      148,344 68 0.0% 45.2%                          148,344 45.2% 4.31000      
10.021 Property UBS AG 1 2838 Kilihau Street 01/29/2019         10,931,000 12/01/2018                          144,317                      144,317 68 0.0% 45.2%                          144,317 45.2% 4.31000      
10.022 Property UBS AG 1 803 Ahua Street 01/29/2019         10,861,000 12/01/2018                          143,393                      143,393 68 0.0% 45.2%                          143,393 45.2% 4.31000      
10.023 Property UBS AG 1 220 Puuhale Road 01/29/2019         10,617,000 12/01/2018                          140,171                      140,171 68 0.0% 45.2%                          140,171 45.2% 4.31000      
10.024 Property UBS AG 1 930 Mapunapuna Street 01/29/2019         10,439,000 12/01/2018                          137,821                      137,821 68 0.0% 45.2%                          137,821 45.2% 4.31000      
                                       

 

A-1-6

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Occupancy
Date		 Appraised
Value ($)(5)		 Appraisal
Date		 Crossed
Loan		 Original
Balance ($)(6)(7)		 Current
Balance ($)(6)(7)		 Current
Balance
per Unit ($)		 % of Initial Pool Balance Current LTV (%)(5) Maturity/ARD
Balance ($)(6)(7)		 Maturity/
ARD LTV
(%)(5)		 Interest
Rate %		 Admin. Fee
%(8)		 Net Mortgage Rate % Accrual Type
10.025 Property UBS AG 1 2103 Kaliawa Street 01/29/2019         10,410,000 12/01/2018                          137,438                      137,438 68 0.0% 45.2%                          137,438 45.2% 4.31000      
10.026 Property UBS AG 1 2969 Mapunapuna Place 01/29/2019         10,368,000 12/01/2018                          136,884                      136,884 68 0.0% 45.2%                          136,884 45.2% 4.31000      
10.027 Property UBS AG 1 158 Sand Island Access Road 01/29/2019         10,285,000 12/01/2018                          135,788                      135,788 68 0.0% 45.2%                          135,788 45.2% 4.31000      
10.028 Property UBS AG 1 1926 Auiki Street 01/29/2019         10,250,000 12/05/2018                          135,326                      135,326 68 0.0% 45.2%                          135,326 45.2% 4.31000      
10.029 Property UBS AG 1 113 Puuhale Road 01/29/2019           9,961,000 12/01/2018                          131,511                      131,511 68 0.0% 45.2%                          131,511 45.2% 4.31000      
10.030 Property UBS AG 1 2250 Pahounui Drive 01/29/2019           9,816,000 12/01/2018                          129,596                      129,596 68 0.0% 45.2%                          129,596 45.2% 4.31000      
10.031 Property UBS AG 1 733 Mapunapuna Street 01/29/2019           9,741,000 12/01/2018                          128,606                      128,606 68 0.0% 45.2%                          128,606 45.2% 4.31000      
10.032 Property UBS AG 1 761 Ahua Street 01/29/2019           9,706,000 12/01/2018                          128,144                      128,144 68 0.0% 45.2%                          128,144 45.2% 4.31000      
10.033 Property UBS AG 1 918 Ahua Street 01/29/2019           9,474,000 12/01/2018                          125,081                      125,081 68 0.0% 45.2%                          125,081 45.2% 4.31000      
10.034 Property UBS AG 1 180 Sand Island Access Road 01/29/2019           9,353,000 12/01/2018                          123,483                      123,483 68 0.0% 45.2%                          123,483 45.2% 4.31000      
10.035 Property UBS AG 1 2829 Awaawaloa Street 01/29/2019           9,330,000 12/01/2018                          123,180                      123,180 68 0.0% 45.2%                          123,180 45.2% 4.31000      
10.036 Property UBS AG 1 120 Mokauea Street 12/13/2018           9,250,000 12/05/2018                          122,124                      122,124 68 0.0% 45.2%                          122,124 45.2% 4.31000      
10.037 Property UBS AG 1 2861 Mokumoa Street 01/29/2019           9,169,000 12/01/2018                          121,054                      121,054 68 0.0% 45.2%                          121,054 45.2% 4.31000      
10.038 Property UBS AG 1 2826 Kaihikapu Street 01/29/2019           9,103,000 12/01/2018                          120,183                      120,183 68 0.0% 45.2%                          120,183 45.2% 4.31000      
10.039 Property UBS AG 1 179 Sand Island Access Road 01/29/2019           9,045,000 12/01/2018                          119,417                      119,417 68 0.0% 45.2%                          119,417 45.2% 4.31000      
10.040 Property UBS AG 1 855 Mapunapuna Street 01/29/2019           8,865,000 12/01/2018                          117,041                      117,041 68 0.0% 45.2%                          117,041 45.2% 4.31000      
10.041 Property UBS AG 1 2308 Pahounui Drive 01/29/2019           8,519,000 12/01/2018                          112,472                      112,472 68 0.0% 45.2%                          112,472 45.2% 4.31000      
10.042 Property UBS AG 1 619 Mapunapuna Street 01/29/2019           8,287,000 12/01/2018                          109,409                      109,409 68 0.0% 45.2%                          109,409 45.2% 4.31000      
10.043 Property UBS AG 1 2846-A Awaawaloa Street 01/29/2019           8,265,000 12/01/2018                          109,119                      109,119 68 0.0% 45.2%                          109,119 45.2% 4.31000      
10.044 Property UBS AG 1 238 Sand Island Access Road 01/29/2019           8,220,000 12/01/2018                          108,525                      108,525 68 0.0% 45.2%                          108,525 45.2% 4.31000      
10.045 Property UBS AG 1 704 Mapunapuna Street 01/29/2019           8,186,000 12/01/2018                          108,076                      108,076 68 0.0% 45.2%                          108,076 45.2% 4.31000      
10.046 Property UBS AG 1 120B Mokauea Street 12/13/2018           8,000,000 12/05/2018                          105,620                      105,620 68 0.0% 45.2%                          105,620 45.2% 4.31000      
10.047 Property UBS AG 1 1150 Kikowaena Street 01/29/2019           7,888,000 12/01/2018                          104,142                      104,142 68 0.0% 45.2%                          104,142 45.2% 4.31000      
10.048 Property UBS AG 1 2127 Auiki Street 01/29/2019           7,819,000 12/01/2018                          103,231                      103,231 68 0.0% 45.2%                          103,231 45.2% 4.31000      
10.049 Property UBS AG 1 2810 Paa Street 01/29/2019           7,729,000 12/01/2018                          102,042                      102,042 68 0.0% 45.2%                          102,042 45.2% 4.31000      
10.050 Property UBS AG 1 2841 Pukoloa Street 01/29/2019           7,415,000 12/01/2018                             97,897                        97,897 68 0.0% 45.2%                            97,897 45.2% 4.31000      
10.051 Property UBS AG 1 1000 Mapunapuna Street 01/29/2019           7,394,000 12/01/2018                             97,620                        97,620 68 0.0% 45.2%                            97,620 45.2% 4.31000      
10.052 Property UBS AG 1 2829 Pukoloa Street 01/29/2019           7,365,000 12/01/2018                             97,237                        97,237 68 0.0% 45.2%                            97,237 45.2% 4.31000      
10.053 Property UBS AG 1 889 Ahua Street 01/29/2019           7,360,000 12/01/2018                             97,171                        97,171 68 0.0% 45.2%                            97,171 45.2% 4.31000      
10.054 Property UBS AG 1 2819 Pukoloa Street 01/29/2019           7,331,000 12/01/2018                             96,788                        96,788 68 0.0% 45.2%                            96,788 45.2% 4.31000      
10.055 Property UBS AG 1 1038 Kikowaena Place 01/29/2019           6,820,000 12/01/2018                             90,041                        90,041 68 0.0% 45.2%                            90,041 45.2% 4.31000      
10.056 Property UBS AG 1 2965 Mokumoa Street 01/29/2019           6,813,000 12/01/2018                             89,949                        89,949 68 0.0% 45.2%                            89,949 45.2% 4.31000      
10.057 Property UBS AG 1 850 Ahua Street 01/29/2019           6,619,000 12/01/2018                             87,388                        87,388 68 0.0% 45.2%                            87,388 45.2% 4.31000      
10.058 Property UBS AG 1 1330 Pali Highway 01/29/2019           6,552,000 12/01/2018                             86,503                        86,503 68 0.0% 45.2%                            86,503 45.2% 4.31000      
10.059 Property UBS AG 1 2855 Pukoloa Street 01/29/2019           6,539,000 12/01/2018                             86,331                        86,331 68 0.0% 45.2%                            86,331 45.2% 4.31000      
10.060 Property UBS AG 1 2865 Pukoloa Street 01/29/2019           6,539,000 12/01/2018                             86,331                        86,331 68 0.0% 45.2%                            86,331 45.2% 4.31000      
10.061 Property UBS AG 1 789 Mapunapuna Street 01/29/2019           6,492,000 12/01/2018                             85,711                        85,711 68 0.0% 45.2%                            85,711 45.2% 4.31000      
10.062 Property UBS AG 1 2960 Mokumoa Street 01/29/2019           6,448,000 12/01/2018                             85,130                        85,130 68 0.0% 45.2%                            85,130 45.2% 4.31000      
10.063 Property UBS AG 1 231B Sand Island Access Road 01/29/2019           6,388,000 12/01/2018                             84,338                        84,338 68 0.0% 45.2%                            84,338 45.2% 4.31000      
10.064 Property UBS AG 1 2020 Auiki Street 01/29/2019           6,336,000 12/01/2018                             83,651                        83,651 68 0.0% 45.2%                            83,651 45.2% 4.31000      
10.065 Property UBS AG 1 2857 Awaawaloa Street 01/29/2019           6,297,000 12/01/2018                             83,136                        83,136 68 0.0% 45.2%                            83,136 45.2% 4.31000      
10.066 Property UBS AG 1 1050 Kikowaena Place 01/29/2019           6,216,000 12/01/2018                             82,067                        82,067 68 0.0% 45.2%                            82,067 45.2% 4.31000      
10.067 Property UBS AG 1 2850 Mokumoa Street 01/29/2019           6,211,000 12/01/2018                             82,001                        82,001 68 0.0% 45.2%                            82,001 45.2% 4.31000      
10.068 Property UBS AG 1 2840 Mokumoa Street 01/29/2019           6,205,000 12/01/2018                             81,922                        81,922 68 0.0% 45.2%                            81,922 45.2% 4.31000      
10.069 Property UBS AG 1 2830 Mokumoa Street 01/29/2019           6,195,000 12/01/2018                             81,790                        81,790 68 0.0% 45.2%                            81,790 45.2% 4.31000      
10.070 Property UBS AG 1 960 Mapunapuna Street 01/29/2019           6,182,000 12/01/2018                             81,618                        81,618 68 0.0% 45.2%                            81,618 45.2% 4.31000      
10.071 Property UBS AG 1 125B Puuhale Road 01/29/2019           6,137,000 12/01/2018                             81,024                        81,024 68 0.0% 45.2%                            81,024 45.2% 4.31000      
10.072 Property UBS AG 1 2809 Kaihikapu Street 01/29/2019           6,078,000 12/01/2018                             80,245                        80,245 68 0.0% 45.2%                            80,245 45.2% 4.31000      
10.073 Property UBS AG 1 212 Mohonua Place 01/29/2019           6,054,000 12/01/2018                             79,928                        79,928 68 0.0% 45.2%                            79,928 45.2% 4.31000      
10.074 Property UBS AG 1 692 Mapunapuna Street 01/29/2019           5,934,000 12/01/2018                             78,344                        78,344 68 0.0% 45.2%                            78,344 45.2% 4.31000      
10.075 Property UBS AG 1 1024 Kikowaena Place 01/29/2019           5,866,000 12/01/2018                             77,446                        77,446 68 0.0% 45.2%                            77,446 45.2% 4.31000      
10.076 Property UBS AG 1 669 Ahua Street 01/29/2019           5,798,000 12/01/2018                             76,548                        76,548 68 0.0% 45.2%                            76,548 45.2% 4.31000      
10.077 Property UBS AG 1 215 Puuhale Road 01/29/2019           5,785,000 12/01/2018                             76,377                        76,377 68 0.0% 45.2%                            76,377 45.2% 4.31000      
10.078 Property UBS AG 1 142 Mokauea Street 01/29/2019           5,700,000 12/05/2018                             75,254                        75,254 68 0.0% 45.2%                            75,254 45.2% 4.31000      
10.079 Property UBS AG 1 2847 Awaawaloa Street 01/29/2019           5,648,000 12/01/2018                             74,568                        74,568 68 0.0% 45.2%                            74,568 45.2% 4.31000      
10.080 Property UBS AG 1 2816 Awaawaloa Street 01/29/2019           5,619,000 12/01/2018                             74,185                        74,185 68 0.0% 45.2%                            74,185 45.2% 4.31000      
10.081 Property UBS AG 1 2928 Kaihikapu Street - B 01/29/2019           5,615,000 12/01/2018                             74,132                        74,132 68 0.0% 45.2%                            74,132 45.2% 4.31000      
10.082 Property UBS AG 1 2864 Mokumoa Street 01/29/2019           5,610,000 12/01/2018                             74,066                        74,066 68 0.0% 45.2%                            74,066 45.2% 4.31000      
10.083 Property UBS AG 1 770 Mapunapuna Street 01/29/2019           5,604,000 12/01/2018                             73,987                        73,987 68 0.0% 45.2%                            73,987 45.2% 4.31000      
10.084 Property UBS AG 1 151 Puuhale Road 01/29/2019           5,568,000 12/01/2018                             73,512                        73,512 68 0.0% 45.2%                            73,512 45.2% 4.31000      
10.085 Property UBS AG 1 207 Puuhale Road 01/29/2019           5,567,000 12/01/2018                             73,499                        73,499 68 0.0% 45.2%                            73,499 45.2% 4.31000      
10.086 Property UBS AG 1 2970 Mokumoa Street 01/29/2019           5,557,000 12/01/2018                             73,367                        73,367 68 0.0% 45.2%                            73,367 45.2% 4.31000      
10.087 Property UBS AG 1 2868 Kaihikapu Street 01/29/2019           5,523,000 12/01/2018                             72,918                        72,918 68 0.0% 45.2%                            72,918 45.2% 4.31000      
10.088 Property UBS AG 1 2908 Kaihikapu Street 01/29/2019           5,486,000 12/01/2018                             72,429                        72,429 68 0.0% 45.2%                            72,429 45.2% 4.31000      
10.089 Property UBS AG 1 2814 Kilihau Street 01/29/2019           5,478,000 12/01/2018                             72,324                        72,324 68 0.0% 45.2%                            72,324 45.2% 4.31000      
10.090 Property UBS AG 1 759 Puuloa Road 01/29/2019           5,448,000 12/01/2018                             71,927                        71,927 68 0.0% 45.2%                            71,927 45.2% 4.31000      
10.091 Property UBS AG 1 659 Puuloa Road 01/29/2019           5,447,000 12/01/2018                             71,914                        71,914 68 0.0% 45.2%                            71,914 45.2% 4.31000      
10.092 Property UBS AG 1 667 Puuloa Road 01/29/2019           5,447,000 12/01/2018                             71,914                        71,914 68 0.0% 45.2%                            71,914 45.2% 4.31000      
10.093 Property UBS AG 1 679 Puuloa Road 01/29/2019           5,447,000 12/01/2018                             71,914                        71,914 68 0.0% 45.2%                            71,914 45.2% 4.31000      
10.094 Property UBS AG 1 689 Puuloa Road 01/29/2019           5,447,000 12/01/2018                             71,914                        71,914 68 0.0% 45.2%                            71,914 45.2% 4.31000      
10.095 Property UBS AG 1 950 Mapunapuna Street 01/29/2019           5,439,000 12/01/2018                             71,809                        71,809 68 0.0% 45.2%                            71,809 45.2% 4.31000      
10.096 Property UBS AG 1 822 Mapunapuna Street 01/29/2019           5,413,000 12/01/2018                             71,465                        71,465 68 0.0% 45.2%                            71,465 45.2% 4.31000      
10.097 Property UBS AG 1 842 Mapunapuna Street 01/29/2019           5,413,000 12/01/2018                             71,465                        71,465 68 0.0% 45.2%                            71,465 45.2% 4.31000      
10.098 Property UBS AG 1 214 Sand Island Access Road 12/13/2018           5,400,000 12/05/2018                             71,294                        71,294 68 0.0% 45.2%                            71,294 45.2% 4.31000      
10.099 Property UBS AG 1 709 Ahua Street 01/29/2019           5,399,000 12/01/2018                             71,281                        71,281 68 0.0% 45.2%                            71,281 45.2% 4.31000      
10.100 Property UBS AG 1 766 Mapunapuna Street 01/29/2019           5,354,000 12/01/2018                             70,686                        70,686 68 0.0% 45.2%                            70,686 45.2% 4.31000      
10.101 Property UBS AG 1 830 Mapunapuna Street 01/29/2019           5,353,000 12/01/2018                             70,673                        70,673 68 0.0% 45.2%                            70,673 45.2% 4.31000      
10.102 Property UBS AG 1 2855 Kaihikapu Street 01/29/2019           5,334,000 12/01/2018                             70,422                        70,422 68 0.0% 45.2%                            70,422 45.2% 4.31000      
10.103 Property UBS AG 1 865 Ahua Street 01/29/2019           5,319,000 12/01/2018                             70,224                        70,224 68 0.0% 45.2%                            70,224 45.2% 4.31000      
10.104 Property UBS AG 1 852 Mapunapuna Street 01/29/2019           5,317,000 12/01/2018                             70,198                        70,198 68 0.0% 45.2%                            70,198 45.2% 4.31000      
10.105 Property UBS AG 1 2906 Kaihikapu Street 01/29/2019           5,294,000 12/01/2018                             69,894                        69,894 68 0.0% 45.2%                            69,894 45.2% 4.31000      
10.106 Property UBS AG 1 2879 Paa Street 01/29/2019           5,268,000 12/01/2018                             69,551                        69,551 68 0.0% 45.2%                            69,551 45.2% 4.31000      
10.107 Property UBS AG 1 702 Ahua Street 01/29/2019           5,255,000 12/01/2018                             69,379                        69,379 68 0.0% 45.2%                            69,379 45.2% 4.31000      
10.108 Property UBS AG 1 2864 Awaawaloa Street 01/29/2019           5,224,000 12/01/2018                             68,970                        68,970 68 0.0% 45.2%                            68,970 45.2% 4.31000      
10.109 Property UBS AG 1 2819 Mokumoa Street - A 01/29/2019           5,172,000 12/01/2018                             68,284                        68,284 68 0.0% 45.2%                            68,284 45.2% 4.31000      
10.110 Property UBS AG 1 2869 Mokumoa Street 01/29/2019           5,163,000 12/01/2018                             68,165                        68,165 68 0.0% 45.2%                            68,165 45.2% 4.31000      
10.111 Property UBS AG 1 2819 Mokumoa Street - B 01/29/2019           5,156,000 12/01/2018                             68,072                        68,072 68 0.0% 45.2%                            68,072 45.2% 4.31000      
10.112 Property UBS AG 1 228 Mohonua Place 01/29/2019           5,149,000 12/01/2018                             67,980                        67,980 68 0.0% 45.2%                            67,980 45.2% 4.31000      
10.113 Property UBS AG 1 2264 Pahounui Drive 01/29/2019           5,135,000 12/01/2018                             67,795                        67,795 68 0.0% 45.2%                            67,795 45.2% 4.31000      
10.114 Property UBS AG 1 808 Ahua Street 01/29/2019           5,128,000 12/01/2018                             67,703                        67,703 68 0.0% 45.2%                            67,703 45.2% 4.31000      
10.115 Property UBS AG 1 2827 Kaihikapu Street 01/29/2019           5,127,000 12/01/2018                             67,689                        67,689 68 0.0% 45.2%                            67,689 45.2% 4.31000      
10.116 Property UBS AG 1 697 Ahua Street 01/29/2019           5,123,000 12/01/2018                             67,637                        67,637 68 0.0% 45.2%                            67,637 45.2% 4.31000      
10.117 Property UBS AG 1 2849 Kaihikapu Street 01/29/2019           5,115,000 12/01/2018                             67,531                        67,531 68 0.0% 45.2%                            67,531 45.2% 4.31000      
                                       

 

A-1-7

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Occupancy
Date		 Appraised
Value ($)(5)		 Appraisal
Date		 Crossed
Loan		 Original
Balance ($)(6)(7)		 Current
Balance ($)(6)(7)		 Current
Balance
per Unit ($)		 % of Initial Pool Balance Current LTV (%)(5) Maturity/ARD
Balance ($)(6)(7)		 Maturity/
ARD LTV
(%)(5)		 Interest
Rate %		 Admin. Fee
%(8)		 Net Mortgage Rate % Accrual Type
10.118 Property UBS AG 1 2831 Awaawaloa Street 01/29/2019           5,099,000 12/01/2018                             67,320                        67,320 68 0.0% 45.2%                            67,320 45.2% 4.31000      
10.119 Property UBS AG 1 2858 Kaihikapu Street 01/29/2019           5,095,000 12/01/2018                             67,267                        67,267 68 0.0% 45.2%                            67,267 45.2% 4.31000      
10.120 Property UBS AG 1 2276 Pahounui Drive 01/29/2019           5,095,000 12/01/2018                             67,267                        67,267 68 0.0% 45.2%                            67,267 45.2% 4.31000      
10.121 Property UBS AG 1 2806 Kaihikapu Street 01/29/2019           5,090,000 12/01/2018                             67,201                        67,201 68 0.0% 45.2%                            67,201 45.2% 4.31000      
10.122 Property UBS AG 1 1052 Ahua Street 01/29/2019           5,078,000 12/01/2018                             67,043                        67,043 68 0.0% 45.2%                            67,043 45.2% 4.31000      
10.123 Property UBS AG 1 2889 Mokumoa Street 01/29/2019           5,063,000 12/01/2018                             66,844                        66,844 68 0.0% 45.2%                            66,844 45.2% 4.31000      
10.124 Property UBS AG 1 685 Ahua Street 01/29/2019           5,053,000 12/01/2018                             66,712                        66,712 68 0.0% 45.2%                            66,712 45.2% 4.31000      
10.125 Property UBS AG 1 2839 Mokumoa Street 01/29/2019           5,034,000 12/01/2018                             66,462                        66,462 68 0.0% 45.2%                            66,462 45.2% 4.31000      
10.126 Property UBS AG 1 94-240 Pupuole Street 01/29/2019           5,033,000 12/01/2018                             66,448                        66,448 68 0.0% 45.2%                            66,448 45.2% 4.31000      
10.127 Property UBS AG 1 2928 Kaihikapu Street - A 01/29/2019           5,024,000 12/01/2018                             66,330                        66,330 68 0.0% 45.2%                            66,330 45.2% 4.31000      
10.128 Property UBS AG 1 719 Ahua Street 01/29/2019           5,015,000 12/01/2018                             66,211                        66,211 68 0.0% 45.2%                            66,211 45.2% 4.31000      
10.129 Property UBS AG 1 2812 Awaawaloa Street 01/29/2019           5,014,000 12/01/2018                             66,198                        66,198 68 0.0% 45.2%                            66,198 45.2% 4.31000      
10.130 Property UBS AG 1 2927 Mokumoa Street 01/29/2019           5,013,000 12/01/2018                             66,184                        66,184 68 0.0% 45.2%                            66,184 45.2% 4.31000      
10.131 Property UBS AG 1 197 Sand Island Access Road 01/29/2019           5,008,000 12/01/2018                             66,118                        66,118 68 0.0% 45.2%                            66,118 45.2% 4.31000      
10.132 Property UBS AG 1 2844 Kaihikapu Street 01/29/2019           4,989,000 12/01/2018                             65,867                        65,867 68 0.0% 45.2%                            65,867 45.2% 4.31000      
10.133 Property UBS AG 1 2879 Mokumoa Street 01/29/2019           4,973,000 12/01/2018                             65,656                        65,656 68 0.0% 45.2%                            65,656 45.2% 4.31000      
10.134 Property UBS AG 1 2135 Auiki Street 01/29/2019           4,962,000 12/01/2018                             65,511                        65,511 68 0.0% 45.2%                            65,511 45.2% 4.31000      
10.135 Property UBS AG 1 855 Ahua Street 01/29/2019           4,952,000 12/01/2018                             65,379                        65,379 68 0.0% 45.2%                            65,379 45.2% 4.31000      
10.136 Property UBS AG 1 2122 Kaliawa Street 01/29/2019           4,951,000 12/01/2018                             65,366                        65,366 68 0.0% 45.2%                            65,366 45.2% 4.31000      
10.137 Property UBS AG 1 2831 Kaihikapu Street 01/29/2019           4,946,000 12/01/2018                             65,300                        65,300 68 0.0% 45.2%                            65,300 45.2% 4.31000      
10.138 Property UBS AG 1 729 Ahua Street 01/29/2019           4,942,000 12/01/2018                             65,247                        65,247 68 0.0% 45.2%                            65,247 45.2% 4.31000      
10.139 Property UBS AG 1 739 Ahua Street 01/29/2019           4,942,000 12/01/2018                             65,247                        65,247 68 0.0% 45.2%                            65,247 45.2% 4.31000      
10.140 Property UBS AG 1 2833 Paa Street #2 01/29/2019           4,833,000 12/01/2018                             63,808                        63,808 68 0.0% 45.2%                            63,808 45.2% 4.31000      
10.141 Property UBS AG 1 2833 Paa Street 01/29/2019           4,833,000 12/01/2018                             63,808                        63,808 68 0.0% 45.2%                            63,808 45.2% 4.31000      
10.142 Property UBS AG 1 2815 Kaihikapu Street 01/29/2019           4,728,000 12/01/2018                             62,422                        62,422 68 0.0% 45.2%                            62,422 45.2% 4.31000      
10.143 Property UBS AG 1 1062 Kikowaena Place 01/29/2019           4,722,000 12/01/2018                             62,342                        62,342 68 0.0% 45.2%                            62,342 45.2% 4.31000      
10.144 Property UBS AG 1 673 Ahua Street 01/29/2019           4,689,000 12/01/2018                             61,907                        61,907 68 0.0% 45.2%                            61,907 45.2% 4.31000      
10.145 Property UBS AG 1 2106 Kaliawa Street 01/29/2019           4,673,000 12/01/2018                             61,695                        61,695 68 0.0% 45.2%                            61,695 45.2% 4.31000      
10.146 Property UBS AG 1 812 Mapunapuna Street 01/29/2019           4,667,000 12/01/2018                             61,616                        61,616 68 0.0% 45.2%                            61,616 45.2% 4.31000      
10.147 Property UBS AG 1 2804 Kilihau Street 01/29/2019           4,623,000 12/01/2018                             61,035                        61,035 68 0.0% 45.2%                            61,035 45.2% 4.31000      
10.148 Property UBS AG 1 525 North King Street 01/29/2019           4,621,000 12/01/2018                             61,009                        61,009 68 0.0% 45.2%                            61,009 45.2% 4.31000      
10.149 Property UBS AG 1 204 Sand Island Access Road 01/29/2019           4,611,000 12/01/2018                             60,877                        60,877 68 0.0% 45.2%                            60,877 45.2% 4.31000      
10.150 Property UBS AG 1 660 Ahua Street 01/29/2019           4,610,000 12/01/2018                             60,864                        60,864 68 0.0% 45.2%                            60,864 45.2% 4.31000      
10.151 Property UBS AG 1 218 Mohonua Place 01/29/2019           4,597,000 12/01/2018                             60,692                        60,692 68 0.0% 45.2%                            60,692 45.2% 4.31000      
10.152 Property UBS AG 1 125 Puuhale Road 01/29/2019           4,543,000 12/01/2018                             59,979                        59,979 68 0.0% 45.2%                            59,979 45.2% 4.31000      
10.153 Property UBS AG 1 645 Ahua Street 01/29/2019           4,465,000 12/01/2018                             58,949                        58,949 68 0.0% 45.2%                            58,949 45.2% 4.31000      
10.154 Property UBS AG 1 675 Mapunapuna Street 01/29/2019           4,460,000 12/01/2018                             58,883                        58,883 68 0.0% 45.2%                            58,883 45.2% 4.31000      
10.155 Property UBS AG 1 659 Ahua Street 01/29/2019           4,451,000 12/01/2018                             58,765                        58,765 68 0.0% 45.2%                            58,765 45.2% 4.31000      
10.156 Property UBS AG 1 1055 Ahua Street 01/29/2019           4,338,000 12/01/2018                             57,273                        57,273 68 0.0% 45.2%                            57,273 45.2% 4.31000      
10.157 Property UBS AG 1 944 Ahua Street 01/29/2019           4,297,000 12/01/2018                             56,731                        56,731 68 0.0% 45.2%                            56,731 45.2% 4.31000      
10.158 Property UBS AG 1 2019 Kahai Street 01/29/2019           4,088,000 12/01/2018                             53,972                        53,972 68 0.0% 45.2%                            53,972 45.2% 4.31000      
10.159 Property UBS AG 1 2001 Kahai Street 01/29/2019           3,930,000 12/01/2018                             51,886                        51,886 68 0.0% 45.2%                            51,886 45.2% 4.31000      
10.160 Property UBS AG 1 106 Puuhale Road 12/13/2018           3,900,000 12/05/2018                             51,490                        51,490 68 0.0% 45.2%                            51,490 45.2% 4.31000      
10.161 Property UBS AG 1 2875 Paa Street 01/29/2019           3,832,000 12/01/2018                             50,592                        50,592 68 0.0% 45.2%                            50,592 45.2% 4.31000      
10.162 Property UBS AG 1 1024 Mapunapuna Street 01/29/2019           3,783,000 12/01/2018                             49,945                        49,945 68 0.0% 45.2%                            49,945 45.2% 4.31000      
10.163 Property UBS AG 1 2760 Kamehameha Highway 01/29/2019           3,707,000 12/01/2018                             48,942                        48,942 68 0.0% 45.2%                            48,942 45.2% 4.31000      
10.164 Property UBS AG 1 2635 Waiwai Loop A 01/29/2019           3,629,000 12/01/2018                             47,912                        47,912 68 0.0% 45.2%                            47,912 45.2% 4.31000      
10.165 Property UBS AG 1 2635 Waiwai Loop B 01/29/2019           3,623,000 12/01/2018                             47,833                        47,833 68 0.0% 45.2%                            47,833 45.2% 4.31000      
10.166 Property UBS AG 1 2836 Awaawaloa Street 01/29/2019           3,580,000 12/01/2018                             47,265                        47,265 68 0.0% 45.2%                            47,265 45.2% 4.31000      
10.167 Property UBS AG 1 609 Ahua Street 12/13/2018           3,507,000 12/01/2018                             46,301                        46,301 68 0.0% 45.2%                            46,301 45.2% 4.31000      
10.168 Property UBS AG 1 905 Ahua Street 01/29/2019           3,444,000 12/01/2018                             45,470                        45,470 68 0.0% 45.2%                            45,470 45.2% 4.31000      
10.169 Property UBS AG 1 2110 Auiki Street 01/29/2019           3,404,000 12/01/2018                             44,941                        44,941 68 0.0% 45.2%                            44,941 45.2% 4.31000      
10.170 Property UBS AG 1 140 Puuhale Road 01/29/2019           3,292,000 12/01/2018                             43,463                        43,463 68 0.0% 45.2%                            43,463 45.2% 4.31000      
10.171 Property UBS AG 1 2139 Kaliawa Street 01/29/2019           3,258,000 12/01/2018                             43,014                        43,014 68 0.0% 45.2%                            43,014 45.2% 4.31000      
10.172 Property UBS AG 1 231 Sand Island Access Road 01/29/2019           3,174,000 12/01/2018                             41,905                        41,905 68 0.0% 45.2%                            41,905 45.2% 4.31000      
10.173 Property UBS AG 1 2140 Kaliawa Street 01/29/2019           2,921,000 12/01/2018                             38,565                        38,565 68 0.0% 45.2%                            38,565 45.2% 4.31000      
10.174 Property UBS AG 1 33 South Vineyard Boulevard 01/29/2019           2,865,000 12/01/2018                             37,825                        37,825 68 0.0% 45.2%                            37,825 45.2% 4.31000      
10.175 Property UBS AG 1 970 Ahua Street 01/29/2019           2,675,000 12/01/2018                             35,317                        35,317 68 0.0% 45.2%                            35,317 45.2% 4.31000      
10.176 Property UBS AG 1 960 Ahua Street 01/29/2019           2,502,000 12/01/2018                             33,033                        33,033 68 0.0% 45.2%                            33,033 45.2% 4.31000      
10.177 Property UBS AG 1 1045 Mapunapuna Street 01/29/2019           2,312,000 12/01/2018                             30,524                        30,524 68 0.0% 45.2%                            30,524 45.2% 4.31000      
10.178 Property UBS AG 1 165 Sand Island Access Road 01/29/2019           2,226,000 12/01/2018                             29,389                        29,389 68 0.0% 45.2%                            29,389 45.2% 4.31000      
10.179 Property UBS AG 1 2839 Kilihau Street 01/29/2019           2,146,000 12/01/2018                             28,333                        28,333 68 0.0% 45.2%                            28,333 45.2% 4.31000      
10.180 Property UBS AG 1 2829 Kilihau Street 01/29/2019           2,141,000 12/01/2018                             28,267                        28,267 68 0.0% 45.2%                            28,267 45.2% 4.31000      
10.181 Property UBS AG 1 2833 Kilihau Street 01/29/2019           2,134,000 12/01/2018                             28,174                        28,174 68 0.0% 45.2%                            28,174 45.2% 4.31000      
10.182 Property UBS AG 1 2821 Kilihau Street 01/29/2019           2,055,000 12/01/2018                             27,131                        27,131 68 0.0% 45.2%                            27,131 45.2% 4.31000      
10.183 Property UBS AG 1 2808 Kam Highway 01/29/2019           2,027,000 12/01/2018                             26,762                        26,762 68 0.0% 45.2%                            26,762 45.2% 4.31000      
10.184 Property UBS AG 1 2815 Kilihau Street 01/29/2019           1,887,000 12/01/2018                             24,913                        24,913 68 0.0% 45.2%                            24,913 45.2% 4.31000      
10.185 Property UBS AG 1 2850 Awaawaloa Street 01/29/2019           1,463,000 12/01/2018                             19,315                        19,315 68 0.0% 45.2%                            19,315 45.2% 4.31000      
10.186 Property UBS AG 1 846 Ala Lilikoi Street B 01/29/2019               909,000 12/01/2018                             12,001                        12,001 68 0.0% 45.2%                            12,001 45.2% 4.31000      
11 Both SGFC 1 TriAtria Office Building 05/01/2019         28,600,000 04/18/2019 No                   19,000,000                19,000,000 80 2.0% 66.4%                    17,245,987 60.3% 4.01000 0.01309 3.99691 Actual/360
12 Both UBS AG 1 Meidinger Tower 04/30/2019         41,000,000 04/26/2019 No                   19,000,000                19,000,000 85 2.0% 68.3%                    17,026,801 61.2% 4.52000 0.01572 4.50428 Actual/360
13 Both RREF 1 Ocala Industrial 06/14/2019         27,300,000 04/16/2019 No                   18,950,000                18,927,414 50 2.0% 69.3%                    15,323,898 56.1% 4.50000 0.01309 4.48691 Actual/360
14 Both SGFC 1 Glenmont Abbey Village 06/01/2019         27,500,000 05/02/2019 No                   18,200,000                18,200,000 122,973 1.9% 66.2%                    16,528,635 60.1% 4.04000 0.01309 4.02691 Actual/360
15 Loan CIBC 4 New Orleans MOB Portfolio 07/01/2019         24,660,000 Various No                   17,400,000                17,400,000 142 1.9% 70.6%                    14,959,306 60.7% 4.75000 0.01309 4.73691 Actual/360
15.01 Property CIBC 1 1200 Pinnacle Parkway 07/01/2019           9,100,000 05/17/2019                       6,420,925                   6,420,925 142 0.7% 70.6%                      5,520,263 60.7% 4.75000      
15.02 Property CIBC 1 3901 Houma Boulevard 07/01/2019           8,060,000 07/16/2019                       5,687,105                   5,687,105 142 0.6% 70.6%                      4,889,376 60.7% 4.75000      
15.03 Property CIBC 1 3712 MacArthur Boulevard 07/01/2019           3,900,000 05/17/2019                       2,751,825                   2,751,825 142 0.3% 70.6%                      2,365,827 60.7% 4.75000      
15.04 Property CIBC 1 3000 West Esplanade Avenue 07/01/2019           3,600,000 06/14/2019                       2,540,146                   2,540,146 142 0.3% 70.6%                      2,183,840 60.7% 4.75000      
16 Both SMC 1 125 Borinquen Place 05/09/2019         95,600,000 05/02/2019 No                   17,000,000                17,000,000 416,000 1.8% 54.4%                    17,000,000 54.4% 3.90000 0.01226 3.88774 Actual/360
17 Loan SMC 10 Visions Hotel Portfolio II 03/31/2019       105,000,000 05/01/2019 No                   16,700,000                16,680,318 65,054 1.8% 59.2%                    13,527,656 48.0% 4.55000 0.01226 4.53774 Actual/360
17.01 Property SMC 1 Courtyard Horseheads 03/31/2019         15,500,000 05/01/2019                       2,627,919                   2,624,822 65,054 0.3% 59.2%                      2,128,717 48.0% 4.55000      
17.02 Property SMC 1 Home2 Suites Oswego 03/31/2019         12,500,000 05/01/2019                       2,119,289                   2,116,792 65,054 0.2% 59.2%                      1,716,708 48.0% 4.55000      
17.03 Property SMC 1 Holiday Inn & Suites Rochester Marketplace 03/31/2019         12,000,000 05/01/2019                       2,034,518                   2,032,120 65,054 0.2% 59.2%                      1,648,039 48.0% 4.55000      
17.04 Property SMC 1 Hampton Inn Corning Painted Post 03/31/2019         11,000,000 05/01/2019                       1,864,975                   1,862,777 65,054 0.2% 59.2%                      1,510,703 48.0% 4.55000      
17.05 Property SMC 1 Home2 Suites Rochester Henrietta 03/31/2019         10,000,000 05/01/2019                       1,695,432                   1,693,433 65,054 0.2% 59.2%                      1,373,366 48.0% 4.55000      
17.06 Property SMC 1 Holiday Inn Express Olean 03/31/2019         10,500,000 05/01/2019                       1,576,751                   1,574,893 65,054 0.2% 59.2%                      1,277,230 48.0% 4.55000      
17.07 Property SMC 1 Fairfield Inn Watertown 03/31/2019           8,100,000 05/01/2019                       1,373,300                   1,371,681 65,054 0.1% 59.2%                      1,112,427 48.0% 4.55000      
17.08 Property SMC 1 Holiday Inn Express Canandaigua 03/31/2019           7,800,000 05/01/2019                       1,322,436                   1,320,878 65,054 0.1% 59.2%                      1,071,226 48.0% 4.55000      
17.09 Property SMC 1 Candlewood Suites Watertown 03/31/2019           7,500,000 05/01/2019                       1,271,574                   1,270,075 65,054 0.1% 59.2%                      1,030,025 48.0% 4.55000      
17.10 Property SMC 1 Candlewood Suites Sayre 03/31/2019           4,800,000 05/01/2019                          813,807                      812,848 65,054 0.1% 59.2%                          659,216 48.0% 4.55000      
18 Loan UBS AG 2 Maui Portfolio 03/31/2019         45,100,000 Various No                   16,000,000                16,000,000 193,878 1.7% 63.2%                    14,388,796 56.8% 5.75000 0.01622 5.73378 Actual/360
18.01 Property UBS AG 1 Maui Beach Hotel 03/31/2019         29,100,000 02/01/2019                     10,610,526                10,610,526 193,878 1.1% 63.2%                      9,542,043 56.8% 5.75000      
18.02 Property UBS AG 1 Maui Nui Golf Course NAP         16,000,000 01/28/2019                       5,389,474                   5,389,474 193,878 0.6% 63.2%                      4,846,752 56.8% 5.75000      
                                       

 

A-1-8

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Occupancy
Date		 Appraised
Value ($)(5)		 Appraisal
Date		 Crossed
Loan		 Original
Balance ($)(6)(7)		 Current
Balance ($)(6)(7)		 Current
Balance
per Unit ($)		 % of Initial Pool Balance Current LTV (%)(5) Maturity/ARD
Balance ($)(6)(7)		 Maturity/
ARD LTV
(%)(5)		 Interest
Rate %		 Admin. Fee
%(8)		 Net Mortgage Rate % Accrual Type
19 Loan SGFC 4 SWVP Portfolio 01/31/2019       335,600,000 10/16/2018 No                   15,000,000                15,000,000 167,785 1.6% 59.6%                    15,000,000 59.6% 4.95800 0.01101 4.94699 Actual/360
19.01 Property SGFC 1 InterContinental 01/31/2019       170,000,000 10/12/2018                       7,972,500                   7,972,500 167,785 0.9% 59.6%                      7,972,500 59.6% 4.95800      
19.02 Property SGFC 1 DoubleTree Sunrise 01/31/2019         61,000,000 10/15/2018                       2,775,000                   2,775,000 167,785 0.3% 59.6%                      2,775,000 59.6% 4.95800      
19.03 Property SGFC 1 DoubleTree Charlotte 01/31/2019         50,000,000 10/11/2018                       2,250,000                   2,250,000 167,785 0.2% 59.6%                      2,250,000 59.6% 4.95800      
19.04 Property SGFC 1 DoubleTree RTP 01/31/2019         40,200,000 10/16/2018                       2,002,500                   2,002,500 167,785 0.2% 59.6%                      2,002,500 59.6% 4.95800      
20 Both CIBC 1 Black Canyon Tower 06/29/2019         20,100,000 06/18/2019 No                   14,250,000                14,250,000 95 1.5% 70.9%                    12,522,155 62.3% 4.15000 0.01309 4.13691 Actual/360
21 Both RREF 1 Mount Kemble 07/01/2019         46,800,000 05/29/2019 No                   14,000,000                14,000,000 135 1.5% 66.2%                    14,000,000 66.2% 4.081049 0.01226 4.06879 Actual/360
22 Both SMC 1 48 Saint Nicholas Place 07/01/2019         21,800,000 06/06/2019 No                   13,850,000                13,850,000 329,762 1.5% 63.5%                    13,850,000 63.5% 4.30000 0.01309 4.28691 Actual/360
23 Loan UBS AG 2 Indiana Hotel Portfolio 04/30/2019         23,400,000 05/01/2019 No                   13,800,000                13,800,000 59,483 1.5% 59.0%                    10,506,297 44.9% 5.50000 0.01309 5.48691 Actual/360
23.01 Property UBS AG 1 Staybridge Suites - Indianapolis 04/30/2019         16,500,000 05/01/2019                     10,000,000                10,000,000 59,483 1.1% 59.0%                      7,613,259 44.9% 5.50000      
23.02 Property UBS AG 1 Hampton Inn - Scottsburg 04/30/2019           6,900,000 05/01/2019                       3,800,000                   3,800,000 59,483 0.4% 59.0%                      2,893,038 44.9% 5.50000      
24 Loan SGFC 3 SoCal Medical Office Portfolio 05/03/2019         21,800,000 03/17/2019 No                   13,700,000                13,700,000 322 1.5% 62.8%                    12,101,965 55.5% 4.90000 0.01309 4.88691 Actual/360
24.01 Property SGFC 1 Pasadena 05/03/2019         12,200,000 03/17/2019                       7,633,000                   7,633,000 322 0.8% 62.8%                      6,742,650 55.5% 4.90000      
24.02 Property SGFC 1 Azusa 05/03/2019           6,100,000 03/17/2019                       3,869,000                   3,869,000 322 0.4% 62.8%                      3,417,701 55.5% 4.90000      
24.03 Property SGFC 1 Rancho Mirage 05/03/2019           3,500,000 03/17/2019                       2,198,000                   2,198,000 322 0.2% 62.8%                      1,941,615 55.5% 4.90000      
25 Loan SGFC 3 TZA Multifamily Portfolio #2 04/29/2019         17,800,000 03/06/2019 No                   13,350,000                13,350,000 41,460 1.4% 75.0%                    11,792,790 66.3% 4.90000 0.01309 4.88691 Actual/360
25.01 Property SGFC 1 Wellston Ridge 04/29/2019           7,000,000 03/06/2019                       5,250,000                   5,250,000 41,460 0.6% 75.0%                      4,637,614 66.3% 4.90000      
25.02 Property SGFC 1 Oakdale Villas 04/29/2019           5,700,000 03/06/2019                       4,275,000                   4,275,000 41,460 0.5% 75.0%                      3,776,343 66.3% 4.90000      
25.03 Property SGFC 1 Northcrest 04/29/2019           5,100,000 03/06/2019                       3,825,000                   3,825,000 41,460 0.4% 75.0%                      3,378,833 66.3% 4.90000      
26 Both CIBC 1 Holiday Inn Express Nashville Antioch 04/30/2019         18,700,000 04/25/2019 No                   12,600,000                12,570,987 106,534 1.3% 67.2%                    10,337,096 55.3% 4.93000 0.01309 4.91691 Actual/360
27 Both RREF 1 Renaissance Center VI 07/12/2019         50,400,000 06/11/2019 No                   12,500,000                12,500,000 233 1.3% 69.4%                    11,704,613 65.0% 4.73000 0.01226 4.71774 Actual/360
28 Loan RREF 3 Wilmington Industrial Portfolio 07/17/2019         19,750,000 05/02/2019 No                   12,500,000                12,500,000 24 1.3% 63.3%                    10,072,540 51.0% 4.40000 0.01309 4.38691 Actual/360
28.01 Property RREF 1 3336 Progress Way 07/17/2019         10,300,000 05/02/2019                       6,518,987                   6,518,987 24 0.7% 63.3%                      5,253,021 51.0% 4.40000      
28.02 Property RREF 1 3260 Progress Way 07/17/2019           4,850,000 05/02/2019                       3,069,620                   3,069,620 24 0.3% 63.3%                      2,473,510 51.0% 4.40000      
28.03 Property RREF 1 3188 Progress Way 07/17/2019           4,600,000 05/02/2019                       2,911,392                   2,911,392 24 0.3% 63.3%                      2,346,009 51.0% 4.40000      
29 Both SMC 1 Marriott SpringHill Suites and Towneplace Suites 03/31/2019         45,000,000 04/29/2019 No                   12,300,000                12,267,819 108,496 1.3% 49.4%                      9,876,926 39.8% 4.30000 0.01717 4.28283 Actual/360
30 Loan SMC 3 BoaVida MHC Portfolio 06/24/2019         17,920,000 Various No                   12,000,000                12,000,000 28,302 1.3% 67.0%                    12,000,000 67.0% 4.47000 0.01309 4.45691 Actual/360
30.01 Property SMC 1 Riverlawn MHC 06/24/2019           7,250,000 05/06/2019                       5,400,000                   5,400,000 28,302 0.6% 67.0%                      5,400,000 67.0% 4.47000      
30.02 Property SMC 1 Beaver Run MHC 06/24/2019           5,120,000 05/15/2019                       3,600,000                   3,600,000 28,302 0.4% 67.0%                      3,600,000 67.0% 4.47000      
30.03 Property SMC 1 Wilson Landing MHC 06/24/2019           5,550,000 05/15/2019                       3,000,000                   3,000,000 28,302 0.3% 67.0%                      3,000,000 67.0% 4.47000      
31 Both CIBC 1 Candle-Lite Warehouse 04/11/2019         24,500,000 02/12/2019 No                   12,000,000                11,946,056 14 1.3% 48.8%                    10,742,898 43.8% 5.36000 0.01309 5.34691 Actual/360
32 Both SMC 1 South Bay Distribution Center 06/01/2019         18,650,000 06/04/2019 No                   10,500,000                10,500,000 90 1.1% 56.3%                    10,500,000 56.3% 4.05000 0.01309 4.03691 Actual/360
33 Loan Barclays 18 ExchangeRight Net Leased Portfolio #27 05/07/2019         83,360,000 Various No                   10,050,000                10,050,000 146 1.1% 61.2%                    10,050,000 61.2% 4.34275 0.01226 4.33049 Actual/360
33.01 Property Barclays 1 Hy-Vee - Cottage Grove, MN 05/07/2019         22,600,000 11/20/2018                       2,614,378                   2,614,378 146 0.3% 61.2%                      2,614,378 61.2% 4.34275      
33.02 Property Barclays 1 BioLife Plasma Services - Savannah, GA 05/07/2019           9,900,000 04/03/2019                       1,257,973                   1,257,973 146 0.1% 61.2%                      1,257,973 61.2% 4.34275      
33.03 Property Barclays 1 Pick ‘n Save - Muskego, WI 05/07/2019           7,750,000 04/08/2019                          954,799                      954,799 146 0.1% 61.2%                          954,799 61.2% 4.34275      
33.04 Property Barclays 1 Walgreens - Lubbock, TX 05/07/2019           5,200,000 04/05/2019                          675,250                      675,250 146 0.1% 61.2%                          675,250 61.2% 4.34275      
33.05 Property Barclays 1 Walgreens - Houma, LA 05/07/2019           4,880,000 04/09/2019                          648,082                      648,082 146 0.1% 61.2%                          648,082 61.2% 4.34275      
33.06 Property Barclays 1 Walgreens - Greendale, WI 05/07/2019           4,620,000 04/02/2019                          610,284                      610,284 146 0.1% 61.2%                          610,284 61.2% 4.34275      
33.07 Property Barclays 1 Walgreens - Edmond, OK 05/07/2019           4,410,000 04/27/2019                          586,435                      586,435 146 0.1% 61.2%                          586,435 61.2% 4.34275      
33.08 Property Barclays 1 Tractor Supply - Duncansville, PA 05/07/2019           3,600,000 03/22/2019                          433,499                      433,499 146 0.0% 61.2%                          433,499 61.2% 4.34275      
33.09 Property Barclays 1 Walgreens - Dayton, OH 05/07/2019           3,900,000 04/06/2019                          325,053                      325,053 146 0.0% 61.2%                          325,053 61.2% 4.34275      
33.10 Property Barclays 1 Walgreens - Augusta, GA 05/07/2019           4,150,000 04/03/2019                          318,923                      318,923 146 0.0% 61.2%                          318,923 61.2% 4.34275      
33.11 Property Barclays 1 Advance Auto Parts - Houston, TX 05/07/2019           1,920,000 04/03/2019                          249,823                      249,823 146 0.0% 61.2%                          249,823 61.2% 4.34275      
33.12 Property Barclays 1 O’Reilly - South Houston, TX 05/07/2019           1,775,000 03/27/2019                          234,664                      234,664 146 0.0% 61.2%                          234,664 61.2% 4.34275      
33.13 Property Barclays 1 O’Reilly - Knoxville, TN 05/07/2019           1,620,000 03/28/2019                          214,584                      214,584 146 0.0% 61.2%                          214,584 61.2% 4.34275      
33.14 Property Barclays 1 Dollar General - South Point, OH 05/07/2019           1,450,000 04/06/2019                          199,819                      199,819 146 0.0% 61.2%                          199,819 61.2% 4.34275      
33.15 Property Barclays 1 Dollar General - Slidell, LA 05/07/2019           1,475,000 03/22/2019                          194,897                      194,897 146 0.0% 61.2%                          194,897 61.2% 4.34275      
33.16 Property Barclays 1 Dollar General  - Houma, LA 05/07/2019           1,400,000 03/22/2019                          185,054                      185,054 146 0.0% 61.2%                          185,054 61.2% 4.34275      
33.17 Property Barclays 1 Dollar Tree - Kaukauna, WI 05/07/2019           1,450,000 03/19/2019                          178,754                      178,754 146 0.0% 61.2%                          178,754 61.2% 4.34275      
33.18 Property Barclays 1 Dollar General - Mansfield, OH 05/07/2019           1,260,000 04/06/2019                          167,730                      167,730 146 0.0% 61.2%                          167,730 61.2% 4.34275      
34 Both Natixis 1 10000 Santa Monica Boulevard 04/09/2019       553,000,000 03/25/2019 No                   10,000,000                10,000,000 782,918 1.1% 39.8%                    10,000,000 39.8% 4.15000 0.01101 4.13899 Actual/360
35 Both RREF 1 Town Square 03/28/2019         48,300,000 12/13/2018 No                   10,000,000                10,000,000 238 1.1% 70.4%                    10,000,000 70.4% 5.02000 0.01226 5.00774 Actual/360
36 Both UBS AG 1 Ambler Yards 04/30/2019         31,730,000 03/12/2019 No                   10,000,000                10,000,000 95 1.1% 73.4%                      8,597,402 63.1% 4.75000 0.01101 4.73899 Actual/360
37 Both Barclays 1 Ridgeview Plaza 06/01/2019         13,300,000 06/03/2019 No                     9,625,000                   9,612,474 109 1.0% 72.3%                      7,674,598 57.7% 4.10000 0.01309 4.08691 Actual/360
38 Both SGFC 1 Arapahoe Industrial Park 07/18/2019         18,100,000 04/17/2019 No                     9,500,000                   9,500,000 29 1.0% 52.5%                      7,973,999 44.1% 5.65000 0.01309 5.63691 Actual/360
39 Loan UBS AG 11 CIRE Equity Retail & Industrial Portfolio Various       198,100,000 Various No                     9,440,000                   9,440,000 108 1.0% 64.9%                      9,440,000 64.9% 4.13900 0.01871 4.12029 Actual/360
39.01 Property UBS AG 1 Wood Village Town Center 05/31/2019         31,100,000 03/30/2019                       1,555,742                   1,555,742 108 0.2% 64.9%                      1,555,742 64.9% 4.13900      
39.02 Property UBS AG 1 Pecan Promenade 05/31/2019         28,910,000 04/03/2019                       1,446,189                   1,446,189 108 0.2% 64.9%                      1,446,189 64.9% 4.13900      
39.03 Property UBS AG 1 Valley Plaza 05/31/2019         26,300,000 04/05/2019                       1,315,627                   1,315,627 108 0.1% 64.9%                      1,315,627 64.9% 4.13900      
39.04 Property UBS AG 1 Pear Tree 05/31/2019         24,500,000 04/03/2019                       1,225,584                   1,225,584 108 0.1% 64.9%                      1,225,584 64.9% 4.13900      
39.05 Property UBS AG 1 Glendale Market Square 05/31/2019         23,200,000 04/02/2019                       1,160,553                   1,160,553 108 0.1% 64.9%                      1,160,553 64.9% 4.13900      
39.06 Property UBS AG 1 Central Park Shopping Center 05/31/2019         21,100,000 04/08/2019                       1,055,503                   1,055,503 108 0.1% 64.9%                      1,055,503 64.9% 4.13900      
39.07 Property UBS AG 1 Val Vista Towne Center 05/31/2019         18,600,000 04/05/2019                          930,444                      930,444 108 0.1% 64.9%                          930,444 64.9% 4.13900      
39.08 Property UBS AG 1 2641 Hall Ave - Riverside, CA 05/09/2019           5,489,600 04/09/2019                          274,611                      274,611 108 0.0% 64.9%                          274,611 64.9% 4.13900      
39.09 Property UBS AG 1 606 W Troy - Indianapolis, IN 05/09/2019           4,100,000 04/05/2019                          205,098                      205,098 108 0.0% 64.9%                          205,098 64.9% 4.13900      
39.10 Property UBS AG 1 Homeland - Bartow, FL 05/09/2019           2,900,000 04/10/2019                          145,069                      145,069 108 0.0% 64.9%                          145,069 64.9% 4.13900      
39.11 Property UBS AG 1 2621 Hall Ave - Riverside, CA 05/09/2019           2,510,400 04/09/2019                          125,580                      125,580 108 0.0% 64.9%                          125,580 64.9% 4.13900      
40 Both SMC 1 Extra Space Moreno Valley 06/23/2019         17,100,000 05/17/2019 No                     9,000,000                   9,000,000 11,278 1.0% 52.6%                      9,000,000 52.6% 4.05000 0.06184 3.98816 Actual/360
41 Loan SGFC 2 Pacific Grove Portfolio 04/30/2019         15,700,000 04/08/2019 No                     8,600,000                   8,600,000 132,308 0.9% 54.8%                      7,273,272 46.3% 5.90000 0.01309 5.88691 Actual/360
41.01 Property SGFC 1 Sea Breeze Inn & Cottages 04/30/2019           9,900,000 04/08/2019                       5,100,000                   5,100,000 132,308 0.5% 54.8%                      4,313,219 46.3% 5.90000      
41.02 Property SGFC 1 Bide-A-Wee Inn & Cottages 04/30/2019           5,800,000 04/08/2019                       3,500,000                   3,500,000 132,308 0.4% 54.8%                      2,960,052 46.3% 5.90000      
42 Both Barclays 1 Los Robles Medical Office 06/07/2019         14,400,000 05/07/2019 No                     8,500,000                   8,500,000 194 0.9% 59.0%                      8,500,000 59.0% 4.85000 0.06184 4.78816 Actual/360
43 Both Barclays 1 Hampton Inn - Covington, GA 05/01/2019         14,700,000 06/04/2019 No                     8,500,000                   8,500,000 80,952 0.9% 57.8%                      6,960,111 47.3% 4.00000 0.01309 3.98691 Actual/360
44 Both UBS AG 1 At Home Store - Palm Beach Gardens 06/06/2019         14,220,000 05/10/2019 No                     8,500,000                   8,482,647 71 0.9% 59.7%                      7,101,840 49.9% 5.50000 0.01309 5.48691 Actual/360
45 Both SGFC 1 Hampton Inn El Reno 03/31/2019         12,700,000 04/23/2019 No                     7,900,000                   7,881,633 98,520 0.8% 62.1%                      4,959,930 39.1% 4.90000 0.01309 4.88691 Actual/360
46 Both SGFC 1 Holiday Inn Express & Suites El Reno 03/31/2019         12,300,000 04/23/2019 No                     7,800,000                   7,781,865 98,505 0.8% 63.3%                      4,897,145 39.8% 4.90000 0.01309 4.88691 Actual/360
47 Both SGFC 1 Novanta Building 06/03/2019         12,080,000 02/19/2019 No                     7,500,000                   7,500,000 136 0.8% 62.1%                      6,573,307 54.4% 4.55000 0.01309 4.53691 Actual/360
48 Both CIBC 1 CVS Staten Island 07/17/2019         10,800,000 06/21/2019 No                     7,150,000                   7,150,000 554 0.8% 66.2%                      6,135,833 56.8% 4.68000 0.01309 4.66691 Actual/360
49 Both Barclays 1 Home2 - Hasbrouck 04/30/2019         26,800,000 05/06/2019 No                     7,000,000                   7,000,000 56,452 0.7% 26.1%                      7,000,000 26.1% 3.70000 0.01309 3.68691 Actual/360
50 Loan UBS AG 2 Fairway Plaza & Markets at Maizeland 06/30/2019           9,100,000 03/13/2019 No                     6,200,000                   6,194,447 88 0.7% 68.1%                      5,212,540 57.3% 5.70000 0.01309 5.68691 Actual/360
50.01 Property UBS AG 1 Markets at Maizeland 06/30/2019           5,500,000 03/13/2019                       3,700,000                   3,696,686 88 0.4% 68.1%                      3,110,709 57.3% 5.70000      
50.02 Property UBS AG 1 Fairway Plaza 06/30/2019           3,600,000 03/13/2019                       2,500,000                   2,497,761 88 0.3% 68.1%                      2,101,831 57.3% 5.70000      
51 Loan CIBC 6 Schnader Enterprises Portfolio 03/01/2019           9,500,000 04/03/2019 No                     6,000,000                   6,000,000 52,174 0.6% 63.2%                      6,000,000 63.2% 4.52000 0.01309 4.50691 Actual/360
51.01 Property CIBC 1 Emelia Woods Apartments 03/01/2019           2,450,000 04/03/2019                       1,547,368                   1,547,368 52,174 0.2% 63.2%                      1,547,368 63.2% 4.52000      
51.02 Property CIBC 1 Laredo Apartments 03/01/2019           2,400,000 04/03/2019                       1,515,789                   1,515,789 52,174 0.2% 63.2%                      1,515,789 63.2% 4.52000      
                                       

 

A-1-9

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Occupancy
Date		 Appraised
Value ($)(5)		 Appraisal
Date		 Crossed
Loan		 Original
Balance ($)(6)(7)		 Current
Balance ($)(6)(7)		 Current
Balance
per Unit ($)		 % of Initial Pool Balance Current LTV (%)(5) Maturity/ARD
Balance ($)(6)(7)		 Maturity/
ARD LTV
(%)(5)		 Interest
Rate %		 Admin. Fee
%(8)		 Net Mortgage Rate % Accrual Type
51.03 Property CIBC 1 Harford Road Apartments (6507-6513) 03/01/2019           1,650,000 04/03/2019                       1,042,105                   1,042,105 52,174 0.1% 63.2%                      1,042,105 63.2% 4.52000      
51.04 Property CIBC 1 Norwood/Ferndale Apartments 03/01/2019           1,300,000 04/03/2019                          821,053                      821,053 52,174 0.1% 63.2%                          821,053 63.2% 4.52000      
51.05 Property CIBC 1 Belvedere Studios 03/01/2019           1,050,000 04/03/2019                          663,158                      663,158 52,174 0.1% 63.2%                          663,158 63.2% 4.52000      
51.06 Property CIBC 1 Hamilton Townhouses 03/01/2019               650,000 04/03/2019                          410,526                      410,526 52,174 0.0% 63.2%                          410,526 63.2% 4.52000      
52 Both UBS AG 1 Greenwich Inn - San Francisco 04/30/2019         10,200,000 05/23/2019 No                     6,000,000                   5,994,279 187,321 0.6% 58.8%                      5,005,624 49.1% 5.45000 0.01309 5.43691 Actual/360
53 Both RREF 1 Hampton Inn Peachtree City 05/31/2019           9,200,000 05/20/2019 No                     5,900,000                   5,900,000 96,721 0.6% 64.1%                      5,373,186 58.4% 5.20000 0.01309 5.18691 Actual/360
54 Both Barclays 1 Gray Oaks Corporate Center 06/13/2019         11,150,000 06/01/2019 No                     5,700,000                   5,700,000 78 0.6% 51.1%                      5,700,000 51.1% 3.96000 0.01309 3.94691 Actual/360
55 Both UBS AG 1 Summerville Plaza 05/31/2019           7,400,000 05/02/2019 No                     5,500,000                   5,500,000 66 0.6% 74.3%                      4,462,533 60.3% 4.60000 0.01309 4.58691 Actual/360
56 Loan UBS AG 3 Krea Portfolio 05/31/2019           9,100,000 02/22/2019 No                     5,300,000                   5,285,473 25 0.6% 58.1%                      4,101,076 45.1% 5.97000 0.01309 5.95691 Actual/360
56.01 Property UBS AG 1 Newberry Plaza 05/31/2019           4,100,000 02/22/2019                       2,387,912                   2,381,367 25 0.3% 58.1%                      1,847,738 45.1% 5.97000      
56.02 Property UBS AG 1 Shops at Dillon 05/31/2019           3,400,000 02/22/2019                       1,980,220                   1,974,792 25 0.2% 58.1%                      1,532,270 45.1% 5.97000      
56.03 Property UBS AG 1 Shops at Hartsville 05/31/2019           1,600,000 02/22/2019                          931,868                      929,314 25 0.1% 58.1%                          721,068 45.1% 5.97000      
57 Both SMC 1 9th & Maple Fee 06/01/2019           9,850,000 05/31/2019 No                     5,250,000                   5,250,000 340 0.6% 53.3%                      5,250,000 53.3% 4.10000 0.06184 4.03816 Actual/360
58 Both CIBC 1 32-34 Broad Street 06/20/2019           7,700,000 06/06/2019 No                     5,000,000                   5,000,000 279 0.5% 64.9%                      4,575,360 59.4% 4.50000 0.01309 4.48691 Actual/360
59 Both CIBC 1 Suburban Extended Stay - Kennesaw, GA 04/30/2019           8,000,000 12/13/2019 No                     5,000,000                   4,963,009 33,534 0.5% 62.0%                      3,807,212 47.6% 5.50000 0.01309 5.48691 Actual/360
60 Both SMC 1 Lake Howell Plaza 07/03/2019           8,400,000 06/11/2019 No                     4,100,000                   4,100,000 50 0.4% 48.8%                      4,100,000 48.8% 3.96000 0.09309 3.86691 Actual/360
61 Both RREF 1 Walmart Supercenter Fulton 07/16/2019           6,525,000 03/29/2019 No                     4,000,000                   4,000,000 37 0.4% 61.3%                      3,241,050 49.7% 4.56000 0.01309 4.54691 Actual/360
62 Both RREF 1 Quality Inn & Suites Bremerton 05/31/2019           6,000,000 05/01/2019 No                     3,950,000                   3,944,240 38,294 0.4% 65.7%                      3,532,696 58.9% 5.30000 0.01309 5.28691 Actual/360
63 Loan SMC 3 Jackson Retail Portfolio 06/28/2019           5,830,000 05/17/2019 No                     3,900,000                   3,900,000 87 0.4% 66.9%                      2,932,397 50.3% 5.15000 0.01309 5.13691 Actual/360
63.01 Property SMC 1 Northpark Station 06/28/2019           2,030,000 05/17/2019                       1,410,000                   1,410,000 87 0.2% 66.9%                      1,060,175 50.3% 5.15000      
63.02 Property SMC 1 Highway 18 Plaza 06/28/2019           2,130,000 05/17/2019                       1,350,000                   1,350,000 87 0.1% 66.9%                      1,015,060 50.3% 5.15000      
63.03 Property SMC 1 Lakeover Shopping Center 06/28/2019           1,670,000 05/17/2019                       1,140,000                   1,140,000 87 0.1% 66.9%                          857,163 50.3% 5.15000      
64 Both Barclays 1 Sherwood MHC 06/01/2019           5,450,000 04/18/2019 No                     3,800,000                   3,795,818 18,337 0.4% 69.6%                      3,109,480 57.1% 4.85000 0.01309 4.83691 Actual/360
65 Both CIBC 1 Courtyard Self-Storage 05/15/2019           5,250,000 05/08/2019 No                     3,700,000                   3,700,000 7,520 0.4% 70.5%                      3,098,187 59.0% 4.72000 0.01309 4.70691 Actual/360
66 Both CIBC 1 588 East San Lorenzo Road 07/09/2019           5,160,000 04/16/2019 No                     3,350,000                   3,350,000 279,167 0.4% 64.9%                      2,807,622 54.4% 4.75000 0.01309 4.73691 Actual/360
67 Both UBS AG 1 Baymont Inn & Suites - Mackinaw City 04/30/2019           5,500,000 05/28/2019 No                     3,250,000                   3,250,000 42,208 0.3% 59.1%                      2,425,953 44.1% 4.95000 0.01309 4.93691 Actual/360
68 Both SMC 1 205-207 East Washington Street 06/01/2019           4,950,000 05/06/2019 No                     2,900,000                   2,900,000 210 0.3% 58.6%                      2,553,268 51.6% 4.75000 0.01309 4.73691 Actual/360
69 Both UBS AG 1 Brunswick West Shopping Center 02/01/2019           4,150,000 04/03/2019 No                     2,750,000                   2,747,146 36 0.3% 66.2%                      2,268,824 54.7% 5.10000 0.01309 5.08691 Actual/360
70 Both RREF 1 Walgreens – Conyers GA 06/20/2019           5,100,000 04/20/2019 No                     2,200,000                   2,197,319 151 0.2% 43.1%                      1,772,880 34.8% 4.40000 0.01309 4.38691 Actual/360
71 Both CIBC 1 Villas at Atlantic Beach 03/27/2019           3,275,000 03/14/2019 No                     2,150,000                   2,150,000 76,786 0.2% 65.6%                      1,897,196 57.9% 4.85000 0.01309 4.83691 Actual/360
72 Both RREF 1 Sterling Hill Apartments 07/08/2019           2,940,000 06/19/2019 No                     1,988,000                   1,988,000 52,316 0.2% 67.6%                      1,615,746 55.0% 4.65000 0.01309 4.63691 Actual/360
73 Both RREF 1 Walgreens – Palatka FL 07/02/2019           2,570,000 05/03/2019 No                     1,675,000                   1,673,199 120 0.2% 65.1%                      1,375,167 53.5% 4.95000 0.01309 4.93691 Actual/360

 

A-1-10

 

 

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

 

                                         
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Monthly Debt
Service
 Amount ($)(9)		 Annual Debt
Service
Amount ($)		 Note Date First
Payment
Date		 Partial IO Last
 IO Payment		 Partial IO First P&I Payment Original
Term		 Remaining
Term		 Original Amortization Remaining Amortization I/O Period Seasoning Amortization Type Payment
Date		 Grace Period
(Late Payment)(10)		 Grace Period (Default)
1 Both Barclays 1 Moffett Towers II - Buildings 3 & 4                              206,707.36                        2,480,488.32 06/19/2019 08/06/2019     120 119 0 0 120 1 ARD-Interest Only 6 0 0
2 Both Barclays 1 188 Spear Street                              180,979.17                        2,171,750.04 06/05/2019 07/06/2019     120 118 0 0 120 2 Interest Only 6 0 0
3 Loan Natixis 4 Vanguard Portfolio                              234,128.11                        2,809,537.32 11/07/2018 12/07/2018     120 111 0 0 120 9 Interest Only 7 0 0
3.01 Property Natixis 1 425 Old Morehall Road               120 111 0 0 120 9        
3.02 Property Natixis 1 1001 Cedar Hollow Road               120 111 0 0 120 9        
3.03 Property Natixis 1 50 Morehall Road               120 111 0 0 120 9        
3.04 Property Natixis 1 60 Morehall Road               120 111 0 0 120 9        
4 Loan SGFC 23 ExchangeRight Net Leased Portfolio 28                              149,893.33                        1,798,719.96 07/10/2019 09/01/2019     120 120 0 0 120 0 Interest Only 1 0 0
4.01 Property SGFC 1 Pick n Save - Oconomowoc, WI               120 120 0 0 120 0        
4.02 Property SGFC 1 Pick n Save - Wales, WI               120 120 0 0 120 0        
4.03 Property SGFC 1 Hobby Lobby - Hendersonville, TN               120 120 0 0 120 0        
4.04 Property SGFC 1 Hobby Lobby - Appleton, WI               120 120 0 0 120 0        
4.05 Property SGFC 1 Walgreens - Newport News, VA               120 120 0 0 120 0        
4.06 Property SGFC 1 Walgreens - Aurora, IL               120 120 0 0 120 0        
4.07 Property SGFC 1 Walgreens - Hammond, IN               120 120 0 0 120 0        
4.08 Property SGFC 1 Walgreens - North Aurora, IL               120 120 0 0 120 0        
4.09 Property SGFC 1 Walgreens - Fort Worth, TX               120 120 0 0 120 0        
4.10 Property SGFC 1 Tractor Supply - Lake Charles, LA               120 120 0 0 120 0        
4.11 Property SGFC 1 Fresenius Medical Care - West Columbia, SC               120 120 0 0 120 0        
4.12 Property SGFC 1 Walgreens - Flint, MI               120 120 0 0 120 0        
4.13 Property SGFC 1 Tractor Supply - Springtown, TX               120 120 0 0 120 0        
4.14 Property SGFC 1 Walgreens - Orland Park, IL               120 120 0 0 120 0        
4.15 Property SGFC 1 Walgreens - Peoria, IL               120 120 0 0 120 0        
4.16 Property SGFC 1 Dollar General - Houston, TX               120 120 0 0 120 0        
4.17 Property SGFC 1 Dollar General - Soddy Daisy, TN               120 120 0 0 120 0        
4.18 Property SGFC 1 O’Reilly Auto Parts - Lexington, SC               120 120 0 0 120 0        
4.19 Property SGFC 1 Dollar General - Mishawaka, IN               120 120 0 0 120 0        
4.20 Property SGFC 1 Dollar General - Lambertville, MI               120 120 0 0 120 0        
4.21 Property SGFC 1 Dollar Tree - Beech Island, SC               120 120 0 0 120 0        
4.22 Property SGFC 1 Dollar General - Youngsville, LA               120 120 0 0 120 0        
4.23 Property SGFC 1 Dollar General - Battle Creek, MI               120 120 0 0 120 0        
5 Loan Barclays 32 Inland Life Storage Portfolio                              145,993.40                        1,751,920.80 07/02/2019 09/01/2019 08/01/2022 09/01/2022 120 120 360 360 36 0 IO-Balloon 1 0 0
5.01 Property Barclays 1 Life Storage - 586               120 120 360 360 36 0        
5.02 Property Barclays 1 Life Storage - 145               120 120 360 360 36 0        
5.03 Property Barclays 1 Life Storage - 364               120 120 360 360 36 0        
5.04 Property Barclays 1 Life Storage - 365               120 120 360 360 36 0        
5.05 Property Barclays 1 Life Storage - 212               120 120 360 360 36 0        
5.06 Property Barclays 1 Life Storage - 386               120 120 360 360 36 0        
5.07 Property Barclays 1 Life Storage - 256               120 120 360 360 36 0        
5.08 Property Barclays 1 Life Storage - 206               120 120 360 360 36 0        
5.09 Property Barclays 1 Life Storage - 324               120 120 360 360 36 0        
5.10 Property Barclays 1 Life Storage - 236               120 120 360 360 36 0        
5.11 Property Barclays 1 Life Storage - 184               120 120 360 360 36 0        
5.12 Property Barclays 1 Life Storage - 500               120 120 360 360 36 0        
5.13 Property Barclays 1 Life Storage - 288               120 120 360 360 36 0        
5.14 Property Barclays 1 Life Storage - 299               120 120 360 360 36 0        
5.15 Property Barclays 1 Life Storage - 209               120 120 360 360 36 0        
5.16 Property Barclays 1 Life Storage - 035               120 120 360 360 36 0        
5.17 Property Barclays 1 Life Storage - 074               120 120 360 360 36 0        
5.18 Property Barclays 1 Life Storage - 252               120 120 360 360 36 0        
5.19 Property Barclays 1 Life Storage - 033               120 120 360 360 36 0        
5.20 Property Barclays 1 Life Storage - 205               120 120 360 360 36 0        
5.21 Property Barclays 1 Life Storage - 300               120 120 360 360 36 0        
5.22 Property Barclays 1 Life Storage - 026               120 120 360 360 36 0        
5.23 Property Barclays 1 Life Storage - 361               120 120 360 360 36 0        
5.24 Property Barclays 1 Life Storage - 165               120 120 360 360 36 0        
5.25 Property Barclays 1 Life Storage - 208               120 120 360 360 36 0        
5.26 Property Barclays 1 Life Storage - 211               120 120 360 360 36 0        
5.27 Property Barclays 1 Life Storage - 021               120 120 360 360 36 0        
5.28 Property Barclays 1 Life Storage - 298               120 120 360 360 36 0        
5.29 Property Barclays 1 Life Storage - 297               120 120 360 360 36 0        
5.30 Property Barclays 1 Life Storage - 153               120 120 360 360 36 0        
5.31 Property Barclays 1 Life Storage - 075               120 120 360 360 36 0        
5.32 Property Barclays 1 Life Storage - 152               120 120 360 360 36 0        
6 Both RREF 1 Emerald Pointe Apartments                                 80,266.20                           963,194.40 07/10/2019 09/06/2019     120 120 0 0 120 0 Interest Only 6 0 0
7 Both UBS AG 1 Hilton Garden Inn - San Diego Mission Valley Stadium                              119,112.10                        1,429,345.20 06/26/2019 08/06/2019 07/06/2021 08/06/2021 120 119 360 360 24 1 IO-Balloon 6 0 0
8 Both Natixis 1 2 North 6th Place                                 76,585.01                           919,020.12 07/27/2018 09/05/2018     120 108 0 0 120 12 Interest Only 5 0 0
9 Both SMC 1 Tower Plaza                                 96,871.86                        1,162,462.32 07/03/2019 08/06/2019 07/06/2024 08/06/2024 120 119 360 360 60 1 IO-Balloon 6 0 0
10 Loan UBS AG 186 ILPT Hawaii Portfolio                                 69,189.47                           830,273.64 01/29/2019 03/07/2019     120 114 0 0 120 6 Interest Only 7 0 0
10.001 Property UBS AG 1 2810 Pukoloa Street               120 114 0 0 120 6        
10.002 Property UBS AG 1 1360 Pali Highway               120 114 0 0 120 6        
10.003 Property UBS AG 1 1001 Ahua Street               120 114 0 0 120 6        
10.004 Property UBS AG 1 848 Ala Lilikoi Street A               120 114 0 0 120 6        
10.005 Property UBS AG 1 2850 Paa Street               120 114 0 0 120 6        
10.006 Property UBS AG 1 949 Mapunapuna Street               120 114 0 0 120 6        
10.007 Property UBS AG 1 2828 Paa Street               120 114 0 0 120 6        
10.008 Property UBS AG 1 80 Sand Island Access Road               120 114 0 0 120 6        
10.009 Property UBS AG 1 1030 Mapunapuna Street               120 114 0 0 120 6        
10.010 Property UBS AG 1 150 Puuhale Road               120 114 0 0 120 6        
10.011 Property UBS AG 1 2344 Pahounui Drive               120 114 0 0 120 6        
10.012 Property UBS AG 1 120 Sand Island Access Road               120 114 0 0 120 6        
10.013 Property UBS AG 1 1122 Mapunapuna Street               120 114 0 0 120 6        
10.014 Property UBS AG 1 2915 Kaihikapu Street               120 114 0 0 120 6        
10.015 Property UBS AG 1 819 Ahua Street               120 114 0 0 120 6        
10.016 Property UBS AG 1 2144 Auiki Street               120 114 0 0 120 6        
10.017 Property UBS AG 1 1027 Kikowaena Place               120 114 0 0 120 6        
10.018 Property UBS AG 1 1931 Kahai Street               120 114 0 0 120 6        
10.019 Property UBS AG 1 148 Mokauea Street               120 114 0 0 120 6        
10.020 Property UBS AG 1 2886 Paa Street               120 114 0 0 120 6        
10.021 Property UBS AG 1 2838 Kilihau Street               120 114 0 0 120 6        
10.022 Property UBS AG 1 803 Ahua Street               120 114 0 0 120 6        
10.023 Property UBS AG 1 220 Puuhale Road               120 114 0 0 120 6        
10.024 Property UBS AG 1 930 Mapunapuna Street               120 114 0 0 120 6        
                                         

 

A-1-11

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Monthly Debt
Service
 Amount ($)(9)		 Annual Debt
Service
Amount ($)		 Note Date First
Payment
Date		 Partial IO Last
 IO Payment		 Partial IO First P&I Payment Original
Term		 Remaining
Term		 Original Amortization Remaining Amortization I/O Period Seasoning Amortization Type Payment
Date		 Grace Period
(Late Payment)(10)		 Grace Period (Default)
10.025 Property UBS AG 1 2103 Kaliawa Street               120 114 0 0 120 6        
10.026 Property UBS AG 1 2969 Mapunapuna Place               120 114 0 0 120 6        
10.027 Property UBS AG 1 158 Sand Island Access Road               120 114 0 0 120 6        
10.028 Property UBS AG 1 1926 Auiki Street               120 114 0 0 120 6        
10.029 Property UBS AG 1 113 Puuhale Road               120 114 0 0 120 6        
10.030 Property UBS AG 1 2250 Pahounui Drive               120 114 0 0 120 6        
10.031 Property UBS AG 1 733 Mapunapuna Street               120 114 0 0 120 6        
10.032 Property UBS AG 1 761 Ahua Street               120 114 0 0 120 6        
10.033 Property UBS AG 1 918 Ahua Street               120 114 0 0 120 6        
10.034 Property UBS AG 1 180 Sand Island Access Road               120 114 0 0 120 6        
10.035 Property UBS AG 1 2829 Awaawaloa Street               120 114 0 0 120 6        
10.036 Property UBS AG 1 120 Mokauea Street               120 114 0 0 120 6        
10.037 Property UBS AG 1 2861 Mokumoa Street               120 114 0 0 120 6        
10.038 Property UBS AG 1 2826 Kaihikapu Street               120 114 0 0 120 6        
10.039 Property UBS AG 1 179 Sand Island Access Road               120 114 0 0 120 6        
10.040 Property UBS AG 1 855 Mapunapuna Street               120 114 0 0 120 6        
10.041 Property UBS AG 1 2308 Pahounui Drive               120 114 0 0 120 6        
10.042 Property UBS AG 1 619 Mapunapuna Street               120 114 0 0 120 6        
10.043 Property UBS AG 1 2846-A Awaawaloa Street               120 114 0 0 120 6        
10.044 Property UBS AG 1 238 Sand Island Access Road               120 114 0 0 120 6        
10.045 Property UBS AG 1 704 Mapunapuna Street               120 114 0 0 120 6        
10.046 Property UBS AG 1 120B Mokauea Street               120 114 0 0 120 6        
10.047 Property UBS AG 1 1150 Kikowaena Street               120 114 0 0 120 6        
10.048 Property UBS AG 1 2127 Auiki Street               120 114 0 0 120 6        
10.049 Property UBS AG 1 2810 Paa Street               120 114 0 0 120 6        
10.050 Property UBS AG 1 2841 Pukoloa Street               120 114 0 0 120 6        
10.051 Property UBS AG 1 1000 Mapunapuna Street               120 114 0 0 120 6        
10.052 Property UBS AG 1 2829 Pukoloa Street               120 114 0 0 120 6        
10.053 Property UBS AG 1 889 Ahua Street               120 114 0 0 120 6        
10.054 Property UBS AG 1 2819 Pukoloa Street               120 114 0 0 120 6        
10.055 Property UBS AG 1 1038 Kikowaena Place               120 114 0 0 120 6        
10.056 Property UBS AG 1 2965 Mokumoa Street               120 114 0 0 120 6        
10.057 Property UBS AG 1 850 Ahua Street               120 114 0 0 120 6        
10.058 Property UBS AG 1 1330 Pali Highway               120 114 0 0 120 6        
10.059 Property UBS AG 1 2855 Pukoloa Street               120 114 0 0 120 6        
10.060 Property UBS AG 1 2865 Pukoloa Street               120 114 0 0 120 6        
10.061 Property UBS AG 1 789 Mapunapuna Street               120 114 0 0 120 6        
10.062 Property UBS AG 1 2960 Mokumoa Street               120 114 0 0 120 6        
10.063 Property UBS AG 1 231B Sand Island Access Road               120 114 0 0 120 6        
10.064 Property UBS AG 1 2020 Auiki Street               120 114 0 0 120 6        
10.065 Property UBS AG 1 2857 Awaawaloa Street               120 114 0 0 120 6        
10.066 Property UBS AG 1 1050 Kikowaena Place               120 114 0 0 120 6        
10.067 Property UBS AG 1 2850 Mokumoa Street               120 114 0 0 120 6        
10.068 Property UBS AG 1 2840 Mokumoa Street               120 114 0 0 120 6        
10.069 Property UBS AG 1 2830 Mokumoa Street               120 114 0 0 120 6        
10.070 Property UBS AG 1 960 Mapunapuna Street               120 114 0 0 120 6        
10.071 Property UBS AG 1 125B Puuhale Road               120 114 0 0 120 6        
10.072 Property UBS AG 1 2809 Kaihikapu Street               120 114 0 0 120 6        
10.073 Property UBS AG 1 212 Mohonua Place               120 114 0 0 120 6        
10.074 Property UBS AG 1 692 Mapunapuna Street               120 114 0 0 120 6        
10.075 Property UBS AG 1 1024 Kikowaena Place               120 114 0 0 120 6        
10.076 Property UBS AG 1 669 Ahua Street               120 114 0 0 120 6        
10.077 Property UBS AG 1 215 Puuhale Road               120 114 0 0 120 6        
10.078 Property UBS AG 1 142 Mokauea Street               120 114 0 0 120 6        
10.079 Property UBS AG 1 2847 Awaawaloa Street               120 114 0 0 120 6        
10.080 Property UBS AG 1 2816 Awaawaloa Street               120 114 0 0 120 6        
10.081 Property UBS AG 1 2928 Kaihikapu Street - B               120 114 0 0 120 6        
10.082 Property UBS AG 1 2864 Mokumoa Street               120 114 0 0 120 6        
10.083 Property UBS AG 1 770 Mapunapuna Street               120 114 0 0 120 6        
10.084 Property UBS AG 1 151 Puuhale Road               120 114 0 0 120 6        
10.085 Property UBS AG 1 207 Puuhale Road               120 114 0 0 120 6        
10.086 Property UBS AG 1 2970 Mokumoa Street               120 114 0 0 120 6        
10.087 Property UBS AG 1 2868 Kaihikapu Street               120 114 0 0 120 6        
10.088 Property UBS AG 1 2908 Kaihikapu Street               120 114 0 0 120 6        
10.089 Property UBS AG 1 2814 Kilihau Street               120 114 0 0 120 6        
10.090 Property UBS AG 1 759 Puuloa Road               120 114 0 0 120 6        
10.091 Property UBS AG 1 659 Puuloa Road               120 114 0 0 120 6        
10.092 Property UBS AG 1 667 Puuloa Road               120 114 0 0 120 6        
10.093 Property UBS AG 1 679 Puuloa Road               120 114 0 0 120 6        
10.094 Property UBS AG 1 689 Puuloa Road               120 114 0 0 120 6        
10.095 Property UBS AG 1 950 Mapunapuna Street               120 114 0 0 120 6        
10.096 Property UBS AG 1 822 Mapunapuna Street               120 114 0 0 120 6        
10.097 Property UBS AG 1 842 Mapunapuna Street               120 114 0 0 120 6        
10.098 Property UBS AG 1 214 Sand Island Access Road               120 114 0 0 120 6        
10.099 Property UBS AG 1 709 Ahua Street               120 114 0 0 120 6        
10.100 Property UBS AG 1 766 Mapunapuna Street               120 114 0 0 120 6        
10.101 Property UBS AG 1 830 Mapunapuna Street               120 114 0 0 120 6        
10.102 Property UBS AG 1 2855 Kaihikapu Street               120 114 0 0 120 6        
10.103 Property UBS AG 1 865 Ahua Street               120 114 0 0 120 6        
10.104 Property UBS AG 1 852 Mapunapuna Street               120 114 0 0 120 6        
10.105 Property UBS AG 1 2906 Kaihikapu Street               120 114 0 0 120 6        
10.106 Property UBS AG 1 2879 Paa Street               120 114 0 0 120 6        
10.107 Property UBS AG 1 702 Ahua Street               120 114 0 0 120 6        
10.108 Property UBS AG 1 2864 Awaawaloa Street               120 114 0 0 120 6        
10.109 Property UBS AG 1 2819 Mokumoa Street - A               120 114 0 0 120 6        
10.110 Property UBS AG 1 2869 Mokumoa Street               120 114 0 0 120 6        
10.111 Property UBS AG 1 2819 Mokumoa Street - B               120 114 0 0 120 6        
10.112 Property UBS AG 1 228 Mohonua Place               120 114 0 0 120 6        
10.113 Property UBS AG 1 2264 Pahounui Drive               120 114 0 0 120 6        
10.114 Property UBS AG 1 808 Ahua Street               120 114 0 0 120 6        
10.115 Property UBS AG 1 2827 Kaihikapu Street               120 114 0 0 120 6        
10.116 Property UBS AG 1 697 Ahua Street               120 114 0 0 120 6        
10.117 Property UBS AG 1 2849 Kaihikapu Street               120 114 0 0 120 6        
                                         

 

A-1-12

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Monthly Debt
Service
 Amount ($)(9)		 Annual Debt
Service
Amount ($)		 Note Date First
Payment
Date		 Partial IO Last
 IO Payment		 Partial IO First P&I Payment Original
Term		 Remaining
Term		 Original Amortization Remaining Amortization I/O Period Seasoning Amortization Type Payment
Date		 Grace Period
(Late Payment)(10)		 Grace Period (Default)
10.118 Property UBS AG 1 2831 Awaawaloa Street               120 114 0 0 120 6        
10.119 Property UBS AG 1 2858 Kaihikapu Street               120 114 0 0 120 6        
10.120 Property UBS AG 1 2276 Pahounui Drive               120 114 0 0 120 6        
10.121 Property UBS AG 1 2806 Kaihikapu Street               120 114 0 0 120 6        
10.122 Property UBS AG 1 1052 Ahua Street               120 114 0 0 120 6        
10.123 Property UBS AG 1 2889 Mokumoa Street               120 114 0 0 120 6        
10.124 Property UBS AG 1 685 Ahua Street               120 114 0 0 120 6        
10.125 Property UBS AG 1 2839 Mokumoa Street               120 114 0 0 120 6        
10.126 Property UBS AG 1 94-240 Pupuole Street               120 114 0 0 120 6        
10.127 Property UBS AG 1 2928 Kaihikapu Street - A               120 114 0 0 120 6        
10.128 Property UBS AG 1 719 Ahua Street               120 114 0 0 120 6        
10.129 Property UBS AG 1 2812 Awaawaloa Street               120 114 0 0 120 6        
10.130 Property UBS AG 1 2927 Mokumoa Street               120 114 0 0 120 6        
10.131 Property UBS AG 1 197 Sand Island Access Road               120 114 0 0 120 6        
10.132 Property UBS AG 1 2844 Kaihikapu Street               120 114 0 0 120 6        
10.133 Property UBS AG 1 2879 Mokumoa Street               120 114 0 0 120 6        
10.134 Property UBS AG 1 2135 Auiki Street               120 114 0 0 120 6        
10.135 Property UBS AG 1 855 Ahua Street               120 114 0 0 120 6        
10.136 Property UBS AG 1 2122 Kaliawa Street               120 114 0 0 120 6        
10.137 Property UBS AG 1 2831 Kaihikapu Street               120 114 0 0 120 6        
10.138 Property UBS AG 1 729 Ahua Street               120 114 0 0 120 6        
10.139 Property UBS AG 1 739 Ahua Street               120 114 0 0 120 6        
10.140 Property UBS AG 1 2833 Paa Street #2               120 114 0 0 120 6        
10.141 Property UBS AG 1 2833 Paa Street               120 114 0 0 120 6        
10.142 Property UBS AG 1 2815 Kaihikapu Street               120 114 0 0 120 6        
10.143 Property UBS AG 1 1062 Kikowaena Place               120 114 0 0 120 6        
10.144 Property UBS AG 1 673 Ahua Street               120 114 0 0 120 6        
10.145 Property UBS AG 1 2106 Kaliawa Street               120 114 0 0 120 6        
10.146 Property UBS AG 1 812 Mapunapuna Street               120 114 0 0 120 6        
10.147 Property UBS AG 1 2804 Kilihau Street               120 114 0 0 120 6        
10.148 Property UBS AG 1 525 North King Street               120 114 0 0 120 6        
10.149 Property UBS AG 1 204 Sand Island Access Road               120 114 0 0 120 6        
10.150 Property UBS AG 1 660 Ahua Street               120 114 0 0 120 6        
10.151 Property UBS AG 1 218 Mohonua Place               120 114 0 0 120 6        
10.152 Property UBS AG 1 125 Puuhale Road               120 114 0 0 120 6        
10.153 Property UBS AG 1 645 Ahua Street               120 114 0 0 120 6        
10.154 Property UBS AG 1 675 Mapunapuna Street               120 114 0 0 120 6        
10.155 Property UBS AG 1 659 Ahua Street               120 114 0 0 120 6        
10.156 Property UBS AG 1 1055 Ahua Street               120 114 0 0 120 6        
10.157 Property UBS AG 1 944 Ahua Street               120 114 0 0 120 6        
10.158 Property UBS AG 1 2019 Kahai Street               120 114 0 0 120 6        
10.159 Property UBS AG 1 2001 Kahai Street               120 114 0 0 120 6        
10.160 Property UBS AG 1 106 Puuhale Road               120 114 0 0 120 6        
10.161 Property UBS AG 1 2875 Paa Street               120 114 0 0 120 6        
10.162 Property UBS AG 1 1024 Mapunapuna Street               120 114 0 0 120 6        
10.163 Property UBS AG 1 2760 Kamehameha Highway               120 114 0 0 120 6        
10.164 Property UBS AG 1 2635 Waiwai Loop A               120 114 0 0 120 6        
10.165 Property UBS AG 1 2635 Waiwai Loop B               120 114 0 0 120 6        
10.166 Property UBS AG 1 2836 Awaawaloa Street               120 114 0 0 120 6        
10.167 Property UBS AG 1 609 Ahua Street               120 114 0 0 120 6        
10.168 Property UBS AG 1 905 Ahua Street               120 114 0 0 120 6        
10.169 Property UBS AG 1 2110 Auiki Street               120 114 0 0 120 6        
10.170 Property UBS AG 1 140 Puuhale Road               120 114 0 0 120 6        
10.171 Property UBS AG 1 2139 Kaliawa Street               120 114 0 0 120 6        
10.172 Property UBS AG 1 231 Sand Island Access Road               120 114 0 0 120 6        
10.173 Property UBS AG 1 2140 Kaliawa Street               120 114 0 0 120 6        
10.174 Property UBS AG 1 33 South Vineyard Boulevard               120 114 0 0 120 6        
10.175 Property UBS AG 1 970 Ahua Street               120 114 0 0 120 6        
10.176 Property UBS AG 1 960 Ahua Street               120 114 0 0 120 6        
10.177 Property UBS AG 1 1045 Mapunapuna Street               120 114 0 0 120 6        
10.178 Property UBS AG 1 165 Sand Island Access Road               120 114 0 0 120 6        
10.179 Property UBS AG 1 2839 Kilihau Street               120 114 0 0 120 6        
10.180 Property UBS AG 1 2829 Kilihau Street               120 114 0 0 120 6        
10.181 Property UBS AG 1 2833 Kilihau Street               120 114 0 0 120 6        
10.182 Property UBS AG 1 2821 Kilihau Street               120 114 0 0 120 6        
10.183 Property UBS AG 1 2808 Kam Highway               120 114 0 0 120 6        
10.184 Property UBS AG 1 2815 Kilihau Street               120 114 0 0 120 6        
10.185 Property UBS AG 1 2850 Awaawaloa Street               120 114 0 0 120 6        
10.186 Property UBS AG 1 846 Ala Lilikoi Street B               120 114 0 0 120 6        
11 Both SGFC 1 TriAtria Office Building                                 90,818.48                        1,089,821.76 07/11/2019 09/01/2019 08/01/2024 09/01/2024 120 120 360 360 60 0 IO-Balloon 1 0 0
12 Both UBS AG 1 Meidinger Tower                                 96,496.13                        1,157,953.56 07/09/2019 08/06/2019 07/06/2023 08/06/2023 120 119 360 360 48 1 IO-Balloon 6 0 0
13 Both RREF 1 Ocala Industrial                                 96,016.87                        1,152,202.44 06/14/2019 08/06/2019     120 119 360 359 0 1 Balloon 6 0 0
14 Both SGFC 1 Glenmont Abbey Village                                 87,309.81                        1,047,717.72 06/14/2019 08/01/2019 07/01/2024 08/01/2024 120 119 360 360 60 1 IO-Balloon 1 0 5
15 Loan CIBC 4 New Orleans MOB Portfolio                                 90,766.64                        1,089,199.68 07/19/2019 09/01/2019 08/01/2021 09/01/2021 120 120 360 360 24 0 IO-Balloon 1 7 7
15.01 Property CIBC 1 1200 Pinnacle Parkway               120 120 360 360 24 0        
15.02 Property CIBC 1 3901 Houma Boulevard               120 120 360 360 24 0        
15.03 Property CIBC 1 3712 MacArthur Boulevard               120 120 360 360 24 0        
15.04 Property CIBC 1 3000 West Esplanade Avenue               120 120 360 360 24 0        
16 Both SMC 1 125 Borinquen Place                                 56,017.36                           672,208.33 05/31/2019 07/06/2019     120 118 0 0 120 2 Interest Only 6 0 0
17 Loan SMC 10 Visions Hotel Portfolio II                                 85,113.31                        1,021,359.72 06/11/2019 08/06/2019     120 119 360 359 0 1 Balloon 6 0 0
17.01 Property SMC 1 Courtyard Horseheads               120 119 360 359 0 1        
17.02 Property SMC 1 Home2 Suites Oswego               120 119 360 359 0 1        
17.03 Property SMC 1 Holiday Inn & Suites Rochester Marketplace               120 119 360 359 0 1        
17.04 Property SMC 1 Hampton Inn Corning Painted Post               120 119 360 359 0 1        
17.05 Property SMC 1 Home2 Suites Rochester Henrietta               120 119 360 359 0 1        
17.06 Property SMC 1 Holiday Inn Express Olean               120 119 360 359 0 1        
17.07 Property SMC 1 Fairfield Inn Watertown               120 119 360 359 0 1        
17.08 Property SMC 1 Holiday Inn Express Canandaigua               120 119 360 359 0 1        
17.09 Property SMC 1 Candlewood Suites Watertown               120 119 360 359 0 1        
17.10 Property SMC 1 Candlewood Suites Sayre               120 119 360 359 0 1        
18 Loan UBS AG 2 Maui Portfolio                                 93,371.65                        1,120,459.80 05/22/2019 07/06/2019 06/06/2022 07/06/2022 120 118 360 360 36 2 IO-Balloon 6 0 0
18.01 Property UBS AG 1 Maui Beach Hotel               120 118 360 360 36 2        
18.02 Property UBS AG 1 Maui Nui Golf Course               120 118 360 360 36 2        
                                         

 

A-1-13

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Monthly Debt
Service
 Amount ($)(9)		 Annual Debt
Service
Amount ($)		 Note Date First
Payment
Date		 Partial IO Last
 IO Payment		 Partial IO First P&I Payment Original
Term		 Remaining
Term		 Original Amortization Remaining Amortization I/O Period Seasoning Amortization Type Payment
Date		 Grace Period
(Late Payment)(10)		 Grace Period (Default)
19 Loan SGFC 4 SWVP Portfolio                                 62,835.76                           754,029.12 04/18/2019 06/01/2019     120 117 0 0 120 3 Interest Only 1 0 0
19.01 Property SGFC 1 InterContinental               120 117 0 0 120 3        
19.02 Property SGFC 1 DoubleTree Sunrise               120 117 0 0 120 3        
19.03 Property SGFC 1 DoubleTree Charlotte               120 117 0 0 120 3        
19.04 Property SGFC 1 DoubleTree RTP               120 117 0 0 120 3        
20 Both CIBC 1 Black Canyon Tower                                 69,269.72                           831,236.64 07/17/2019 09/01/2019 02/01/2023 03/01/2023 120 120 360 360 42 0 IO-Balloon 1 7 7
21 Both RREF 1 Mount Kemble                                 48,273.52                           579,282.24 07/19/2019 09/06/2019     120 120 0 0 120 0 Interest Only 6 0 0
22 Both SMC 1 48 Saint Nicholas Place                                 50,318.46                           603,821.53 07/05/2019 08/06/2019     120 119 0 0 120 1 Interest Only 6 0 0
23 Loan UBS AG 2 Indiana Hotel Portfolio                                 84,744.07                        1,016,928.84 07/19/2019 09/06/2019     120 120 300 300 0 0 Balloon 6 0 0
23.01 Property UBS AG 1 Staybridge Suites - Indianapolis               120 120 300 300 0 0        
23.02 Property UBS AG 1 Hampton Inn - Scottsburg               120 120 300 300 0 0        
24 Loan SGFC 3 SoCal Medical Office Portfolio                                 72,709.56                           872,514.72 05/03/2019 07/01/2019 06/01/2022 07/01/2022 120 118 360 360 36 2 IO-Balloon 1 0 0
24.01 Property SGFC 1 Pasadena               120 118 360 360 36 2        
24.02 Property SGFC 1 Azusa               120 118 360 360 36 2        
24.03 Property SGFC 1 Rancho Mirage               120 118 360 360 36 2        
25 Loan SGFC 3 TZA Multifamily Portfolio #2                                 70,852.02                           850,224.24 05/13/2019 07/01/2019 06/01/2022 07/01/2022 120 118 360 360 36 2 IO-Balloon 1 5 5
25.01 Property SGFC 1 Wellston Ridge               120 118 360 360 36 2        
25.02 Property SGFC 1 Oakdale Villas               120 118 360 360 36 2        
25.03 Property SGFC 1 Northcrest               120 118 360 360 36 2        
26 Both CIBC 1 Holiday Inn Express Nashville Antioch                                 67,101.51                           805,218.12 05/29/2019 07/01/2019     120 118 360 358 0 2 Balloon 1 7 7
27 Both RREF 1 Renaissance Center VI                                 65,055.31                           780,663.77 07/12/2019 09/06/2019 08/06/2022 09/06/2022 84 84 360 360 36 0 IO-Balloon 6 0 0
28 Loan RREF 3 Wilmington Industrial Portfolio                                 62,595.11                           751,141.32 07/17/2019 09/06/2019     120 120 360 360 0 0 Balloon 6 0 0
28.01 Property RREF 1 3336 Progress Way               120 120 360 360 0 0        
28.02 Property RREF 1 3260 Progress Way               120 120 360 360 0 0        
28.03 Property RREF 1 3188 Progress Way               120 120 360 360 0 0        
29 Both SMC 1 Marriott SpringHill Suites and Towneplace Suites                                 60,869.19                           730,430.28 06/06/2019 07/06/2019     120 118 360 358 0 2 Balloon 6 0 0
30 Loan SMC 3 BoaVida MHC Portfolio                                 45,320.83                           543,850.00 07/03/2019 08/06/2019     120 119 0 0 120 1 Interest Only 6 0 0
30.01 Property SMC 1 Riverlawn MHC               120 119 0 0 120 1        
30.02 Property SMC 1 Beaver Run MHC               120 119 0 0 120 1        
30.03 Property SMC 1 Wilson Landing MHC               120 119 0 0 120 1        
31 Both CIBC 1 Candle-Lite Warehouse                                 72,690.59                           872,287.08 04/11/2019 06/01/2019     60 57 300 297 0 3 Balloon 1 7 7
32 Both SMC 1 South Bay Distribution Center                                 35,929.69                           431,156.25 07/09/2019 09/06/2019     120 120 0 0 120 0 Interest Only 6 0 0
33 Loan Barclays 18 ExchangeRight Net Leased Portfolio #27                                 36,875.68                           442,508.16 05/07/2019 06/06/2019     120 117 0 0 120 3 Interest Only 6 0 0
33.01 Property Barclays 1 Hy-Vee - Cottage Grove, MN               120 117 0 0 120 3        
33.02 Property Barclays 1 BioLife Plasma Services - Savannah, GA               120 117 0 0 120 3        
33.03 Property Barclays 1 Pick ‘n Save - Muskego, WI               120 117 0 0 120 3        
33.04 Property Barclays 1 Walgreens - Lubbock, TX               120 117 0 0 120 3        
33.05 Property Barclays 1 Walgreens - Houma, LA               120 117 0 0 120 3        
33.06 Property Barclays 1 Walgreens - Greendale, WI               120 117 0 0 120 3        
33.07 Property Barclays 1 Walgreens - Edmond, OK               120 117 0 0 120 3        
33.08 Property Barclays 1 Tractor Supply - Duncansville, PA               120 117 0 0 120 3        
33.09 Property Barclays 1 Walgreens - Dayton, OH               120 117 0 0 120 3        
33.10 Property Barclays 1 Walgreens - Augusta, GA               120 117 0 0 120 3        
33.11 Property Barclays 1 Advance Auto Parts - Houston, TX               120 117 0 0 120 3        
33.12 Property Barclays 1 O’Reilly - South Houston, TX               120 117 0 0 120 3        
33.13 Property Barclays 1 O’Reilly - Knoxville, TN               120 117 0 0 120 3        
33.14 Property Barclays 1 Dollar General - South Point, OH               120 117 0 0 120 3        
33.15 Property Barclays 1 Dollar General - Slidell, LA               120 117 0 0 120 3        
33.16 Property Barclays 1 Dollar General  - Houma, LA               120 117 0 0 120 3        
33.17 Property Barclays 1 Dollar Tree - Kaukauna, WI               120 117 0 0 120 3        
33.18 Property Barclays 1 Dollar General - Mansfield, OH               120 117 0 0 120 3        
34 Both Natixis 1 10000 Santa Monica Boulevard                                 35,063.66                           420,763.92 04/12/2019 06/06/2019     120 117 0 0 120 3 Interest Only 6 0 0
35 Both RREF 1 Town Square                                 42,414.35                           508,972.20 04/08/2019 06/06/2019     120 117 0 0 120 3 Interest Only 6 0 0
36 Both UBS AG 1 Ambler Yards                                 52,164.73                           625,976.76 05/09/2019 07/06/2019 06/06/2021 07/06/2021 120 118 360 360 24 2 IO-Balloon 6 0 0
37 Both Barclays 1 Ridgeview Plaza                                 46,507.84                           558,094.08 06/28/2019 08/06/2019     120 119 360 359 0 1 Balloon 6 0 0
38 Both SGFC 1 Arapahoe Industrial Park                                 54,837.40                           658,048.80 07/19/2019 09/01/2019     120 120 360 360 0 0 Balloon 1 0 0
39 Loan UBS AG 11 CIRE Equity Retail & Industrial Portfolio                                 33,012.36                           396,148.32 05/09/2019 07/06/2019     120 118 0 0 120 2 Interest Only 6 0 0
39.01 Property UBS AG 1 Wood Village Town Center               120 118 0 0 120 2        
39.02 Property UBS AG 1 Pecan Promenade               120 118 0 0 120 2        
39.03 Property UBS AG 1 Valley Plaza               120 118 0 0 120 2        
39.04 Property UBS AG 1 Pear Tree               120 118 0 0 120 2        
39.05 Property UBS AG 1 Glendale Market Square               120 118 0 0 120 2        
39.06 Property UBS AG 1 Central Park Shopping Center               120 118 0 0 120 2        
39.07 Property UBS AG 1 Val Vista Towne Center               120 118 0 0 120 2        
39.08 Property UBS AG 1 2641 Hall Ave - Riverside, CA               120 118 0 0 120 2        
39.09 Property UBS AG 1 606 W Troy - Indianapolis, IN               120 118 0 0 120 2        
39.10 Property UBS AG 1 Homeland - Bartow, FL               120 118 0 0 120 2        
39.11 Property UBS AG 1 2621 Hall Ave - Riverside, CA               120 118 0 0 120 2        
40 Both SMC 1 Extra Space Moreno Valley                                 30,796.88                           369,562.50 06/28/2019 08/06/2019     120 119 0 0 120 1 Interest Only 6 0 0
41 Loan SGFC 2 Pacific Grove Portfolio                                 51,009.74                           612,116.88 07/23/2019 09/01/2019     120 120 360 360 0 0 Balloon 1 5 5
41.01 Property SGFC 1 Sea Breeze Inn & Cottages               120 120 360 360 0 0        
41.02 Property SGFC 1 Bide-A-Wee Inn & Cottages               120 120 360 360 0 0        
42 Both Barclays 1 Los Robles Medical Office                                 34,831.31                           417,975.72 06/06/2019 07/06/2019     120 118 0 0 120 2 Interest Only 6 0 0
43 Both Barclays 1 Hampton Inn - Covington, GA                                 40,580.30                           486,963.60 07/12/2019 09/06/2019 08/06/2020 09/06/2020 120 120 360 360 12 0 IO-Balloon 6 0 0
44 Both UBS AG 1 At Home Store - Palm Beach Gardens                                 48,262.07                           579,144.84 06/06/2019 07/06/2019     120 118 360 358 0 2 Balloon 6 0 0
45 Both SGFC 1 Hampton Inn El Reno                                 51,701.08                           620,412.96 06/17/2019 08/01/2019     120 119 240 239 0 1 Balloon 1 5 5
46 Both SGFC 1 Holiday Inn Express & Suites El Reno                                 51,046.64                           612,559.68 06/17/2019 08/01/2019     120 119 240 239 0 1 Balloon 1 5 5
47 Both SGFC 1 Novanta Building                                 38,224.54                           458,694.48 06/03/2019 08/01/2019 07/01/2022 08/01/2022 120 119 360 360 36 1 IO-Balloon 1 0 0
48 Both CIBC 1 CVS Staten Island                                 36,996.70                           443,960.40 07/17/2019 09/01/2019 08/01/2021 09/01/2021 120 120 360 360 24 0 IO-Balloon 1 7 7
49 Both Barclays 1 Home2 - Hasbrouck                                 21,883.10                           262,597.20 06/12/2019 08/06/2019     120 119 0 0 120 1 Interest Only 6 0 0
50 Loan UBS AG 2 Fairway Plaza & Markets at Maizeland                                 35,984.83                           431,817.96 07/09/2019 08/06/2019     120 119 360 359 0 1 Balloon 6 0 0
50.01 Property UBS AG 1 Markets at Maizeland               120 119 360 359 0 1        
50.02 Property UBS AG 1 Fairway Plaza               120 119 360 359 0 1        
51 Loan CIBC 6 Schnader Enterprises Portfolio                                 22,913.89                           274,966.68 05/24/2019 07/01/2019     120 118 0 0 120 2 Interest Only 1 7 7
51.01 Property CIBC 1 Emelia Woods Apartments               120 118 0 0 120 2        
51.02 Property CIBC 1 Laredo Apartments               120 118 0 0 120 2        
                                         

 

A-1-14

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Monthly Debt
Service
 Amount ($)(9)		 Annual Debt
Service
Amount ($)		 Note Date First
Payment
Date		 Partial IO Last
 IO Payment		 Partial IO First P&I Payment Original
Term		 Remaining
Term		 Original Amortization Remaining Amortization I/O Period Seasoning Amortization Type Payment
Date		 Grace Period
(Late Payment)(10)		 Grace Period (Default)
51.03 Property CIBC 1 Harford Road Apartments (6507-6513)               120 118 0 0 120 2        
51.04 Property CIBC 1 Norwood/Ferndale Apartments               120 118 0 0 120 2        
51.05 Property CIBC 1 Belvedere Studios               120 118 0 0 120 2        
51.06 Property CIBC 1 Hamilton Townhouses               120 118 0 0 120 2        
52 Both UBS AG 1 Greenwich Inn - San Francisco                                 33,879.35                           406,552.20 06/21/2019 08/06/2019     120 119 360 359 0 1 Balloon 6 0 0
53 Both RREF 1 Hampton Inn Peachtree City                                 33,642.54                           403,710.48 07/09/2019 09/06/2019     60 60 330 330 0 0 Balloon 6 0 0
54 Both Barclays 1 Gray Oaks Corporate Center                                 19,071.25                           228,855.00 06/13/2019 08/06/2019     120 119 0 0 120 1 Interest Only 6 0 0
55 Both UBS AG 1 Summerville Plaza                                 28,195.44                           338,345.28 07/12/2019 09/06/2019     120 120 360 360 0 0 Balloon 6 0 0
56 Loan UBS AG 3 Krea Portfolio                                 34,050.85                           408,610.20 06/03/2019 07/06/2019     120 118 300 298 0 2 Balloon 6 0 0
56.01 Property UBS AG 1 Newberry Plaza               120 118 300 298 0 2        
56.02 Property UBS AG 1 Shops at Dillon               120 118 300 298 0 2        
56.03 Property UBS AG 1 Shops at Hartsville               120 118 300 298 0 2        
57 Both SMC 1 9th & Maple Fee                                 18,186.63                           218,239.58 06/21/2019 08/06/2019     120 119 0 0 120 1 Interest Only 6 0 0
58 Both CIBC 1 32-34 Broad Street                                 25,334.27                           304,011.24 07/19/2019 09/01/2019 08/01/2024 09/01/2024 120 120 360 360 60 0 IO-Balloon 1 7 7
59 Both CIBC 1 Suburban Extended Stay - Kennesaw, GA                                 30,704.37                           368,452.44 02/19/2019 04/01/2019     120 115 300 295 0 5 Balloon 1 7 7
60 Both SMC 1 Lake Howell Plaza                                 13,717.92                           164,615.00 07/12/2019 09/06/2019     120 120 0 0 120 0 Interest Only 6 0 0
61 Both RREF 1 Walmart Supercenter Fulton                                 20,410.26                           244,923.12 07/16/2019 09/06/2019     120 120 360 360 0 0 Balloon 6 0 0
62 Both RREF 1 Quality Inn & Suites Bremerton                                 23,786.95                           285,443.40 07/03/2019 08/06/2019     60 59 300 299 0 1 Balloon 6 0 0
63 Loan SMC 3 Jackson Retail Portfolio                                 23,141.14                           277,693.68 07/11/2019 09/06/2019     120 120 300 300 0 0 Balloon 6 0 0
63.01 Property SMC 1 Northpark Station               120 120 300 300 0 0        
63.02 Property SMC 1 Highway 18 Plaza               120 120 300 300 0 0        
63.03 Property SMC 1 Lakeover Shopping Center               120 120 300 300 0 0        
64 Both Barclays 1 Sherwood MHC                                 20,052.29                           240,627.48 06/12/2019 08/06/2019     120 119 360 359 0 1 Balloon 6 0 0
65 Both CIBC 1 Courtyard Self-Storage                                 19,234.10                           230,809.20 06/20/2019 08/01/2019 07/01/2020 08/01/2020 120 119 360 360 12 1 IO-Balloon 1 7 7
66 Both CIBC 1 588 East San Lorenzo Road                                 17,475.19                           209,702.28 07/01/2019 08/01/2019 07/01/2020 08/01/2020 120 119 360 360 12 1 IO-Balloon 1 7 7
67 Both UBS AG 1 Baymont Inn & Suites - Mackinaw City                                 18,904.62                           226,855.44 07/19/2019 09/06/2019     120 120 300 300 0 0 Balloon 6 0 0
68 Both SMC 1 205-207 East Washington Street                                 15,127.77                           181,533.24 06/17/2019 08/06/2019 07/06/2022 08/06/2022 120 119 360 360 36 1 IO-Balloon 6 0 0
69 Both UBS AG 1 Brunswick West Shopping Center                                 14,931.12                           179,173.44 07/01/2019 08/06/2019     120 119 360 359 0 1 Balloon 6 0 0
70 Both RREF 1 Walgreens – Conyers GA                                 11,016.74                           132,200.88 06/20/2019 08/06/2019     120 119 360 359 0 1 Balloon 6 0 0
71 Both CIBC 1 Villas at Atlantic Beach                                 11,345.37                           136,144.44 04/04/2019 06/01/2019 05/01/2022 06/01/2022 120 117 360 360 36 3 IO-Balloon 1 7 7
72 Both RREF 1 Sterling Hill Apartments                                 10,250.86                           123,010.32 07/16/2019 09/06/2019     120 120 360 360 0 0 Balloon 6 0 0
73 Both RREF 1 Walgreens – Palatka FL                                   8,940.65                           107,287.80 07/02/2019 08/06/2019     120 119 360 359 0 1 Balloon 6 0 0

 

A-1-15

 

 

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

 

                                 
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Maturity/ARD Date ARD Loan(11) Final Maturity Date Prepayment Provisions(12) Pari Passu (Y/N) Pari Passu Note Control (Y/N)  Original Balance Piece In Trust ($)  Original Balance
Piece Non-Trust ($)		  Total Original
Balance Pari
 Passu Debt ($)		  Total Current
 Balance Pari
Passu Debt ($)		 Additional Debt Permitted (Y/N)(13) Additional
Debt Exist (Y/N)(13)
1 Both Barclays 1 Moffett Towers II - Buildings 3 & 4 07/06/2029 Yes 06/06/2034 L(24),Grtr1%orYM(1),DeforGrtr1%orYM(88),O(7) Yes No                 65,000,000                     285,000,000                350,000,000                350,000,000 No Yes
2 Both Barclays 1 188 Spear Street 06/06/2029 No 06/06/2029 L(26),Def(87),O(7) Yes Yes                 60,000,000                       65,000,000                125,000,000                125,000,000 Yes No
3 Loan Natixis 4 Vanguard Portfolio 11/07/2028 No 11/07/2028 L(33),Def(84),O(3) Yes No                 57,017,500                       59,825,000                116,842,500                116,842,500 No Yes
3.01 Property Natixis 1 425 Old Morehall Road                            
3.02 Property Natixis 1 1001 Cedar Hollow Road                            
3.03 Property Natixis 1 50 Morehall Road                            
3.04 Property Natixis 1 60 Morehall Road                            
4 Loan SGFC 23 ExchangeRight Net Leased Portfolio 28 08/01/2029 No 08/01/2029 L(24),Def(92),O(4) Yes Yes                 44,000,000                       19,943,000                  63,943,000                  63,943,000 No No
4.01 Property SGFC 1 Pick n Save - Oconomowoc, WI                            
4.02 Property SGFC 1 Pick n Save - Wales, WI                            
4.03 Property SGFC 1 Hobby Lobby - Hendersonville, TN                            
4.04 Property SGFC 1 Hobby Lobby - Appleton, WI                            
4.05 Property SGFC 1 Walgreens - Newport News, VA                            
4.06 Property SGFC 1 Walgreens - Aurora, IL                            
4.07 Property SGFC 1 Walgreens - Hammond, IN                            
4.08 Property SGFC 1 Walgreens - North Aurora, IL                            
4.09 Property SGFC 1 Walgreens - Fort Worth, TX                            
4.10 Property SGFC 1 Tractor Supply - Lake Charles, LA                            
4.11 Property SGFC 1 Fresenius Medical Care - West Columbia, SC                            
4.12 Property SGFC 1 Walgreens - Flint, MI                            
4.13 Property SGFC 1 Tractor Supply - Springtown, TX                            
4.14 Property SGFC 1 Walgreens - Orland Park, IL                            
4.15 Property SGFC 1 Walgreens - Peoria, IL                            
4.16 Property SGFC 1 Dollar General - Houston, TX                            
4.17 Property SGFC 1 Dollar General - Soddy Daisy, TN                            
4.18 Property SGFC 1 O’Reilly Auto Parts - Lexington, SC                            
4.19 Property SGFC 1 Dollar General - Mishawaka, IN                            
4.20 Property SGFC 1 Dollar General - Lambertville, MI                            
4.21 Property SGFC 1 Dollar Tree - Beech Island, SC                            
4.22 Property SGFC 1 Dollar General - Youngsville, LA                            
4.23 Property SGFC 1 Dollar General - Battle Creek, MI                            
5 Loan Barclays 32 Inland Life Storage Portfolio 08/01/2029 No 08/01/2029 L(25),Grtr1%orYM(92),O(3) Yes No                 31,297,500                    107,802,500                139,100,000                139,100,000 Yes No
5.01 Property Barclays 1 Life Storage - 586                            
5.02 Property Barclays 1 Life Storage - 145                            
5.03 Property Barclays 1 Life Storage - 364                            
5.04 Property Barclays 1 Life Storage - 365                            
5.05 Property Barclays 1 Life Storage - 212                            
5.06 Property Barclays 1 Life Storage - 386                            
5.07 Property Barclays 1 Life Storage - 256                            
5.08 Property Barclays 1 Life Storage - 206                            
5.09 Property Barclays 1 Life Storage - 324                            
5.10 Property Barclays 1 Life Storage - 236                            
5.11 Property Barclays 1 Life Storage - 184                            
5.12 Property Barclays 1 Life Storage - 500                            
5.13 Property Barclays 1 Life Storage - 288                            
5.14 Property Barclays 1 Life Storage - 299                            
5.15 Property Barclays 1 Life Storage - 209                            
5.16 Property Barclays 1 Life Storage - 035                            
5.17 Property Barclays 1 Life Storage - 074                            
5.18 Property Barclays 1 Life Storage - 252                            
5.19 Property Barclays 1 Life Storage - 033                            
5.20 Property Barclays 1 Life Storage - 205                            
5.21 Property Barclays 1 Life Storage - 300                            
5.22 Property Barclays 1 Life Storage - 026                            
5.23 Property Barclays 1 Life Storage - 361                            
5.24 Property Barclays 1 Life Storage - 165                            
5.25 Property Barclays 1 Life Storage - 208                            
5.26 Property Barclays 1 Life Storage - 211                            
5.27 Property Barclays 1 Life Storage - 021                            
5.28 Property Barclays 1 Life Storage - 298                            
5.29 Property Barclays 1 Life Storage - 297                            
5.30 Property Barclays 1 Life Storage - 153                            
5.31 Property Barclays 1 Life Storage - 075                            
5.32 Property Barclays 1 Life Storage - 152                            
6 Both RREF 1 Emerald Pointe Apartments 08/06/2029 No 08/06/2029 L(24),Def(92),O(4) No NAP             No No
7 Both UBS AG 1 Hilton Garden Inn - San Diego Mission Valley Stadium 07/06/2029 No 07/06/2029 L(25),Def(90),O(5) No NAP             No No
8 Both Natixis 1 2 North 6th Place 08/05/2028 No 08/05/2028 L(36),Def(80),O(4) Yes No                 20,000,000                    140,600,000                160,600,000                160,600,000 No Yes
9 Both SMC 1 Tower Plaza 07/06/2029 No 07/06/2029 L(25),Def(91),O(4) No NAP             No No
10 Loan UBS AG 186 ILPT Hawaii Portfolio 02/07/2029 No 02/07/2029 L(30),DeforGrtr1%orYM(83),O(7) Yes No                 19,000,000                    631,000,000                650,000,000                650,000,000 No No
10.001 Property UBS AG 1 2810 Pukoloa Street                            
10.002 Property UBS AG 1 1360 Pali Highway                            
10.003 Property UBS AG 1 1001 Ahua Street                            
10.004 Property UBS AG 1 848 Ala Lilikoi Street A                            
10.005 Property UBS AG 1 2850 Paa Street                            
10.006 Property UBS AG 1 949 Mapunapuna Street                            
10.007 Property UBS AG 1 2828 Paa Street                            
10.008 Property UBS AG 1 80 Sand Island Access Road                            
10.009 Property UBS AG 1 1030 Mapunapuna Street                            
10.010 Property UBS AG 1 150 Puuhale Road                            
10.011 Property UBS AG 1 2344 Pahounui Drive                            
10.012 Property UBS AG 1 120 Sand Island Access Road                            
10.013 Property UBS AG 1 1122 Mapunapuna Street                            
10.014 Property UBS AG 1 2915 Kaihikapu Street                            
10.015 Property UBS AG 1 819 Ahua Street                            
10.016 Property UBS AG 1 2144 Auiki Street                            
10.017 Property UBS AG 1 1027 Kikowaena Place                            
10.018 Property UBS AG 1 1931 Kahai Street                            
10.019 Property UBS AG 1 148 Mokauea Street                            
10.020 Property UBS AG 1 2886 Paa Street                            
10.021 Property UBS AG 1 2838 Kilihau Street                            
10.022 Property UBS AG 1 803 Ahua Street                            
10.023 Property UBS AG 1 220 Puuhale Road                            
10.024 Property UBS AG 1 930 Mapunapuna Street                            
                                 

 

A-1-16

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Maturity/ARD Date ARD Loan(11) Final Maturity Date Prepayment Provisions(12) Pari Passu (Y/N) Pari Passu Note Control (Y/N)  Original Balance Piece In Trust ($)  Original Balance
Piece Non-Trust ($)		  Total Original
Balance Pari
 Passu Debt ($)		  Total Current
 Balance Pari
Passu Debt ($)		 Additional Debt Permitted (Y/N)(13) Additional
Debt Exist (Y/N)(13)
10.025 Property UBS AG 1 2103 Kaliawa Street                            
10.026 Property UBS AG 1 2969 Mapunapuna Place                            
10.027 Property UBS AG 1 158 Sand Island Access Road                            
10.028 Property UBS AG 1 1926 Auiki Street                            
10.029 Property UBS AG 1 113 Puuhale Road                            
10.030 Property UBS AG 1 2250 Pahounui Drive                            
10.031 Property UBS AG 1 733 Mapunapuna Street                            
10.032 Property UBS AG 1 761 Ahua Street                            
10.033 Property UBS AG 1 918 Ahua Street                            
10.034 Property UBS AG 1 180 Sand Island Access Road                            
10.035 Property UBS AG 1 2829 Awaawaloa Street                            
10.036 Property UBS AG 1 120 Mokauea Street                            
10.037 Property UBS AG 1 2861 Mokumoa Street                            
10.038 Property UBS AG 1 2826 Kaihikapu Street                            
10.039 Property UBS AG 1 179 Sand Island Access Road                            
10.040 Property UBS AG 1 855 Mapunapuna Street                            
10.041 Property UBS AG 1 2308 Pahounui Drive                            
10.042 Property UBS AG 1 619 Mapunapuna Street                            
10.043 Property UBS AG 1 2846-A Awaawaloa Street                            
10.044 Property UBS AG 1 238 Sand Island Access Road                            
10.045 Property UBS AG 1 704 Mapunapuna Street                            
10.046 Property UBS AG 1 120B Mokauea Street                            
10.047 Property UBS AG 1 1150 Kikowaena Street                            
10.048 Property UBS AG 1 2127 Auiki Street                            
10.049 Property UBS AG 1 2810 Paa Street                            
10.050 Property UBS AG 1 2841 Pukoloa Street                            
10.051 Property UBS AG 1 1000 Mapunapuna Street                            
10.052 Property UBS AG 1 2829 Pukoloa Street                            
10.053 Property UBS AG 1 889 Ahua Street                            
10.054 Property UBS AG 1 2819 Pukoloa Street                            
10.055 Property UBS AG 1 1038 Kikowaena Place                            
10.056 Property UBS AG 1 2965 Mokumoa Street                            
10.057 Property UBS AG 1 850 Ahua Street                            
10.058 Property UBS AG 1 1330 Pali Highway                            
10.059 Property UBS AG 1 2855 Pukoloa Street                            
10.060 Property UBS AG 1 2865 Pukoloa Street                            
10.061 Property UBS AG 1 789 Mapunapuna Street                            
10.062 Property UBS AG 1 2960 Mokumoa Street                            
10.063 Property UBS AG 1 231B Sand Island Access Road                            
10.064 Property UBS AG 1 2020 Auiki Street                            
10.065 Property UBS AG 1 2857 Awaawaloa Street                            
10.066 Property UBS AG 1 1050 Kikowaena Place                            
10.067 Property UBS AG 1 2850 Mokumoa Street                            
10.068 Property UBS AG 1 2840 Mokumoa Street                            
10.069 Property UBS AG 1 2830 Mokumoa Street                            
10.070 Property UBS AG 1 960 Mapunapuna Street                            
10.071 Property UBS AG 1 125B Puuhale Road                            
10.072 Property UBS AG 1 2809 Kaihikapu Street                            
10.073 Property UBS AG 1 212 Mohonua Place                            
10.074 Property UBS AG 1 692 Mapunapuna Street                            
10.075 Property UBS AG 1 1024 Kikowaena Place                            
10.076 Property UBS AG 1 669 Ahua Street                            
10.077 Property UBS AG 1 215 Puuhale Road                            
10.078 Property UBS AG 1 142 Mokauea Street                            
10.079 Property UBS AG 1 2847 Awaawaloa Street                            
10.080 Property UBS AG 1 2816 Awaawaloa Street                            
10.081 Property UBS AG 1 2928 Kaihikapu Street - B                            
10.082 Property UBS AG 1 2864 Mokumoa Street                            
10.083 Property UBS AG 1 770 Mapunapuna Street                            
10.084 Property UBS AG 1 151 Puuhale Road                            
10.085 Property UBS AG 1 207 Puuhale Road                            
10.086 Property UBS AG 1 2970 Mokumoa Street                            
10.087 Property UBS AG 1 2868 Kaihikapu Street                            
10.088 Property UBS AG 1 2908 Kaihikapu Street                            
10.089 Property UBS AG 1 2814 Kilihau Street                            
10.090 Property UBS AG 1 759 Puuloa Road                            
10.091 Property UBS AG 1 659 Puuloa Road                            
10.092 Property UBS AG 1 667 Puuloa Road                            
10.093 Property UBS AG 1 679 Puuloa Road                            
10.094 Property UBS AG 1 689 Puuloa Road                            
10.095 Property UBS AG 1 950 Mapunapuna Street                            
10.096 Property UBS AG 1 822 Mapunapuna Street                            
10.097 Property UBS AG 1 842 Mapunapuna Street                            
10.098 Property UBS AG 1 214 Sand Island Access Road                            
10.099 Property UBS AG 1 709 Ahua Street                            
10.100 Property UBS AG 1 766 Mapunapuna Street                            
10.101 Property UBS AG 1 830 Mapunapuna Street                            
10.102 Property UBS AG 1 2855 Kaihikapu Street                            
10.103 Property UBS AG 1 865 Ahua Street                            
10.104 Property UBS AG 1 852 Mapunapuna Street                            
10.105 Property UBS AG 1 2906 Kaihikapu Street                            
10.106 Property UBS AG 1 2879 Paa Street                            
10.107 Property UBS AG 1 702 Ahua Street                            
10.108 Property UBS AG 1 2864 Awaawaloa Street                            
10.109 Property UBS AG 1 2819 Mokumoa Street - A                            
10.110 Property UBS AG 1 2869 Mokumoa Street                            
10.111 Property UBS AG 1 2819 Mokumoa Street - B                            
10.112 Property UBS AG 1 228 Mohonua Place                            
10.113 Property UBS AG 1 2264 Pahounui Drive                            
10.114 Property UBS AG 1 808 Ahua Street                            
10.115 Property UBS AG 1 2827 Kaihikapu Street                            
10.116 Property UBS AG 1 697 Ahua Street                            
10.117 Property UBS AG 1 2849 Kaihikapu Street                            
                                 

 

A-1-17

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Maturity/ARD Date ARD Loan(11) Final Maturity Date Prepayment Provisions(12) Pari Passu (Y/N) Pari Passu Note Control (Y/N)  Original Balance Piece In Trust ($)  Original Balance
Piece Non-Trust ($)		  Total Original
Balance Pari
 Passu Debt ($)		  Total Current
 Balance Pari
Passu Debt ($)		 Additional Debt Permitted (Y/N)(13) Additional
Debt Exist (Y/N)(13)
10.118 Property UBS AG 1 2831 Awaawaloa Street                            
10.119 Property UBS AG 1 2858 Kaihikapu Street                            
10.120 Property UBS AG 1 2276 Pahounui Drive                            
10.121 Property UBS AG 1 2806 Kaihikapu Street                            
10.122 Property UBS AG 1 1052 Ahua Street                            
10.123 Property UBS AG 1 2889 Mokumoa Street                            
10.124 Property UBS AG 1 685 Ahua Street                            
10.125 Property UBS AG 1 2839 Mokumoa Street                            
10.126 Property UBS AG 1 94-240 Pupuole Street                            
10.127 Property UBS AG 1 2928 Kaihikapu Street - A                            
10.128 Property UBS AG 1 719 Ahua Street                            
10.129 Property UBS AG 1 2812 Awaawaloa Street                            
10.130 Property UBS AG 1 2927 Mokumoa Street                            
10.131 Property UBS AG 1 197 Sand Island Access Road                            
10.132 Property UBS AG 1 2844 Kaihikapu Street                            
10.133 Property UBS AG 1 2879 Mokumoa Street                            
10.134 Property UBS AG 1 2135 Auiki Street                            
10.135 Property UBS AG 1 855 Ahua Street                            
10.136 Property UBS AG 1 2122 Kaliawa Street                            
10.137 Property UBS AG 1 2831 Kaihikapu Street                            
10.138 Property UBS AG 1 729 Ahua Street                            
10.139 Property UBS AG 1 739 Ahua Street                            
10.140 Property UBS AG 1 2833 Paa Street #2                            
10.141 Property UBS AG 1 2833 Paa Street                            
10.142 Property UBS AG 1 2815 Kaihikapu Street                            
10.143 Property UBS AG 1 1062 Kikowaena Place                            
10.144 Property UBS AG 1 673 Ahua Street                            
10.145 Property UBS AG 1 2106 Kaliawa Street                            
10.146 Property UBS AG 1 812 Mapunapuna Street                            
10.147 Property UBS AG 1 2804 Kilihau Street                            
10.148 Property UBS AG 1 525 North King Street                            
10.149 Property UBS AG 1 204 Sand Island Access Road                            
10.150 Property UBS AG 1 660 Ahua Street                            
10.151 Property UBS AG 1 218 Mohonua Place                            
10.152 Property UBS AG 1 125 Puuhale Road                            
10.153 Property UBS AG 1 645 Ahua Street                            
10.154 Property UBS AG 1 675 Mapunapuna Street                            
10.155 Property UBS AG 1 659 Ahua Street                            
10.156 Property UBS AG 1 1055 Ahua Street                            
10.157 Property UBS AG 1 944 Ahua Street                            
10.158 Property UBS AG 1 2019 Kahai Street                            
10.159 Property UBS AG 1 2001 Kahai Street                            
10.160 Property UBS AG 1 106 Puuhale Road                            
10.161 Property UBS AG 1 2875 Paa Street                            
10.162 Property UBS AG 1 1024 Mapunapuna Street                            
10.163 Property UBS AG 1 2760 Kamehameha Highway                            
10.164 Property UBS AG 1 2635 Waiwai Loop A                            
10.165 Property UBS AG 1 2635 Waiwai Loop B                            
10.166 Property UBS AG 1 2836 Awaawaloa Street                            
10.167 Property UBS AG 1 609 Ahua Street                            
10.168 Property UBS AG 1 905 Ahua Street                            
10.169 Property UBS AG 1 2110 Auiki Street                            
10.170 Property UBS AG 1 140 Puuhale Road                            
10.171 Property UBS AG 1 2139 Kaliawa Street                            
10.172 Property UBS AG 1 231 Sand Island Access Road                            
10.173 Property UBS AG 1 2140 Kaliawa Street                            
10.174 Property UBS AG 1 33 South Vineyard Boulevard                            
10.175 Property UBS AG 1 970 Ahua Street                            
10.176 Property UBS AG 1 960 Ahua Street                            
10.177 Property UBS AG 1 1045 Mapunapuna Street                            
10.178 Property UBS AG 1 165 Sand Island Access Road                            
10.179 Property UBS AG 1 2839 Kilihau Street                            
10.180 Property UBS AG 1 2829 Kilihau Street                            
10.181 Property UBS AG 1 2833 Kilihau Street                            
10.182 Property UBS AG 1 2821 Kilihau Street                            
10.183 Property UBS AG 1 2808 Kam Highway                            
10.184 Property UBS AG 1 2815 Kilihau Street                            
10.185 Property UBS AG 1 2850 Awaawaloa Street                            
10.186 Property UBS AG 1 846 Ala Lilikoi Street B                            
11 Both SGFC 1 TriAtria Office Building 08/01/2029 No 08/01/2029 L(24),Grtr1%orYM(93),O(3) No NAP             No Yes
12 Both UBS AG 1 Meidinger Tower 07/06/2029 No 07/06/2029 L(25),Def(91),O(4) Yes Yes                 19,000,000                         9,000,000                  28,000,000                  28,000,000 No No
13 Both RREF 1 Ocala Industrial 07/06/2029 No 07/06/2029 L(25),Def(91),O(4) No NAP             No No
14 Both SGFC 1 Glenmont Abbey Village 07/01/2029 No 07/01/2029 L(25),Def(91),O(4) No NAP             No No
15 Loan CIBC 4 New Orleans MOB Portfolio 08/01/2029 No 08/01/2029 L(24),Def(93),O(3) No NAP             No No
15.01 Property CIBC 1 1200 Pinnacle Parkway                            
15.02 Property CIBC 1 3901 Houma Boulevard                            
15.03 Property CIBC 1 3712 MacArthur Boulevard                            
15.04 Property CIBC 1 3000 West Esplanade Avenue                            
16 Both SMC 1 125 Borinquen Place 06/06/2029 No 06/06/2029 L(26),Def(88),O(6) Yes No                 17,000,000                       35,000,000                  52,000,000                  52,000,000 No No
17 Loan SMC 10 Visions Hotel Portfolio II 07/06/2029 No 07/06/2029 L(25),Def(91),O(4) Yes No                 16,700,000                       45,500,000                  62,200,000                  62,126,694 No No
17.01 Property SMC 1 Courtyard Horseheads                            
17.02 Property SMC 1 Home2 Suites Oswego                            
17.03 Property SMC 1 Holiday Inn & Suites Rochester Marketplace                            
17.04 Property SMC 1 Hampton Inn Corning Painted Post                            
17.05 Property SMC 1 Home2 Suites Rochester Henrietta                            
17.06 Property SMC 1 Holiday Inn Express Olean                            
17.07 Property SMC 1 Fairfield Inn Watertown                            
17.08 Property SMC 1 Holiday Inn Express Canandaigua                            
17.09 Property SMC 1 Candlewood Suites Watertown                            
17.10 Property SMC 1 Candlewood Suites Sayre                            
18 Loan UBS AG 2 Maui Portfolio 06/06/2029 No 06/06/2029 L(26),Def(87),O(7) Yes Yes                 16,000,000                       12,500,000                  28,500,000                  28,500,000 No No
18.01 Property UBS AG 1 Maui Beach Hotel                            
18.02 Property UBS AG 1 Maui Nui Golf Course                            
                                 

 

A-1-18

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Maturity/ARD Date ARD Loan(11) Final Maturity Date Prepayment Provisions(12) Pari Passu (Y/N) Pari Passu Note Control (Y/N)  Original Balance Piece In Trust ($)  Original Balance
Piece Non-Trust ($)		  Total Original
Balance Pari
 Passu Debt ($)		  Total Current
 Balance Pari
Passu Debt ($)		 Additional Debt Permitted (Y/N)(13) Additional
Debt Exist (Y/N)(13)
19 Loan SGFC 4 SWVP Portfolio 05/01/2029 No 05/01/2029 L(27),Def(89),O(4) Yes No                 15,000,000                    185,000,000                200,000,000                200,000,000 No No
19.01 Property SGFC 1 InterContinental                            
19.02 Property SGFC 1 DoubleTree Sunrise                            
19.03 Property SGFC 1 DoubleTree Charlotte                            
19.04 Property SGFC 1 DoubleTree RTP                            
20 Both CIBC 1 Black Canyon Tower 08/01/2029 No 08/01/2029 L(24),Def(93),O(3) No NAP             No No
21 Both RREF 1 Mount Kemble 08/06/2029 No 08/06/2029 L(24),Def(92),O(4) Yes No                 14,000,000                       17,000,000                  31,000,000                  31,000,000 No Yes
22 Both SMC 1 48 Saint Nicholas Place 07/06/2029 No 07/06/2029 L(25),Def(91),O(4) No NAP             No No
23 Loan UBS AG 2 Indiana Hotel Portfolio 08/06/2029 No 08/06/2029 L(24),Def(92),O(4) No NAP             No No
23.01 Property UBS AG 1 Staybridge Suites - Indianapolis                            
23.02 Property UBS AG 1 Hampton Inn - Scottsburg                            
24 Loan SGFC 3 SoCal Medical Office Portfolio 06/01/2029 No 06/01/2029 L(26),Def(90),O(4) No NAP             No No
24.01 Property SGFC 1 Pasadena                            
24.02 Property SGFC 1 Azusa                            
24.03 Property SGFC 1 Rancho Mirage                            
25 Loan SGFC 3 TZA Multifamily Portfolio #2 06/01/2029 No 06/01/2029 L(26),Def(90),O(4) No NAP             No No
25.01 Property SGFC 1 Wellston Ridge                            
25.02 Property SGFC 1 Oakdale Villas                            
25.03 Property SGFC 1 Northcrest                            
26 Both CIBC 1 Holiday Inn Express Nashville Antioch 06/01/2029 No 06/01/2029 L(26),Def(91),O(3) No NAP             No No
27 Both RREF 1 Renaissance Center VI 08/06/2026 No 08/06/2026 L(24),Def(56),O(4) Yes No                 12,500,000                       22,500,000                  35,000,000                  35,000,000 No No
28 Loan RREF 3 Wilmington Industrial Portfolio 08/06/2029 No 08/06/2029 L(24),Def(92),O(4) No NAP             No No
28.01 Property RREF 1 3336 Progress Way                            
28.02 Property RREF 1 3260 Progress Way                            
28.03 Property RREF 1 3188 Progress Way                            
29 Both SMC 1 Marriott SpringHill Suites and Towneplace Suites 06/06/2029 No 06/06/2029 L(26),Def(89),O(5) Yes Yes                 12,300,000                       10,000,000                  22,300,000                  22,241,655 No No
30 Loan SMC 3 BoaVida MHC Portfolio 07/06/2029 No 07/06/2029 L(25),Def(91),O(4) No NAP             No No
30.01 Property SMC 1 Riverlawn MHC                            
30.02 Property SMC 1 Beaver Run MHC                            
30.03 Property SMC 1 Wilson Landing MHC                            
31 Both CIBC 1 Candle-Lite Warehouse 05/01/2024 No 05/01/2024 L(27),Def(30),O(3) No NAP             No No
32 Both SMC 1 South Bay Distribution Center 08/06/2029 No 08/06/2029 L(24),Def(92),O(4) No NAP             No No
33 Loan Barclays 18 ExchangeRight Net Leased Portfolio #27 05/06/2029 No 05/06/2029 L(27),Def(89),O(4) Yes No                 10,050,000                       41,000,000                  51,050,000                  51,050,000 No No
33.01 Property Barclays 1 Hy-Vee - Cottage Grove, MN                            
33.02 Property Barclays 1 BioLife Plasma Services - Savannah, GA                            
33.03 Property Barclays 1 Pick ‘n Save - Muskego, WI                            
33.04 Property Barclays 1 Walgreens - Lubbock, TX                            
33.05 Property Barclays 1 Walgreens - Houma, LA                            
33.06 Property Barclays 1 Walgreens - Greendale, WI                            
33.07 Property Barclays 1 Walgreens - Edmond, OK                            
33.08 Property Barclays 1 Tractor Supply - Duncansville, PA                            
33.09 Property Barclays 1 Walgreens - Dayton, OH                            
33.10 Property Barclays 1 Walgreens - Augusta, GA                            
33.11 Property Barclays 1 Advance Auto Parts - Houston, TX                            
33.12 Property Barclays 1 O’Reilly - South Houston, TX                            
33.13 Property Barclays 1 O’Reilly - Knoxville, TN                            
33.14 Property Barclays 1 Dollar General - South Point, OH                            
33.15 Property Barclays 1 Dollar General - Slidell, LA                            
33.16 Property Barclays 1 Dollar General  - Houma, LA                            
33.17 Property Barclays 1 Dollar Tree - Kaukauna, WI                            
33.18 Property Barclays 1 Dollar General - Mansfield, OH                            
34 Both Natixis 1 10000 Santa Monica Boulevard 05/06/2029 No 05/06/2029 L(27),Def(89),O(4) Yes No                 10,000,000                    210,000,000                220,000,000                220,000,000 No Yes
35 Both RREF 1 Town Square 05/06/2029 No 05/06/2029 L(27),Def(89),O(4) Yes No                 10,000,000                       24,000,000                  34,000,000                  34,000,000 No No
36 Both UBS AG 1 Ambler Yards 06/06/2029 No 06/06/2029 L(26),Def(89),O(5) Yes No                 10,000,000                       13,300,000                  23,300,000                  23,300,000 No No
37 Both Barclays 1 Ridgeview Plaza 07/06/2029 No 07/06/2029 L(25),Def(90),O(5) No NAP             No No
38 Both SGFC 1 Arapahoe Industrial Park 08/01/2029 No 08/01/2029 L(24),Def(92),O(4) No NAP             No No
39 Loan UBS AG 11 CIRE Equity Retail & Industrial Portfolio 06/06/2029 No 06/06/2029 L(24),Grtr1%orYM(89),O(7) Yes No                   9,440,000                    119,160,000                128,600,000                128,600,000 No No
39.01 Property UBS AG 1 Wood Village Town Center                            
39.02 Property UBS AG 1 Pecan Promenade                            
39.03 Property UBS AG 1 Valley Plaza                            
39.04 Property UBS AG 1 Pear Tree                            
39.05 Property UBS AG 1 Glendale Market Square                            
39.06 Property UBS AG 1 Central Park Shopping Center                            
39.07 Property UBS AG 1 Val Vista Towne Center                            
39.08 Property UBS AG 1 2641 Hall Ave - Riverside, CA                            
39.09 Property UBS AG 1 606 W Troy - Indianapolis, IN                            
39.10 Property UBS AG 1 Homeland - Bartow, FL                            
39.11 Property UBS AG 1 2621 Hall Ave - Riverside, CA                            
40 Both SMC 1 Extra Space Moreno Valley 07/06/2029 No 07/06/2029 L(25),Def(91),O(4) No NAP             No No
41 Loan SGFC 2 Pacific Grove Portfolio 08/01/2029 No 08/01/2029 L(24),Def(92),O(4) No NAP             No No
41.01 Property SGFC 1 Sea Breeze Inn & Cottages                            
41.02 Property SGFC 1 Bide-A-Wee Inn & Cottages                            
42 Both Barclays 1 Los Robles Medical Office 06/06/2029 No 06/06/2029 L(26),Def(90),O(4) No NAP             No No
43 Both Barclays 1 Hampton Inn - Covington, GA 08/06/2029 No 08/06/2029 L(24),Def(92),O(4) No NAP             No No
44 Both UBS AG 1 At Home Store - Palm Beach Gardens 06/06/2029 No 06/06/2029 L(26),Def(90),O(4) No NAP             No No
45 Both SGFC 1 Hampton Inn El Reno 07/01/2029 No 07/01/2029 L(25),Def(91),O(4) No NAP             No No
46 Both SGFC 1 Holiday Inn Express & Suites El Reno 07/01/2029 No 07/01/2029 L(25),Def(91),O(4) No NAP             No No
47 Both SGFC 1 Novanta Building 07/01/2029 No 07/01/2029 L(25),Def(91),O(4) No NAP             No No
48 Both CIBC 1 CVS Staten Island 08/01/2029 No 08/01/2029 L(24),Def(93),O(3) No NAP             No No
49 Both Barclays 1 Home2 - Hasbrouck 07/06/2029 No 07/06/2029 L(25),Def(91),O(4) No NAP             No No
50 Loan UBS AG 2 Fairway Plaza & Markets at Maizeland 07/06/2029 No 07/06/2029 L(25),Def(91),O(4) No NAP             No No
50.01 Property UBS AG 1 Markets at Maizeland                            
50.02 Property UBS AG 1 Fairway Plaza                            
51 Loan CIBC 6 Schnader Enterprises Portfolio 06/01/2029 No 06/01/2029 L(26),Def(91),O(3) No NAP             No No
51.01 Property CIBC 1 Emelia Woods Apartments                            
51.02 Property CIBC 1 Laredo Apartments                            
                                 

 

A-1-19

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Maturity/ARD Date ARD Loan(11) Final Maturity Date Prepayment Provisions(12) Pari Passu (Y/N) Pari Passu Note Control (Y/N)  Original Balance Piece In Trust ($)  Original Balance
Piece Non-Trust ($)		  Total Original
Balance Pari
 Passu Debt ($)		  Total Current
 Balance Pari
Passu Debt ($)		 Additional Debt Permitted (Y/N)(13) Additional
Debt Exist (Y/N)(13)
51.03 Property CIBC 1 Harford Road Apartments (6507-6513)                            
51.04 Property CIBC 1 Norwood/Ferndale Apartments                            
51.05 Property CIBC 1 Belvedere Studios                            
51.06 Property CIBC 1 Hamilton Townhouses                            
52 Both UBS AG 1 Greenwich Inn - San Francisco 07/06/2029 No 07/06/2029 L(24),Grtr3%orYM(92),O(4) No NAP             No No
53 Both RREF 1 Hampton Inn Peachtree City 08/06/2024 No 08/06/2024 L(24),Def(32),O(4) No NAP             No No
54 Both Barclays 1 Gray Oaks Corporate Center 07/06/2029 No 07/06/2029 L(25),Def(91),O(4) No NAP             Yes No
55 Both UBS AG 1 Summerville Plaza 08/06/2029 No 08/06/2029 L(24),Def(90),O(6) No NAP             No No
56 Loan UBS AG 3 Krea Portfolio 06/06/2029 No 06/06/2029 L(26),Def(88),O(6) No NAP             Yes No
56.01 Property UBS AG 1 Newberry Plaza                            
56.02 Property UBS AG 1 Shops at Dillon                            
56.03 Property UBS AG 1 Shops at Hartsville                            
57 Both SMC 1 9th & Maple Fee 07/06/2029 No 07/06/2029 L(24),Grtr1%orYM(92),O(4) No NAP             No No
58 Both CIBC 1 32-34 Broad Street 08/01/2029 No 08/01/2029 L(24),Grtr1%orYM(94),O(2) No NAP             Yes No
59 Both CIBC 1 Suburban Extended Stay - Kennesaw, GA 03/01/2029 No 03/01/2029 L(29),Def(88),O(3) No NAP             No No
60 Both SMC 1 Lake Howell Plaza 08/06/2029 No 08/06/2029 L(24),Def(92),O(4) No NAP             No No
61 Both RREF 1 Walmart Supercenter Fulton 08/06/2029 No 08/06/2029 L(24),Def(92),O(4) No NAP             No No
62 Both RREF 1 Quality Inn & Suites Bremerton 07/06/2024 No 07/06/2024 L(25),Def(30),O(5) No NAP             No No
63 Loan SMC 3 Jackson Retail Portfolio 08/06/2029 No 08/06/2029 L(4),Grtr1%orYM(112),O(4) No NAP             No No
63.01 Property SMC 1 Northpark Station                            
63.02 Property SMC 1 Highway 18 Plaza                            
63.03 Property SMC 1 Lakeover Shopping Center                            
64 Both Barclays 1 Sherwood MHC 07/06/2029 No 07/06/2029 L(25),Def(91),O(4) No NAP             No No
65 Both CIBC 1 Courtyard Self-Storage 07/01/2029 No 07/01/2029 L(25),Def(92),O(3) No NAP             No No
66 Both CIBC 1 588 East San Lorenzo Road 07/01/2029 No 07/01/2029 L(25),Def(92),O(3) No NAP             No No
67 Both UBS AG 1 Baymont Inn & Suites - Mackinaw City 08/06/2029 No 08/06/2029 L(24),Def(92),O(4) No NAP             No No
68 Both SMC 1 205-207 East Washington Street 07/06/2029 No 07/06/2029 L(12),Grtr1%orYM(102),O(6) No NAP             No No
69 Both UBS AG 1 Brunswick West Shopping Center 07/06/2029 No 07/06/2029 L(24),Grtr1%orYM(92),O(4) No NAP             No No
70 Both RREF 1 Walgreens – Conyers GA 07/06/2029 No 07/06/2029 L(25),Def(91),O(4) No NAP             No No
71 Both CIBC 1 Villas at Atlantic Beach 05/01/2029 No 05/01/2029 L(27),Def(90),O(3) No NAP             No No
72 Both RREF 1 Sterling Hill Apartments 08/06/2029 No 08/06/2029 L(24),Def(92),O(4) No NAP             No No
73 Both RREF 1 Walgreens – Palatka FL 07/06/2029 No 07/06/2029 L(25),Def(91),O(4) No NAP             No No

 

A-1-20

 

 

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

 

                                           
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Additional Debt Type(s)(13)  Additional Debt
Current Balance ($)		 Additional Debt
Interest Rate %		  Total Debt
Current
Balance ($)		 Total Debt
UW NCF
DSCR (x)		 Total Debt
Current
 LTV (%)		 Total Debt
UW NOI Debt
Yield (%)		 Current
U/W NOI
Debt Yield (%)		 Current U/W
NCF Debt
Yield (%)		 U/W NOI
DSCR (x)(14)		 U/W NCF
DSCR (x)(14)		 U/W
Economic
Occupancy (%)		 U/W
Revenues
($)(15)		  U/W
Expenses ($)		  U/W Net
Operating
Income ($)		 U/W Capital
Items ($)(16)		  U/W Net
Cash Flow ($)
1 Both Barclays 1 Moffett Towers II - Buildings 3 & 4 B-Notes ($155,000,000)/Mezzanine Loan ($85,000,000) 240,000,000 4.46728458333333   590,000,000 1.91 74.7% 7.9% 13.2% 13.2% 3.47 3.46 97.5% 57,629,637 11,259,997 46,369,641 145,025 46,224,616
2 Both Barclays 1 188 Spear Street NAP NAP NAP   125,000,000 2.83 57.6% 10.5% 10.5% 10.2% 2.90 2.83 95.0% 18,164,582 5,025,346 13,139,235 356,430 12,782,805
3 Loan Natixis 4 Vanguard Portfolio B-Note 12,982,500 9.05000   129,825,000 1.68 68.6% 9.0% 10.1% 10.0% 2.04 2.03 95.0% 13,837,018 2,090,411 11,746,607 85,299 11,661,308
3.01 Property Natixis 1 425 Old Morehall Road                        95.0% 5,287,296 858,753 4,428,543 30,249 4,398,295
3.02 Property Natixis 1 1001 Cedar Hollow Road                        95.0% 3,285,766 513,296 2,772,470 19,950 2,752,520
3.03 Property Natixis 1 50 Morehall Road                        95.0% 2,623,142 359,005 2,264,137 17,550 2,246,587
3.04 Property Natixis 1 60 Morehall Road                        95.0% 2,640,814 359,358 2,281,456 17,550 2,263,906
4 Loan SGFC 23 ExchangeRight Net Leased Portfolio 28 NAP NAP NAP     63,943,000 2.25 61.9% 9.5% 9.5% 9.2% 2.31 2.25 95.0% 6,895,860 849,078 6,046,782 167,736 5,879,046
4.01 Property SGFC 1 Pick n Save - Oconomowoc, WI                        95.0% 955,361 150,872 804,489 6,170 798,319
4.02 Property SGFC 1 Pick n Save - Wales, WI                        95.0% 727,399 115,616 611,783 6,100 605,683
4.03 Property SGFC 1 Hobby Lobby - Hendersonville, TN                        95.0% 636,882 167,008 469,873 44,000 425,873
4.04 Property SGFC 1 Hobby Lobby - Appleton, WI                        95.0% 509,705 109,239 400,466 59,749 340,717
4.05 Property SGFC 1 Walgreens - Newport News, VA                        95.0% 370,500 11,115 359,385 0 359,385
4.06 Property SGFC 1 Walgreens - Aurora, IL                        95.0% 356,250 10,688 345,563 0 345,563
4.07 Property SGFC 1 Walgreens - Hammond, IN                        95.0% 356,214 10,686 345,527 0 345,527
4.08 Property SGFC 1 Walgreens - North Aurora, IL                        95.0% 308,750 9,262 299,487 0 299,487
4.09 Property SGFC 1 Walgreens - Fort Worth, TX                        95.0% 278,350 8,351 270,000 11,124 258,876
4.10 Property SGFC 1 Tractor Supply - Lake Charles, LA                        95.0% 254,357 8,326 246,031 15,278 230,753
4.11 Property SGFC 1 Fresenius Medical Care - West Columbia, SC                        95.0% 345,492 84,509 260,983 1,322 259,661
4.12 Property SGFC 1 Walgreens - Flint, MI                        95.0% 274,036 8,221 265,815 3,337 262,478
4.13 Property SGFC 1 Tractor Supply - Springtown, TX                        95.0% 243,199 7,996 235,203 15,469 219,735
4.14 Property SGFC 1 Walgreens - Orland Park, IL                        95.0% 238,404 11,791 226,613 1,512 225,101
4.15 Property SGFC 1 Walgreens - Peoria, IL                        95.0% 179,706 9,555 170,151 1,620 168,531
4.16 Property SGFC 1 Dollar General - Houston, TX                        95.0% 129,209 22,061 107,147 0 107,147
4.17 Property SGFC 1 Dollar General - Soddy Daisy, TN                        95.0% 138,724 28,091 110,633 0 110,633
4.18 Property SGFC 1 O’Reilly Auto Parts - Lexington, SC                        95.0% 99,875 2,996 96,879 723 96,157
4.19 Property SGFC 1 Dollar General - Mishawaka, IN                        95.0% 112,114 21,563 90,550 0 90,550
4.20 Property SGFC 1 Dollar General - Lambertville, MI                        95.0% 90,159 3,329 86,830 0 86,830
4.21 Property SGFC 1 Dollar Tree - Beech Island, SC                        95.0% 105,171 18,661 86,510 1,333 85,177
4.22 Property SGFC 1 Dollar General - Youngsville, LA                        95.0% 90,869 8,913 81,956 0 81,956
4.23 Property SGFC 1 Dollar General - Battle Creek, MI                        95.0% 95,135 20,228 74,907 0 74,907
5 Loan Barclays 32 Inland Life Storage Portfolio NAP NAP NAP   139,100,000 1.68 61.8% 9.5% 9.5% 9.4% 1.70 1.68 84.0% 21,860,451 8,604,656 13,255,794 210,853 13,044,942
5.01 Property Barclays 1 Life Storage - 586                        86.6% 1,371,838 352,371 1,019,467 14,508 1,004,959
5.02 Property Barclays 1 Life Storage - 145                        89.0% 1,206,363 475,170 731,194 10,133 721,061
5.03 Property Barclays 1 Life Storage - 364                        87.9% 1,132,189 307,323 824,866 10,472 814,394
5.04 Property Barclays 1 Life Storage - 365                        87.2% 1,056,886 269,654 787,232 7,578 779,654
5.05 Property Barclays 1 Life Storage - 212                        81.1% 973,042 298,483 674,559 7,328 667,231
5.06 Property Barclays 1 Life Storage - 386                        88.9% 1,056,555 458,166 598,388 9,997 588,391
5.07 Property Barclays 1 Life Storage - 256                        90.1% 896,476 343,580 552,896 7,167 545,729
5.08 Property Barclays 1 Life Storage - 206                        86.4% 902,153 379,768 522,385 8,725 513,660
5.09 Property Barclays 1 Life Storage - 324                        80.8% 885,487 300,853 584,634 11,033 573,602
5.10 Property Barclays 1 Life Storage - 236                        77.5% 866,329 330,016 536,313 8,931 527,382
5.11 Property Barclays 1 Life Storage - 184                        89.5% 759,633 262,293 497,340 6,037 491,303
5.12 Property Barclays 1 Life Storage - 500                        86.5% 787,337 369,632 417,705 4,858 412,847
5.13 Property Barclays 1 Life Storage - 288                        87.0% 722,836 285,912 436,924 7,595 429,329
5.14 Property Barclays 1 Life Storage - 299                        78.6% 693,963 292,625 401,338 6,758 394,580
5.15 Property Barclays 1 Life Storage - 209                        83.9% 684,576 242,116 442,461 5,348 437,113
5.16 Property Barclays 1 Life Storage - 035                        80.8% 685,459 299,282 386,177 6,720 379,457
5.17 Property Barclays 1 Life Storage - 074                        83.3% 646,409 246,760 399,649 6,523 393,126
5.18 Property Barclays 1 Life Storage - 252                        88.0% 614,654 265,261 349,393 6,147 343,246
5.19 Property Barclays 1 Life Storage - 033                        85.4% 593,198 263,866 329,332 5,675 323,657
5.20 Property Barclays 1 Life Storage - 205                        78.1% 520,767 202,127 318,640 5,750 312,890
5.21 Property Barclays 1 Life Storage - 300                        77.8% 568,362 263,257 305,105 5,429 299,676
5.22 Property Barclays 1 Life Storage - 026                        87.0% 539,582 258,616 280,965 6,080 274,886
5.23 Property Barclays 1 Life Storage - 361                        88.9% 506,435 220,828 285,607 4,415 281,192
5.24 Property Barclays 1 Life Storage - 165                        89.8% 441,216 191,693 249,523 5,639 243,884
5.25 Property Barclays 1 Life Storage - 208                        77.5% 391,623 162,060 229,563 5,662 223,901
5.26 Property Barclays 1 Life Storage - 211                        79.1% 441,950 259,156 182,795 4,520 178,275
5.27 Property Barclays 1 Life Storage - 021                        60.5% 441,743 217,467 224,276 4,667 219,609
5.28 Property Barclays 1 Life Storage - 298                        84.6% 355,058 160,484 194,575 3,703 190,872
5.29 Property Barclays 1 Life Storage - 297                        79.9% 294,168 148,767 145,401 3,160 142,241
5.30 Property Barclays 1 Life Storage - 153                        84.4% 282,401 160,402 121,998 3,288 118,711
5.31 Property Barclays 1 Life Storage - 075                        76.1% 292,944 170,352 122,592 3,836 118,756
5.32 Property Barclays 1 Life Storage - 152                        85.4% 248,817 146,316 102,502 3,175 99,327
6 Both RREF 1 Emerald Pointe Apartments NAP NAP NAP  NAP NAP NAP NAP 10.9% 10.5% 2.83 2.73 91.2% 4,843,619 2,116,284 2,727,335 102,000 2,625,335
7 Both UBS AG 1 Hilton Garden Inn - San Diego Mission Valley Stadium NAP NAP NAP  NAP NAP NAP NAP 13.5% 11.7% 2.18 1.88 88.8% 10,569,723 7,455,685 3,114,038 422,789 2,691,249
8 Both Natixis 1 2 North 6th Place A-B Note ($99,400,000)/B-Note ($120,000,000) 219,400,000 4.72240698401276   380,000,000 1.24 61.0% 5.9% 13.9% 13.8% 3.02 3.00 86.5% 28,676,088 6,419,334 22,256,755 110,800 22,145,955
9 Both SMC 1 Tower Plaza NAP NAP NAP  NAP NAP NAP NAP 10.1% 9.3% 1.73 1.60 93.4% 2,732,665 718,260 2,014,405 159,766 1,854,639
10 Loan UBS AG 186 ILPT Hawaii Portfolio NAP NAP NAP   650,000,000 2.40 45.2% 10.6% 10.6% 10.5% 2.42 2.40 100.0% 86,985,222 18,221,433 68,763,789 557,900 68,205,889
10.001 Property UBS AG 1 2810 Pukoloa Street                                   
10.002 Property UBS AG 1 1360 Pali Highway                                   
10.003 Property UBS AG 1 1001 Ahua Street                                   
10.004 Property UBS AG 1 848 Ala Lilikoi Street A                                   
10.005 Property UBS AG 1 2850 Paa Street                                   
10.006 Property UBS AG 1 949 Mapunapuna Street                                   
10.007 Property UBS AG 1 2828 Paa Street                                   
10.008 Property UBS AG 1 80 Sand Island Access Road                                   
10.009 Property UBS AG 1 1030 Mapunapuna Street                                   
10.010 Property UBS AG 1 150 Puuhale Road                                   
10.011 Property UBS AG 1 2344 Pahounui Drive                                   
10.012 Property UBS AG 1 120 Sand Island Access Road                                   
10.013 Property UBS AG 1 1122 Mapunapuna Street                                   
10.014 Property UBS AG 1 2915 Kaihikapu Street                                   
10.015 Property UBS AG 1 819 Ahua Street                                   
10.016 Property UBS AG 1 2144 Auiki Street                                   
10.017 Property UBS AG 1 1027 Kikowaena Place                                   
10.018 Property UBS AG 1 1931 Kahai Street                                   
10.019 Property UBS AG 1 148 Mokauea Street                                   
10.020 Property UBS AG 1 2886 Paa Street                                   
10.021 Property UBS AG 1 2838 Kilihau Street                                   
10.022 Property UBS AG 1 803 Ahua Street                                   
10.023 Property UBS AG 1 220 Puuhale Road                                   
10.024 Property UBS AG 1 930 Mapunapuna Street                                   
                                           

 

A-1-21

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Additional Debt Type(s)(13)  Additional Debt
Current Balance ($)		 Additional Debt
Interest Rate %		  Total Debt
Current
Balance ($)		 Total Debt
UW NCF
DSCR (x)		 Total Debt
Current
 LTV (%)		 Total Debt
UW NOI Debt
Yield (%)		 Current
U/W NOI
Debt Yield (%)		 Current U/W
NCF Debt
Yield (%)		 U/W NOI
DSCR (x)(14)		 U/W NCF
DSCR (x)(14)		 U/W
Economic
Occupancy (%)		 U/W
Revenues
($)(15)		  U/W
Expenses ($)		  U/W Net
Operating
Income ($)		 U/W Capital
Items ($)(16)		  U/W Net
Cash Flow ($)
10.025 Property UBS AG 1 2103 Kaliawa Street                                   
10.026 Property UBS AG 1 2969 Mapunapuna Place                                   
10.027 Property UBS AG 1 158 Sand Island Access Road                                   
10.028 Property UBS AG 1 1926 Auiki Street                                   
10.029 Property UBS AG 1 113 Puuhale Road                                   
10.030 Property UBS AG 1 2250 Pahounui Drive                                   
10.031 Property UBS AG 1 733 Mapunapuna Street                                   
10.032 Property UBS AG 1 761 Ahua Street                                   
10.033 Property UBS AG 1 918 Ahua Street                                   
10.034 Property UBS AG 1 180 Sand Island Access Road                                   
10.035 Property UBS AG 1 2829 Awaawaloa Street                                   
10.036 Property UBS AG 1 120 Mokauea Street                                   
10.037 Property UBS AG 1 2861 Mokumoa Street                                   
10.038 Property UBS AG 1 2826 Kaihikapu Street                                   
10.039 Property UBS AG 1 179 Sand Island Access Road                                   
10.040 Property UBS AG 1 855 Mapunapuna Street                                   
10.041 Property UBS AG 1 2308 Pahounui Drive                                   
10.042 Property UBS AG 1 619 Mapunapuna Street                                   
10.043 Property UBS AG 1 2846-A Awaawaloa Street                                   
10.044 Property UBS AG 1 238 Sand Island Access Road                                   
10.045 Property UBS AG 1 704 Mapunapuna Street                                   
10.046 Property UBS AG 1 120B Mokauea Street                                   
10.047 Property UBS AG 1 1150 Kikowaena Street                                   
10.048 Property UBS AG 1 2127 Auiki Street                                   
10.049 Property UBS AG 1 2810 Paa Street                                   
10.050 Property UBS AG 1 2841 Pukoloa Street                                   
10.051 Property UBS AG 1 1000 Mapunapuna Street                                   
10.052 Property UBS AG 1 2829 Pukoloa Street                                   
10.053 Property UBS AG 1 889 Ahua Street                                   
10.054 Property UBS AG 1 2819 Pukoloa Street                                   
10.055 Property UBS AG 1 1038 Kikowaena Place                                   
10.056 Property UBS AG 1 2965 Mokumoa Street                                   
10.057 Property UBS AG 1 850 Ahua Street                                   
10.058 Property UBS AG 1 1330 Pali Highway                                   
10.059 Property UBS AG 1 2855 Pukoloa Street                                   
10.060 Property UBS AG 1 2865 Pukoloa Street                                   
10.061 Property UBS AG 1 789 Mapunapuna Street                                   
10.062 Property UBS AG 1 2960 Mokumoa Street                                   
10.063 Property UBS AG 1 231B Sand Island Access Road                                   
10.064 Property UBS AG 1 2020 Auiki Street                                   
10.065 Property UBS AG 1 2857 Awaawaloa Street                                   
10.066 Property UBS AG 1 1050 Kikowaena Place                                   
10.067 Property UBS AG 1 2850 Mokumoa Street                                   
10.068 Property UBS AG 1 2840 Mokumoa Street                                   
10.069 Property UBS AG 1 2830 Mokumoa Street                                   
10.070 Property UBS AG 1 960 Mapunapuna Street                                   
10.071 Property UBS AG 1 125B Puuhale Road                                   
10.072 Property UBS AG 1 2809 Kaihikapu Street                                   
10.073 Property UBS AG 1 212 Mohonua Place                                   
10.074 Property UBS AG 1 692 Mapunapuna Street                                   
10.075 Property UBS AG 1 1024 Kikowaena Place                                   
10.076 Property UBS AG 1 669 Ahua Street                                   
10.077 Property UBS AG 1 215 Puuhale Road                                   
10.078 Property UBS AG 1 142 Mokauea Street                                   
10.079 Property UBS AG 1 2847 Awaawaloa Street                                   
10.080 Property UBS AG 1 2816 Awaawaloa Street                                   
10.081 Property UBS AG 1 2928 Kaihikapu Street - B                                   
10.082 Property UBS AG 1 2864 Mokumoa Street                                   
10.083 Property UBS AG 1 770 Mapunapuna Street                                   
10.084 Property UBS AG 1 151 Puuhale Road                                   
10.085 Property UBS AG 1 207 Puuhale Road                                   
10.086 Property UBS AG 1 2970 Mokumoa Street                                   
10.087 Property UBS AG 1 2868 Kaihikapu Street                                   
10.088 Property UBS AG 1 2908 Kaihikapu Street                                   
10.089 Property UBS AG 1 2814 Kilihau Street                                   
10.090 Property UBS AG 1 759 Puuloa Road                                   
10.091 Property UBS AG 1 659 Puuloa Road                                   
10.092 Property UBS AG 1 667 Puuloa Road                                   
10.093 Property UBS AG 1 679 Puuloa Road                                   
10.094 Property UBS AG 1 689 Puuloa Road                                   
10.095 Property UBS AG 1 950 Mapunapuna Street                                   
10.096 Property UBS AG 1 822 Mapunapuna Street                                   
10.097 Property UBS AG 1 842 Mapunapuna Street                                   
10.098 Property UBS AG 1 214 Sand Island Access Road                                   
10.099 Property UBS AG 1 709 Ahua Street                                   
10.100 Property UBS AG 1 766 Mapunapuna Street                                   
10.101 Property UBS AG 1 830 Mapunapuna Street                                   
10.102 Property UBS AG 1 2855 Kaihikapu Street                                   
10.103 Property UBS AG 1 865 Ahua Street                                   
10.104 Property UBS AG 1 852 Mapunapuna Street                                   
10.105 Property UBS AG 1 2906 Kaihikapu Street                                   
10.106 Property UBS AG 1 2879 Paa Street                                   
10.107 Property UBS AG 1 702 Ahua Street                                   
10.108 Property UBS AG 1 2864 Awaawaloa Street                                   
10.109 Property UBS AG 1 2819 Mokumoa Street - A                                   
10.110 Property UBS AG 1 2869 Mokumoa Street                                   
10.111 Property UBS AG 1 2819 Mokumoa Street - B                                   
10.112 Property UBS AG 1 228 Mohonua Place                                   
10.113 Property UBS AG 1 2264 Pahounui Drive                                   
10.114 Property UBS AG 1 808 Ahua Street                                   
10.115 Property UBS AG 1 2827 Kaihikapu Street                                   
10.116 Property UBS AG 1 697 Ahua Street                                   
10.117 Property UBS AG 1 2849 Kaihikapu Street                                   
                                           

 

A-1-22

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Additional Debt Type(s)(13)  Additional Debt
Current Balance ($)		 Additional Debt
Interest Rate %		  Total Debt
Current
Balance ($)		 Total Debt
UW NCF
DSCR (x)		 Total Debt
Current
 LTV (%)		 Total Debt
UW NOI Debt
Yield (%)		 Current
U/W NOI
Debt Yield (%)		 Current U/W
NCF Debt
Yield (%)		 U/W NOI
DSCR (x)(14)		 U/W NCF
DSCR (x)(14)		 U/W
Economic
Occupancy (%)		 U/W
Revenues
($)(15)		  U/W
Expenses ($)		  U/W Net
Operating
Income ($)		 U/W Capital
Items ($)(16)		  U/W Net
Cash Flow ($)
10.118 Property UBS AG 1 2831 Awaawaloa Street                                   
10.119 Property UBS AG 1 2858 Kaihikapu Street                                   
10.120 Property UBS AG 1 2276 Pahounui Drive                                   
10.121 Property UBS AG 1 2806 Kaihikapu Street                                   
10.122 Property UBS AG 1 1052 Ahua Street                                   
10.123 Property UBS AG 1 2889 Mokumoa Street                                   
10.124 Property UBS AG 1 685 Ahua Street                                   
10.125 Property UBS AG 1 2839 Mokumoa Street                                   
10.126 Property UBS AG 1 94-240 Pupuole Street                                   
10.127 Property UBS AG 1 2928 Kaihikapu Street - A                                   
10.128 Property UBS AG 1 719 Ahua Street                                   
10.129 Property UBS AG 1 2812 Awaawaloa Street                                   
10.130 Property UBS AG 1 2927 Mokumoa Street                                   
10.131 Property UBS AG 1 197 Sand Island Access Road                                   
10.132 Property UBS AG 1 2844 Kaihikapu Street                                   
10.133 Property UBS AG 1 2879 Mokumoa Street                                   
10.134 Property UBS AG 1 2135 Auiki Street                                   
10.135 Property UBS AG 1 855 Ahua Street                                   
10.136 Property UBS AG 1 2122 Kaliawa Street                                   
10.137 Property UBS AG 1 2831 Kaihikapu Street                                   
10.138 Property UBS AG 1 729 Ahua Street                                   
10.139 Property UBS AG 1 739 Ahua Street                                   
10.140 Property UBS AG 1 2833 Paa Street #2                                   
10.141 Property UBS AG 1 2833 Paa Street                                   
10.142 Property UBS AG 1 2815 Kaihikapu Street                                   
10.143 Property UBS AG 1 1062 Kikowaena Place                                   
10.144 Property UBS AG 1 673 Ahua Street                                   
10.145 Property UBS AG 1 2106 Kaliawa Street                                   
10.146 Property UBS AG 1 812 Mapunapuna Street                                   
10.147 Property UBS AG 1 2804 Kilihau Street                                   
10.148 Property UBS AG 1 525 North King Street                                   
10.149 Property UBS AG 1 204 Sand Island Access Road                                   
10.150 Property UBS AG 1 660 Ahua Street                                   
10.151 Property UBS AG 1 218 Mohonua Place                                   
10.152 Property UBS AG 1 125 Puuhale Road                                   
10.153 Property UBS AG 1 645 Ahua Street                                   
10.154 Property UBS AG 1 675 Mapunapuna Street                                   
10.155 Property UBS AG 1 659 Ahua Street                                   
10.156 Property UBS AG 1 1055 Ahua Street                                   
10.157 Property UBS AG 1 944 Ahua Street                                   
10.158 Property UBS AG 1 2019 Kahai Street                                   
10.159 Property UBS AG 1 2001 Kahai Street                                   
10.160 Property UBS AG 1 106 Puuhale Road                                   
10.161 Property UBS AG 1 2875 Paa Street                                   
10.162 Property UBS AG 1 1024 Mapunapuna Street                                   
10.163 Property UBS AG 1 2760 Kamehameha Highway                                   
10.164 Property UBS AG 1 2635 Waiwai Loop A                                   
10.165 Property UBS AG 1 2635 Waiwai Loop B                                   
10.166 Property UBS AG 1 2836 Awaawaloa Street                                   
10.167 Property UBS AG 1 609 Ahua Street                                   
10.168 Property UBS AG 1 905 Ahua Street                                   
10.169 Property UBS AG 1 2110 Auiki Street                                   
10.170 Property UBS AG 1 140 Puuhale Road                                   
10.171 Property UBS AG 1 2139 Kaliawa Street                                   
10.172 Property UBS AG 1 231 Sand Island Access Road                                   
10.173 Property UBS AG 1 2140 Kaliawa Street                                   
10.174 Property UBS AG 1 33 South Vineyard Boulevard                                   
10.175 Property UBS AG 1 970 Ahua Street                                   
10.176 Property UBS AG 1 960 Ahua Street                                   
10.177 Property UBS AG 1 1045 Mapunapuna Street                                   
10.178 Property UBS AG 1 165 Sand Island Access Road                                   
10.179 Property UBS AG 1 2839 Kilihau Street                                   
10.180 Property UBS AG 1 2829 Kilihau Street                                   
10.181 Property UBS AG 1 2833 Kilihau Street                                   
10.182 Property UBS AG 1 2821 Kilihau Street                                   
10.183 Property UBS AG 1 2808 Kam Highway                                   
10.184 Property UBS AG 1 2815 Kilihau Street                                   
10.185 Property UBS AG 1 2850 Awaawaloa Street                                   
10.186 Property UBS AG 1 846 Ala Lilikoi Street B                                   
11 Both SGFC 1 TriAtria Office Building Mezzanine 2,000,000 9.50000     21,000,000 1.99 73.4% 13.1% 14.5% 13.5% 2.53 2.35 91.0% 4,188,183 1,430,398 2,757,785 201,383 2,556,402
12 Both UBS AG 1 Meidinger Tower NAP NAP NAP     28,000,000 1.53 68.3% 10.1% 10.1% 9.3% 1.66 1.53 87.7% 5,873,378 3,036,161 2,837,217 225,383 2,611,833
13 Both RREF 1 Ocala Industrial NAP NAP NAP  NAP NAP NAP NAP 8.9% 8.2% 1.46 1.34 94.0% 2,293,983 617,019 1,676,963 131,350 1,545,613
14 Both SGFC 1 Glenmont Abbey Village NAP NAP NAP  NAP NAP NAP NAP 8.9% 8.9% 1.55 1.55 95.0% 2,744,293 1,125,293 1,619,000 0 1,619,000
15 Loan CIBC 4 New Orleans MOB Portfolio NAP NAP NAP  NAP NAP NAP NAP 10.5% 9.5% 1.68 1.52 93.4% 2,697,853 866,255 1,831,598 180,553 1,651,045
15.01 Property CIBC 1 1200 Pinnacle Parkway                        100.0% 837,368 212,383 624,985 35,906 589,079
15.02 Property CIBC 1 3901 Houma Boulevard                        85.3% 986,115 403,787 582,328 76,334 505,994
15.03 Property CIBC 1 3712 MacArthur Boulevard                        95.3% 430,628 114,379 316,249 40,695 275,553
15.04 Property CIBC 1 3000 West Esplanade Avenue                        100.0% 443,742 135,706 308,036 27,617 280,419
16 Both SMC 1 125 Borinquen Place NAP NAP NAP     52,000,000 2.00 54.4% 8.0% 8.0% 7.9% 2.02 2.00 88.0% 4,955,100 810,555 4,144,545 26,488 4,118,057
17 Loan SMC 10 Visions Hotel Portfolio II NAP NAP NAP     62,126,694 2.08 59.2% 14.3% 14.3% 12.7% 2.33 2.08 64.1% 24,478,404 15,598,613 8,879,791 979,136 7,900,655
17.01 Property SMC 1 Courtyard Horseheads                        55.7% 2,689,847 1,650,391 1,039,456 107,594 931,862
17.02 Property SMC 1 Home2 Suites Oswego                        61.5% 2,549,099 1,297,825 1,251,274 101,964 1,149,310
17.03 Property SMC 1 Holiday Inn & Suites Rochester Marketplace                        62.2% 3,292,028 2,412,968 879,060 131,681 747,379
17.04 Property SMC 1 Hampton Inn Corning Painted Post                        49.7% 2,335,704 1,481,764 853,939 93,428 760,511
17.05 Property SMC 1 Home2 Suites Rochester Henrietta                        78.3% 2,988,510 1,943,923 1,044,587 119,540 925,047
17.06 Property SMC 1 Holiday Inn Express Olean                        68.5% 2,292,219 1,398,357 893,862 91,689 802,173
17.07 Property SMC 1 Fairfield Inn Watertown                        65.7% 2,460,572 1,599,236 861,336 98,423 762,913
17.08 Property SMC 1 Holiday Inn Express Canandaigua                        61.8% 2,094,518 1,407,496 687,023 83,781 603,242
17.09 Property SMC 1 Candlewood Suites Watertown                        68.9% 2,216,056 1,295,547 920,508 88,642 831,866
17.10 Property SMC 1 Candlewood Suites Sayre                        69.5% 1,559,850 1,111,103 448,747 62,394 386,353
18 Loan UBS AG 2 Maui Portfolio NAP NAP NAP     28,500,000 2.16 63.2% 16.5% 16.5% 15.1% 2.36 2.16 94.7% 12,169,690 7,462,077 4,707,613 398,438 4,309,175
18.01 Property UBS AG 1 Maui Beach Hotel                        94.7% 8,635,705 5,054,969 3,580,736 345,428 3,235,308
18.02 Property UBS AG 1 Maui Nui Golf Course                        NAP 3,533,985 2,407,108 1,126,877 53,010 1,073,867
                                           

 

A-1-23

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Additional Debt Type(s)(13)  Additional Debt
Current Balance ($)		 Additional Debt
Interest Rate %		  Total Debt
Current
Balance ($)		 Total Debt
UW NCF
DSCR (x)		 Total Debt
Current
 LTV (%)		 Total Debt
UW NOI Debt
Yield (%)		 Current
U/W NOI
Debt Yield (%)		 Current U/W
NCF Debt
Yield (%)		 U/W NOI
DSCR (x)(14)		 U/W NCF
DSCR (x)(14)		 U/W
Economic
Occupancy (%)		 U/W
Revenues
($)(15)		  U/W
Expenses ($)		  U/W Net
Operating
Income ($)		 U/W Capital
Items ($)(16)		  U/W Net
Cash Flow ($)
19 Loan SGFC 4 SWVP Portfolio NAP NAP NAP   200,000,000 2.04 59.6% 11.9% 11.9% 10.2% 2.37 2.04 80.3% 67,719,285 43,853,764 23,865,520 3,385,964 20,479,556
19.01 Property SGFC 1 InterContinental                        78.7% 32,072,057 20,123,933 11,948,124 1,603,603 10,344,521
19.02 Property SGFC 1 DoubleTree Sunrise                        87.2% 14,545,812 9,838,315 4,707,496 727,291 3,980,206
19.03 Property SGFC 1 DoubleTree Charlotte                        80.5% 10,331,719 6,558,669 3,773,050 516,586 3,256,464
19.04 Property SGFC 1 DoubleTree RTP                        76.1% 10,769,697 7,332,847 3,436,850 538,485 2,898,365
20 Both CIBC 1 Black Canyon Tower NAP NAP NAP  NAP NAP NAP NAP 11.6% 10.3% 1.99 1.77 90.0% 3,012,973 1,358,055 1,654,918 180,751 1,474,167
21 Both RREF 1 Mount Kemble Mezzanine 3,950,000 10.00000     34,950,000 1.87 74.7% 9.9% 11.1% 10.2% 2.69 2.46 90.0% 5,759,365 2,314,795 3,444,569 290,522 3,154,047
22 Both SMC 1 48 Saint Nicholas Place NAP NAP NAP  NAP NAP NAP NAP 6.4% 6.4% 1.48 1.46 97.0% 1,281,453 388,753 892,700 10,500 882,200
23 Loan UBS AG 2 Indiana Hotel Portfolio NAP NAP NAP  NAP NAP NAP NAP 14.2% 12.2% 1.93 1.66 75.0% 6,732,190 4,773,326 1,958,864 269,288 1,689,576
23.01 Property UBS AG 1 Staybridge Suites - Indianapolis                        75.6% 4,448,018 3,039,175 1,408,843 177,921 1,230,922
23.02 Property UBS AG 1 Hampton Inn - Scottsburg                        73.9% 2,284,172 1,734,151 550,021 91,367 458,654
24 Loan SGFC 3 SoCal Medical Office Portfolio NAP NAP NAP  NAP NAP NAP NAP 9.6% 9.2% 1.51 1.45 95.0% 1,982,217 662,958 1,319,260 53,825 1,265,435
24.01 Property SGFC 1 Pasadena                        95.0% 1,088,022 363,616 724,407 28,898 695,509
24.02 Property SGFC 1 Azusa                        95.0% 562,556 184,248 378,308 14,277 364,031
24.03 Property SGFC 1 Rancho Mirage                        95.0% 331,639 115,093 216,545 10,650 205,895
25 Loan SGFC 3 TZA Multifamily Portfolio #2 NAP NAP NAP  NAP NAP NAP NAP 9.9% 9.3% 1.55 1.45 89.5% 2,343,925 1,026,732 1,317,193 80,836 1,236,357
25.01 Property SGFC 1 Wellston Ridge                        86.6% 901,191 375,902 525,289 28,336 496,953
25.02 Property SGFC 1 Oakdale Villas                        91.3% 754,242 346,380 407,862 24,000 383,862
25.03 Property SGFC 1 Northcrest                        91.7% 688,492 304,449 384,043 28,500 355,543
26 Both CIBC 1 Holiday Inn Express Nashville Antioch NAP NAP NAP  NAP NAP NAP NAP 13.8% 12.4% 2.16 1.94 81.3% 4,493,602 2,752,932 1,740,670 179,744 1,560,926
27 Both RREF 1 Renaissance Center VI NAP NAP NAP     35,000,000 1.42 69.4% 8.9% 8.9% 8.9% 1.43 1.42 97.0% 5,044,483 1,921,039 3,123,444 22,500 3,100,944
28 Loan RREF 3 Wilmington Industrial Portfolio NAP NAP NAP  NAP NAP NAP NAP 11.1% 9.7% 1.85 1.62 95.0% 1,745,317 358,081 1,387,236 169,107 1,218,129
28.01 Property RREF 1 3336 Progress Way                        95.0% 870,363 154,840 715,523 91,987 623,537
28.02 Property RREF 1 3260 Progress Way                        95.0% 442,038 116,914 325,124 38,560 286,564
28.03 Property RREF 1 3188 Progress Way                        95.0% 432,916 86,328 346,588 38,560 308,028
29 Both SMC 1 Marriott SpringHill Suites and Towneplace Suites NAP NAP NAP     22,241,655 1.90 49.4% 12.6% 12.6% 11.3% 2.12 1.90 76.1% 7,260,614 4,451,660 2,808,954 290,425 2,518,529
30 Loan SMC 3 BoaVida MHC Portfolio NAP NAP NAP  NAP NAP NAP NAP 8.5% 8.2% 1.88 1.82 82.1% 1,799,335 777,079 1,022,256 32,941 989,315
30.01 Property SMC 1 Riverlawn MHC                        94.1% 746,015 341,234 404,781 3,328 401,453
30.02 Property SMC 1 Beaver Run MHC                        90.0% 547,557 231,123 316,434 27,489 288,945
30.03 Property SMC 1 Wilson Landing MHC                        65.2% 505,763 204,722 301,041 2,124 298,917
31 Both CIBC 1 Candle-Lite Warehouse NAP NAP NAP  NAP NAP NAP NAP 15.4% 14.4% 2.11 1.98 95.0% 1,858,441 18,584 1,839,857 114,076 1,725,781
32 Both SMC 1 South Bay Distribution Center NAP NAP NAP  NAP NAP NAP NAP 9.2% 8.8% 2.25 2.15 94.6% 1,323,737 354,298 969,439 43,229 926,211
33 Loan Barclays 18 ExchangeRight Net Leased Portfolio #27 NAP NAP NAP     51,050,000 2.18 61.2% 9.8% 9.8% 9.6% 2.22 2.18 97.8% 6,182,248 1,186,195 4,996,052 94,901 4,901,151
33.01 Property Barclays 1 Hy-Vee - Cottage Grove, MN                        95.0% 1,679,395 426,208 1,253,187 58,561 1,194,626
33.02 Property Barclays 1 BioLife Plasma Services - Savannah, GA                        100.0% 655,984 49,521 606,462 0 606,462
33.03 Property Barclays 1 Pick ‘n Save - Muskego, WI                        95.0% 556,531 80,460 476,070 39,184 436,886
33.04 Property Barclays 1 Walgreens - Lubbock, TX                        100.0% 405,799 89,184 316,615 0 316,615
33.05 Property Barclays 1 Walgreens - Houma, LA                        100.0% 347,253 34,798 312,455 0 312,455
33.06 Property Barclays 1 Walgreens - Greendale, WI                        100.0% 338,144 54,907 283,237 2,086 281,151
33.07 Property Barclays 1 Walgreens - Edmond, OK                        100.0% 333,150 59,777 273,372 0 273,372
33.08 Property Barclays 1 Tractor Supply - Duncansville, PA                        95.0% 247,973 39,183 208,791 10,625 198,166
33.09 Property Barclays 1 Walgreens - Dayton, OH                        95.0% 407,106 164,448 242,658 12,378 230,280
33.10 Property Barclays 1 Walgreens - Augusta, GA                        95.0% 277,236 26,281 250,955 10,195 240,761
33.11 Property Barclays 1 Advance Auto Parts - Houston, TX                        100.0% 137,739 22,384 115,354 1,037 114,317
33.12 Property Barclays 1 O’Reilly - South Houston, TX                        100.0% 132,940 24,249 108,692 1,050 107,642
33.13 Property Barclays 1 O’Reilly - Knoxville, TN                        100.0% 113,121 11,667 101,454 1,069 100,385
33.14 Property Barclays 1 Dollar General - South Point, OH                        100.0% 117,651 21,903 95,748 0 95,748
33.15 Property Barclays 1 Dollar General - Slidell, LA                        100.0% 110,485 17,908 92,577 0 92,577
33.16 Property Barclays 1 Dollar General  - Houma, LA                        100.0% 99,022 10,951 88,071 0 88,071
33.17 Property Barclays 1 Dollar Tree - Kaukauna, WI                        95.0% 110,971 20,441 90,530 8,717 81,813
33.18 Property Barclays 1 Dollar General - Mansfield, OH                        100.0% 111,748 31,924 79,824 0 79,824
34 Both Natixis 1 10000 Santa Monica Boulevard A-B Note 130,000,000 4.15000   350,000,000 1.47 63.3% 6.2% 9.9% 9.8% 2.35 2.34 86.9% 41,869,092 20,152,705 21,716,388 56,200 21,660,188
35 Both RREF 1 Town Square NAP NAP NAP     34,000,000 1.51 70.4% 7.7% 7.7% 7.7% 1.51 1.51 100.0% 2,619,671 0 2,619,671 0 2,619,671
36 Both UBS AG 1 Ambler Yards NAP NAP NAP     23,300,000 1.49 73.4% 10.2% 10.2% 9.3% 1.63 1.49 88.7% 3,651,674 1,278,050 2,373,624 204,065 2,169,559
37 Both Barclays 1 Ridgeview Plaza NAP NAP NAP  NAP NAP NAP NAP 10.5% 9.4% 1.80 1.61 91.3% 1,162,837 156,719 1,006,119 105,730 900,389
38 Both SGFC 1 Arapahoe Industrial Park NAP NAP NAP  NAP NAP NAP NAP 12.9% 11.5% 1.86 1.66 86.5% 2,533,285 1,311,883 1,221,403 129,958 1,091,445
39 Loan UBS AG 11 CIRE Equity Retail & Industrial Portfolio NAP NAP NAP   128,600,000 2.28 64.9% 10.2% 10.2% 9.6% 2.43 2.28 88.8% 17,894,164 4,772,257 13,121,906 818,608 12,303,298
39.01 Property UBS AG 1 Wood Village Town Center                        93.3% 2,664,878 653,930 2,010,947 91,683 1,919,264
39.02 Property UBS AG 1 Pecan Promenade                        87.3% 2,958,396 929,031 2,029,365 118,766 1,910,599
39.03 Property UBS AG 1 Valley Plaza                        94.6% 2,472,407 547,460 1,924,947 90,265 1,834,682
39.04 Property UBS AG 1 Pear Tree                        85.6% 2,383,917 686,766 1,697,150 141,015 1,556,135
39.05 Property UBS AG 1 Glendale Market Square                        88.2% 2,454,358 648,331 1,806,027 146,893 1,659,134
39.06 Property UBS AG 1 Central Park Shopping Center                        95.0% 2,412,264 788,827 1,623,437 98,458 1,524,979
39.07 Property UBS AG 1 Val Vista Towne Center                        71.7% 1,490,329 371,215 1,119,114 60,888 1,058,226
39.08 Property UBS AG 1 2641 Hall Ave - Riverside, CA                        95.0% 253,841 32,264 221,577 17,491 204,086
39.09 Property UBS AG 1 606 W Troy - Indianapolis, IN                        95.0% 345,412 41,185 304,227 11,430 292,797
39.10 Property UBS AG 1 Homeland - Bartow, FL                        95.0% 274,362 55,215 219,147 33,719 185,428
39.11 Property UBS AG 1 2621 Hall Ave - Riverside, CA                        95.0% 184,000 18,032 165,968 8,000 157,968
40 Both SMC 1 Extra Space Moreno Valley NAP NAP NAP  NAP NAP NAP NAP 10.3% 10.3% 2.52 2.50 84.4% 1,315,573 384,275 931,298 8,550 922,748
41 Loan SGFC 2 Pacific Grove Portfolio NAP NAP NAP  NAP NAP NAP NAP 13.6% 12.0% 1.91 1.69 78.7% 2,668,503 1,502,048 1,166,455 133,425 1,033,030
41.01 Property SGFC 1 Sea Breeze Inn & Cottages                        76.1% 1,621,348 929,437 691,911 81,067 610,843
41.02 Property SGFC 1 Bide-A-Wee Inn & Cottages                        82.9% 1,047,155 572,611 474,545 52,358 422,187
42 Both Barclays 1 Los Robles Medical Office NAP NAP NAP  NAP NAP NAP NAP 9.8% 8.9% 2.00 1.81 75.0% 1,334,495 498,106 836,389 81,565 754,824
43 Both Barclays 1 Hampton Inn - Covington, GA NAP NAP NAP  NAP NAP NAP NAP 16.7% 14.9% 2.91 2.60 81.4% 3,795,646 2,379,132 1,416,514 151,826 1,264,688
44 Both UBS AG 1 At Home Store - Palm Beach Gardens NAP NAP NAP  NAP NAP NAP NAP 10.5% 9.5% 1.53 1.38 95.0% 1,376,800 489,263 887,537 85,639 801,898
45 Both SGFC 1 Hampton Inn El Reno NAP NAP NAP  NAP NAP NAP NAP 17.1% 15.7% 2.17 2.00 87.6% 2,707,640 1,361,053 1,346,587 108,306 1,238,282
46 Both SGFC 1 Holiday Inn Express & Suites El Reno NAP NAP NAP  NAP NAP NAP NAP 17.8% 16.3% 2.26 2.08 86.2% 2,812,661 1,428,861 1,383,800 112,506 1,271,293
47 Both SGFC 1 Novanta Building NAP NAP NAP  NAP NAP NAP NAP 11.1% 10.2% 1.82 1.68 95.0% 887,616 53,961 833,655 64,967 768,688
48 Both CIBC 1 CVS Staten Island NAP NAP NAP  NAP NAP NAP NAP 8.3% 8.3% 1.34 1.33 97.5% 717,772 124,440 593,332 1,290 592,042
49 Both Barclays 1 Home2 - Hasbrouck NAP NAP NAP  NAP NAP NAP NAP 38.5% 35.1% 10.26 9.36 84.8% 5,925,966 3,232,268 2,693,697 237,039 2,456,659
50 Loan UBS AG 2 Fairway Plaza & Markets at Maizeland NAP NAP NAP  NAP NAP NAP NAP 10.3% 9.4% 1.48 1.34 88.8% 970,129 329,814 640,315 60,427 579,888
50.01 Property UBS AG 1 Markets at Maizeland                        91.6% 551,301 166,461 384,839 36,755 348,084
50.02 Property UBS AG 1 Fairway Plaza                        85.4% 418,828 163,352 255,476 23,672 231,804
51 Loan CIBC 6 Schnader Enterprises Portfolio NAP NAP NAP  NAP NAP NAP NAP 10.9% 10.4% 2.37 2.27 93.0% 1,100,729 448,360 652,370 28,750 623,620
51.01 Property CIBC 1 Emelia Woods Apartments                        93.0% 249,846 93,173 156,673 5,500 151,173
51.02 Property CIBC 1 Laredo Apartments                        93.0% 313,755 131,323 182,432 7,750 174,682
                                           

 

A-1-24

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Additional Debt Type(s)(13)  Additional Debt
Current Balance ($)		 Additional Debt
Interest Rate %		  Total Debt
Current
Balance ($)		 Total Debt
UW NCF
DSCR (x)		 Total Debt
Current
 LTV (%)		 Total Debt
UW NOI Debt
Yield (%)		 Current
U/W NOI
Debt Yield (%)		 Current U/W
NCF Debt
Yield (%)		 U/W NOI
DSCR (x)(14)		 U/W NCF
DSCR (x)(14)		 U/W
Economic
Occupancy (%)		 U/W
Revenues
($)(15)		  U/W
Expenses ($)		  U/W Net
Operating
Income ($)		 U/W Capital
Items ($)(16)		  U/W Net
Cash Flow ($)
51.03 Property CIBC 1 Harford Road Apartments (6507-6513)                        93.0% 200,291 88,461 111,831 6,000 105,831
51.04 Property CIBC 1 Norwood/Ferndale Apartments                        93.0% 136,584 47,889 88,695 3,500 85,195
51.05 Property CIBC 1 Belvedere Studios                        93.0% 121,399 51,648 69,751 4,500 65,251
51.06 Property CIBC 1 Hamilton Townhouses                        93.0% 78,853 35,866 42,987 1,500 41,487
52 Both UBS AG 1 Greenwich Inn - San Francisco NAP NAP NAP  NAP NAP NAP NAP 12.7% 11.7% 1.87 1.73 75.9% 1,414,613 655,344 759,269 56,585 702,684
53 Both RREF 1 Hampton Inn Peachtree City NAP NAP NAP  NAP NAP NAP NAP 12.8% 11.5% 1.87 1.68 75.1% 1,874,034 1,120,102 753,932 74,961 678,971
54 Both Barclays 1 Gray Oaks Corporate Center NAP NAP NAP  NAP NAP NAP NAP 11.3% 10.4% 2.81 2.60 95.0% 853,080 209,678 643,401 47,946 595,455
55 Both UBS AG 1 Summerville Plaza NAP NAP NAP  NAP NAP NAP NAP 10.4% 9.7% 1.70 1.58 95.0% 776,570 202,742 573,828 37,666 536,162
56 Loan UBS AG 3 Krea Portfolio NAP NAP NAP  NAP NAP NAP NAP 14.2% 13.1% 1.84 1.69 77.0% 990,228 239,820 750,409 60,018 690,390
56.01 Property UBS AG 1 Newberry Plaza                        69.2% 421,613 82,905 338,709 30,095 308,614
56.02 Property UBS AG 1 Shops at Dillon                        92.1% 425,368 113,870 311,499 18,391 293,108
56.03 Property UBS AG 1 Shops at Hartsville                        66.9% 143,247 43,045 100,201 11,533 88,669
57 Both SMC 1 9th & Maple Fee NAP NAP NAP  NAP NAP NAP NAP 10.9% 10.9% 2.63 2.63 100.0% 575,406 685 574,721 0 574,721
58 Both CIBC 1 32-34 Broad Street NAP NAP NAP  NAP NAP NAP NAP 11.4% 10.7% 1.87 1.76 95.0% 769,383 199,793 569,589 33,176 536,413
59 Both CIBC 1 Suburban Extended Stay - Kennesaw, GA NAP NAP NAP  NAP NAP NAP NAP 16.1% 14.6% 2.17 1.97 80.8% 1,902,706 1,101,654 801,053 76,108 724,944
60 Both SMC 1 Lake Howell Plaza NAP NAP NAP  NAP NAP NAP NAP 14.2% 12.7% 3.54 3.16 90.5% 859,543 277,112 582,431 62,736 519,696
61 Both RREF 1 Walmart Supercenter Fulton NAP NAP NAP  NAP NAP NAP NAP 10.7% 9.5% 1.75 1.56 97.0% 450,157 22,255 427,902 45,969 381,933
62 Both RREF 1 Quality Inn & Suites Bremerton NAP NAP NAP  NAP NAP NAP NAP 20.1% 18.0% 2.77 2.49 72.0% 2,056,098 1,264,072 792,026 82,244 709,782
63 Loan SMC 3 Jackson Retail Portfolio NAP NAP NAP  NAP NAP NAP NAP 11.5% 10.7% 1.61 1.50 95.0% 587,546 139,570 447,976 31,516 416,460
63.01 Property SMC 1 Northpark Station                        95.0% 219,450 55,648 163,802 10,516 153,286
63.02 Property SMC 1 Highway 18 Plaza                        95.0% 197,096 41,986 155,110 8,400 146,710
63.03 Property SMC 1 Lakeover Shopping Center                        95.0% 171,000 41,936 129,064 12,600 116,464
64 Both Barclays 1 Sherwood MHC NAP NAP NAP  NAP NAP NAP NAP 10.4% 10.2% 1.65 1.60 83.6% 623,219 226,697 396,522 10,350 386,172
65 Both CIBC 1 Courtyard Self-Storage NAP NAP NAP  NAP NAP NAP NAP 10.5% 9.9% 1.68 1.59 87.5% 499,481 111,498 387,983 21,855 366,128
66 Both CIBC 1 588 East San Lorenzo Road NAP NAP NAP  NAP NAP NAP NAP 11.0% 10.9% 1.76 1.74 95.0% 380,000 11,400 368,600 3,000 365,600
67 Both UBS AG 1 Baymont Inn & Suites - Mackinaw City NAP NAP NAP  NAP NAP NAP NAP 16.5% 14.7% 2.36 2.10 85.9% 1,495,945 959,529 536,416 59,838 476,578
68 Both SMC 1 205-207 East Washington Street NAP NAP NAP  NAP NAP NAP NAP 10.3% 9.5% 1.64 1.51 95.0% 391,260 92,756 298,504 24,002 274,502
69 Both UBS AG 1 Brunswick West Shopping Center NAP NAP NAP  NAP NAP NAP NAP 11.5% 10.3% 1.76 1.58 74.2% 462,426 146,787 315,639 33,366 282,273
70 Both RREF 1 Walgreens – Conyers GA NAP NAP NAP  NAP NAP NAP NAP 14.2% 13.9% 2.36 2.31 97.0% 318,507 6,370 312,137 7,280 304,857
71 Both CIBC 1 Villas at Atlantic Beach NAP NAP NAP  NAP NAP NAP NAP 9.7% 9.3% 1.53 1.47 92.8% 286,858 78,358 208,500 7,700 200,800
72 Both RREF 1 Sterling Hill Apartments NAP NAP NAP  NAP NAP NAP NAP 9.8% 9.3% 1.58 1.51 88.9% 339,276 144,565 194,711 9,500 185,211
73 Both RREF 1 Walgreens – Palatka FL NAP NAP NAP  NAP NAP NAP NAP 9.7% 8.7% 1.51 1.36 97.0% 165,195 3,304 161,891 15,991 145,900

 

A-1-25

 

 

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

 

          HISTORICAL FINANCIALS(17)          
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name  Most Recent Revenues ($)  Most Recent
Expenses ($)		  Most
Recent
NOI ($)		 As of  2018
Revenues ($)		  2018
Expenses ($)		  2018
NOI ($)		  2017
Revenues ($)		  2017
Expenses ($)		  2017
NOI ($)		  2016
Revenues ($)		  2016
Expenses ($)		  2016
NOI ($)		 Title
Type(18)		 Ground
Lease Expiration		 Ground Lease
Extension Terms		 Ground Lease
Annual
Payment		 PML %
1 Both Barclays 1 Moffett Towers II - Buildings 3 & 4 NAV NAV NAV NAV                   Fee       3%
2 Both Barclays 1 188 Spear Street 15,152,563 4,543,255 10,609,308 TTM 03/31/2019 14,949,275 4,375,215 10,574,060 13,859,480 4,260,793 9,598,688 12,949,712 3,985,448 8,964,264 Fee       16%
3 Loan Natixis 4 Vanguard Portfolio NAV NAV NAV NAV                   Fee        
3.01 Property Natixis 1 425 Old Morehall Road NAV NAV NAV NAV                   Fee        
3.02 Property Natixis 1 1001 Cedar Hollow Road NAV NAV NAV NAV                   Fee        
3.03 Property Natixis 1 50 Morehall Road NAV NAV NAV NAV                   Fee        
3.04 Property Natixis 1 60 Morehall Road NAV NAV NAV NAV                   Fee        
4 Loan SGFC 23 ExchangeRight Net Leased Portfolio 28 NAV NAV NAV NAV                   Fee        
4.01 Property SGFC 1 Pick n Save - Oconomowoc, WI NAV NAV NAV NAV                   Fee        
4.02 Property SGFC 1 Pick n Save - Wales, WI NAV NAV NAV NAV                   Fee        
4.03 Property SGFC 1 Hobby Lobby - Hendersonville, TN NAV NAV NAV NAV                   Fee        
4.04 Property SGFC 1 Hobby Lobby - Appleton, WI NAV NAV NAV NAV                   Fee        
4.05 Property SGFC 1 Walgreens - Newport News, VA NAV NAV NAV NAV                   Fee        
4.06 Property SGFC 1 Walgreens - Aurora, IL NAV NAV NAV NAV                   Fee        
4.07 Property SGFC 1 Walgreens - Hammond, IN NAV NAV NAV NAV                   Fee        
4.08 Property SGFC 1 Walgreens - North Aurora, IL NAV NAV NAV NAV                   Fee        
4.09 Property SGFC 1 Walgreens - Fort Worth, TX NAV NAV NAV NAV                   Fee        
4.10 Property SGFC 1 Tractor Supply - Lake Charles, LA NAV NAV NAV NAV                   Fee        
4.11 Property SGFC 1 Fresenius Medical Care - West Columbia, SC NAV NAV NAV NAV                   Fee        
4.12 Property SGFC 1 Walgreens - Flint, MI NAV NAV NAV NAV                   Fee        
4.13 Property SGFC 1 Tractor Supply - Springtown, TX NAV NAV NAV NAV                   Fee        
4.14 Property SGFC 1 Walgreens - Orland Park, IL NAV NAV NAV NAV                   Fee        
4.15 Property SGFC 1 Walgreens - Peoria, IL NAV NAV NAV NAV                   Fee        
4.16 Property SGFC 1 Dollar General - Houston, TX NAV NAV NAV NAV                   Fee        
4.17 Property SGFC 1 Dollar General - Soddy Daisy, TN NAV NAV NAV NAV                   Fee        
4.18 Property SGFC 1 O’Reilly Auto Parts - Lexington, SC NAV NAV NAV NAV                   Fee        
4.19 Property SGFC 1 Dollar General - Mishawaka, IN NAV NAV NAV NAV                   Fee        
4.20 Property SGFC 1 Dollar General - Lambertville, MI NAV NAV NAV NAV                   Fee        
4.21 Property SGFC 1 Dollar Tree - Beech Island, SC NAV NAV NAV NAV                   Fee        
4.22 Property SGFC 1 Dollar General - Youngsville, LA NAV NAV NAV NAV                   Fee        
4.23 Property SGFC 1 Dollar General - Battle Creek, MI NAV NAV NAV NAV                   Fee        
5 Loan Barclays 32 Inland Life Storage Portfolio 21,860,443 7,008,221 14,852,222 TTM 05/31/2019 21,574,377 6,879,947 14,694,430 21,626,532 6,998,459 14,628,073 21,420,806 6,716,224 14,704,582 Fee        
5.01 Property Barclays 1 Life Storage - 586 1,371,838 280,662 1,091,176 TTM 05/31/2019 1,317,528 277,861 1,039,667 1,282,191 274,667 1,007,524 592,307 150,425 441,882 Fee        
5.02 Property Barclays 1 Life Storage - 145 1,206,363 364,414 841,949 TTM 05/31/2019 1,214,442 360,522 853,920 1,244,299 363,404 880,895 1,267,566 339,084 928,482 Fee        
5.03 Property Barclays 1 Life Storage - 364 1,132,189 246,846 885,343 TTM 05/31/2019 1,113,268 256,114 857,154 1,098,364 244,883 853,481 1,075,753 233,263 842,490 Fee        
5.04 Property Barclays 1 Life Storage - 365 1,056,886 212,266 844,620 TTM 05/31/2019 1,036,865 214,069 822,796 995,871 219,283 776,588 1,027,769 213,303 814,466 Fee        
5.05 Property Barclays 1 Life Storage - 212 973,042 205,454 767,588 TTM 05/31/2019 963,216 198,184 765,032 1,008,733 208,326 800,407 1,064,892 218,134 846,758 Fee        
5.06 Property Barclays 1 Life Storage - 386 1,056,555 392,987 663,568 TTM 05/31/2019 1,054,597 379,656 674,941 1,018,767 358,871 659,896 1,000,169 349,404 650,765 Fee        
5.07 Property Barclays 1 Life Storage - 256 896,476 254,477 641,999 TTM 05/31/2019 890,575 248,777 641,798 852,468 240,624 611,844 867,763 246,760 621,003 Fee        
5.08 Property Barclays 1 Life Storage - 206 902,153 319,962 582,191 TTM 05/31/2019 907,393 305,274 602,119 971,159 309,731 661,428 1,015,738 309,191 706,547 Fee        
5.09 Property Barclays 1 Life Storage - 324 885,487 243,690 641,797 TTM 05/31/2019 873,141 245,857 627,284 904,412 266,449 637,963 861,409 221,221 640,188 Fee        
5.10 Property Barclays 1 Life Storage - 236 866,329 291,659 574,670 TTM 05/31/2019 850,410 280,574 569,836 887,221 286,128 601,093 844,160 268,270 575,890 Fee        
5.11 Property Barclays 1 Life Storage - 184 759,633 219,389 540,244 TTM 05/31/2019 752,718 216,324 536,394 742,923 212,143 530,780 767,346 210,397 556,949 Fee        
5.12 Property Barclays 1 Life Storage - 500 787,337 311,311 476,026 TTM 05/31/2019 782,684 300,256 482,428 823,454 337,932 485,522 897,351 342,501 554,850 Fee        
5.13 Property Barclays 1 Life Storage - 288 722,836 235,957 486,879 TTM 05/31/2019 717,936 239,444 478,492 750,439 243,328 507,111 785,140 237,525 547,615 Fee        
5.14 Property Barclays 1 Life Storage - 299 693,963 193,664 500,299 TTM 05/31/2019 670,518 186,039 484,479 665,516 190,513 475,003 720,902 225,372 495,530 Fee        
5.15 Property Barclays 1 Life Storage - 209 684,576 186,661 497,915 TTM 05/31/2019 679,253 184,256 494,997 695,171 185,392 509,779 781,624 203,139 578,485 Fee        
5.16 Property Barclays 1 Life Storage - 035 685,459 271,679 413,780 TTM 05/31/2019 694,028 273,269 420,759 687,878 268,905 418,973 710,941 279,606 431,335 Fee        
5.17 Property Barclays 1 Life Storage - 074 646,409 209,862 436,547 TTM 05/31/2019 624,877 208,888 415,989 599,593 206,139 393,454 580,013 193,098 386,915 Fee        
5.18 Property Barclays 1 Life Storage - 252 614,654 230,886 383,768 TTM 05/31/2019 634,148 249,660 384,488 630,855 246,675 384,180 625,116 235,988 389,128 Fee        
5.19 Property Barclays 1 Life Storage - 033 593,198 240,137 353,061 TTM 05/31/2019 577,501 228,717 348,784 576,342 227,031 349,311 619,193 224,018 395,175 Fee        
5.20 Property Barclays 1 Life Storage - 205 520,767 195,046 325,721 TTM 05/31/2019 504,062 187,825 316,237 489,743 186,975 302,768 486,355 184,363 301,992 Fee        
5.21 Property Barclays 1 Life Storage - 300 568,362 169,486 398,876 TTM 05/31/2019 563,623 163,530 400,093 568,525 185,243 383,282 615,984 182,932 433,052 Fee        
5.22 Property Barclays 1 Life Storage - 026 539,582 207,656 331,926 TTM 05/31/2019 521,480 209,614 311,866 504,535 191,947 312,588 487,969 184,503 303,466 Fee        
5.23 Property Barclays 1 Life Storage - 361 506,435 191,813 314,622 TTM 05/31/2019 486,820 183,340 303,480 479,039 188,535 290,504 473,681 181,319 292,362 Fee        
5.24 Property Barclays 1 Life Storage - 165 441,216 157,665 283,551 TTM 05/31/2019 439,626 157,093 282,533 403,839 165,632 238,207 396,292 148,735 247,557 Fee        
5.25 Property Barclays 1 Life Storage - 208 391,623 128,538 263,085 TTM 05/31/2019 402,560 110,964 291,596 426,983 141,398 285,585 461,783 152,896 308,887 Fee        
5.26 Property Barclays 1 Life Storage - 211 441,950 167,615 274,335 TTM 05/31/2019 427,891 162,489 265,402 435,315 172,012 263,303 438,979 168,096 270,883 Fee        
5.27 Property Barclays 1 Life Storage - 021 441,743 199,033 242,710 TTM 05/31/2019 425,679 187,860 237,819 414,209 193,887 220,322 442,301 175,770 266,531 Fee        
5.28 Property Barclays 1 Life Storage - 298 355,058 128,332 226,726 TTM 05/31/2019 348,863 127,208 221,655 369,175 131,414 237,761 394,805 125,828 268,977 Fee        
5.29 Property Barclays 1 Life Storage - 297 294,168 121,887 172,281 TTM 05/31/2019 293,946 115,124 178,822 310,234 118,905 191,329 330,275 121,270 209,005 Fee        
5.30 Property Barclays 1 Life Storage - 153 282,401 140,949 141,452 TTM 05/31/2019 276,078 138,872 137,206 266,683 133,932 132,751 263,192 131,520 131,672 Fee        
5.31 Property Barclays 1 Life Storage - 075 292,944 155,103 137,841 TTM 05/31/2019 284,365 150,407 133,958 278,651 148,057 130,594 286,372 132,504 153,868 Fee        
5.32 Property Barclays 1 Life Storage - 152 248,817 133,135 115,682 TTM 05/31/2019 244,294 131,880 112,414 243,955 150,098 93,857 237,675 125,789 111,886 Fee        
6 Both RREF 1 Emerald Pointe Apartments 4,434,837 1,861,356 2,573,481 TTM 06/30/2019 4,484,630 1,910,926 2,573,704 4,501,506 1,903,560 2,597,945 4,448,349 1,782,832 2,665,518 Fee        
7 Both UBS AG 1 Hilton Garden Inn - San Diego Mission Valley Stadium 10,569,723 6,972,911 3,596,812 TTM 05/31/2019 10,322,729 6,910,436 3,412,293 9,080,434 6,565,794 2,514,640 5,595,534 5,101,281 494,253 Leasehold 08/07/2096 None $668,142 10%
8 Both Natixis 1 2 North 6th Place NAV NAV NAV NAV 17,425,007 5,768,478 11,656,528             Fee        
9 Both SMC 1 Tower Plaza 2,367,384 729,579 1,637,805 TTM 05/31/2019 2,199,389 719,772 1,479,617       1,782,957 724,772 1,058,185 Fee       15%
10 Loan UBS AG 186 ILPT Hawaii Portfolio 76,428,806 18,588,609 57,840,197 TTM 10/31/2018       73,911,499 17,034,145 56,877,354 71,594,513 16,049,950 55,544,563 Fee        
10.001 Property UBS AG 1 2810 Pukoloa Street                           Fee        
10.002 Property UBS AG 1 1360 Pali Highway                           Fee        
10.003 Property UBS AG 1 1001 Ahua Street                           Fee        
10.004 Property UBS AG 1 848 Ala Lilikoi Street A                           Fee        
10.005 Property UBS AG 1 2850 Paa Street                           Fee        
10.006 Property UBS AG 1 949 Mapunapuna Street                           Fee        
10.007 Property UBS AG 1 2828 Paa Street                           Fee        
10.008 Property UBS AG 1 80 Sand Island Access Road                           Fee        
10.009 Property UBS AG 1 1030 Mapunapuna Street                           Fee        
10.010 Property UBS AG 1 150 Puuhale Road                           Fee        
10.011 Property UBS AG 1 2344 Pahounui Drive                           Fee        
10.012 Property UBS AG 1 120 Sand Island Access Road                           Fee        
10.013 Property UBS AG 1 1122 Mapunapuna Street                           Fee        
10.014 Property UBS AG 1 2915 Kaihikapu Street                           Fee        
10.015 Property UBS AG 1 819 Ahua Street                           Fee        
10.016 Property UBS AG 1 2144 Auiki Street                           Fee        
10.017 Property UBS AG 1 1027 Kikowaena Place                           Fee        
10.018 Property UBS AG 1 1931 Kahai Street                           Fee        
10.019 Property UBS AG 1 148 Mokauea Street                           Fee        
10.020 Property UBS AG 1 2886 Paa Street                           Fee        
10.021 Property UBS AG 1 2838 Kilihau Street                           Fee        
10.022 Property UBS AG 1 803 Ahua Street                           Fee        
10.023 Property UBS AG 1 220 Puuhale Road                           Fee        
10.024 Property UBS AG 1 930 Mapunapuna Street                           Fee        

 

A-1-26

 

 

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

 

          HISTORICAL FINANCIALS(17)          
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name  Most Recent Revenues ($)  Most Recent
Expenses ($)		  Most
Recent
NOI ($)		 As of  2018
Revenues ($)		  2018
Expenses ($)		  2018
NOI ($)		  2017
Revenues ($)		  2017
Expenses ($)		  2017
NOI ($)		  2016
Revenues ($)		  2016
Expenses ($)		  2016
NOI ($)		 Title
Type(18)		 Ground
Lease Expiration		 Ground Lease
Extension Terms		 Ground Lease
Annual
Payment		 PML %
10.025 Property UBS AG 1 2103 Kaliawa Street                           Fee        
10.026 Property UBS AG 1 2969 Mapunapuna Place                           Fee        
10.027 Property UBS AG 1 158 Sand Island Access Road                           Fee        
10.028 Property UBS AG 1 1926 Auiki Street                           Fee        
10.029 Property UBS AG 1 113 Puuhale Road                           Fee        
10.030 Property UBS AG 1 2250 Pahounui Drive                           Fee        
10.031 Property UBS AG 1 733 Mapunapuna Street                           Fee        
10.032 Property UBS AG 1 761 Ahua Street                           Fee        
10.033 Property UBS AG 1 918 Ahua Street                           Fee        
10.034 Property UBS AG 1 180 Sand Island Access Road                           Fee        
10.035 Property UBS AG 1 2829 Awaawaloa Street                           Fee        
10.036 Property UBS AG 1 120 Mokauea Street                           Fee        
10.037 Property UBS AG 1 2861 Mokumoa Street                           Fee        
10.038 Property UBS AG 1 2826 Kaihikapu Street                           Fee        
10.039 Property UBS AG 1 179 Sand Island Access Road                           Fee        
10.040 Property UBS AG 1 855 Mapunapuna Street                           Fee        
10.041 Property UBS AG 1 2308 Pahounui Drive                           Fee        
10.042 Property UBS AG 1 619 Mapunapuna Street                           Fee        
10.043 Property UBS AG 1 2846-A Awaawaloa Street                           Fee        
10.044 Property UBS AG 1 238 Sand Island Access Road                           Fee        
10.045 Property UBS AG 1 704 Mapunapuna Street                           Fee        
10.046 Property UBS AG 1 120B Mokauea Street                           Fee        
10.047 Property UBS AG 1 1150 Kikowaena Street                           Fee        
10.048 Property UBS AG 1 2127 Auiki Street                           Fee        
10.049 Property UBS AG 1 2810 Paa Street                           Fee        
10.050 Property UBS AG 1 2841 Pukoloa Street                           Fee        
10.051 Property UBS AG 1 1000 Mapunapuna Street                           Fee        
10.052 Property UBS AG 1 2829 Pukoloa Street                           Fee        
10.053 Property UBS AG 1 889 Ahua Street                           Fee        
10.054 Property UBS AG 1 2819 Pukoloa Street                           Fee        
10.055 Property UBS AG 1 1038 Kikowaena Place                           Fee        
10.056 Property UBS AG 1 2965 Mokumoa Street                           Fee        
10.057 Property UBS AG 1 850 Ahua Street                           Fee        
10.058 Property UBS AG 1 1330 Pali Highway                           Fee        
10.059 Property UBS AG 1 2855 Pukoloa Street                           Fee        
10.060 Property UBS AG 1 2865 Pukoloa Street                           Fee        
10.061 Property UBS AG 1 789 Mapunapuna Street                           Fee        
10.062 Property UBS AG 1 2960 Mokumoa Street                           Fee        
10.063 Property UBS AG 1 231B Sand Island Access Road                           Fee        
10.064 Property UBS AG 1 2020 Auiki Street                           Fee        
10.065 Property UBS AG 1 2857 Awaawaloa Street                           Fee        
10.066 Property UBS AG 1 1050 Kikowaena Place                           Fee        
10.067 Property UBS AG 1 2850 Mokumoa Street                           Fee        
10.068 Property UBS AG 1 2840 Mokumoa Street                           Fee        
10.069 Property UBS AG 1 2830 Mokumoa Street                           Fee        
10.070 Property UBS AG 1 960 Mapunapuna Street                           Fee        
10.071 Property UBS AG 1 125B Puuhale Road                           Fee        
10.072 Property UBS AG 1 2809 Kaihikapu Street                           Fee        
10.073 Property UBS AG 1 212 Mohonua Place                           Fee        
10.074 Property UBS AG 1 692 Mapunapuna Street                           Fee        
10.075 Property UBS AG 1 1024 Kikowaena Place                           Fee        
10.076 Property UBS AG 1 669 Ahua Street                           Fee        
10.077 Property UBS AG 1 215 Puuhale Road                           Fee        
10.078 Property UBS AG 1 142 Mokauea Street                           Fee        
10.079 Property UBS AG 1 2847 Awaawaloa Street                           Fee        
10.080 Property UBS AG 1 2816 Awaawaloa Street                           Fee        
10.081 Property UBS AG 1 2928 Kaihikapu Street - B                           Fee        
10.082 Property UBS AG 1 2864 Mokumoa Street                           Fee        
10.083 Property UBS AG 1 770 Mapunapuna Street                           Fee        
10.084 Property UBS AG 1 151 Puuhale Road                           Fee        
10.085 Property UBS AG 1 207 Puuhale Road                           Fee        
10.086 Property UBS AG 1 2970 Mokumoa Street                           Fee        
10.087 Property UBS AG 1 2868 Kaihikapu Street                           Fee        
10.088 Property UBS AG 1 2908 Kaihikapu Street                           Fee        
10.089 Property UBS AG 1 2814 Kilihau Street                           Fee        
10.090 Property UBS AG 1 759 Puuloa Road                           Fee        
10.091 Property UBS AG 1 659 Puuloa Road                           Fee        
10.092 Property UBS AG 1 667 Puuloa Road                           Fee        
10.093 Property UBS AG 1 679 Puuloa Road                           Fee        
10.094 Property UBS AG 1 689 Puuloa Road                           Fee        
10.095 Property UBS AG 1 950 Mapunapuna Street                           Fee        
10.096 Property UBS AG 1 822 Mapunapuna Street                           Fee        
10.097 Property UBS AG 1 842 Mapunapuna Street                           Fee        
10.098 Property UBS AG 1 214 Sand Island Access Road                           Fee        
10.099 Property UBS AG 1 709 Ahua Street                           Fee        
10.100 Property UBS AG 1 766 Mapunapuna Street                           Fee        
10.101 Property UBS AG 1 830 Mapunapuna Street                           Fee        
10.102 Property UBS AG 1 2855 Kaihikapu Street                           Fee        
10.103 Property UBS AG 1 865 Ahua Street                           Fee        
10.104 Property UBS AG 1 852 Mapunapuna Street                           Fee        
10.105 Property UBS AG 1 2906 Kaihikapu Street                           Fee        
10.106 Property UBS AG 1 2879 Paa Street                           Fee        
10.107 Property UBS AG 1 702 Ahua Street                           Fee        
10.108 Property UBS AG 1 2864 Awaawaloa Street                           Fee        
10.109 Property UBS AG 1 2819 Mokumoa Street - A                           Fee        
10.110 Property UBS AG 1 2869 Mokumoa Street                           Fee        
10.111 Property UBS AG 1 2819 Mokumoa Street - B                           Fee        
10.112 Property UBS AG 1 228 Mohonua Place                           Fee        
10.113 Property UBS AG 1 2264 Pahounui Drive                           Fee        
10.114 Property UBS AG 1 808 Ahua Street                           Fee        
10.115 Property UBS AG 1 2827 Kaihikapu Street                           Fee        
10.116 Property UBS AG 1 697 Ahua Street                           Fee        
10.117 Property UBS AG 1 2849 Kaihikapu Street                           Fee        

 

A-1-27

 

 

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

 

          HISTORICAL FINANCIALS(17)          
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name  Most Recent Revenues ($)  Most Recent
Expenses ($)		  Most
Recent
NOI ($)		 As of  2018
Revenues ($)		  2018
Expenses ($)		  2018
NOI ($)		  2017
Revenues ($)		  2017
Expenses ($)		  2017
NOI ($)		  2016
Revenues ($)		  2016
Expenses ($)		  2016
NOI ($)		 Title
Type(18)		 Ground
Lease Expiration		 Ground Lease
Extension Terms		 Ground Lease
Annual
Payment		 PML %
10.118 Property UBS AG 1 2831 Awaawaloa Street                           Fee        
10.119 Property UBS AG 1 2858 Kaihikapu Street                           Fee        
10.120 Property UBS AG 1 2276 Pahounui Drive                           Fee        
10.121 Property UBS AG 1 2806 Kaihikapu Street                           Fee        
10.122 Property UBS AG 1 1052 Ahua Street                           Fee        
10.123 Property UBS AG 1 2889 Mokumoa Street                           Fee        
10.124 Property UBS AG 1 685 Ahua Street                           Fee        
10.125 Property UBS AG 1 2839 Mokumoa Street                           Fee        
10.126 Property UBS AG 1 94-240 Pupuole Street                           Fee        
10.127 Property UBS AG 1 2928 Kaihikapu Street - A                           Fee        
10.128 Property UBS AG 1 719 Ahua Street                           Fee        
10.129 Property UBS AG 1 2812 Awaawaloa Street                           Fee        
10.130 Property UBS AG 1 2927 Mokumoa Street                           Fee        
10.131 Property UBS AG 1 197 Sand Island Access Road                           Fee        
10.132 Property UBS AG 1 2844 Kaihikapu Street                           Fee        
10.133 Property UBS AG 1 2879 Mokumoa Street                           Fee        
10.134 Property UBS AG 1 2135 Auiki Street                           Fee        
10.135 Property UBS AG 1 855 Ahua Street                           Fee        
10.136 Property UBS AG 1 2122 Kaliawa Street                           Fee        
10.137 Property UBS AG 1 2831 Kaihikapu Street                           Fee        
10.138 Property UBS AG 1 729 Ahua Street                           Fee        
10.139 Property UBS AG 1 739 Ahua Street                           Fee        
10.140 Property UBS AG 1 2833 Paa Street #2                           Fee        
10.141 Property UBS AG 1 2833 Paa Street                           Fee        
10.142 Property UBS AG 1 2815 Kaihikapu Street                           Fee        
10.143 Property UBS AG 1 1062 Kikowaena Place                           Fee        
10.144 Property UBS AG 1 673 Ahua Street                           Fee        
10.145 Property UBS AG 1 2106 Kaliawa Street                           Fee        
10.146 Property UBS AG 1 812 Mapunapuna Street                           Fee        
10.147 Property UBS AG 1 2804 Kilihau Street                           Fee        
10.148 Property UBS AG 1 525 North King Street                           Fee        
10.149 Property UBS AG 1 204 Sand Island Access Road                           Fee        
10.150 Property UBS AG 1 660 Ahua Street                           Fee        
10.151 Property UBS AG 1 218 Mohonua Place                           Fee        
10.152 Property UBS AG 1 125 Puuhale Road                           Fee        
10.153 Property UBS AG 1 645 Ahua Street                           Fee        
10.154 Property UBS AG 1 675 Mapunapuna Street                           Fee        
10.155 Property UBS AG 1 659 Ahua Street                           Fee        
10.156 Property UBS AG 1 1055 Ahua Street                           Fee        
10.157 Property UBS AG 1 944 Ahua Street                           Fee        
10.158 Property UBS AG 1 2019 Kahai Street                           Fee        
10.159 Property UBS AG 1 2001 Kahai Street                           Fee        
10.160 Property UBS AG 1 106 Puuhale Road                           Fee        
10.161 Property UBS AG 1 2875 Paa Street                           Fee        
10.162 Property UBS AG 1 1024 Mapunapuna Street                           Fee        
10.163 Property UBS AG 1 2760 Kamehameha Highway                           Fee        
10.164 Property UBS AG 1 2635 Waiwai Loop A                           Fee        
10.165 Property UBS AG 1 2635 Waiwai Loop B                           Fee        
10.166 Property UBS AG 1 2836 Awaawaloa Street                           Fee        
10.167 Property UBS AG 1 609 Ahua Street                           Fee        
10.168 Property UBS AG 1 905 Ahua Street                           Fee        
10.169 Property UBS AG 1 2110 Auiki Street                           Fee        
10.170 Property UBS AG 1 140 Puuhale Road                           Fee        
10.171 Property UBS AG 1 2139 Kaliawa Street                           Fee        
10.172 Property UBS AG 1 231 Sand Island Access Road                           Fee        
10.173 Property UBS AG 1 2140 Kaliawa Street                           Fee        
10.174 Property UBS AG 1 33 South Vineyard Boulevard                           Fee        
10.175 Property UBS AG 1 970 Ahua Street                           Fee        
10.176 Property UBS AG 1 960 Ahua Street                           Fee        
10.177 Property UBS AG 1 1045 Mapunapuna Street                           Fee        
10.178 Property UBS AG 1 165 Sand Island Access Road                           Fee        
10.179 Property UBS AG 1 2839 Kilihau Street                           Fee        
10.180 Property UBS AG 1 2829 Kilihau Street                           Fee        
10.181 Property UBS AG 1 2833 Kilihau Street                           Fee        
10.182 Property UBS AG 1 2821 Kilihau Street                           Fee        
10.183 Property UBS AG 1 2808 Kam Highway                           Fee        
10.184 Property UBS AG 1 2815 Kilihau Street                           Fee        
10.185 Property UBS AG 1 2850 Awaawaloa Street                           Fee        
10.186 Property UBS AG 1 846 Ala Lilikoi Street B                           Fee        
11 Both SGFC 1 TriAtria Office Building 3,392,785 1,274,355 2,118,429 TTM 04/30/2019                   Fee        
12 Both UBS AG 1 Meidinger Tower 6,068,223 2,938,561 3,129,662 TTM 05/31/2019 6,007,958 3,000,561 3,007,397 5,117,403 2,702,804 2,414,599       Fee        
13 Both RREF 1 Ocala Industrial NAV NAV NAV NAV                   Fee        
14 Both SGFC 1 Glenmont Abbey Village 2,711,372 1,051,884 1,659,488 TTM 04/30/2019 2,639,160 981,643 1,657,517 1,990,576 933,629 1,056,948       Fee        
15 Loan CIBC 4 New Orleans MOB Portfolio NAV NAV NAV NAV 2,233,632 818,267 1,415,365             Fee        
15.01 Property CIBC 1 1200 Pinnacle Parkway NAV NAV NAV NAV 669,246 208,056 461,190             Fee        
15.02 Property CIBC 1 3901 Houma Boulevard NAV NAV NAV NAV 736,235 375,961 360,274             Fee        
15.03 Property CIBC 1 3712 MacArthur Boulevard NAV NAV NAV NAV 412,880 118,981 293,899             Fee        
15.04 Property CIBC 1 3000 West Esplanade Avenue NAV NAV NAV NAV 415,271 115,269 300,002             Fee        
16 Both SMC 1 125 Borinquen Place 3,754,788 592,954 3,161,834 T6 Annualized 02/28/2019                   Fee        
17 Loan SMC 10 Visions Hotel Portfolio II 24,478,404 15,120,031 9,358,373 TTM 03/31/2019 23,844,625 14,863,212 8,981,413 21,496,761 13,798,733 7,698,028 18,975,103 12,327,947 6,647,156 Various        
17.01 Property SMC 1 Courtyard Horseheads 2,689,847 1,594,884 1,094,964 TTM 03/31/2019 2,622,608 1,580,289 1,042,319 2,345,420 1,477,187 868,233 1,535,091 1,004,249 530,841 Fee        
17.02 Property SMC 1 Home2 Suites Oswego 2,549,099 1,147,217 1,401,882 TTM 03/31/2019 1,978,583 1,016,078 962,505 770,079 534,999 235,080       Fee        
17.03 Property SMC 1 Holiday Inn & Suites Rochester Marketplace 3,292,028 2,373,446 918,582 TTM 03/31/2019 3,376,073 2,434,683 941,390 3,611,778 2,451,965 1,159,813 3,497,345 2,543,530 953,815 Leasehold 08/31/2050 None $73,675  
17.04 Property SMC 1 Hampton Inn Corning Painted Post 2,335,704 1,409,675 926,029 TTM 03/31/2019 2,367,623 1,434,682 932,941 2,338,694 1,376,969 961,725 2,512,205 1,375,082 1,137,123 Fee        
17.05 Property SMC 1 Home2 Suites Rochester Henrietta 2,988,510 1,850,421 1,138,089 TTM 03/31/2019 2,941,519 1,788,068 1,153,452 2,843,589 1,680,601 1,162,988 2,518,704 1,358,891 1,159,813 Leasehold 12/31/2051 None $69,396  
17.06 Property SMC 1 Holiday Inn Express Olean 2,292,219 1,387,128 905,091 TTM 03/31/2019 2,249,579 1,345,563 904,016 2,120,985 1,328,436 792,549 1,861,794 1,305,325 556,469 Fee        
17.07 Property SMC 1 Fairfield Inn Watertown 2,460,572 1,625,424 835,149 TTM 03/31/2019 2,494,622 1,630,513 864,109 2,395,724 1,559,674 836,050 2,207,921 1,551,058 656,862 Fee        
17.08 Property SMC 1 Holiday Inn Express Canandaigua 2,094,518 1,385,527 708,991 TTM 03/31/2019 1,998,337 1,308,081 690,256 1,838,441 1,240,247 598,194 1,819,913 1,174,765 645,149 Fee        
17.09 Property SMC 1 Candlewood Suites Watertown 2,216,056 1,267,597 948,459 TTM 03/31/2019 2,251,932 1,280,974 970,958 1,995,727 1,186,461 809,266 1,806,292 1,129,272 677,019 Fee        
17.10 Property SMC 1 Candlewood Suites Sayre 1,559,850 1,078,711 481,139 TTM 03/31/2019 1,563,748 1,044,280 519,468 1,236,324 962,194 274,130 1,215,838 885,774 330,064 Leasehold 12/02/2041 Four, five-year extension options $92,400  
18 Loan UBS AG 2 Maui Portfolio 12,020,491 7,454,719 4,565,772 Various 11,955,700 7,549,266 4,406,434 10,797,961 7,043,060 3,754,901 10,288,984 6,650,340 3,638,644 Fee       Various
18.01 Property UBS AG 1 Maui Beach Hotel 8,486,506 5,030,840 3,455,666 TTM 03/31/2019 8,382,202 5,118,328 3,263,874 7,372,738 4,717,527 2,655,211 6,757,465 4,386,170 2,371,295 Fee       13%
18.02 Property UBS AG 1 Maui Nui Golf Course 3,533,985 2,423,879 1,110,106 TTM 02/28/2019 3,573,498 2,430,938 1,142,560 3,425,223 2,325,533 1,099,690 3,531,519 2,264,170 1,267,349 Fee       9%

 

A-1-28

 

 

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

 

          HISTORICAL FINANCIALS(17)          
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name  Most Recent Revenues ($)  Most Recent
Expenses ($)		  Most
Recent
NOI ($)		 As of  2018
Revenues ($)		  2018
Expenses ($)		  2018
NOI ($)		  2017
Revenues ($)		  2017
Expenses ($)		  2017
NOI ($)		  2016
Revenues ($)		  2016
Expenses ($)		  2016
NOI ($)		 Title
Type(18)		 Ground
Lease Expiration		 Ground Lease
Extension Terms		 Ground Lease
Annual
Payment		 PML %
19 Loan SGFC 4 SWVP Portfolio 67,602,311 43,879,064 23,723,247 TTM 01/31/2019 66,729,172 43,480,214 23,248,958 66,365,215 43,211,736 23,153,479 62,713,333 41,323,117 21,390,216 Fee        
19.01 Property SGFC 1 InterContinental 32,071,611 20,134,221 11,937,390 TTM 01/31/2019 31,180,753 19,795,133 11,385,620 30,980,767 19,766,718 11,214,049 27,835,636 18,421,768 9,413,868 Fee        
19.02 Property SGFC 1 DoubleTree Sunrise 14,545,915 9,864,856 4,681,059 TTM 01/31/2019 14,475,487 9,819,873 4,655,614 14,245,690 9,631,768 4,613,922 13,606,627 9,190,246 4,416,381 Fee        
19.03 Property SGFC 1 DoubleTree Charlotte 10,215,358 6,532,670 3,682,688 TTM 01/31/2019 10,311,960 6,543,660 3,768,300 10,767,997 6,684,584 4,083,413 10,919,964 6,608,916 4,311,048 Fee        
19.04 Property SGFC 1 DoubleTree RTP 10,769,427 7,347,317 3,422,110 TTM 01/31/2019 10,760,972 7,321,548 3,439,424 10,370,761 7,128,666 3,242,095 10,351,106 7,102,187 3,248,919 Fee        
20 Both CIBC 1 Black Canyon Tower 2,825,061 1,327,621 1,497,440 TTM 05/31/2019 2,670,162 1,170,226 1,499,936 2,460,727 1,271,690 1,189,037 2,000,917 1,314,434 686,483 Fee        
21 Both RREF 1 Mount Kemble 5,165,551 2,307,057 2,858,494 TTM 05/31/2019 NAV NAV NAV 4,510,800 2,480,613 2,030,187 3,666,936 2,297,423 1,369,513 Fee        
22 Both SMC 1 48 Saint Nicholas Place 1,129,917 351,162 778,755 TTM 05/31/2019 1,047,071 350,311 696,760 1,103,704 323,594 780,110       Fee        
23 Loan UBS AG 2 Indiana Hotel Portfolio 6,732,190 4,802,763 1,929,427 TTM 04/30/2019 6,789,405 4,848,039 1,941,366 6,318,246 4,566,129 1,752,116 6,189,136 4,188,983 2,000,152 Fee        
23.01 Property UBS AG 1 Staybridge Suites - Indianapolis 4,448,018 3,062,157 1,385,861 TTM 04/30/2019 4,446,632 3,069,441 1,377,191 4,029,554 2,845,388 1,184,166 4,085,160 2,685,915 1,399,245 Fee        
23.02 Property UBS AG 1 Hampton Inn - Scottsburg 2,284,172 1,740,606 543,566 TTM 04/30/2019 2,342,773 1,778,598 564,175 2,288,692 1,720,741 567,951 2,103,976 1,503,068 600,908 Fee        
24 Loan SGFC 3 SoCal Medical Office Portfolio NAV NAV NAV NAV                   Fee       Various
24.01 Property SGFC 1 Pasadena NAV NAV NAV NAV                   Fee       12%
24.02 Property SGFC 1 Azusa NAV NAV NAV NAV                   Fee       9%
24.03 Property SGFC 1 Rancho Mirage NAV NAV NAV NAV                   Fee       8%
25 Loan SGFC 3 TZA Multifamily Portfolio #2 2,254,755 844,655 1,410,100 T11 Ann. 03/31/2019                   Fee        
25.01 Property SGFC 1 Wellston Ridge 850,674 313,136 537,538 T11 Ann. 03/31/2019                   Fee        
25.02 Property SGFC 1 Oakdale Villas 721,354 299,046 422,308 T11 Ann. 03/31/2019                   Fee        
25.03 Property SGFC 1 Northcrest 682,727 232,473 450,254 T11 Ann. 03/31/2019                   Fee        
26 Both CIBC 1 Holiday Inn Express Nashville Antioch 4,493,358 2,744,880 1,748,478 TTM 04/30/2019 4,454,667 2,698,479 1,756,189 4,315,525 2,508,341 1,807,184 3,939,150 2,602,525 1,336,625 Fee        
27 Both RREF 1 Renaissance Center VI 3,690,000 1,706,617 1,983,383 TTM 05/31/2019 3,675,000 1,443,828 2,231,172             Leasehold 02/10/2115 None $120,000  
28 Loan RREF 3 Wilmington Industrial Portfolio 1,712,296 348,290 1,364,007 TTM 04/30/2019 1,698,102 341,825 1,356,277 1,580,573 400,992 1,179,581       Fee        
28.01 Property RREF 1 3336 Progress Way 903,677 154,754 748,923 TTM 04/30/2019 899,079 156,612 742,467             Fee        
28.02 Property RREF 1 3260 Progress Way 447,219 112,642 334,577 TTM 04/30/2019 442,576 106,466 336,110             Fee        
28.03 Property RREF 1 3188 Progress Way 361,400 80,894 280,507 TTM 04/30/2019 356,446 78,746 277,700             Fee        
29 Both SMC 1 Marriott SpringHill Suites and Towneplace Suites 7,260,614 4,537,935 2,722,679 TTM 03/31/2019 7,197,446 4,623,290 2,574,156 7,240,714 4,867,030 2,373,684 7,191,720 4,608,737 2,582,983 Fee       8%
30 Loan SMC 3 BoaVida MHC Portfolio 1,799,335 688,479 1,110,856 TTM 06/30/2019 1,746,023 680,636 1,065,387 1,674,155 619,784 1,054,371 1,648,008 623,772 1,024,236 Fee        
30.01 Property SMC 1 Riverlawn MHC 746,015 285,594 460,421 TTM 06/30/2019 719,438 280,974 438,464 691,740 256,809 434,931 696,940 253,770 443,170 Fee        
30.02 Property SMC 1 Beaver Run MHC 547,557 212,146 335,411 TTM 06/30/2019 528,624 207,462 321,162 487,921 183,103 304,818 478,547 195,678 282,869 Fee        
30.03 Property SMC 1 Wilson Landing MHC 505,763 190,739 315,024 TTM 06/30/2019 497,961 192,200 305,761 494,494 179,872 314,622 472,521 174,324 298,197 Fee        
31 Both CIBC 1 Candle-Lite Warehouse 1,877,949 0 1,877,949 TTM 11/30/2018       1,841,126 326 1,840,800 1,802,101 2,216 1,799,885 Fee        
32 Both SMC 1 South Bay Distribution Center 1,291,825 325,987 965,839 TTM 05/31/2019 1,296,449 321,863 974,586 1,138,135 283,224 854,911 1,235,868 243,520 992,348 Fee       9%
33 Loan Barclays 18 ExchangeRight Net Leased Portfolio #27 NAV NAV NAV NAV                   Fee        
33.01 Property Barclays 1 Hy-Vee - Cottage Grove, MN NAV NAV NAV NAV                   Fee        
33.02 Property Barclays 1 BioLife Plasma Services - Savannah, GA NAV NAV NAV NAV                   Fee        
33.03 Property Barclays 1 Pick ‘n Save - Muskego, WI NAV NAV NAV NAV                   Fee        
33.04 Property Barclays 1 Walgreens - Lubbock, TX NAV NAV NAV NAV                   Fee        
33.05 Property Barclays 1 Walgreens - Houma, LA NAV NAV NAV NAV                   Fee        
33.06 Property Barclays 1 Walgreens - Greendale, WI NAV NAV NAV NAV                   Fee        
33.07 Property Barclays 1 Walgreens - Edmond, OK NAV NAV NAV NAV                   Fee        
33.08 Property Barclays 1 Tractor Supply - Duncansville, PA NAV NAV NAV NAV                   Fee        
33.09 Property Barclays 1 Walgreens - Dayton, OH NAV NAV NAV NAV                   Fee        
33.10 Property Barclays 1 Walgreens - Augusta, GA NAV NAV NAV NAV                   Fee        
33.11 Property Barclays 1 Advance Auto Parts - Houston, TX NAV NAV NAV NAV                   Fee        
33.12 Property Barclays 1 O’Reilly - South Houston, TX NAV NAV NAV NAV                   Fee        
33.13 Property Barclays 1 O’Reilly - Knoxville, TN NAV NAV NAV NAV                   Fee        
33.14 Property Barclays 1 Dollar General - South Point, OH NAV NAV NAV NAV                   Fee        
33.15 Property Barclays 1 Dollar General - Slidell, LA NAV NAV NAV NAV                   Fee        
33.16 Property Barclays 1 Dollar General  - Houma, LA NAV NAV NAV NAV                   Fee        
33.17 Property Barclays 1 Dollar Tree - Kaukauna, WI NAV NAV NAV NAV                   Fee        
33.18 Property Barclays 1 Dollar General - Mansfield, OH NAV NAV NAV NAV                   Fee        
34 Both Natixis 1 10000 Santa Monica Boulevard 40,206,841 19,998,236 20,208,605 TTM 01/31/2019 39,378,213 19,905,778 19,472,435 18,246,774 15,684,622 2,562,152       Fee       9%
35 Both RREF 1 Town Square NAV NAV NAV NAV                   Fee        
36 Both UBS AG 1 Ambler Yards 1,423,649 1,179,514 244,135 TTM 01/31/2019 1,303,282 1,203,244 100,037 973,167 721,640 251,527 986,467 889,309 97,158 Leasehold 06/12/2114 None $0  
37 Both Barclays 1 Ridgeview Plaza 1,153,532 156,292 997,240 TTM 03/31/2019 1,151,911 173,972 977,939 1,148,793 159,314 989,479 1,140,552 173,482 967,070 Fee        
38 Both SGFC 1 Arapahoe Industrial Park 2,357,934 1,239,103 1,118,832 TTM 02/28/2019 2,302,491 1,164,647 1,137,844 2,198,109 1,160,343 1,037,766       Fee        
39 Loan UBS AG 11 CIRE Equity Retail & Industrial Portfolio 17,561,596 4,694,815 12,866,781 TTM 02/28/2019 17,277,730 4,616,971 12,660,759 14,622,381 4,060,487 10,561,894 14,130,165 3,893,811 10,236,354 Fee       Various
39.01 Property UBS AG 1 Wood Village Town Center 2,801,565 663,382 2,138,183 TTM 02/28/2019 2,452,348 584,313 1,868,035             Fee       7%
39.02 Property UBS AG 1 Pecan Promenade 2,874,992 928,260 1,946,733 TTM 02/28/2019 2,889,453 941,721 1,947,732 2,854,118 963,259 1,890,858 2,740,791 988,747 1,752,044 Fee        
39.03 Property UBS AG 1 Valley Plaza 2,285,063 554,428 1,730,635 TTM 02/28/2019 2,299,616 551,143 1,748,473 2,231,849 524,561 1,707,288 2,080,692 506,959 1,573,733 Fee        
39.04 Property UBS AG 1 Pear Tree 2,608,254 701,355 1,906,899 TTM 02/28/2019 2,603,067 705,998 1,897,070 2,156,706 619,411 1,537,295 2,043,906 487,163 1,556,743 Fee       17%
39.05 Property UBS AG 1 Glendale Market Square 2,033,560 540,861 1,492,700 TTM 02/28/2019 2,119,604 553,160 1,566,444 2,574,463 746,001 1,828,462 2,892,540 786,173 2,106,367 Fee        
39.06 Property UBS AG 1 Central Park Shopping Center 2,305,891 795,370 1,510,521 TTM 02/28/2019 2,332,463 767,722 1,564,741 2,183,914 717,680 1,466,234 2,117,642 747,569 1,370,073 Fee        
39.07 Property UBS AG 1 Val Vista Towne Center 1,448,918 372,574 1,076,344 TTM 02/28/2019 1,437,803 384,336 1,053,467 1,474,944 381,471 1,093,473 1,088,058 232,183 855,876 Fee        
39.08 Property UBS AG 1 2641 Hall Ave - Riverside, CA 249,753 32,217 217,536 TTM 02/28/2019 226,729 22,209 204,520 234,120 21,417 212,703 229,566 21,163 208,403 Fee       18%
39.09 Property UBS AG 1 606 W Troy - Indianapolis, IN 335,563 33,151 302,412 TTM 02/28/2019 312,765 33,151 279,614 313,848 21,676 292,172 315,703 29,807 285,895 Fee        
39.10 Property UBS AG 1 Homeland - Bartow, FL 274,807 55,216 219,591 TTM 02/28/2019 273,790 55,216 218,574 265,962 53,050 212,912 292,592 82,220 210,372 Fee        
39.11 Property UBS AG 1 2621 Hall Ave - Riverside, CA 343,230 18,003 325,227 TTM 02/28/2019 330,092 18,003 312,089 332,458 11,960 320,498 328,675 11,828 316,847 Fee       11%
40 Both SMC 1 Extra Space Moreno Valley 1,315,573 370,947 944,626 TTM 05/31/2019 1,285,920 366,903 919,017 1,140,359 335,860 804,499 1,024,074 335,504 688,570 Fee       12%
41 Loan SGFC 2 Pacific Grove Portfolio 2,668,527 1,416,692 1,251,835 TTM 04/30/2019 2,597,566 1,226,253 1,371,313             Fee       15%
41.01 Property SGFC 1 Sea Breeze Inn & Cottages 1,621,357 877,990 743,367 TTM 04/30/2019 1,578,677 731,436 847,241             Fee       15%
41.02 Property SGFC 1 Bide-A-Wee Inn & Cottages 1,047,170 538,702 508,468 TTM 04/30/2019 1,018,889 494,817 524,072             Fee       15%
42 Both Barclays 1 Los Robles Medical Office 1,195,828 344,975 850,853 TTM 04/30/2019 1,214,102 326,822 887,280 1,171,440 417,043 754,396 1,244,210 403,283 840,928 Fee       10%
43 Both Barclays 1 Hampton Inn - Covington, GA 3,795,645 2,355,455 1,440,191 TTM 05/01/2019 3,637,855 2,264,990 1,372,866 3,528,282 2,476,864 1,051,418 3,708,860 2,316,361 1,392,499 Fee        
44 Both UBS AG 1 At Home Store - Palm Beach Gardens NAV NAV NAV NAV                   Fee        
45 Both SGFC 1 Hampton Inn El Reno 2,707,640 1,350,110 1,357,530 TTM 03/31/2019 2,682,036 1,335,099 1,346,937 2,190,841 1,177,221 1,013,620       Fee        
46 Both SGFC 1 Holiday Inn Express & Suites El Reno 2,812,661 1,430,621 1,382,040 TTM 03/31/2019 2,879,495 1,452,209 1,427,286 2,875,739 1,499,170 1,376,569 2,653,601 1,428,128 1,225,473 Fee        
47 Both SGFC 1 Novanta Building 891,834 31,584 860,250 TTM 04/30/2019 871,420 11,170 860,250             Fee        
48 Both CIBC 1 CVS Staten Island NAV NAV NAV NAV 735,715 97,176 638,539 735,715 103,650 632,065 735,715 112,605 623,110 Fee/Subleasehold        
49 Both Barclays 1 Home2 - Hasbrouck 5,925,966 2,975,166 2,950,799 TTM 04/30/2019 5,961,660 2,987,582 2,974,078 5,133,989 2,582,550 2,551,439       Fee        
50 Loan UBS AG 2 Fairway Plaza & Markets at Maizeland 916,250 294,494 621,757 TTM 03/31/2019 900,187 318,610 581,577 863,678 258,783 604,895 963,256 274,339 688,917 Fee        
50.01 Property UBS AG 1 Markets at Maizeland 516,645 146,566 370,079 TTM 03/31/2019 520,013 164,446 355,567 506,094 133,959 372,135 530,219 140,217 390,002 Fee        
50.02 Property UBS AG 1 Fairway Plaza 399,605 147,928 251,678 TTM 03/31/2019 380,174 154,164 226,010 357,584 124,824 232,760 433,037 134,122 298,916 Fee        
51 Loan CIBC 6 Schnader Enterprises Portfolio NAV NAV NAV NAV 1,080,276 439,642 640,634 1,066,583 429,445 637,138 1,082,203 408,290 673,913 Fee        
51.01 Property CIBC 1 Emelia Woods Apartments NAV NAV NAV NAV 252,342 89,220 163,122 260,412 87,145 173,267 263,759 77,273 186,486 Fee        
51.02 Property CIBC 1 Laredo Apartments NAV NAV NAV NAV 323,368 130,057 193,311 304,572 137,062 167,510 311,812 131,011 180,801 Fee        

 

A-1-29

 

 

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

 

          HISTORICAL FINANCIALS(17)          
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name  Most Recent Revenues ($)  Most Recent
Expenses ($)		  Most
Recent
NOI ($)		 As of  2018
Revenues ($)		  2018
Expenses ($)		  2018
NOI ($)		  2017
Revenues ($)		  2017
Expenses ($)		  2017
NOI ($)		  2016
Revenues ($)		  2016
Expenses ($)		  2016
NOI ($)		 Title
Type(18)		 Ground
Lease Expiration		 Ground Lease
Extension Terms		 Ground Lease
Annual
Payment		 PML %
51.03 Property CIBC 1 Harford Road Apartments (6507-6513) NAV NAV NAV NAV 210,270 88,370 121,900 203,224 78,863 124,361 200,441 81,288 119,153 Fee        
51.04 Property CIBC 1 Norwood/Ferndale Apartments NAV NAV NAV NAV 105,892 45,419 60,473 128,706 43,418 85,288 124,339 43,738 80,601 Fee        
51.05 Property CIBC 1 Belvedere Studios NAV NAV NAV NAV 119,060 52,020 67,040 114,946 52,039 62,907 127,006 46,899 80,107 Fee        
51.06 Property CIBC 1 Hamilton Townhouses NAV NAV NAV NAV 69,344 34,556 34,788 54,723 30,918 23,805 54,846 28,081 26,765 Fee        
52 Both UBS AG 1 Greenwich Inn - San Francisco 1,414,613 611,398 803,215 TTM 04/30/2019 1,378,968 608,709 770,259 879,895 414,496 465,399 535,734 338,781 196,953 Fee       6%
53 Both RREF 1 Hampton Inn Peachtree City 1,900,125 1,157,123 743,002 TTM 05/31/2019 1,827,591 1,112,510 715,081 2,084,595 1,179,756 904,839 2,023,926 1,132,844 891,082 Fee        
54 Both Barclays 1 Gray Oaks Corporate Center 801,237 203,082 598,156 TTM 05/31/2019 792,590 198,992 593,598 747,103 191,821 555,282 735,415 188,538 546,877 Fee       11%
55 Both UBS AG 1 Summerville Plaza NAV NAV NAV NAV                   Fee        
56 Loan UBS AG 3 Krea Portfolio 949,974 239,793 710,181 TTM 03/31/2019 926,831 240,564 686,267 815,161 228,043 587,118 800,020 234,277 565,743 Fee        
56.01 Property UBS AG 1 Newberry Plaza 407,433 86,896 320,536 TTM 03/31/2019 409,648 87,561 322,087 371,157 82,311 288,846 345,148 86,308 258,840 Fee        
56.02 Property UBS AG 1 Shops at Dillon 417,959 111,158 306,800 TTM 03/31/2019 384,269 110,727 273,542 380,037 106,689 273,348 380,439 106,049 274,390 Fee        
56.03 Property UBS AG 1 Shops at Hartsville 124,583 41,739 82,844 TTM 03/31/2019 132,914 42,276 90,638 63,967 39,043 24,924 74,432 41,920 32,512 Fee        
57 Both SMC 1 9th & Maple Fee NAV NAV NAV NAV                   Fee       10%
58 Both CIBC 1 32-34 Broad Street 763,653 198,892 564,761 TTM 05/31/2019 764,745 196,423 568,322 723,439 202,784 520,655 686,194 205,322 480,872 Fee        
59 Both CIBC 1 Suburban Extended Stay - Kennesaw, GA 1,902,861 1,101,225 801,636 TTM 04/30/2019 1,825,758 1,069,836 755,922 1,626,767 1,028,415 598,352 1,683,015 979,655 703,360 Fee        
60 Both SMC 1 Lake Howell Plaza 793,532 265,824 527,708 TTM 04/30/2019 812,139 271,541 540,598 737,565 280,204 457,361 697,524 266,577 430,947 Fee        
61 Both RREF 1 Walmart Supercenter Fulton NAV NAV NAV NAV                   Fee        
62 Both RREF 1 Quality Inn & Suites Bremerton 2,056,098 1,233,481 822,617 TTM 05/19/2019 1,965,264 1,242,430 722,833 1,951,004 1,125,239 825,765       Fee       13%
63 Loan SMC 3 Jackson Retail Portfolio 590,120 130,294 459,826 TTM 03/31/2019 583,370 130,656 452,714 545,570 125,906 419,664 519,150 132,195 386,955 Fee        
63.01 Property SMC 1 Northpark Station 226,800 53,392 173,408 TTM 03/31/2019 226,800 53,122 173,678 189,000 50,837 138,163 179,400 49,794 129,606 Fee        
63.02 Property SMC 1 Highway 18 Plaza 201,800 39,906 161,894 TTM 03/31/2019 195,050 40,029 155,021 195,050 37,321 157,729 194,290 41,724 152,565 Fee        
63.03 Property SMC 1 Lakeover Shopping Center 161,520 36,995 124,525 TTM 03/31/2019 161,520 37,505 124,015 161,520 37,749 123,771 145,460 40,677 104,783 Fee        
64 Both Barclays 1 Sherwood MHC 664,145 233,191 430,955 TTM 05/31/2019 662,676 250,135 412,541 636,974 269,017 367,956 630,363 295,324 335,040 Fee        
65 Both CIBC 1 Courtyard Self-Storage 395,370 82,854 312,516 TTM 04/30/2019 377,561 83,266 294,295 308,521 81,115 227,406       Fee        
66 Both CIBC 1 588 East San Lorenzo Road NAV NAV NAV NAV                   Fee       16%
67 Both UBS AG 1 Baymont Inn & Suites - Mackinaw City 1,569,551 1,029,804 539,747 TTM 04/30/2019 1,569,674 1,025,454 544,220 1,525,202 961,917 563,285 1,503,257 924,655 578,602 Fee        
68 Both SMC 1 205-207 East Washington Street 277,763 75,236 202,527 TTM 03/31/2019 311,029 93,031 217,998 344,909 73,102 271,807 361,074 75,120 285,953 Fee        
69 Both UBS AG 1 Brunswick West Shopping Center 500,904 143,853 357,051 TTM 03/31/2019 495,975 126,453 369,522 531,805 138,625 393,180 476,068 102,900 373,168 Fee        
70 Both RREF 1 Walgreens – Conyers GA NAV NAV NAV NAV                   Fee        
71 Both CIBC 1 Villas at Atlantic Beach 243,432 54,557 188,875 TTM 02/28/2019 227,827 58,971 168,856 205,827 56,995 148,832       Fee        
72 Both RREF 1 Sterling Hill Apartments 316,260 151,521 164,739 T4 Annualized 06/30/2019                   Fee        
73 Both RREF 1 Walgreens – Palatka FL NAV NAV NAV NAV                   Fee        

 

A-1-30

 

 

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

 

          UPFRONT ESCROWS(19)  
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Upfront Capex Reserve ($) Upfront Engineering Reserve ($) Upfront Environmental Reserve ($) Upfront TI/LC Reserve ($) Upfront RE Tax Reserve ($) Upfront Insurance Reserve ($) Upfront Debt Service Reserve ($) Upfront Other Reserve ($) Other Upfront Description  
1 Both Barclays 1 Moffett Towers II - Buildings 3 & 4 0 0 0 0 525,523 0 0 39,293,262 Outstanding TI/LC Reserve: 23,165,933.26; Free Rent Reserve: 16,127,329  
2 Both Barclays 1 188 Spear Street 0 0 0 0 0 0 0 8,935,179 Outstanding TI/LC Reserve: 6,448,233; Free Rent Reserve: 2,486,946  
3 Loan Natixis 4 Vanguard Portfolio 0 247,551 0 0 419,618 123,331 0 0    
3.01 Property Natixis 1 425 Old Morehall Road                    
3.02 Property Natixis 1 1001 Cedar Hollow Road                    
3.03 Property Natixis 1 50 Morehall Road                    
3.04 Property Natixis 1 60 Morehall Road                    
4 Loan SGFC 23 ExchangeRight Net Leased Portfolio 28 0 452,830 112,500 500,000 240,941 0 0 50,361 Environmental Insurance Reserve  
4.01 Property SGFC 1 Pick n Save - Oconomowoc, WI                    
4.02 Property SGFC 1 Pick n Save - Wales, WI                    
4.03 Property SGFC 1 Hobby Lobby - Hendersonville, TN                    
4.04 Property SGFC 1 Hobby Lobby - Appleton, WI                    
4.05 Property SGFC 1 Walgreens - Newport News, VA                    
4.06 Property SGFC 1 Walgreens - Aurora, IL                    
4.07 Property SGFC 1 Walgreens - Hammond, IN                    
4.08 Property SGFC 1 Walgreens - North Aurora, IL                    
4.09 Property SGFC 1 Walgreens - Fort Worth, TX                    
4.10 Property SGFC 1 Tractor Supply - Lake Charles, LA                    
4.11 Property SGFC 1 Fresenius Medical Care - West Columbia, SC                    
4.12 Property SGFC 1 Walgreens - Flint, MI                    
4.13 Property SGFC 1 Tractor Supply - Springtown, TX                    
4.14 Property SGFC 1 Walgreens - Orland Park, IL                    
4.15 Property SGFC 1 Walgreens - Peoria, IL                    
4.16 Property SGFC 1 Dollar General - Houston, TX                    
4.17 Property SGFC 1 Dollar General - Soddy Daisy, TN                    
4.18 Property SGFC 1 O’Reilly Auto Parts - Lexington, SC                    
4.19 Property SGFC 1 Dollar General - Mishawaka, IN                    
4.20 Property SGFC 1 Dollar General - Lambertville, MI                    
4.21 Property SGFC 1 Dollar Tree - Beech Island, SC                    
4.22 Property SGFC 1 Dollar General - Youngsville, LA                    
4.23 Property SGFC 1 Dollar General - Battle Creek, MI                    
5 Loan Barclays 32 Inland Life Storage Portfolio 424,056 0 0 0 0 0 0 0    
5.01 Property Barclays 1 Life Storage - 586                    
5.02 Property Barclays 1 Life Storage - 145                    
5.03 Property Barclays 1 Life Storage - 364                    
5.04 Property Barclays 1 Life Storage - 365                    
5.05 Property Barclays 1 Life Storage - 212                    
5.06 Property Barclays 1 Life Storage - 386                    
5.07 Property Barclays 1 Life Storage - 256                    
5.08 Property Barclays 1 Life Storage - 206                    
5.09 Property Barclays 1 Life Storage - 324                    
5.10 Property Barclays 1 Life Storage - 236                    
5.11 Property Barclays 1 Life Storage - 184                    
5.12 Property Barclays 1 Life Storage - 500                    
5.13 Property Barclays 1 Life Storage - 288                    
5.14 Property Barclays 1 Life Storage - 299                    
5.15 Property Barclays 1 Life Storage - 209                    
5.16 Property Barclays 1 Life Storage - 035                    
5.17 Property Barclays 1 Life Storage - 074                    
5.18 Property Barclays 1 Life Storage - 252                    
5.19 Property Barclays 1 Life Storage - 033                    
5.20 Property Barclays 1 Life Storage - 205                    
5.21 Property Barclays 1 Life Storage - 300                    
5.22 Property Barclays 1 Life Storage - 026                    
5.23 Property Barclays 1 Life Storage - 361                    
5.24 Property Barclays 1 Life Storage - 165                    
5.25 Property Barclays 1 Life Storage - 208                    
5.26 Property Barclays 1 Life Storage - 211                    
5.27 Property Barclays 1 Life Storage - 021                    
5.28 Property Barclays 1 Life Storage - 298                    
5.29 Property Barclays 1 Life Storage - 297                    
5.30 Property Barclays 1 Life Storage - 153                    
5.31 Property Barclays 1 Life Storage - 075                    
5.32 Property Barclays 1 Life Storage - 152                    
6 Both RREF 1 Emerald Pointe Apartments 0 63,273 0 0 81,635 50,732 0 0    
7 Both UBS AG 1 Hilton Garden Inn - San Diego Mission Valley Stadium 0 0 0 0 102,193 16,866 0 321,293 Ground Lease Security Deposit Reserve: 167,035.50; Ground Rent Reserve: 111,357; PIP Reserve: 42,900  
8 Both Natixis 1 2 North 6th Place 0 0 0 0 0 0 10,000,000 0    
9 Both SMC 1 Tower Plaza 0 30,906 0 0 63,978 31,613 0 0    
10 Loan UBS AG 186 ILPT Hawaii Portfolio 0 0 0 0 0 0 0 0    
10.001 Property UBS AG 1 2810 Pukoloa Street                    
10.002 Property UBS AG 1 1360 Pali Highway                    
10.003 Property UBS AG 1 1001 Ahua Street                    
10.004 Property UBS AG 1 848 Ala Lilikoi Street A                    
10.005 Property UBS AG 1 2850 Paa Street                    
10.006 Property UBS AG 1 949 Mapunapuna Street                    
10.007 Property UBS AG 1 2828 Paa Street                    
10.008 Property UBS AG 1 80 Sand Island Access Road                    
10.009 Property UBS AG 1 1030 Mapunapuna Street                    
10.010 Property UBS AG 1 150 Puuhale Road                    
10.011 Property UBS AG 1 2344 Pahounui Drive                    
10.012 Property UBS AG 1 120 Sand Island Access Road                    
10.013 Property UBS AG 1 1122 Mapunapuna Street                    
10.014 Property UBS AG 1 2915 Kaihikapu Street                    
10.015 Property UBS AG 1 819 Ahua Street                    
10.016 Property UBS AG 1 2144 Auiki Street                    
10.017 Property UBS AG 1 1027 Kikowaena Place                    
10.018 Property UBS AG 1 1931 Kahai Street                    
10.019 Property UBS AG 1 148 Mokauea Street                    
10.020 Property UBS AG 1 2886 Paa Street                    
10.021 Property UBS AG 1 2838 Kilihau Street                    
10.022 Property UBS AG 1 803 Ahua Street                    
10.023 Property UBS AG 1 220 Puuhale Road                    
10.024 Property UBS AG 1 930 Mapunapuna Street                    

 

A-1-31

 

 

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

 

          UPFRONT ESCROWS(19)  
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Upfront Capex Reserve ($) Upfront Engineering Reserve ($) Upfront Environmental Reserve ($) Upfront TI/LC Reserve ($) Upfront RE Tax Reserve ($) Upfront Insurance Reserve ($) Upfront Debt Service Reserve ($) Upfront Other Reserve ($) Other Upfront Description  
10.025 Property UBS AG 1 2103 Kaliawa Street                    
10.026 Property UBS AG 1 2969 Mapunapuna Place                    
10.027 Property UBS AG 1 158 Sand Island Access Road                    
10.028 Property UBS AG 1 1926 Auiki Street                    
10.029 Property UBS AG 1 113 Puuhale Road                    
10.030 Property UBS AG 1 2250 Pahounui Drive                    
10.031 Property UBS AG 1 733 Mapunapuna Street                    
10.032 Property UBS AG 1 761 Ahua Street                    
10.033 Property UBS AG 1 918 Ahua Street                    
10.034 Property UBS AG 1 180 Sand Island Access Road                    
10.035 Property UBS AG 1 2829 Awaawaloa Street                    
10.036 Property UBS AG 1 120 Mokauea Street                    
10.037 Property UBS AG 1 2861 Mokumoa Street                    
10.038 Property UBS AG 1 2826 Kaihikapu Street                    
10.039 Property UBS AG 1 179 Sand Island Access Road                    
10.040 Property UBS AG 1 855 Mapunapuna Street                    
10.041 Property UBS AG 1 2308 Pahounui Drive                    
10.042 Property UBS AG 1 619 Mapunapuna Street                    
10.043 Property UBS AG 1 2846-A Awaawaloa Street                    
10.044 Property UBS AG 1 238 Sand Island Access Road                    
10.045 Property UBS AG 1 704 Mapunapuna Street                    
10.046 Property UBS AG 1 120B Mokauea Street                    
10.047 Property UBS AG 1 1150 Kikowaena Street                    
10.048 Property UBS AG 1 2127 Auiki Street                    
10.049 Property UBS AG 1 2810 Paa Street                    
10.050 Property UBS AG 1 2841 Pukoloa Street                    
10.051 Property UBS AG 1 1000 Mapunapuna Street                    
10.052 Property UBS AG 1 2829 Pukoloa Street                    
10.053 Property UBS AG 1 889 Ahua Street                    
10.054 Property UBS AG 1 2819 Pukoloa Street                    
10.055 Property UBS AG 1 1038 Kikowaena Place                    
10.056 Property UBS AG 1 2965 Mokumoa Street                    
10.057 Property UBS AG 1 850 Ahua Street                    
10.058 Property UBS AG 1 1330 Pali Highway                    
10.059 Property UBS AG 1 2855 Pukoloa Street                    
10.060 Property UBS AG 1 2865 Pukoloa Street                    
10.061 Property UBS AG 1 789 Mapunapuna Street                    
10.062 Property UBS AG 1 2960 Mokumoa Street                    
10.063 Property UBS AG 1 231B Sand Island Access Road                    
10.064 Property UBS AG 1 2020 Auiki Street                    
10.065 Property UBS AG 1 2857 Awaawaloa Street                    
10.066 Property UBS AG 1 1050 Kikowaena Place                    
10.067 Property UBS AG 1 2850 Mokumoa Street                    
10.068 Property UBS AG 1 2840 Mokumoa Street                    
10.069 Property UBS AG 1 2830 Mokumoa Street                    
10.070 Property UBS AG 1 960 Mapunapuna Street                    
10.071 Property UBS AG 1 125B Puuhale Road                    
10.072 Property UBS AG 1 2809 Kaihikapu Street                    
10.073 Property UBS AG 1 212 Mohonua Place                    
10.074 Property UBS AG 1 692 Mapunapuna Street                    
10.075 Property UBS AG 1 1024 Kikowaena Place                    
10.076 Property UBS AG 1 669 Ahua Street                    
10.077 Property UBS AG 1 215 Puuhale Road                    
10.078 Property UBS AG 1 142 Mokauea Street                    
10.079 Property UBS AG 1 2847 Awaawaloa Street                    
10.080 Property UBS AG 1 2816 Awaawaloa Street                    
10.081 Property UBS AG 1 2928 Kaihikapu Street - B                    
10.082 Property UBS AG 1 2864 Mokumoa Street                    
10.083 Property UBS AG 1 770 Mapunapuna Street                    
10.084 Property UBS AG 1 151 Puuhale Road                    
10.085 Property UBS AG 1 207 Puuhale Road                    
10.086 Property UBS AG 1 2970 Mokumoa Street                    
10.087 Property UBS AG 1 2868 Kaihikapu Street                    
10.088 Property UBS AG 1 2908 Kaihikapu Street                    
10.089 Property UBS AG 1 2814 Kilihau Street                    
10.090 Property UBS AG 1 759 Puuloa Road                    
10.091 Property UBS AG 1 659 Puuloa Road                    
10.092 Property UBS AG 1 667 Puuloa Road                    
10.093 Property UBS AG 1 679 Puuloa Road                    
10.094 Property UBS AG 1 689 Puuloa Road                    
10.095 Property UBS AG 1 950 Mapunapuna Street                    
10.096 Property UBS AG 1 822 Mapunapuna Street                    
10.097 Property UBS AG 1 842 Mapunapuna Street                    
10.098 Property UBS AG 1 214 Sand Island Access Road                    
10.099 Property UBS AG 1 709 Ahua Street                    
10.100 Property UBS AG 1 766 Mapunapuna Street                    
10.101 Property UBS AG 1 830 Mapunapuna Street                    
10.102 Property UBS AG 1 2855 Kaihikapu Street                    
10.103 Property UBS AG 1 865 Ahua Street                    
10.104 Property UBS AG 1 852 Mapunapuna Street                    
10.105 Property UBS AG 1 2906 Kaihikapu Street                    
10.106 Property UBS AG 1 2879 Paa Street                    
10.107 Property UBS AG 1 702 Ahua Street                    
10.108 Property UBS AG 1 2864 Awaawaloa Street                    
10.109 Property UBS AG 1 2819 Mokumoa Street - A                    
10.110 Property UBS AG 1 2869 Mokumoa Street                    
10.111 Property UBS AG 1 2819 Mokumoa Street - B                    
10.112 Property UBS AG 1 228 Mohonua Place                    
10.113 Property UBS AG 1 2264 Pahounui Drive                    
10.114 Property UBS AG 1 808 Ahua Street                    
10.115 Property UBS AG 1 2827 Kaihikapu Street                    
10.116 Property UBS AG 1 697 Ahua Street                    
10.117 Property UBS AG 1 2849 Kaihikapu Street                    

 

A-1-32

 

 

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

 

          UPFRONT ESCROWS(19)  
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Upfront Capex Reserve ($) Upfront Engineering Reserve ($) Upfront Environmental Reserve ($) Upfront TI/LC Reserve ($) Upfront RE Tax Reserve ($) Upfront Insurance Reserve ($) Upfront Debt Service Reserve ($) Upfront Other Reserve ($) Other Upfront Description  
10.118 Property UBS AG 1 2831 Awaawaloa Street                    
10.119 Property UBS AG 1 2858 Kaihikapu Street                    
10.120 Property UBS AG 1 2276 Pahounui Drive                    
10.121 Property UBS AG 1 2806 Kaihikapu Street                    
10.122 Property UBS AG 1 1052 Ahua Street                    
10.123 Property UBS AG 1 2889 Mokumoa Street                    
10.124 Property UBS AG 1 685 Ahua Street                    
10.125 Property UBS AG 1 2839 Mokumoa Street                    
10.126 Property UBS AG 1 94-240 Pupuole Street                    
10.127 Property UBS AG 1 2928 Kaihikapu Street - A                    
10.128 Property UBS AG 1 719 Ahua Street                    
10.129 Property UBS AG 1 2812 Awaawaloa Street                    
10.130 Property UBS AG 1 2927 Mokumoa Street                    
10.131 Property UBS AG 1 197 Sand Island Access Road                    
10.132 Property UBS AG 1 2844 Kaihikapu Street                    
10.133 Property UBS AG 1 2879 Mokumoa Street                    
10.134 Property UBS AG 1 2135 Auiki Street                    
10.135 Property UBS AG 1 855 Ahua Street                    
10.136 Property UBS AG 1 2122 Kaliawa Street                    
10.137 Property UBS AG 1 2831 Kaihikapu Street                    
10.138 Property UBS AG 1 729 Ahua Street                    
10.139 Property UBS AG 1 739 Ahua Street                    
10.140 Property UBS AG 1 2833 Paa Street #2                    
10.141 Property UBS AG 1 2833 Paa Street                    
10.142 Property UBS AG 1 2815 Kaihikapu Street                    
10.143 Property UBS AG 1 1062 Kikowaena Place                    
10.144 Property UBS AG 1 673 Ahua Street                    
10.145 Property UBS AG 1 2106 Kaliawa Street                    
10.146 Property UBS AG 1 812 Mapunapuna Street                    
10.147 Property UBS AG 1 2804 Kilihau Street                    
10.148 Property UBS AG 1 525 North King Street                    
10.149 Property UBS AG 1 204 Sand Island Access Road                    
10.150 Property UBS AG 1 660 Ahua Street                    
10.151 Property UBS AG 1 218 Mohonua Place                    
10.152 Property UBS AG 1 125 Puuhale Road                    
10.153 Property UBS AG 1 645 Ahua Street                    
10.154 Property UBS AG 1 675 Mapunapuna Street                    
10.155 Property UBS AG 1 659 Ahua Street                    
10.156 Property UBS AG 1 1055 Ahua Street                    
10.157 Property UBS AG 1 944 Ahua Street                    
10.158 Property UBS AG 1 2019 Kahai Street                    
10.159 Property UBS AG 1 2001 Kahai Street                    
10.160 Property UBS AG 1 106 Puuhale Road                    
10.161 Property UBS AG 1 2875 Paa Street                    
10.162 Property UBS AG 1 1024 Mapunapuna Street                    
10.163 Property UBS AG 1 2760 Kamehameha Highway                    
10.164 Property UBS AG 1 2635 Waiwai Loop A                    
10.165 Property UBS AG 1 2635 Waiwai Loop B                    
10.166 Property UBS AG 1 2836 Awaawaloa Street                    
10.167 Property UBS AG 1 609 Ahua Street                    
10.168 Property UBS AG 1 905 Ahua Street                    
10.169 Property UBS AG 1 2110 Auiki Street                    
10.170 Property UBS AG 1 140 Puuhale Road                    
10.171 Property UBS AG 1 2139 Kaliawa Street                    
10.172 Property UBS AG 1 231 Sand Island Access Road                    
10.173 Property UBS AG 1 2140 Kaliawa Street                    
10.174 Property UBS AG 1 33 South Vineyard Boulevard                    
10.175 Property UBS AG 1 970 Ahua Street                    
10.176 Property UBS AG 1 960 Ahua Street                    
10.177 Property UBS AG 1 1045 Mapunapuna Street                    
10.178 Property UBS AG 1 165 Sand Island Access Road                    
10.179 Property UBS AG 1 2839 Kilihau Street                    
10.180 Property UBS AG 1 2829 Kilihau Street                    
10.181 Property UBS AG 1 2833 Kilihau Street                    
10.182 Property UBS AG 1 2821 Kilihau Street                    
10.183 Property UBS AG 1 2808 Kam Highway                    
10.184 Property UBS AG 1 2815 Kilihau Street                    
10.185 Property UBS AG 1 2850 Awaawaloa Street                    
10.186 Property UBS AG 1 846 Ala Lilikoi Street B                    
11 Both SGFC 1 TriAtria Office Building 0 7,531 0 0 33,818 16,037 0 0    
12 Both UBS AG 1 Meidinger Tower 0 0 0 0 350,931 0 0 134,676 Unfunded Obligations Reserve  
13 Both RREF 1 Ocala Industrial 0 0 0 0 0 0 0 0    
14 Both SGFC 1 Glenmont Abbey Village 370,000 0 10,000 0 483,512 64,272 0 115,500 Sidewalk Construction Reserve  
15 Loan CIBC 4 New Orleans MOB Portfolio 0 19,733 0 400,000 125,091 65,811 0 0    
15.01 Property CIBC 1 1200 Pinnacle Parkway                    
15.02 Property CIBC 1 3901 Houma Boulevard                    
15.03 Property CIBC 1 3712 MacArthur Boulevard                    
15.04 Property CIBC 1 3000 West Esplanade Avenue                    
16 Both SMC 1 125 Borinquen Place 0 0 0 0 52,429 54,594 0 0    
17 Loan SMC 10 Visions Hotel Portfolio II 0 0 0 0 950,268 83,002 0 1,939,245 PIP Reserve: 1,900,000; Ground Rent Reserve: 39,245  
17.01 Property SMC 1 Courtyard Horseheads                    
17.02 Property SMC 1 Home2 Suites Oswego                    
17.03 Property SMC 1 Holiday Inn & Suites Rochester Marketplace                    
17.04 Property SMC 1 Hampton Inn Corning Painted Post                    
17.05 Property SMC 1 Home2 Suites Rochester Henrietta                    
17.06 Property SMC 1 Holiday Inn Express Olean                    
17.07 Property SMC 1 Fairfield Inn Watertown                    
17.08 Property SMC 1 Holiday Inn Express Canandaigua                    
17.09 Property SMC 1 Candlewood Suites Watertown                    
17.10 Property SMC 1 Candlewood Suites Sayre                    
18 Loan UBS AG 2 Maui Portfolio 1,610,000 122,281 0 0 68,919 98,753 0 0    
18.01 Property UBS AG 1 Maui Beach Hotel                    
18.02 Property UBS AG 1 Maui Nui Golf Course                    

 

A-1-33

 

 

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

 

          UPFRONT ESCROWS(19)  
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Upfront Capex Reserve ($) Upfront Engineering Reserve ($) Upfront Environmental Reserve ($) Upfront TI/LC Reserve ($) Upfront RE Tax Reserve ($) Upfront Insurance Reserve ($) Upfront Debt Service Reserve ($) Upfront Other Reserve ($) Other Upfront Description  
19 Loan SGFC 4 SWVP Portfolio 0 97,938 0 0 822,222 990,844 0 5,000,000 PIP Reserve  
19.01 Property SGFC 1 InterContinental                    
19.02 Property SGFC 1 DoubleTree Sunrise                    
19.03 Property SGFC 1 DoubleTree Charlotte                    
19.04 Property SGFC 1 DoubleTree RTP                    
20 Both CIBC 1 Black Canyon Tower 0 0 0 500,000 101,118 5,550 0 0    
21 Both RREF 1 Mount Kemble 0 420,000 0 1,000,000 134,253 20,712 0 2,130,827 Unfunded Obligation Reserve  
22 Both SMC 1 48 Saint Nicholas Place 0 0 0 0 13,577 0 0 4,397 Utility Reserve  
23 Loan UBS AG 2 Indiana Hotel Portfolio 0 0 0 0 76,751 49,468 0 1,850,706 PIP Reserve  
23.01 Property UBS AG 1 Staybridge Suites - Indianapolis                    
23.02 Property UBS AG 1 Hampton Inn - Scottsburg                    
24 Loan SGFC 3 SoCal Medical Office Portfolio 56,560 46,582 0 425,200 0 2,349 0 0    
24.01 Property SGFC 1 Pasadena                    
24.02 Property SGFC 1 Azusa                    
24.03 Property SGFC 1 Rancho Mirage                    
25 Loan SGFC 3 TZA Multifamily Portfolio #2 0 56,281 0 0 70,609 57,208 0 0    
25.01 Property SGFC 1 Wellston Ridge                    
25.02 Property SGFC 1 Oakdale Villas                    
25.03 Property SGFC 1 Northcrest                    
26 Both CIBC 1 Holiday Inn Express Nashville Antioch 0 0 0 0 66,206 21,437 0 400,000 PIP Reserve  
27 Both RREF 1 Renaissance Center VI 0 12,500 0 0 433,336 70,956 0 0    
28 Loan RREF 3 Wilmington Industrial Portfolio 0 137,688 0 150,000 20,503 15,367 0 693,000 Roof Replacement Reserve: $615,000, New Sabina- Landlord Work: $78,000  
28.01 Property RREF 1 3336 Progress Way                    
28.02 Property RREF 1 3260 Progress Way                    
28.03 Property RREF 1 3188 Progress Way                    
29 Both SMC 1 Marriott SpringHill Suites and Towneplace Suites 0 0 0 0 44,914 62,064 0 0    
30 Loan SMC 3 BoaVida MHC Portfolio 0 126,938 0 0 88,389 12,933 0 0    
30.01 Property SMC 1 Riverlawn MHC                    
30.02 Property SMC 1 Beaver Run MHC                    
30.03 Property SMC 1 Wilson Landing MHC                    
31 Both CIBC 1 Candle-Lite Warehouse 0 0 0 0 94,385 0 0 0    
32 Both SMC 1 South Bay Distribution Center 0 0 0 0 60,961 39,567 0 0    
33 Loan Barclays 18 ExchangeRight Net Leased Portfolio #27 356,261 77,250 0 500,000 54,404 8,776 0 0    
33.01 Property Barclays 1 Hy-Vee - Cottage Grove, MN                    
33.02 Property Barclays 1 BioLife Plasma Services - Savannah, GA                    
33.03 Property Barclays 1 Pick ‘n Save - Muskego, WI                    
33.04 Property Barclays 1 Walgreens - Lubbock, TX                    
33.05 Property Barclays 1 Walgreens - Houma, LA                    
33.06 Property Barclays 1 Walgreens - Greendale, WI                    
33.07 Property Barclays 1 Walgreens - Edmond, OK                    
33.08 Property Barclays 1 Tractor Supply - Duncansville, PA                    
33.09 Property Barclays 1 Walgreens - Dayton, OH                    
33.10 Property Barclays 1 Walgreens - Augusta, GA                    
33.11 Property Barclays 1 Advance Auto Parts - Houston, TX                    
33.12 Property Barclays 1 O’Reilly - South Houston, TX                    
33.13 Property Barclays 1 O’Reilly - Knoxville, TN                    
33.14 Property Barclays 1 Dollar General - South Point, OH                    
33.15 Property Barclays 1 Dollar General - Slidell, LA                    
33.16 Property Barclays 1 Dollar General  - Houma, LA                    
33.17 Property Barclays 1 Dollar Tree - Kaukauna, WI                    
33.18 Property Barclays 1 Dollar General - Mansfield, OH                    
34 Both Natixis 1 10000 Santa Monica Boulevard 0 0 0 0 890,641 0 0 0    
35 Both RREF 1 Town Square 0 0 15,625 0 0 0 0 0    
36 Both UBS AG 1 Ambler Yards 267,691 0 0 476,718 23,761 119,496 165,377 1,659,337 Norac Additive Holdback: 1,385,000; Free Rent Reserve: 274,337  
37 Both Barclays 1 Ridgeview Plaza 220,500 0 0 125,000 42,738 0 0 0    
38 Both SGFC 1 Arapahoe Industrial Park 0 13,478 0 350,000 33,333 92,964 0 393,360 Roof Repair Reserve  
39 Loan UBS AG 11 CIRE Equity Retail & Industrial Portfolio 301,104 171,330 0 589,027 323,078 0 0 52,244 Rent Concession Funds Reserve  
39.01 Property UBS AG 1 Wood Village Town Center                    
39.02 Property UBS AG 1 Pecan Promenade                    
39.03 Property UBS AG 1 Valley Plaza                    
39.04 Property UBS AG 1 Pear Tree                    
39.05 Property UBS AG 1 Glendale Market Square                    
39.06 Property UBS AG 1 Central Park Shopping Center                    
39.07 Property UBS AG 1 Val Vista Towne Center                    
39.08 Property UBS AG 1 2641 Hall Ave - Riverside, CA                    
39.09 Property UBS AG 1 606 W Troy - Indianapolis, IN                    
39.10 Property UBS AG 1 Homeland - Bartow, FL                    
39.11 Property UBS AG 1 2621 Hall Ave - Riverside, CA                    
40 Both SMC 1 Extra Space Moreno Valley 0 0 0 0 29,527 0 0 0    
41 Loan SGFC 2 Pacific Grove Portfolio 0 3,125 0 0 72,510 13,766 0 0    
41.01 Property SGFC 1 Sea Breeze Inn & Cottages                    
41.02 Property SGFC 1 Bide-A-Wee Inn & Cottages                    
42 Both Barclays 1 Los Robles Medical Office 0 0 0 200,000 16,416 15,057 0 30,053 Free Rent Reserve  
43 Both Barclays 1 Hampton Inn - Covington, GA 0 3,000 0 0 74,250 7,689 0 0    
44 Both UBS AG 1 At Home Store - Palm Beach Gardens 0 0 0 516,737 0 0 0 240,000 Rent Concession Funds Reserve  
45 Both SGFC 1 Hampton Inn El Reno 0 0 0 0 50,000 22,188 0 0    
46 Both SGFC 1 Holiday Inn Express & Suites El Reno 400,000 2,158 0 0 47,239 24,532 0 0    
47 Both SGFC 1 Novanta Building 69,771 12,600 0 385,000 0 6,833 0 0    
48 Both CIBC 1 CVS Staten Island 0 8,594 0 0 0 32,741 0 0    
49 Both Barclays 1 Home2 - Hasbrouck 0 0 0 0 0 0 0 0    
50 Loan UBS AG 2 Fairway Plaza & Markets at Maizeland 0 36,175 20,316 0 35,715 20,884 0 0    
50.01 Property UBS AG 1 Markets at Maizeland                    
50.02 Property UBS AG 1 Fairway Plaza                    
51 Loan CIBC 6 Schnader Enterprises Portfolio 0 23,875 0 0 152,262 6,820 0 0    
51.01 Property CIBC 1 Emelia Woods Apartments                    
51.02 Property CIBC 1 Laredo Apartments                    

 

A-1-34

 

 

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

 

          UPFRONT ESCROWS(19)  
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Upfront Capex Reserve ($) Upfront Engineering Reserve ($) Upfront Environmental Reserve ($) Upfront TI/LC Reserve ($) Upfront RE Tax Reserve ($) Upfront Insurance Reserve ($) Upfront Debt Service Reserve ($) Upfront Other Reserve ($) Other Upfront Description  
51.03 Property CIBC 1 Harford Road Apartments (6507-6513)                    
51.04 Property CIBC 1 Norwood/Ferndale Apartments                    
51.05 Property CIBC 1 Belvedere Studios                    
51.06 Property CIBC 1 Hamilton Townhouses                    
52 Both UBS AG 1 Greenwich Inn - San Francisco 0 5,969 0 0 15,675 8,156 0 17,000 ADA Reserve  
53 Both RREF 1 Hampton Inn Peachtree City 0 0 0 0 29,797 16,403 0 890,000 PIP Reserve  
54 Both Barclays 1 Gray Oaks Corporate Center 0 2,688 0 0 75,085 0 0 109,800 Existing TI/LC Obligation Reserve  
55 Both UBS AG 1 Summerville Plaza 0 0 0 0 92,518 22,052 0 81,000 Rent Concession Funds Reserve  
56 Loan UBS AG 3 Krea Portfolio 150,000 392,625 25,000 500,000 53,892 9,098 0 138,511 Big Lots Roof Reserve: $130,000; TATILC Reserve: $8,511  
56.01 Property UBS AG 1 Newberry Plaza                    
56.02 Property UBS AG 1 Shops at Dillon                    
56.03 Property UBS AG 1 Shops at Hartsville                    
57 Both SMC 1 9th & Maple Fee 0 0 0 0 0 0 0 0    
58 Both CIBC 1 32-34 Broad Street 35,000 0 0 0 63,257 13,787 0 0    
59 Both CIBC 1 Suburban Extended Stay - Kennesaw, GA 0 24,219 0 0 29,851 8,393 0 487,224 PIP Reserve  
60 Both SMC 1 Lake Howell Plaza 0 0 0 0 60,983 36,953 0 100,000 Dogtopia TI Reserve  
61 Both RREF 1 Walmart Supercenter Fulton 0 0 0 0 0 1,458 0 0    
62 Both RREF 1 Quality Inn & Suites Bremerton 0 0 0 0 0 11,856 0 251,063 PIP Reserve  
63 Loan SMC 3 Jackson Retail Portfolio 0 0 0 50,000 37,159 4,730 0 0    
63.01 Property SMC 1 Northpark Station                    
63.02 Property SMC 1 Highway 18 Plaza                    
63.03 Property SMC 1 Lakeover Shopping Center                    
64 Both Barclays 1 Sherwood MHC 0 0 0 0 15,956 6,406 0 0    
65 Both CIBC 1 Courtyard Self-Storage 0 0 7,000 0 16,888 13,294 0 300,000 Debt Yield Achievement Reserve  
66 Both CIBC 1 588 East San Lorenzo Road 0 0 0 0 0 0 0 33,333 Free Rent Reserve  
67 Both UBS AG 1 Baymont Inn & Suites - Mackinaw City 0 0 0 0 14,801 3,272 0 275,000 Seasonality Reserve  
68 Both SMC 1 205-207 East Washington Street 0 0 0 50,000 35,044 2,041 0 95,310 Amesite Reserve  
69 Both UBS AG 1 Brunswick West Shopping Center 0 8,750 0 0 29,643 18,921 0 0    
70 Both RREF 1 Walgreens – Conyers GA 0 0 0 0 0 0 0 1,800 Haresh Tax Lien Reserve  
71 Both CIBC 1 Villas at Atlantic Beach 0 0 0 0 18,683 2,705 0 0    
72 Both RREF 1 Sterling Hill Apartments 0 13,750 0 0 7,950 2,454 0 0    
73 Both RREF 1 Walgreens – Palatka FL 0 0 0 0 0 0 0 0    

 

A-1-35

 

 

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

 

          MONTHLY ESCROWS(20)
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Monthly Capex Reserve ($) Monthly Environmental Reserve ($) Monthly TI/LC Reserve ($) Monthly
RE Tax Reserve ($)		 Monthly Insurance Reserve ($) Monthly Other Reserve ($) Other Monthly Description
1 Both Barclays 1 Moffett Towers II - Buildings 3 & 4 Springing 0 0 87,587 Springing Springing Lease Sweep Reserve
2 Both Barclays 1 188 Spear Street Springing 0 Springing Springing Springing 0  
3 Loan Natixis 4 Vanguard Portfolio 7,108 0 0 139,873 10,822 0  
3.01 Property Natixis 1 425 Old Morehall Road              
3.02 Property Natixis 1 1001 Cedar Hollow Road              
3.03 Property Natixis 1 50 Morehall Road              
3.04 Property Natixis 1 60 Morehall Road              
4 Loan SGFC 23 ExchangeRight Net Leased Portfolio 28 3,428 0 Springing 53,281 Springing 0  
4.01 Property SGFC 1 Pick n Save - Oconomowoc, WI              
4.02 Property SGFC 1 Pick n Save - Wales, WI              
4.03 Property SGFC 1 Hobby Lobby - Hendersonville, TN              
4.04 Property SGFC 1 Hobby Lobby - Appleton, WI              
4.05 Property SGFC 1 Walgreens - Newport News, VA              
4.06 Property SGFC 1 Walgreens - Aurora, IL              
4.07 Property SGFC 1 Walgreens - Hammond, IN              
4.08 Property SGFC 1 Walgreens - North Aurora, IL              
4.09 Property SGFC 1 Walgreens - Fort Worth, TX              
4.10 Property SGFC 1 Tractor Supply - Lake Charles, LA              
4.11 Property SGFC 1 Fresenius Medical Care - West Columbia, SC              
4.12 Property SGFC 1 Walgreens - Flint, MI              
4.13 Property SGFC 1 Tractor Supply - Springtown, TX              
4.14 Property SGFC 1 Walgreens - Orland Park, IL              
4.15 Property SGFC 1 Walgreens - Peoria, IL              
4.16 Property SGFC 1 Dollar General - Houston, TX              
4.17 Property SGFC 1 Dollar General - Soddy Daisy, TN              
4.18 Property SGFC 1 O’Reilly Auto Parts - Lexington, SC              
4.19 Property SGFC 1 Dollar General - Mishawaka, IN              
4.20 Property SGFC 1 Dollar General - Lambertville, MI              
4.21 Property SGFC 1 Dollar Tree - Beech Island, SC              
4.22 Property SGFC 1 Dollar General - Youngsville, LA              
4.23 Property SGFC 1 Dollar General - Battle Creek, MI              
5 Loan Barclays 32 Inland Life Storage Portfolio Springing 0 0 Springing Springing 0  
5.01 Property Barclays 1 Life Storage - 586              
5.02 Property Barclays 1 Life Storage - 145              
5.03 Property Barclays 1 Life Storage - 364              
5.04 Property Barclays 1 Life Storage - 365              
5.05 Property Barclays 1 Life Storage - 212              
5.06 Property Barclays 1 Life Storage - 386              
5.07 Property Barclays 1 Life Storage - 256              
5.08 Property Barclays 1 Life Storage - 206              
5.09 Property Barclays 1 Life Storage - 324              
5.10 Property Barclays 1 Life Storage - 236              
5.11 Property Barclays 1 Life Storage - 184              
5.12 Property Barclays 1 Life Storage - 500              
5.13 Property Barclays 1 Life Storage - 288              
5.14 Property Barclays 1 Life Storage - 299              
5.15 Property Barclays 1 Life Storage - 209              
5.16 Property Barclays 1 Life Storage - 035              
5.17 Property Barclays 1 Life Storage - 074              
5.18 Property Barclays 1 Life Storage - 252              
5.19 Property Barclays 1 Life Storage - 033              
5.20 Property Barclays 1 Life Storage - 205              
5.21 Property Barclays 1 Life Storage - 300              
5.22 Property Barclays 1 Life Storage - 026              
5.23 Property Barclays 1 Life Storage - 361              
5.24 Property Barclays 1 Life Storage - 165              
5.25 Property Barclays 1 Life Storage - 208              
5.26 Property Barclays 1 Life Storage - 211              
5.27 Property Barclays 1 Life Storage - 021              
5.28 Property Barclays 1 Life Storage - 298              
5.29 Property Barclays 1 Life Storage - 297              
5.30 Property Barclays 1 Life Storage - 153              
5.31 Property Barclays 1 Life Storage - 075              
5.32 Property Barclays 1 Life Storage - 152              
6 Both RREF 1 Emerald Pointe Apartments 8,500 0 0 14,843 7,805 0  
7 Both UBS AG 1 Hilton Garden Inn - San Diego Mission Valley Stadium Springing 0 0 43,302 6,487 114,664 Ground Rent Reserve: 62,857.41; Seasonality Reserve: 51,806.61
8 Both Natixis 1 2 North 6th Place 9,233 0 0 Springing Springing Springing Leasing Expense Reserve
9 Both SMC 1 Tower Plaza 2,203 0 8,259 21,326 2,874 0  
10 Loan UBS AG 186 ILPT Hawaii Portfolio 0 0 0 Springing Springing 0  
10.001 Property UBS AG 1 2810 Pukoloa Street              
10.002 Property UBS AG 1 1360 Pali Highway              
10.003 Property UBS AG 1 1001 Ahua Street              
10.004 Property UBS AG 1 848 Ala Lilikoi Street A              
10.005 Property UBS AG 1 2850 Paa Street              
10.006 Property UBS AG 1 949 Mapunapuna Street              
10.007 Property UBS AG 1 2828 Paa Street              
10.008 Property UBS AG 1 80 Sand Island Access Road              
10.009 Property UBS AG 1 1030 Mapunapuna Street              
10.010 Property UBS AG 1 150 Puuhale Road              
10.011 Property UBS AG 1 2344 Pahounui Drive              
10.012 Property UBS AG 1 120 Sand Island Access Road              
10.013 Property UBS AG 1 1122 Mapunapuna Street              
10.014 Property UBS AG 1 2915 Kaihikapu Street              
10.015 Property UBS AG 1 819 Ahua Street              
10.016 Property UBS AG 1 2144 Auiki Street              
10.017 Property UBS AG 1 1027 Kikowaena Place              
10.018 Property UBS AG 1 1931 Kahai Street              
10.019 Property UBS AG 1 148 Mokauea Street              
10.020 Property UBS AG 1 2886 Paa Street              
10.021 Property UBS AG 1 2838 Kilihau Street              
10.022 Property UBS AG 1 803 Ahua Street              
10.023 Property UBS AG 1 220 Puuhale Road              
10.024 Property UBS AG 1 930 Mapunapuna Street              

 

A-1-36

 

 

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

 

          MONTHLY ESCROWS(20)
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Monthly Capex Reserve ($) Monthly Environmental Reserve ($) Monthly TI/LC Reserve ($) Monthly
RE Tax Reserve ($)		 Monthly Insurance Reserve ($) Monthly Other Reserve ($) Other Monthly Description
10.025 Property UBS AG 1 2103 Kaliawa Street              
10.026 Property UBS AG 1 2969 Mapunapuna Place              
10.027 Property UBS AG 1 158 Sand Island Access Road              
10.028 Property UBS AG 1 1926 Auiki Street              
10.029 Property UBS AG 1 113 Puuhale Road              
10.030 Property UBS AG 1 2250 Pahounui Drive              
10.031 Property UBS AG 1 733 Mapunapuna Street              
10.032 Property UBS AG 1 761 Ahua Street              
10.033 Property UBS AG 1 918 Ahua Street              
10.034 Property UBS AG 1 180 Sand Island Access Road              
10.035 Property UBS AG 1 2829 Awaawaloa Street              
10.036 Property UBS AG 1 120 Mokauea Street              
10.037 Property UBS AG 1 2861 Mokumoa Street              
10.038 Property UBS AG 1 2826 Kaihikapu Street              
10.039 Property UBS AG 1 179 Sand Island Access Road              
10.040 Property UBS AG 1 855 Mapunapuna Street              
10.041 Property UBS AG 1 2308 Pahounui Drive              
10.042 Property UBS AG 1 619 Mapunapuna Street              
10.043 Property UBS AG 1 2846-A Awaawaloa Street              
10.044 Property UBS AG 1 238 Sand Island Access Road              
10.045 Property UBS AG 1 704 Mapunapuna Street              
10.046 Property UBS AG 1 120B Mokauea Street              
10.047 Property UBS AG 1 1150 Kikowaena Street              
10.048 Property UBS AG 1 2127 Auiki Street              
10.049 Property UBS AG 1 2810 Paa Street              
10.050 Property UBS AG 1 2841 Pukoloa Street              
10.051 Property UBS AG 1 1000 Mapunapuna Street              
10.052 Property UBS AG 1 2829 Pukoloa Street              
10.053 Property UBS AG 1 889 Ahua Street              
10.054 Property UBS AG 1 2819 Pukoloa Street              
10.055 Property UBS AG 1 1038 Kikowaena Place              
10.056 Property UBS AG 1 2965 Mokumoa Street              
10.057 Property UBS AG 1 850 Ahua Street              
10.058 Property UBS AG 1 1330 Pali Highway              
10.059 Property UBS AG 1 2855 Pukoloa Street              
10.060 Property UBS AG 1 2865 Pukoloa Street              
10.061 Property UBS AG 1 789 Mapunapuna Street              
10.062 Property UBS AG 1 2960 Mokumoa Street              
10.063 Property UBS AG 1 231B Sand Island Access Road              
10.064 Property UBS AG 1 2020 Auiki Street              
10.065 Property UBS AG 1 2857 Awaawaloa Street              
10.066 Property UBS AG 1 1050 Kikowaena Place              
10.067 Property UBS AG 1 2850 Mokumoa Street              
10.068 Property UBS AG 1 2840 Mokumoa Street              
10.069 Property UBS AG 1 2830 Mokumoa Street              
10.070 Property UBS AG 1 960 Mapunapuna Street              
10.071 Property UBS AG 1 125B Puuhale Road              
10.072 Property UBS AG 1 2809 Kaihikapu Street              
10.073 Property UBS AG 1 212 Mohonua Place              
10.074 Property UBS AG 1 692 Mapunapuna Street              
10.075 Property UBS AG 1 1024 Kikowaena Place              
10.076 Property UBS AG 1 669 Ahua Street              
10.077 Property UBS AG 1 215 Puuhale Road              
10.078 Property UBS AG 1 142 Mokauea Street              
10.079 Property UBS AG 1 2847 Awaawaloa Street              
10.080 Property UBS AG 1 2816 Awaawaloa Street              
10.081 Property UBS AG 1 2928 Kaihikapu Street - B              
10.082 Property UBS AG 1 2864 Mokumoa Street              
10.083 Property UBS AG 1 770 Mapunapuna Street              
10.084 Property UBS AG 1 151 Puuhale Road              
10.085 Property UBS AG 1 207 Puuhale Road              
10.086 Property UBS AG 1 2970 Mokumoa Street              
10.087 Property UBS AG 1 2868 Kaihikapu Street              
10.088 Property UBS AG 1 2908 Kaihikapu Street              
10.089 Property UBS AG 1 2814 Kilihau Street              
10.090 Property UBS AG 1 759 Puuloa Road              
10.091 Property UBS AG 1 659 Puuloa Road              
10.092 Property UBS AG 1 667 Puuloa Road              
10.093 Property UBS AG 1 679 Puuloa Road              
10.094 Property UBS AG 1 689 Puuloa Road              
10.095 Property UBS AG 1 950 Mapunapuna Street              
10.096 Property UBS AG 1 822 Mapunapuna Street              
10.097 Property UBS AG 1 842 Mapunapuna Street              
10.098 Property UBS AG 1 214 Sand Island Access Road              
10.099 Property UBS AG 1 709 Ahua Street              
10.100 Property UBS AG 1 766 Mapunapuna Street              
10.101 Property UBS AG 1 830 Mapunapuna Street              
10.102 Property UBS AG 1 2855 Kaihikapu Street              
10.103 Property UBS AG 1 865 Ahua Street              
10.104 Property UBS AG 1 852 Mapunapuna Street              
10.105 Property UBS AG 1 2906 Kaihikapu Street              
10.106 Property UBS AG 1 2879 Paa Street              
10.107 Property UBS AG 1 702 Ahua Street              
10.108 Property UBS AG 1 2864 Awaawaloa Street              
10.109 Property UBS AG 1 2819 Mokumoa Street - A              
10.110 Property UBS AG 1 2869 Mokumoa Street              
10.111 Property UBS AG 1 2819 Mokumoa Street - B              
10.112 Property UBS AG 1 228 Mohonua Place              
10.113 Property UBS AG 1 2264 Pahounui Drive              
10.114 Property UBS AG 1 808 Ahua Street              
10.115 Property UBS AG 1 2827 Kaihikapu Street              
10.116 Property UBS AG 1 697 Ahua Street              
10.117 Property UBS AG 1 2849 Kaihikapu Street              

 

A-1-37

 

 

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

 

          MONTHLY ESCROWS(20)
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Monthly Capex Reserve ($) Monthly Environmental Reserve ($) Monthly TI/LC Reserve ($) Monthly
RE Tax Reserve ($)		 Monthly Insurance Reserve ($) Monthly Other Reserve ($) Other Monthly Description
10.118 Property UBS AG 1 2831 Awaawaloa Street              
10.119 Property UBS AG 1 2858 Kaihikapu Street              
10.120 Property UBS AG 1 2276 Pahounui Drive              
10.121 Property UBS AG 1 2806 Kaihikapu Street              
10.122 Property UBS AG 1 1052 Ahua Street              
10.123 Property UBS AG 1 2889 Mokumoa Street              
10.124 Property UBS AG 1 685 Ahua Street              
10.125 Property UBS AG 1 2839 Mokumoa Street              
10.126 Property UBS AG 1 94-240 Pupuole Street              
10.127 Property UBS AG 1 2928 Kaihikapu Street - A              
10.128 Property UBS AG 1 719 Ahua Street              
10.129 Property UBS AG 1 2812 Awaawaloa Street              
10.130 Property UBS AG 1 2927 Mokumoa Street              
10.131 Property UBS AG 1 197 Sand Island Access Road              
10.132 Property UBS AG 1 2844 Kaihikapu Street              
10.133 Property UBS AG 1 2879 Mokumoa Street              
10.134 Property UBS AG 1 2135 Auiki Street              
10.135 Property UBS AG 1 855 Ahua Street              
10.136 Property UBS AG 1 2122 Kaliawa Street              
10.137 Property UBS AG 1 2831 Kaihikapu Street              
10.138 Property UBS AG 1 729 Ahua Street              
10.139 Property UBS AG 1 739 Ahua Street              
10.140 Property UBS AG 1 2833 Paa Street #2              
10.141 Property UBS AG 1 2833 Paa Street              
10.142 Property UBS AG 1 2815 Kaihikapu Street              
10.143 Property UBS AG 1 1062 Kikowaena Place              
10.144 Property UBS AG 1 673 Ahua Street              
10.145 Property UBS AG 1 2106 Kaliawa Street              
10.146 Property UBS AG 1 812 Mapunapuna Street              
10.147 Property UBS AG 1 2804 Kilihau Street              
10.148 Property UBS AG 1 525 North King Street              
10.149 Property UBS AG 1 204 Sand Island Access Road              
10.150 Property UBS AG 1 660 Ahua Street              
10.151 Property UBS AG 1 218 Mohonua Place              
10.152 Property UBS AG 1 125 Puuhale Road              
10.153 Property UBS AG 1 645 Ahua Street              
10.154 Property UBS AG 1 675 Mapunapuna Street              
10.155 Property UBS AG 1 659 Ahua Street              
10.156 Property UBS AG 1 1055 Ahua Street              
10.157 Property UBS AG 1 944 Ahua Street              
10.158 Property UBS AG 1 2019 Kahai Street              
10.159 Property UBS AG 1 2001 Kahai Street              
10.160 Property UBS AG 1 106 Puuhale Road              
10.161 Property UBS AG 1 2875 Paa Street              
10.162 Property UBS AG 1 1024 Mapunapuna Street              
10.163 Property UBS AG 1 2760 Kamehameha Highway              
10.164 Property UBS AG 1 2635 Waiwai Loop A              
10.165 Property UBS AG 1 2635 Waiwai Loop B              
10.166 Property UBS AG 1 2836 Awaawaloa Street              
10.167 Property UBS AG 1 609 Ahua Street              
10.168 Property UBS AG 1 905 Ahua Street              
10.169 Property UBS AG 1 2110 Auiki Street              
10.170 Property UBS AG 1 140 Puuhale Road              
10.171 Property UBS AG 1 2139 Kaliawa Street              
10.172 Property UBS AG 1 231 Sand Island Access Road              
10.173 Property UBS AG 1 2140 Kaliawa Street              
10.174 Property UBS AG 1 33 South Vineyard Boulevard              
10.175 Property UBS AG 1 970 Ahua Street              
10.176 Property UBS AG 1 960 Ahua Street              
10.177 Property UBS AG 1 1045 Mapunapuna Street              
10.178 Property UBS AG 1 165 Sand Island Access Road              
10.179 Property UBS AG 1 2839 Kilihau Street              
10.180 Property UBS AG 1 2829 Kilihau Street              
10.181 Property UBS AG 1 2833 Kilihau Street              
10.182 Property UBS AG 1 2821 Kilihau Street              
10.183 Property UBS AG 1 2808 Kam Highway              
10.184 Property UBS AG 1 2815 Kilihau Street              
10.185 Property UBS AG 1 2850 Awaawaloa Street              
10.186 Property UBS AG 1 846 Ala Lilikoi Street B              
11 Both SGFC 1 TriAtria Office Building 3,949 0 12,833 33,818 5,346 Springing Special Rollover Reserve
12 Both UBS AG 1 Meidinger Tower 5,518 0 20,691 36,555 Springing 0  
13 Both RREF 1 Ocala Industrial Springing 0 Springing Springing Springing 0  
14 Both SGFC 1 Glenmont Abbey Village Springing 0 0 Springing Springing 0  
15 Loan CIBC 4 New Orleans MOB Portfolio 2,252 0 12,794 13,899 6,575 0  
15.01 Property CIBC 1 1200 Pinnacle Parkway              
15.02 Property CIBC 1 3901 Houma Boulevard              
15.03 Property CIBC 1 3712 MacArthur Boulevard              
15.04 Property CIBC 1 3000 West Esplanade Avenue              
16 Both SMC 1 125 Borinquen Place 2,083 0 0 8,738 6,066 0  
17 Loan SMC 10 Visions Hotel Portfolio II 1/12 of 2% of Gross Revenues 0 0 112,167 27,620 Springing Ground Rent Reserve
17.01 Property SMC 1 Courtyard Horseheads              
17.02 Property SMC 1 Home2 Suites Oswego              
17.03 Property SMC 1 Holiday Inn & Suites Rochester Marketplace              
17.04 Property SMC 1 Hampton Inn Corning Painted Post              
17.05 Property SMC 1 Home2 Suites Rochester Henrietta              
17.06 Property SMC 1 Holiday Inn Express Olean              
17.07 Property SMC 1 Fairfield Inn Watertown              
17.08 Property SMC 1 Holiday Inn Express Canandaigua              
17.09 Property SMC 1 Candlewood Suites Watertown              
17.10 Property SMC 1 Candlewood Suites Sayre              
18 Loan UBS AG 2 Maui Portfolio 47,762 0 0 12,307 27,431 0  
18.01 Property UBS AG 1 Maui Beach Hotel              
18.02 Property UBS AG 1 Maui Nui Golf Course              

 

A-1-38

 

 

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

 

          MONTHLY ESCROWS(20)
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Monthly Capex Reserve ($) Monthly Environmental Reserve ($) Monthly TI/LC Reserve ($) Monthly
RE Tax Reserve ($)		 Monthly Insurance Reserve ($) Monthly Other Reserve ($) Other Monthly Description
19 Loan SGFC 4 SWVP Portfolio 1/12 of 5% of Gross Revenues 0 0 205,555 82,570 Springing Hotel Tax Reserve
19.01 Property SGFC 1 InterContinental              
19.02 Property SGFC 1 DoubleTree Sunrise              
19.03 Property SGFC 1 DoubleTree Charlotte              
19.04 Property SGFC 1 DoubleTree RTP              
20 Both CIBC 1 Black Canyon Tower 2,510 0 12,552 25,280 2,775 Springing Trigger Lease Reserve
21 Both RREF 1 Mount Kemble 3,829 0 28,715 44,751 3,452 0  
22 Both SMC 1 48 Saint Nicholas Place 875 0 0 13,577 Springing 4,397 Utility Reserve
23 Loan UBS AG 2 Indiana Hotel Portfolio Greater of (i) 1/12 of 4% of Gross Revenues or (ii) 1/12 of amount required pursuant to the management agreement and franchise agreement 0 0 25,584 6,509 0  
23.01 Property UBS AG 1 Staybridge Suites - Indianapolis              
23.02 Property UBS AG 1 Hampton Inn - Scottsburg              
24 Loan SGFC 3 SoCal Medical Office Portfolio Springing 0 0 Springing 1,175 Springing Special Rollover Reserve
24.01 Property SGFC 1 Pasadena              
24.02 Property SGFC 1 Azusa              
24.03 Property SGFC 1 Rancho Mirage              
25 Loan SGFC 3 TZA Multifamily Portfolio #2 22,318 0 0 10,087 9,257 0  
25.01 Property SGFC 1 Wellston Ridge              
25.02 Property SGFC 1 Oakdale Villas              
25.03 Property SGFC 1 Northcrest              
26 Both CIBC 1 Holiday Inn Express Nashville Antioch 1/12 of 4% of Gross Revenues 0 0 13,241 1,786 1/12 of 3% of Gross Revenues PIP Reserve
27 Both RREF 1 Renaissance Center VI Springing 0 Springing 39,394 6,451 Springing Ground Lease Reserve
28 Loan RREF 3 Wilmington Industrial Portfolio 2,192 0 0 10,251 3,842 8,767 Roof Replacement Reserve
28.01 Property RREF 1 3336 Progress Way              
28.02 Property RREF 1 3260 Progress Way              
28.03 Property RREF 1 3188 Progress Way              
29 Both SMC 1 Marriott SpringHill Suites and Towneplace Suites 1/12 of 4% of Gross Revenues 0 0 14,971 6,206 0  
30 Loan SMC 3 BoaVida MHC Portfolio 2,745 0 0 9,685 6,466 0  
30.01 Property SMC 1 Riverlawn MHC              
30.02 Property SMC 1 Beaver Run MHC              
30.03 Property SMC 1 Wilson Landing MHC              
31 Both CIBC 1 Candle-Lite Warehouse Springing 0 36,563 11,798 Springing Springing Trigger Lease Reserve
32 Both SMC 1 South Bay Distribution Center 1,655 0 1,947 8,709 3,044 0  
33 Loan Barclays 18 ExchangeRight Net Leased Portfolio #27 1,508 0 Springing 7,772 2,925 0  
33.01 Property Barclays 1 Hy-Vee - Cottage Grove, MN              
33.02 Property Barclays 1 BioLife Plasma Services - Savannah, GA              
33.03 Property Barclays 1 Pick ‘n Save - Muskego, WI              
33.04 Property Barclays 1 Walgreens - Lubbock, TX              
33.05 Property Barclays 1 Walgreens - Houma, LA              
33.06 Property Barclays 1 Walgreens - Greendale, WI              
33.07 Property Barclays 1 Walgreens - Edmond, OK              
33.08 Property Barclays 1 Tractor Supply - Duncansville, PA              
33.09 Property Barclays 1 Walgreens - Dayton, OH              
33.10 Property Barclays 1 Walgreens - Augusta, GA              
33.11 Property Barclays 1 Advance Auto Parts - Houston, TX              
33.12 Property Barclays 1 O’Reilly - South Houston, TX              
33.13 Property Barclays 1 O’Reilly - Knoxville, TN              
33.14 Property Barclays 1 Dollar General - South Point, OH              
33.15 Property Barclays 1 Dollar General - Slidell, LA              
33.16 Property Barclays 1 Dollar General  - Houma, LA              
33.17 Property Barclays 1 Dollar Tree - Kaukauna, WI              
33.18 Property Barclays 1 Dollar General - Mansfield, OH              
34 Both Natixis 1 10000 Santa Monica Boulevard 6,814 0 0 222,660 Springing 0  
35 Both RREF 1 Town Square 0 0 0 Springing Springing 0  
36 Both UBS AG 1 Ambler Yards 4,103 0 20,517 9,139 10,074 0  
37 Both Barclays 1 Ridgeview Plaza 1,098 0 5,490 4,749 Springing 0  
38 Both SGFC 1 Arapahoe Industrial Park 2,707 0 8,122 6,667 18,593 0  
39 Loan UBS AG 11 CIRE Equity Retail & Industrial Portfolio 20,994 0 93,310 161,539 Springing Springing Rent Concession Funds Reserve
39.01 Property UBS AG 1 Wood Village Town Center              
39.02 Property UBS AG 1 Pecan Promenade              
39.03 Property UBS AG 1 Valley Plaza              
39.04 Property UBS AG 1 Pear Tree              
39.05 Property UBS AG 1 Glendale Market Square              
39.06 Property UBS AG 1 Central Park Shopping Center              
39.07 Property UBS AG 1 Val Vista Towne Center              
39.08 Property UBS AG 1 2641 Hall Ave - Riverside, CA              
39.09 Property UBS AG 1 606 W Troy - Indianapolis, IN              
39.10 Property UBS AG 1 Homeland - Bartow, FL              
39.11 Property UBS AG 1 2621 Hall Ave - Riverside, CA              
40 Both SMC 1 Extra Space Moreno Valley 713 0 0 7,382 Springing 0  
41 Loan SGFC 2 Pacific Grove Portfolio 1/12 if 5% of Annual Operating Income 0 0 14,502 2,753 0  
41.01 Property SGFC 1 Sea Breeze Inn & Cottages              
41.02 Property SGFC 1 Bide-A-Wee Inn & Cottages              
42 Both Barclays 1 Los Robles Medical Office 730 0 3,652 5,472 1,369 Springing Condominium Reserve
43 Both Barclays 1 Hampton Inn - Covington, GA 1/12 of 4% of Gross Revenues 0 0 8,250 1,922 Springing PIP Reserve
44 Both UBS AG 1 At Home Store - Palm Beach Gardens 2,500 0 3,500 Springing Springing 0  
45 Both SGFC 1 Hampton Inn El Reno 1/12 of 1% of Gross Revenues 0 0 6,250 2,773 Springing PIP Reserve
46 Both SGFC 1 Holiday Inn Express & Suites El Reno 1/12 of 4% of Gross Revenues 0 0 5,905 3,066 Springing PIP Reserve
47 Both SGFC 1 Novanta Building 831 0 Springing Springing 2,278 0  
48 Both CIBC 1 CVS Staten Island 312 0 Springing Springing 2,728 Springing Lease Sweep Leasing Reserve; Ground Lease Rent Reserve
49 Both Barclays 1 Home2 - Hasbrouck Springing 0 0 Springing Springing 0  
50 Loan UBS AG 2 Fairway Plaza & Markets at Maizeland 2,311 0 5,870 7,764 4,540 0  
50.01 Property UBS AG 1 Markets at Maizeland              
50.02 Property UBS AG 1 Fairway Plaza              
51 Loan CIBC 6 Schnader Enterprises Portfolio 2,396 0 0 12,688 3,410 0  
51.01 Property CIBC 1 Emelia Woods Apartments              
51.02 Property CIBC 1 Laredo Apartments              

 

A-1-39

 

 

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

 

          MONTHLY ESCROWS(20)
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Monthly Capex Reserve ($) Monthly Environmental Reserve ($) Monthly TI/LC Reserve ($) Monthly
RE Tax Reserve ($)		 Monthly Insurance Reserve ($) Monthly Other Reserve ($) Other Monthly Description
51.03 Property CIBC 1 Harford Road Apartments (6507-6513)              
51.04 Property CIBC 1 Norwood/Ferndale Apartments              
51.05 Property CIBC 1 Belvedere Studios              
51.06 Property CIBC 1 Hamilton Townhouses              
52 Both UBS AG 1 Greenwich Inn - San Francisco 1,179 0 0 6,029 1,359 0  
53 Both RREF 1 Hampton Inn Peachtree City 1/12 of 2% of Gross Revenues 0 0 2,980 1,367 12,500 PIP Reserve
54 Both Barclays 1 Gray Oaks Corporate Center Springing 0 Springing 8,343 Springing 0  
55 Both UBS AG 1 Summerville Plaza 1,398 0 1,747 10,758 1,750 0  
56 Loan UBS AG 3 Krea Portfolio 5,265 0 8,774 8,166 2,993 0  
56.01 Property UBS AG 1 Newberry Plaza              
56.02 Property UBS AG 1 Shops at Dillon              
56.03 Property UBS AG 1 Shops at Hartsville              
57 Both SMC 1 9th & Maple Fee Springing 0 Springing Springing Springing Springing Major Tenant Reserve
58 Both CIBC 1 32-34 Broad Street 897 0 1,494 9,037 1,149 Springing Trigger Lease Reserve
59 Both CIBC 1 Suburban Extended Stay - Kennesaw, GA 1/12 of 4% of Gross Revenues 0 0 4,975 4,196 Springing Future PIP Reserve
60 Both SMC 1 Lake Howell Plaza Springing 0 Springing 6,098 4,106 0  
61 Both RREF 1 Walmart Supercenter Fulton 0 0 1,824 Springing 729 0  
62 Both RREF 1 Quality Inn & Suites Bremerton 1/12th of 4% of the annual rents 0 0 3,256 5,928 Springing  
63 Loan SMC 3 Jackson Retail Portfolio 750 0 1,876 5,308 1,577 0  
63.01 Property SMC 1 Northpark Station              
63.02 Property SMC 1 Highway 18 Plaza              
63.03 Property SMC 1 Lakeover Shopping Center              
64 Both Barclays 1 Sherwood MHC 863 0 0 1,451 1,602 0  
65 Both CIBC 1 Courtyard Self-Storage 1,335 0 486 2,413 1,023 0  
66 Both CIBC 1 588 East San Lorenzo Road 250 0 0 Springing Springing 0  
67 Both UBS AG 1 Baymont Inn & Suites - Mackinaw City Greater of (i) 1/12 of 4% of Gross Revenues or (ii) 1/12 of amount required pursuant to the management agreement and franchise agreement 0 0 4,111 909 0  
68 Both SMC 1 205-207 East Washington Street 334 0 1,667 3,822 255 0  
69 Both UBS AG 1 Brunswick West Shopping Center 1,260 0 6,300 3,088 1,971 Springing Winn Dixie Sales Trigger Reserve
70 Both RREF 1 Walgreens – Conyers GA 0 0 0 Springing Springing 0  
71 Both CIBC 1 Villas at Atlantic Beach 642 0 0 2,669 676 0  
72 Both RREF 1 Sterling Hill Apartments 792 0 0 2,650 818 0  
73 Both RREF 1 Walgreens – Palatka FL 174 0 1,159 Springing Springing 0  

 

A-1-40

 

 

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

 

            RESERVE CAPS(21)  
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name   CapEx Reserve Cap ($) Environmental Reserve Cap ($) TI/LC Reserve Cap ($) RE Tax
Reserve Cap ($)		 Insurance
Reserve Cap ($)		 Debt Service
Reserve Cap ($)		 Other Reserve Cap ($) Single Tenant
1 Both Barclays 1 Moffett Towers II - Buildings 3 & 4             24,544,310 Lease Sweep Reserve: 21,037,980 Yes
2 Both Barclays 1 188 Spear Street   87,468   656,007         No
3 Loan Natixis 4 Vanguard Portfolio   255,896             Yes
3.01 Property Natixis 1 425 Old Morehall Road                 Yes
3.02 Property Natixis 1 1001 Cedar Hollow Road                 Yes
3.03 Property Natixis 1 50 Morehall Road                 Yes
3.04 Property Natixis 1 60 Morehall Road                 Yes
4 Loan SGFC 23 ExchangeRight Net Leased Portfolio 28                 Yes
4.01 Property SGFC 1 Pick n Save - Oconomowoc, WI                 Yes
4.02 Property SGFC 1 Pick n Save - Wales, WI                 Yes
4.03 Property SGFC 1 Hobby Lobby - Hendersonville, TN                 Yes
4.04 Property SGFC 1 Hobby Lobby - Appleton, WI                 Yes
4.05 Property SGFC 1 Walgreens - Newport News, VA                 Yes
4.06 Property SGFC 1 Walgreens - Aurora, IL                 Yes
4.07 Property SGFC 1 Walgreens - Hammond, IN                 Yes
4.08 Property SGFC 1 Walgreens - North Aurora, IL                 Yes
4.09 Property SGFC 1 Walgreens - Fort Worth, TX                 Yes
4.10 Property SGFC 1 Tractor Supply - Lake Charles, LA                 Yes
4.11 Property SGFC 1 Fresenius Medical Care - West Columbia, SC                 Yes
4.12 Property SGFC 1 Walgreens - Flint, MI                 Yes
4.13 Property SGFC 1 Tractor Supply - Springtown, TX                 Yes
4.14 Property SGFC 1 Walgreens - Orland Park, IL                 Yes
4.15 Property SGFC 1 Walgreens - Peoria, IL                 Yes
4.16 Property SGFC 1 Dollar General - Houston, TX                 Yes
4.17 Property SGFC 1 Dollar General - Soddy Daisy, TN                 Yes
4.18 Property SGFC 1 O’Reilly Auto Parts - Lexington, SC                 Yes
4.19 Property SGFC 1 Dollar General - Mishawaka, IN                 Yes
4.20 Property SGFC 1 Dollar General - Lambertville, MI                 Yes
4.21 Property SGFC 1 Dollar Tree - Beech Island, SC                 Yes
4.22 Property SGFC 1 Dollar General - Youngsville, LA                 Yes
4.23 Property SGFC 1 Dollar General - Battle Creek, MI                 Yes
5 Loan Barclays 32 Inland Life Storage Portfolio   424,056             No
5.01 Property Barclays 1 Life Storage - 586                 No
5.02 Property Barclays 1 Life Storage - 145                 No
5.03 Property Barclays 1 Life Storage - 364                 No
5.04 Property Barclays 1 Life Storage - 365                 No
5.05 Property Barclays 1 Life Storage - 212                 No
5.06 Property Barclays 1 Life Storage - 386                 No
5.07 Property Barclays 1 Life Storage - 256                 No
5.08 Property Barclays 1 Life Storage - 206                 No
5.09 Property Barclays 1 Life Storage - 324                 No
5.10 Property Barclays 1 Life Storage - 236                 No
5.11 Property Barclays 1 Life Storage - 184                 No
5.12 Property Barclays 1 Life Storage - 500                 No
5.13 Property Barclays 1 Life Storage - 288                 No
5.14 Property Barclays 1 Life Storage - 299                 No
5.15 Property Barclays 1 Life Storage - 209                 No
5.16 Property Barclays 1 Life Storage - 035                 No
5.17 Property Barclays 1 Life Storage - 074                 No
5.18 Property Barclays 1 Life Storage - 252                 No
5.19 Property Barclays 1 Life Storage - 033                 No
5.20 Property Barclays 1 Life Storage - 205                 No
5.21 Property Barclays 1 Life Storage - 300                 No
5.22 Property Barclays 1 Life Storage - 026                 No
5.23 Property Barclays 1 Life Storage - 361                 No
5.24 Property Barclays 1 Life Storage - 165                 No
5.25 Property Barclays 1 Life Storage - 208                 No
5.26 Property Barclays 1 Life Storage - 211                 No
5.27 Property Barclays 1 Life Storage - 021                 No
5.28 Property Barclays 1 Life Storage - 298                 No
5.29 Property Barclays 1 Life Storage - 297                 No
5.30 Property Barclays 1 Life Storage - 153                 No
5.31 Property Barclays 1 Life Storage - 075                 No
5.32 Property Barclays 1 Life Storage - 152                 No
6 Both RREF 1 Emerald Pointe Apartments                 No
7 Both UBS AG 1 Hilton Garden Inn - San Diego Mission Valley Stadium                 No
8 Both Natixis 1 2 North 6th Place             5,000,000   No
9 Both SMC 1 Tower Plaza   100,000   300,000         No
10 Loan UBS AG 186 ILPT Hawaii Portfolio                 Various
10.001 Property UBS AG 1 2810 Pukoloa Street                 Yes
10.002 Property UBS AG 1 1360 Pali Highway                 Yes
10.003 Property UBS AG 1 1001 Ahua Street                 Yes
10.004 Property UBS AG 1 848 Ala Lilikoi Street A                 Yes
10.005 Property UBS AG 1 2850 Paa Street                 Yes
10.006 Property UBS AG 1 949 Mapunapuna Street                 Yes
10.007 Property UBS AG 1 2828 Paa Street                 Yes
10.008 Property UBS AG 1 80 Sand Island Access Road                 Yes
10.009 Property UBS AG 1 1030 Mapunapuna Street                 Yes
10.010 Property UBS AG 1 150 Puuhale Road                 Yes
10.011 Property UBS AG 1 2344 Pahounui Drive                 Yes
10.012 Property UBS AG 1 120 Sand Island Access Road                 No
10.013 Property UBS AG 1 1122 Mapunapuna Street                 Yes
10.014 Property UBS AG 1 2915 Kaihikapu Street                 Yes
10.015 Property UBS AG 1 819 Ahua Street                 Yes
10.016 Property UBS AG 1 2144 Auiki Street                 No
10.017 Property UBS AG 1 1027 Kikowaena Place                 Yes
10.018 Property UBS AG 1 1931 Kahai Street                 Yes
10.019 Property UBS AG 1 148 Mokauea Street                 Yes
10.020 Property UBS AG 1 2886 Paa Street                 Yes
10.021 Property UBS AG 1 2838 Kilihau Street                 Yes
10.022 Property UBS AG 1 803 Ahua Street                 Yes
10.023 Property UBS AG 1 220 Puuhale Road                 Yes
10.024 Property UBS AG 1 930 Mapunapuna Street                 Yes

 

A-1-41

 

 

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

 

            RESERVE CAPS(21)  
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name   CapEx Reserve Cap ($) Environmental Reserve Cap ($) TI/LC Reserve Cap ($) RE Tax
Reserve Cap ($)		 Insurance
Reserve Cap ($)		 Debt Service
Reserve Cap ($)		 Other Reserve Cap ($) Single Tenant
10.025 Property UBS AG 1 2103 Kaliawa Street                 Yes
10.026 Property UBS AG 1 2969 Mapunapuna Place                 Yes
10.027 Property UBS AG 1 158 Sand Island Access Road                 Yes
10.028 Property UBS AG 1 1926 Auiki Street                 Yes
10.029 Property UBS AG 1 113 Puuhale Road                 Yes
10.030 Property UBS AG 1 2250 Pahounui Drive                 Yes
10.031 Property UBS AG 1 733 Mapunapuna Street                 Yes
10.032 Property UBS AG 1 761 Ahua Street                 Yes
10.033 Property UBS AG 1 918 Ahua Street                 Yes
10.034 Property UBS AG 1 180 Sand Island Access Road                 Yes
10.035 Property UBS AG 1 2829 Awaawaloa Street                 Yes
10.036 Property UBS AG 1 120 Mokauea Street                 No
10.037 Property UBS AG 1 2861 Mokumoa Street                 Yes
10.038 Property UBS AG 1 2826 Kaihikapu Street                 Yes
10.039 Property UBS AG 1 179 Sand Island Access Road                 Yes
10.040 Property UBS AG 1 855 Mapunapuna Street                 Yes
10.041 Property UBS AG 1 2308 Pahounui Drive                 Yes
10.042 Property UBS AG 1 619 Mapunapuna Street                 Yes
10.043 Property UBS AG 1 2846-A Awaawaloa Street                 Yes
10.044 Property UBS AG 1 238 Sand Island Access Road                 Yes
10.045 Property UBS AG 1 704 Mapunapuna Street                 Yes
10.046 Property UBS AG 1 120B Mokauea Street                 No
10.047 Property UBS AG 1 1150 Kikowaena Street                 Yes
10.048 Property UBS AG 1 2127 Auiki Street                 Yes
10.049 Property UBS AG 1 2810 Paa Street                 Yes
10.050 Property UBS AG 1 2841 Pukoloa Street                 Yes
10.051 Property UBS AG 1 1000 Mapunapuna Street                 Yes
10.052 Property UBS AG 1 2829 Pukoloa Street                 Yes
10.053 Property UBS AG 1 889 Ahua Street                 Yes
10.054 Property UBS AG 1 2819 Pukoloa Street                 Yes
10.055 Property UBS AG 1 1038 Kikowaena Place                 Yes
10.056 Property UBS AG 1 2965 Mokumoa Street                 Yes
10.057 Property UBS AG 1 850 Ahua Street                 Yes
10.058 Property UBS AG 1 1330 Pali Highway                 Yes
10.059 Property UBS AG 1 2855 Pukoloa Street                 Yes
10.060 Property UBS AG 1 2865 Pukoloa Street                 Yes
10.061 Property UBS AG 1 789 Mapunapuna Street                 Yes
10.062 Property UBS AG 1 2960 Mokumoa Street                 Yes
10.063 Property UBS AG 1 231B Sand Island Access Road                 Yes
10.064 Property UBS AG 1 2020 Auiki Street                 Yes
10.065 Property UBS AG 1 2857 Awaawaloa Street                 Yes
10.066 Property UBS AG 1 1050 Kikowaena Place                 Yes
10.067 Property UBS AG 1 2850 Mokumoa Street                 Yes
10.068 Property UBS AG 1 2840 Mokumoa Street                 Yes
10.069 Property UBS AG 1 2830 Mokumoa Street                 Yes
10.070 Property UBS AG 1 960 Mapunapuna Street                 Yes
10.071 Property UBS AG 1 125B Puuhale Road                 Yes
10.072 Property UBS AG 1 2809 Kaihikapu Street                 Yes
10.073 Property UBS AG 1 212 Mohonua Place                 Yes
10.074 Property UBS AG 1 692 Mapunapuna Street                 Yes
10.075 Property UBS AG 1 1024 Kikowaena Place                 Yes
10.076 Property UBS AG 1 669 Ahua Street                 Yes
10.077 Property UBS AG 1 215 Puuhale Road                 Yes
10.078 Property UBS AG 1 142 Mokauea Street                 Yes
10.079 Property UBS AG 1 2847 Awaawaloa Street                 Yes
10.080 Property UBS AG 1 2816 Awaawaloa Street                 Yes
10.081 Property UBS AG 1 2928 Kaihikapu Street - B                 Yes
10.082 Property UBS AG 1 2864 Mokumoa Street                 Yes
10.083 Property UBS AG 1 770 Mapunapuna Street                 Yes
10.084 Property UBS AG 1 151 Puuhale Road                 Yes
10.085 Property UBS AG 1 207 Puuhale Road                 Yes
10.086 Property UBS AG 1 2970 Mokumoa Street                 Yes
10.087 Property UBS AG 1 2868 Kaihikapu Street                 Yes
10.088 Property UBS AG 1 2908 Kaihikapu Street                 Yes
10.089 Property UBS AG 1 2814 Kilihau Street                 Yes
10.090 Property UBS AG 1 759 Puuloa Road                 Yes
10.091 Property UBS AG 1 659 Puuloa Road                 Yes
10.092 Property UBS AG 1 667 Puuloa Road                 Yes
10.093 Property UBS AG 1 679 Puuloa Road                 Yes
10.094 Property UBS AG 1 689 Puuloa Road                 Yes
10.095 Property UBS AG 1 950 Mapunapuna Street                 Yes
10.096 Property UBS AG 1 822 Mapunapuna Street                 Yes
10.097 Property UBS AG 1 842 Mapunapuna Street                 Yes
10.098 Property UBS AG 1 214 Sand Island Access Road                 No
10.099 Property UBS AG 1 709 Ahua Street                 Yes
10.100 Property UBS AG 1 766 Mapunapuna Street                 Yes
10.101 Property UBS AG 1 830 Mapunapuna Street                 Yes
10.102 Property UBS AG 1 2855 Kaihikapu Street                 Yes
10.103 Property UBS AG 1 865 Ahua Street                 Yes
10.104 Property UBS AG 1 852 Mapunapuna Street                 Yes
10.105 Property UBS AG 1 2906 Kaihikapu Street                 Yes
10.106 Property UBS AG 1 2879 Paa Street                 Yes
10.107 Property UBS AG 1 702 Ahua Street                 Yes
10.108 Property UBS AG 1 2864 Awaawaloa Street                 Yes
10.109 Property UBS AG 1 2819 Mokumoa Street - A                 Yes
10.110 Property UBS AG 1 2869 Mokumoa Street                 Yes
10.111 Property UBS AG 1 2819 Mokumoa Street - B                 Yes
10.112 Property UBS AG 1 228 Mohonua Place                 Yes
10.113 Property UBS AG 1 2264 Pahounui Drive                 Yes
10.114 Property UBS AG 1 808 Ahua Street                 Yes
10.115 Property UBS AG 1 2827 Kaihikapu Street                 Yes
10.116 Property UBS AG 1 697 Ahua Street                 Yes
10.117 Property UBS AG 1 2849 Kaihikapu Street                 Yes

 

A-1-42

 

 

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

 

            RESERVE CAPS(21)  
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name   CapEx Reserve Cap ($) Environmental Reserve Cap ($) TI/LC Reserve Cap ($) RE Tax
Reserve Cap ($)		 Insurance
Reserve Cap ($)		 Debt Service
Reserve Cap ($)		 Other Reserve Cap ($) Single Tenant
10.118 Property UBS AG 1 2831 Awaawaloa Street                 Yes
10.119 Property UBS AG 1 2858 Kaihikapu Street                 Yes
10.120 Property UBS AG 1 2276 Pahounui Drive                 Yes
10.121 Property UBS AG 1 2806 Kaihikapu Street                 Yes
10.122 Property UBS AG 1 1052 Ahua Street                 Yes
10.123 Property UBS AG 1 2889 Mokumoa Street                 Yes
10.124 Property UBS AG 1 685 Ahua Street                 Yes
10.125 Property UBS AG 1 2839 Mokumoa Street                 Yes
10.126 Property UBS AG 1 94-240 Pupuole Street                 Yes
10.127 Property UBS AG 1 2928 Kaihikapu Street - A                 Yes
10.128 Property UBS AG 1 719 Ahua Street                 Yes
10.129 Property UBS AG 1 2812 Awaawaloa Street                 Yes
10.130 Property UBS AG 1 2927 Mokumoa Street                 Yes
10.131 Property UBS AG 1 197 Sand Island Access Road                 Yes
10.132 Property UBS AG 1 2844 Kaihikapu Street                 Yes
10.133 Property UBS AG 1 2879 Mokumoa Street                 Yes
10.134 Property UBS AG 1 2135 Auiki Street                 Yes
10.135 Property UBS AG 1 855 Ahua Street                 Yes
10.136 Property UBS AG 1 2122 Kaliawa Street                 Yes
10.137 Property UBS AG 1 2831 Kaihikapu Street                 Yes
10.138 Property UBS AG 1 729 Ahua Street                 Yes
10.139 Property UBS AG 1 739 Ahua Street                 Yes
10.140 Property UBS AG 1 2833 Paa Street #2                 Yes
10.141 Property UBS AG 1 2833 Paa Street                 Yes
10.142 Property UBS AG 1 2815 Kaihikapu Street                 Yes
10.143 Property UBS AG 1 1062 Kikowaena Place                 Yes
10.144 Property UBS AG 1 673 Ahua Street                 Yes
10.145 Property UBS AG 1 2106 Kaliawa Street                 Yes
10.146 Property UBS AG 1 812 Mapunapuna Street                 Yes
10.147 Property UBS AG 1 2804 Kilihau Street                 Yes
10.148 Property UBS AG 1 525 North King Street                 Yes
10.149 Property UBS AG 1 204 Sand Island Access Road                 Yes
10.150 Property UBS AG 1 660 Ahua Street                 Yes
10.151 Property UBS AG 1 218 Mohonua Place                 Yes
10.152 Property UBS AG 1 125 Puuhale Road                 Yes
10.153 Property UBS AG 1 645 Ahua Street                 Yes
10.154 Property UBS AG 1 675 Mapunapuna Street                 Yes
10.155 Property UBS AG 1 659 Ahua Street                 Yes
10.156 Property UBS AG 1 1055 Ahua Street                 Yes
10.157 Property UBS AG 1 944 Ahua Street                 Yes
10.158 Property UBS AG 1 2019 Kahai Street                 Yes
10.159 Property UBS AG 1 2001 Kahai Street                 Yes
10.160 Property UBS AG 1 106 Puuhale Road                 No
10.161 Property UBS AG 1 2875 Paa Street                 Yes
10.162 Property UBS AG 1 1024 Mapunapuna Street                 Yes
10.163 Property UBS AG 1 2760 Kamehameha Highway                 Yes
10.164 Property UBS AG 1 2635 Waiwai Loop A                 Yes
10.165 Property UBS AG 1 2635 Waiwai Loop B                 Yes
10.166 Property UBS AG 1 2836 Awaawaloa Street                 Yes
10.167 Property UBS AG 1 609 Ahua Street                 No
10.168 Property UBS AG 1 905 Ahua Street                 Yes
10.169 Property UBS AG 1 2110 Auiki Street                 Yes
10.170 Property UBS AG 1 140 Puuhale Road                 Yes
10.171 Property UBS AG 1 2139 Kaliawa Street                 Yes
10.172 Property UBS AG 1 231 Sand Island Access Road                 Yes
10.173 Property UBS AG 1 2140 Kaliawa Street                 Yes
10.174 Property UBS AG 1 33 South Vineyard Boulevard                 Yes
10.175 Property UBS AG 1 970 Ahua Street                 Yes
10.176 Property UBS AG 1 960 Ahua Street                 Yes
10.177 Property UBS AG 1 1045 Mapunapuna Street                 Yes
10.178 Property UBS AG 1 165 Sand Island Access Road                 Yes
10.179 Property UBS AG 1 2839 Kilihau Street                 Yes
10.180 Property UBS AG 1 2829 Kilihau Street                 Yes
10.181 Property UBS AG 1 2833 Kilihau Street                 Yes
10.182 Property UBS AG 1 2821 Kilihau Street                 Yes
10.183 Property UBS AG 1 2808 Kam Highway                 Yes
10.184 Property UBS AG 1 2815 Kilihau Street                 Yes
10.185 Property UBS AG 1 2850 Awaawaloa Street                 Yes
10.186 Property UBS AG 1 846 Ala Lilikoi Street B                 Yes
11 Both SGFC 1 TriAtria Office Building       450,000         No
12 Both UBS AG 1 Meidinger Tower   198,632   993,162         No
13 Both RREF 1 Ocala Industrial                 Yes
14 Both SGFC 1 Glenmont Abbey Village   370,000             No
15 Loan CIBC 4 New Orleans MOB Portfolio       770,000         No
15.01 Property CIBC 1 1200 Pinnacle Parkway                 No
15.02 Property CIBC 1 3901 Houma Boulevard                 No
15.03 Property CIBC 1 3712 MacArthur Boulevard                 No
15.04 Property CIBC 1 3000 West Esplanade Avenue                 No
16 Both SMC 1 125 Borinquen Place   75,000             No
17 Loan SMC 10 Visions Hotel Portfolio II                 No
17.01 Property SMC 1 Courtyard Horseheads                 No
17.02 Property SMC 1 Home2 Suites Oswego                 No
17.03 Property SMC 1 Holiday Inn & Suites Rochester Marketplace                 No
17.04 Property SMC 1 Hampton Inn Corning Painted Post                 No
17.05 Property SMC 1 Home2 Suites Rochester Henrietta                 No
17.06 Property SMC 1 Holiday Inn Express Olean                 No
17.07 Property SMC 1 Fairfield Inn Watertown                 No
17.08 Property SMC 1 Holiday Inn Express Canandaigua                 No
17.09 Property SMC 1 Candlewood Suites Watertown                 No
17.10 Property SMC 1 Candlewood Suites Sayre                 No
18 Loan UBS AG 2 Maui Portfolio                 No
18.01 Property UBS AG 1 Maui Beach Hotel                 No
18.02 Property UBS AG 1 Maui Nui Golf Course                 No

 

A-1-43

 

 

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

 

            RESERVE CAPS(21)  
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name   CapEx Reserve Cap ($) Environmental Reserve Cap ($) TI/LC Reserve Cap ($) RE Tax
Reserve Cap ($)		 Insurance
Reserve Cap ($)		 Debt Service
Reserve Cap ($)		 Other Reserve Cap ($) Single Tenant
19 Loan SGFC 4 SWVP Portfolio                 No
19.01 Property SGFC 1 InterContinental                 No
19.02 Property SGFC 1 DoubleTree Sunrise                 No
19.03 Property SGFC 1 DoubleTree Charlotte                 No
19.04 Property SGFC 1 DoubleTree RTP                 No
20 Both CIBC 1 Black Canyon Tower       750,000       517,500 No
21 Both RREF 1 Mount Kemble       1,500,000         No
22 Both SMC 1 48 Saint Nicholas Place   21,000             No
23 Loan UBS AG 2 Indiana Hotel Portfolio                 No
23.01 Property UBS AG 1 Staybridge Suites - Indianapolis                 No
23.02 Property UBS AG 1 Hampton Inn - Scottsburg                 No
24 Loan SGFC 3 SoCal Medical Office Portfolio                 Yes
24.01 Property SGFC 1 Pasadena                 Yes
24.02 Property SGFC 1 Azusa                 Yes
24.03 Property SGFC 1 Rancho Mirage                 Yes
25 Loan SGFC 3 TZA Multifamily Portfolio #2                 No
25.01 Property SGFC 1 Wellston Ridge                 No
25.02 Property SGFC 1 Oakdale Villas                 No
25.03 Property SGFC 1 Northcrest                 No
26 Both CIBC 1 Holiday Inn Express Nashville Antioch               2,360,000 No
27 Both RREF 1 Renaissance Center VI                 Yes
28 Loan RREF 3 Wilmington Industrial Portfolio                 Yes
28.01 Property RREF 1 3336 Progress Way                 Yes
28.02 Property RREF 1 3260 Progress Way                 Yes
28.03 Property RREF 1 3188 Progress Way                 Yes
29 Both SMC 1 Marriott SpringHill Suites and Towneplace Suites                 No
30 Loan SMC 3 BoaVida MHC Portfolio                 No
30.01 Property SMC 1 Riverlawn MHC                 No
30.02 Property SMC 1 Beaver Run MHC                 No
30.03 Property SMC 1 Wilson Landing MHC                 No
31 Both CIBC 1 Candle-Lite Warehouse                 Yes
32 Both SMC 1 South Bay Distribution Center       70,100         No
33 Loan Barclays 18 ExchangeRight Net Leased Portfolio #27                 Yes
33.01 Property Barclays 1 Hy-Vee - Cottage Grove, MN                 Yes
33.02 Property Barclays 1 BioLife Plasma Services - Savannah, GA                 Yes
33.03 Property Barclays 1 Pick ‘n Save - Muskego, WI                 Yes
33.04 Property Barclays 1 Walgreens - Lubbock, TX                 Yes
33.05 Property Barclays 1 Walgreens - Houma, LA                 Yes
33.06 Property Barclays 1 Walgreens - Greendale, WI                 Yes
33.07 Property Barclays 1 Walgreens - Edmond, OK                 Yes
33.08 Property Barclays 1 Tractor Supply - Duncansville, PA                 Yes
33.09 Property Barclays 1 Walgreens - Dayton, OH                 Yes
33.10 Property Barclays 1 Walgreens - Augusta, GA                 Yes
33.11 Property Barclays 1 Advance Auto Parts - Houston, TX                 Yes
33.12 Property Barclays 1 O’Reilly - South Houston, TX                 Yes
33.13 Property Barclays 1 O’Reilly - Knoxville, TN                 Yes
33.14 Property Barclays 1 Dollar General - South Point, OH                 Yes
33.15 Property Barclays 1 Dollar General - Slidell, LA                 Yes
33.16 Property Barclays 1 Dollar General  - Houma, LA                 Yes
33.17 Property Barclays 1 Dollar Tree - Kaukauna, WI                 Yes
33.18 Property Barclays 1 Dollar General - Mansfield, OH                 Yes
34 Both Natixis 1 10000 Santa Monica Boulevard   250,000             No
35 Both RREF 1 Town Square                 No
36 Both UBS AG 1 Ambler Yards       738,615         No
37 Both Barclays 1 Ridgeview Plaza       263,517         No
38 Both SGFC 1 Arapahoe Industrial Park       600,000         No
39 Loan UBS AG 11 CIRE Equity Retail & Industrial Portfolio   The product of: (x) the sum of (1) the product obtained by multiplying $0.19 by the aggregate number of rentable retail square footage in the Properties, plus (2) the product obtained by multiplying $0.05 by the aggregate number of rentable non-retail square footage in the Properties (provided, that, to the extent all of the Tenants at any Industrial Property are responsible, pursuant to the terms of their respective Leases, for all capital expenditures at such Industrial Property (including base building, structural, mechanical), as reasonably determined by Lender, the square footage of such Industrial Property shall be excluded from the calculation set forth in this subclause (2)); and (y) 2.   An amount equal to the product of: (x) the sum of (1) the product obtained by multiplying $1.00 by the aggregate number of rentable retail square footage in the Properties, plus (2) the product obtained by multiplying $0.50 by the aggregate number of rentable non-retail square footage in the Properties; and (y) 2.         Various
39.01 Property UBS AG 1 Wood Village Town Center                 No
39.02 Property UBS AG 1 Pecan Promenade                 No
39.03 Property UBS AG 1 Valley Plaza                 No
39.04 Property UBS AG 1 Pear Tree                 No
39.05 Property UBS AG 1 Glendale Market Square                 No
39.06 Property UBS AG 1 Central Park Shopping Center                 No
39.07 Property UBS AG 1 Val Vista Towne Center                 No
39.08 Property UBS AG 1 2641 Hall Ave - Riverside, CA                 Yes
39.09 Property UBS AG 1 606 W Troy - Indianapolis, IN                 Yes
39.10 Property UBS AG 1 Homeland - Bartow, FL                 Yes
39.11 Property UBS AG 1 2621 Hall Ave - Riverside, CA                 Yes
40 Both SMC 1 Extra Space Moreno Valley   25,700             No
41 Loan SGFC 2 Pacific Grove Portfolio                 No
41.01 Property SGFC 1 Sea Breeze Inn & Cottages                 No
41.02 Property SGFC 1 Bide-A-Wee Inn & Cottages                 No
42 Both Barclays 1 Los Robles Medical Office       400,000         No
43 Both Barclays 1 Hampton Inn - Covington, GA                 No
44 Both UBS AG 1 At Home Store - Palm Beach Gardens                 Yes
45 Both SGFC 1 Hampton Inn El Reno                 No
46 Both SGFC 1 Holiday Inn Express & Suites El Reno                 No
47 Both SGFC 1 Novanta Building                 Yes
48 Both CIBC 1 CVS Staten Island                 Yes
49 Both Barclays 1 Home2 - Hasbrouck                 No
50 Loan UBS AG 2 Fairway Plaza & Markets at Maizeland                 No
50.01 Property UBS AG 1 Markets at Maizeland                 No
50.02 Property UBS AG 1 Fairway Plaza                 No
51 Loan CIBC 6 Schnader Enterprises Portfolio                 No
51.01 Property CIBC 1 Emelia Woods Apartments                 No
51.02 Property CIBC 1 Laredo Apartments                 No

 

A-1-44

 

 

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

 

            RESERVE CAPS(21)  
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name   CapEx Reserve Cap ($) Environmental Reserve Cap ($) TI/LC Reserve Cap ($) RE Tax
Reserve Cap ($)		 Insurance
Reserve Cap ($)		 Debt Service
Reserve Cap ($)		 Other Reserve Cap ($) Single Tenant
51.03 Property CIBC 1 Harford Road Apartments (6507-6513)                 No
51.04 Property CIBC 1 Norwood/Ferndale Apartments                 No
51.05 Property CIBC 1 Belvedere Studios                 No
51.06 Property CIBC 1 Hamilton Townhouses                 No
52 Both UBS AG 1 Greenwich Inn - San Francisco                 No
53 Both RREF 1 Hampton Inn Peachtree City               1,500,000 No
54 Both Barclays 1 Gray Oaks Corporate Center                 Yes
55 Both UBS AG 1 Summerville Plaza   33,540   125,775         No
56 Loan UBS AG 3 Krea Portfolio       526,468         No
56.01 Property UBS AG 1 Newberry Plaza                 No
56.02 Property UBS AG 1 Shops at Dillon                 No
56.03 Property UBS AG 1 Shops at Hartsville                 No
57 Both SMC 1 9th & Maple Fee               450,000 No
58 Both CIBC 1 32-34 Broad Street                 No
59 Both CIBC 1 Suburban Extended Stay - Kennesaw, GA                 No
60 Both SMC 1 Lake Howell Plaza                 No
61 Both RREF 1 Walmart Supercenter Fulton                 Yes
62 Both RREF 1 Quality Inn & Suites Bremerton                 No
63 Loan SMC 3 Jackson Retail Portfolio       165,000         No
63.01 Property SMC 1 Northpark Station                 No
63.02 Property SMC 1 Highway 18 Plaza                 No
63.03 Property SMC 1 Lakeover Shopping Center                 No
64 Both Barclays 1 Sherwood MHC                 No
65 Both CIBC 1 Courtyard Self-Storage                 No
66 Both CIBC 1 588 East San Lorenzo Road   6,000             No
67 Both UBS AG 1 Baymont Inn & Suites - Mackinaw City                 No
68 Both SMC 1 205-207 East Washington Street       70,000         No
69 Both UBS AG 1 Brunswick West Shopping Center               500,000 No
70 Both RREF 1 Walgreens – Conyers GA                 Yes
71 Both CIBC 1 Villas at Atlantic Beach                 No
72 Both RREF 1 Sterling Hill Apartments                 No
73 Both RREF 1 Walgreens – Palatka FL                 Yes

 

A-1-45

 

 

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

 

          TENANCY INFORMATION(22)(23)(24)
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Largest Tenant  Unit Size Lease
Expiration		 Second Largest Tenant  Unit Size Lease Expiration Third Largest Tenant  Unit
Size		 Lease Expiration
1 Both Barclays 1 Moffett Towers II - Buildings 3 & 4 Facebook               701,266 05/31/2034              
2 Both Barclays 1 188 Spear Street Amazon               129,192 01/01/2027 New Relic           73,392 07/01/2027 JPMorgan Chase            3,439 11/01/2023
3 Loan Natixis 4 Vanguard Portfolio                     
3.01 Property Natixis 1 425 Old Morehall Road The Vanguard Group               201,658 10/31/2030              
3.02 Property Natixis 1 1001 Cedar Hollow Road The Vanguard Group               133,000 10/31/2029              
3.03 Property Natixis 1 50 Morehall Road The Vanguard Group               117,000 10/31/2027              
3.04 Property Natixis 1 60 Morehall Road The Vanguard Group               117,000 10/31/2028              
4 Loan SGFC 23 ExchangeRight Net Leased Portfolio 28                     
4.01 Property SGFC 1 Pick n Save - Oconomowoc, WI Pick n Save                 61,700 12/31/2029              
4.02 Property SGFC 1 Pick n Save - Wales, WI Pick n Save                 61,000 12/31/2029              
4.03 Property SGFC 1 Hobby Lobby - Hendersonville, TN Hobby Lobby                 55,000 09/30/2029              
4.04 Property SGFC 1 Hobby Lobby - Appleton, WI Hobby Lobby                 73,764 06/30/2029              
4.05 Property SGFC 1 Walgreens - Newport News, VA Walgreens                 14,490 08/31/2030              
4.06 Property SGFC 1 Walgreens - Aurora, IL Walgreens                 14,820 09/30/2032              
4.07 Property SGFC 1 Walgreens - Hammond, IN Walgreens                 14,550 08/31/2033              
4.08 Property SGFC 1 Walgreens - North Aurora, IL Walgreens                 14,800 02/28/2030              
4.09 Property SGFC 1 Walgreens - Fort Worth, TX Walgreens                 13,905 11/30/2028              
4.10 Property SGFC 1 Tractor Supply - Lake Charles, LA Tractor Supply                 19,097 05/31/2034              
4.11 Property SGFC 1 Fresenius Medical Care - West Columbia, SC Fresenius Medical Care                   8,263 12/31/2032              
4.12 Property SGFC 1 Walgreens - Flint, MI Walgreens                 13,905 02/28/2029              
4.13 Property SGFC 1 Tractor Supply - Springtown, TX Tractor Supply                 19,097 06/30/2034              
4.14 Property SGFC 1 Walgreens - Orland Park, IL Walgreens                 15,120 01/31/2033              
4.15 Property SGFC 1 Walgreens - Peoria, IL Walgreens                 13,500 08/31/2029              
4.16 Property SGFC 1 Dollar General - Houston, TX Dollar General                   7,489 06/30/2033              
4.17 Property SGFC 1 Dollar General - Soddy Daisy, TN Dollar General                 10,566 05/31/2034              
4.18 Property SGFC 1 O’Reilly Auto Parts - Lexington, SC O’Reilly Auto Parts                   7,225 11/30/2029              
4.19 Property SGFC 1 Dollar General - Mishawaka, IN Dollar General                   9,100 05/31/2034              
4.20 Property SGFC 1 Dollar General - Lambertville, MI Dollar General                   7,489 02/28/2034              
4.21 Property SGFC 1 Dollar Tree - Beech Island, SC Dollar Tree                   9,520 02/28/2029              
4.22 Property SGFC 1 Dollar General - Youngsville, LA Dollar General                   9,002 01/31/2034              
4.23 Property SGFC 1 Dollar General - Battle Creek, MI Dollar General                   9,026 01/31/2034              
5 Loan Barclays 32 Inland Life Storage Portfolio                     
5.01 Property Barclays 1 Life Storage - 586                     
5.02 Property Barclays 1 Life Storage - 145                     
5.03 Property Barclays 1 Life Storage - 364                     
5.04 Property Barclays 1 Life Storage - 365                     
5.05 Property Barclays 1 Life Storage - 212                     
5.06 Property Barclays 1 Life Storage - 386                     
5.07 Property Barclays 1 Life Storage - 256                     
5.08 Property Barclays 1 Life Storage - 206                     
5.09 Property Barclays 1 Life Storage - 324                     
5.10 Property Barclays 1 Life Storage - 236                     
5.11 Property Barclays 1 Life Storage - 184                     
5.12 Property Barclays 1 Life Storage - 500                     
5.13 Property Barclays 1 Life Storage - 288                     
5.14 Property Barclays 1 Life Storage - 299                     
5.15 Property Barclays 1 Life Storage - 209                     
5.16 Property Barclays 1 Life Storage - 035                     
5.17 Property Barclays 1 Life Storage - 074                     
5.18 Property Barclays 1 Life Storage - 252                     
5.19 Property Barclays 1 Life Storage - 033                     
5.20 Property Barclays 1 Life Storage - 205                     
5.21 Property Barclays 1 Life Storage - 300                     
5.22 Property Barclays 1 Life Storage - 026                     
5.23 Property Barclays 1 Life Storage - 361                     
5.24 Property Barclays 1 Life Storage - 165                     
5.25 Property Barclays 1 Life Storage - 208                     
5.26 Property Barclays 1 Life Storage - 211                     
5.27 Property Barclays 1 Life Storage - 021                     
5.28 Property Barclays 1 Life Storage - 298                     
5.29 Property Barclays 1 Life Storage - 297                     
5.30 Property Barclays 1 Life Storage - 153                     
5.31 Property Barclays 1 Life Storage - 075                     
5.32 Property Barclays 1 Life Storage - 152                     
6 Both RREF 1 Emerald Pointe Apartments                     
7 Both UBS AG 1 Hilton Garden Inn - San Diego Mission Valley Stadium                     
8 Both Natixis 1 2 North 6th Place                     
9 Both SMC 1 Tower Plaza 88 Ranch Marketplace                 37,503 12/31/2023 AMC Theaters           29,488 04/30/2031 Armstrong Garden Center         15,625 09/30/2026
10 Loan UBS AG 186 ILPT Hawaii Portfolio                     
10.001 Property UBS AG 1 2810 Pukoloa Street Servco Pacific, Inc.               418,502 01/31/2064              
10.002 Property UBS AG 1 1360 Pali Highway Safeway Inc.               126,773 10/31/2043              
10.003 Property UBS AG 1 1001 Ahua Street Manheim Remarketing, Inc.               337,734 04/30/2021              
10.004 Property UBS AG 1 848 Ala Lilikoi Street A Bradley Shopping Center Company               325,786 04/22/2033              
10.005 Property UBS AG 1 2850 Paa Street Honolulu Warehouse Co., Ltd.               298,384 01/31/2044              
10.006 Property UBS AG 1 949 Mapunapuna Street Coca-Cola Bottling of Hawaii, LLC               236,914 07/31/2039              
10.007 Property UBS AG 1 2828 Paa Street Kaiser Foundation Health Plan, Inc.               187,264 06/30/2046              
10.008 Property UBS AG 1 80 Sand Island Access Road Pahounui Partners, LLC               190,836 06/30/2027              
10.009 Property UBS AG 1 1030 Mapunapuna Street WESCO Real Estate III, LLC               122,281 12/31/2035              
10.010 Property UBS AG 1 150 Puuhale Road Warehouse Rentals, Inc.               123,037 12/31/2049              
10.011 Property UBS AG 1 2344 Pahounui Drive Ameron Hawaii, LLC               146,430 12/31/2027              
10.012 Property UBS AG 1 120 Sand Island Access Road Malolo Beverages & Supplies, Ltd.                 52,819 08/23/2029 Marc Haine, Inc             8,328 12/31/2023 IC Supply, Inc.            3,612 01/31/2022
10.013 Property UBS AG 1 1122 Mapunapuna Street Olelo: The Corporation for Community Television               105,506 10/14/2044              
10.014 Property UBS AG 1 2915 Kaihikapu Street Chill Space Limited Liability Company               105,000 12/31/2042              
10.015 Property UBS AG 1 819 Ahua Street Penske Trucking Leasing Co., L.P.               105,013 12/31/2037              
10.016 Property UBS AG 1 2144 Auiki Street Hawaii Performance Warehouse, LLC                 11,600 11/30/2025 Honolulu Hardwoods, Inc.             4,400 03/31/2020 Black & Decker (U.S.) Inc.            4,300 01/31/2020
10.017 Property UBS AG 1 1027 Kikowaena Place R. Wo & Associates, Inc.               102,443 05/31/2031              
10.018 Property UBS AG 1 1931 Kahai Street Hokumele Enterprise, LLC                 96,287 08/31/2037              
10.019 Property UBS AG 1 148 Mokauea Street MHI LLC                 85,790 03/31/2032              
10.020 Property UBS AG 1 2886 Paa Street Sears Roebuck and Company                 60,023 11/14/2043              
10.021 Property UBS AG 1 2838 Kilihau Street Anches Hawaiian Partnership II LLP                 83,189 12/31/2022              
10.022 Property UBS AG 1 803 Ahua Street Alternate Energy, Inc.                 73,013 04/30/2028              
10.023 Property UBS AG 1 220 Puuhale Road Warehouse Rentals, Inc.                 65,942 12/31/2049              
10.024 Property UBS AG 1 930 Mapunapuna Street Sony Electronics Inc.                 68,992 01/31/2032              

 

A-1-46

 

 

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

 

          TENANCY INFORMATION(22)(23)(24)
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Largest Tenant  Unit Size Lease
Expiration		 Second Largest Tenant  Unit Size Lease Expiration Third Largest Tenant  Unit
Size		 Lease Expiration
10.025 Property UBS AG 1 2103 Kaliawa Street Grace Pacific LLC                 78,730 12/31/2028              
10.026 Property UBS AG 1 2969 Mapunapuna Place Bank of Hawaii                 79,999 12/31/2030              
10.027 Property UBS AG 1 158 Sand Island Access Road A.L. Kilgo Company, Inc.               100,500 12/31/2028              
10.028 Property UBS AG 1 1926 Auiki Street Five Star Transportation, Inc.                 42,253 04/14/2020              
10.029 Property UBS AG 1 113 Puuhale Road Cossette Investment Co., Inc.                 77,171 12/31/2028              
10.030 Property UBS AG 1 2250 Pahounui Drive A.L. Kilgo Company, Inc.                 75,627 12/31/2028              
10.031 Property UBS AG 1 733 Mapunapuna Street American Builders & Contractors Supply Co., Inc.                 64,894 11/30/2024              
10.032 Property UBS AG 1 761 Ahua Street Lorax, LLC                 73,013 12/31/2022              
10.033 Property UBS AG 1 918 Ahua Street Bacon Universal Company, Inc.                 72,072 02/29/2032              
10.034 Property UBS AG 1 180 Sand Island Access Road A.L. Kilgo Company, Inc.                 66,828 12/31/2028              
10.035 Property UBS AG 1 2829 Awaawaloa Street Nicholas Wallner, et al                 70,000 10/31/2022              
10.036 Property UBS AG 1 120 Mokauea Street Coordinated Wire Rope of Hawaii, Inc.                 14,496 06/30/2022 Trans Pacific Textiles, Ltd.             9,497 06/30/2019 Pacific Souvenir Group, Inc.            7,086 12/31/2021
10.037 Property UBS AG 1 2861 Mokumoa Street HIE Holdings, Inc.                 70,035 10/31/2022              
10.038 Property UBS AG 1 2826 Kaihikapu Street Time Warner Entertainment Company, L.P.                 70,000 12/31/2022              
10.039 Property UBS AG 1 179 Sand Island Access Road MCG 179 Sand Island LP                 62,464 06/30/2047              
10.040 Property UBS AG 1 855 Mapunapuna Street Walker-Moody Construction Co., Ltd.                 63,436 12/31/2022              
10.041 Property UBS AG 1 2308 Pahounui Drive HD Pahounui, LLC                 64,896 12/31/2028              
10.042 Property UBS AG 1 619 Mapunapuna Street Gates Laundry Service, Inc.                 55,377 07/31/2041              
10.043 Property UBS AG 1 2846-A Awaawaloa Street OneSource Distributors, LLC                 61,250 11/30/2023              
10.044 Property UBS AG 1 238 Sand Island Access Road 238 Sand Island Property LLC                 60,000 10/31/2034              
10.045 Property UBS AG 1 704 Mapunapuna Street Hardware Hawaii Mapunapuna LLC                 59,315 12/31/2040              
10.046 Property UBS AG 1 120B Mokauea Street Coordinated Wire Rope of Hawaii, Inc.                 23,826 06/30/2022 Royal Metals Co., Inc.           11,537 06/30/2022       
10.047 Property UBS AG 1 1150 Kikowaena Street Ballard Mortuary, Inc.                 45,753 02/28/2030              
10.048 Property UBS AG 1 2127 Auiki Street New Age Service Hawaii, Inc.                 56,900 06/30/2035              
10.049 Property UBS AG 1 2810 Paa Street Maui Varities                 52,185 12/31/2048              
10.050 Property UBS AG 1 2841 Pukoloa Street Servco Pacific, Inc.                 39,600 01/31/2064              
10.051 Property UBS AG 1 1000 Mapunapuna Street First Hawaiian Bank                 41,833 06/30/2022              
10.052 Property UBS AG 1 2829 Pukoloa Street Servco Pacific, Inc.                 39,600 01/31/2064              
10.053 Property UBS AG 1 889 Ahua Street Bacon Universal Company, Inc.                 49,452 09/30/2024              
10.054 Property UBS AG 1 2819 Pukoloa Street Servco Pacific, Inc.                 39,600 01/31/2064              
10.055 Property UBS AG 1 1038 Kikowaena Place Phyllis D. Radford, as Trustee of the Radford Surviving Spouse Trust                 47,417 11/30/2031              
10.056 Property UBS AG 1 2965 Mokumoa Street Island Lighting Co., Inc.                 41,586 12/31/2032              
10.057 Property UBS AG 1 850 Ahua Street Honolulu Painting Company, Limited                 47,879 12/31/2022              
10.058 Property UBS AG 1 1330 Pali Highway Safeway Inc.                 19,673 10/31/2043              
10.059 Property UBS AG 1 2855 Pukoloa Street Coca-Cola Bottling of Hawaii, LLC                 39,600 07/31/2039              
10.060 Property UBS AG 1 2865 Pukoloa Street Coca-Cola Bottling of Hawaii, LLC                 39,600 07/31/2039              
10.061 Property UBS AG 1 789 Mapunapuna Street Unibodytech, LLC                 46,559 12/31/2022              
10.062 Property UBS AG 1 2960 Mokumoa Street Tamion2 LLC                 38,377 11/30/2033              
10.063 Property UBS AG 1 231B Sand Island Access Road Warehouse Rentals, Inc.                 38,752 12/31/2049              
10.064 Property UBS AG 1 2020 Auiki Street Alfred I. Castillo, Trustee of the Alfred I.                 46,705 12/31/2028              
10.065 Property UBS AG 1 2857 Awaawaloa Street Moo’s Machine Works, Inc.                 40,011 12/31/2022              
10.066 Property UBS AG 1 1050 Kikowaena Place Big Rock Manufacturing, Inc.                 42,790 09/30/2030              
10.067 Property UBS AG 1 2850 Mokumoa Street Gregory Roger Gomes and Frances Uyeda Gomes                 39,544 02/29/2032              
10.068 Property UBS AG 1 2840 Mokumoa Street Webco Hawaii, Inc.                 39,656 02/29/2032              
10.069 Property UBS AG 1 2830 Mokumoa Street Webco Hawaii, Inc.                 39,600 02/29/2032              
10.070 Property UBS AG 1 960 Mapunapuna Street Sony Electronics Inc.                 36,501 01/31/2032              
10.071 Property UBS AG 1 125B Puuhale Road Ito-en (HAWAII) Inc.                 48,933 12/31/2028              
10.072 Property UBS AG 1 2809 Kaihikapu Street Pacific Jobbers Warehouse, Inc.                 35,698 12/31/2042              
10.073 Property UBS AG 1 212 Mohonua Place Raymond K. Takiguchi                 46,221 12/31/2028              
10.074 Property UBS AG 1 692 Mapunapuna Street Industrial Hardware Hawaii, Inc.                 35,000 12/31/2032              
10.075 Property UBS AG 1 1024 Kikowaena Place Manufekai LLC                 39,831 11/30/2031              
10.076 Property UBS AG 1 669 Ahua Street Royal Hawaiian Limousine                 35,000 06/30/2048              
10.077 Property UBS AG 1 215 Puuhale Road Dorvin D Leis Co. LLC                 41,731 12/31/2047              
10.078 Property UBS AG 1 142 Mokauea Street Pacific American Lumber, Inc.                 26,000 02/28/2026              
10.079 Property UBS AG 1 2847 Awaawaloa Street Green Builders Hawaii, Inc.                 35,000 12/31/2035              
10.080 Property UBS AG 1 2816 Awaawaloa Street RBC Leasing Corporation                 43,560 11/30/2029              
10.081 Property UBS AG 1 2928 Kaihikapu Street - B Triple “B” Forwarders, Inc.                 37,852 12/31/2022              
10.082 Property UBS AG 1 2864 Mokumoa Street Michael Boulware                 39,600 02/28/2022              
10.083 Property UBS AG 1 770 Mapunapuna Street MPR Energies (was MPR Properties, LLC)                 35,000 07/31/2039              
10.084 Property UBS AG 1 151 Puuhale Road New Age Service Hawaii, Inc.                 38,294 04/30/2033              
10.085 Property UBS AG 1 207 Puuhale Road Dorvin D Leis Co. LLC                 39,900 12/31/2047              
10.086 Property UBS AG 1 2970 Mokumoa Street Pacific Gypsum Supply                 35,021 11/30/2033              
10.087 Property UBS AG 1 2868 Kaihikapu Street Hawaiian Island Tire Co., Inc.                 35,000 10/31/2042              
10.088 Property UBS AG 1 2908 Kaihikapu Street Ultimate Innovations, Inc.                 35,000 08/31/2041              
10.089 Property UBS AG 1 2814 Kilihau Street Jack Endo Electric, Inc.                 37,413 12/31/2022              
10.090 Property UBS AG 1 759 Puuloa Road James Scott Gray                 34,313 12/31/2022              
10.091 Property UBS AG 1 659 Puuloa Road G P Roadway Solutions, Inc.                 35,000 12/31/2022              
10.092 Property UBS AG 1 667 Puuloa Road G P Roadway Solutions, Inc.                 35,000 12/31/2022              
10.093 Property UBS AG 1 679 Puuloa Road G P Roadway Solutions, Inc.                 35,000 12/31/2022              
10.094 Property UBS AG 1 689 Puuloa Road G P Roadway Solutions, Inc.                 35,000 12/31/2022              
10.095 Property UBS AG 1 950 Mapunapuna Street Sony Electronics Inc.                 32,551 01/31/2032              
10.096 Property UBS AG 1 822 Mapunapuna Street Hawaii Stage and Lighting Rentals, Inc.                 35,000 10/31/2032              
10.097 Property UBS AG 1 842 Mapunapuna Street Hawaii Stage and Lighting Rentals, Inc.                 35,000 10/31/2032              
10.098 Property UBS AG 1 214 Sand Island Access Road K&S Hawaiian Creations, Inc. (dba: Honolulu Cookie Company)                 15,300 12/31/2021 Road Safety Services and Design LLC             4,500 06/30/2021 Clock and Trophy Shop, Inc.            1,800 06/30/2021
10.099 Property UBS AG 1 709 Ahua Street Qiu’s Company, Inc.                 35,000 01/31/2036              
10.100 Property UBS AG 1 766 Mapunapuna Street Wasa Electrical Services, Inc.                 35,000 12/31/2022              
10.101 Property UBS AG 1 830 Mapunapuna Street Prime Construction, Inc.                 35,000 12/31/2022              
10.102 Property UBS AG 1 2855 Kaihikapu Street C K Auto Body, Inc.                 35,000 02/28/2035              
10.103 Property UBS AG 1 865 Ahua Street Safety Systems and Signs Hawaii, Inc.                 35,933 05/31/2023              
10.104 Property UBS AG 1 852 Mapunapuna Street Clark’s Meter Calibration, Inc.                 35,000 12/31/2022              
10.105 Property UBS AG 1 2906 Kaihikapu Street AKC Leasing Corporation                 35,000 12/31/2028              
10.106 Property UBS AG 1 2879 Paa Street Ohana Baptist Church                 31,316 11/30/2036              
10.107 Property UBS AG 1 702 Ahua Street Mark Tyler Luria                 34,657 12/31/2022              
10.108 Property UBS AG 1 2864 Awaawaloa Street Safety Systems and Signs Hawaii, Inc.                 35,247 07/31/2023              
10.109 Property UBS AG 1 2819 Mokumoa Street - A H.Q. Incorporated                 35,384 12/31/2022              
10.110 Property UBS AG 1 2869 Mokumoa Street Mohawk Carpet Distribution, Inc.                 34,860 12/31/2022              
10.111 Property UBS AG 1 2819 Mokumoa Street - B H.Q. Incorporated                 35,279 12/31/2022              
10.112 Property UBS AG 1 228 Mohonua Place Pioneer Electric, Inc.                 36,522 12/31/2028              
10.113 Property UBS AG 1 2264 Pahounui Drive Killebrew & White                 33,103 12/31/2038              
10.114 Property UBS AG 1 808 Ahua Street SLSS Partners                 56,690 06/04/2051              
10.115 Property UBS AG 1 2827 Kaihikapu Street Hawaiian Crane and Rigging, Ltd.                 35,000 12/31/2022              
10.116 Property UBS AG 1 697 Ahua Street Mr. Sandman, Inc.                 35,000 12/31/2022              
10.117 Property UBS AG 1 2849 Kaihikapu Street A-1 A-Lectrician, Inc.                 35,000 12/31/2032              

 

A-1-47

 

 

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

 

          TENANCY INFORMATION(22)(23)(24)
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Largest Tenant  Unit Size Lease
Expiration		 Second Largest Tenant  Unit Size Lease Expiration Third Largest Tenant  Unit
Size		 Lease Expiration
10.118 Property UBS AG 1 2831 Awaawaloa Street Ralph S. Inouye Co., Ltd.                 35,000 12/31/2022              
10.119 Property UBS AG 1 2858 Kaihikapu Street McKillican American, Inc.                 35,000 12/31/2022              
10.120 Property UBS AG 1 2276 Pahounui Drive Killebrew & White                 32,841 12/31/2038              
10.121 Property UBS AG 1 2806 Kaihikapu Street Jerome Anches and Barbara Jean Grashin                 35,000 10/31/2022              
10.122 Property UBS AG 1 1052 Ahua Street Kaiser Foundation Health Plan, Inc.                 30,000 04/30/2026              
10.123 Property UBS AG 1 2889 Mokumoa Street Triton Marine Construction Corp.                 34,651 12/31/2022              
10.124 Property UBS AG 1 685 Ahua Street Trans Quality, Inc.                 35,000 12/31/2022              
10.125 Property UBS AG 1 2839 Mokumoa Street HIE Holdings, Inc.                 35,174 10/31/2022              
10.126 Property UBS AG 1 94-240 Pupuole Street FPA Waipahu Associates, LLC                 43,529 02/28/2054              
10.127 Property UBS AG 1 2928 Kaihikapu Street - A Triple “B” Forwarders, Inc.                 35,000 12/31/2022              
10.128 Property UBS AG 1 719 Ahua Street Island Pool & Spa Supply                 35,000 01/03/2020              
10.129 Property UBS AG 1 2812 Awaawaloa Street Mutual Plumbing Supply Co., Inc.                 35,000 10/31/2022              
10.130 Property UBS AG 1 2927 Mokumoa Street Walker-Moody Construction Co., Ltd.                 34,546 12/31/2022              
10.131 Property UBS AG 1 197 Sand Island Access Road Warehouse Rentals, Inc.                 31,178 12/31/2049              
10.132 Property UBS AG 1 2844 Kaihikapu Street Tri-Palm Industries, Inc.                 35,000 10/31/2022              
10.133 Property UBS AG 1 2879 Mokumoa Street Coca-Cola Bottling of Hawaii, LLC                 34,755 12/31/2022              
10.134 Property UBS AG 1 2135 Auiki Street A.L. Kilgo Company, Inc.                 33,328 12/31/2028              
10.135 Property UBS AG 1 855 Ahua Street Central Pacific Supply Corporation                 35,200 12/31/2022              
10.136 Property UBS AG 1 2122 Kaliawa Street Chonghwa Kim & Philip Kim                 33,468 12/31/2038              
10.137 Property UBS AG 1 2831 Kaihikapu Street Stoneridge Recoveries, LLC and Pineridge Farms, Inc.                 35,000 12/31/2022              
10.138 Property UBS AG 1 729 Ahua Street White Cap Construction Supply, Inc.                 35,000 10/31/2022              
10.139 Property UBS AG 1 739 Ahua Street White Cap Construction Supply, Inc.                 35,000 12/31/2022              
10.140 Property UBS AG 1 2833 Paa Street #2 W. W. Grainger, Inc.                 30,000 10/31/2025              
10.141 Property UBS AG 1 2833 Paa Street W. W. Grainger, Inc.                 30,000 10/31/2025              
10.142 Property UBS AG 1 2815 Kaihikapu Street 2815 Kaihikapu Partners                 35,000 12/31/2022              
10.143 Property UBS AG 1 1062 Kikowaena Place Plywood Hawaii, Inc.                 30,959 07/31/2020              
10.144 Property UBS AG 1 673 Ahua Street Royal Contracting Co., Ltd.                 35,000 12/31/2022              
10.145 Property UBS AG 1 2106 Kaliawa Street New Age Service Hawaii, Inc.                 30,709 05/31/2032              
10.146 Property UBS AG 1 812 Mapunapuna Street Produce Center Development, Ltd.                 35,000 12/31/2044              
10.147 Property UBS AG 1 2804 Kilihau Street Kaalawai Holdings, LLC                 34,494 10/31/2022              
10.148 Property UBS AG 1 525 North King Street Pflueger Group, LLC                 20,934 10/31/2028              
10.149 Property UBS AG 1 204 Sand Island Access Road Oahu Metal & Supply, Limited                 33,078 12/31/2028              
10.150 Property UBS AG 1 660 Ahua Street Philip Wallington Won                 34,657 10/31/2022              
10.151 Property UBS AG 1 218 Mohonua Place Tai Polythene of Hawaii, Inc.                 34,096 12/31/2028              
10.152 Property UBS AG 1 125 Puuhale Road Ito-en (HAWAII) Inc.                 31,006 12/31/2028              
10.153 Property UBS AG 1 645 Ahua Street Calvin F. L. Mann                 35,000 12/31/2022              
10.154 Property UBS AG 1 675 Mapunapuna Street Contractors’ Equipment & Service Corp.                 30,063 12/31/2022              
10.155 Property UBS AG 1 659 Ahua Street Mega Construction, Inc.                 35,000 10/31/2022              
10.156 Property UBS AG 1 1055 Ahua Street Chevron U.S.A. Inc. (IES Retail, LLC)                 26,531 11/15/2022              
10.157 Property UBS AG 1 944 Ahua Street OEM Properties, LLC                 26,596 02/29/2032              
10.158 Property UBS AG 1 2019 Kahai Street Puuhale 227 LLC                 26,954 12/31/2028              
10.159 Property UBS AG 1 2001 Kahai Street Kahai Street Development Partnership                 26,741 12/31/2028              
10.160 Property UBS AG 1 106 Puuhale Road Shred-it USA Inc.                   5,578 06/30/2019 Sealtech, Inc.             5,184 07/14/2023 Pacific Island Air Tech Company, Inc.            1,733 06/30/2021
10.161 Property UBS AG 1 2875 Paa Street Electricians, Inc.                 23,154 10/31/2025              
10.162 Property UBS AG 1 1024 Mapunapuna Street Autoland LLC                 25,895 12/08/2043              
10.163 Property UBS AG 1 2760 Kamehameha Highway Island Demo, Inc.                 28,615 12/31/2022              
10.164 Property UBS AG 1 2635 Waiwai Loop A Aloha Petroleum                 22,500 06/30/2033              
10.165 Property UBS AG 1 2635 Waiwai Loop B Aloha Petroleum                 22,459 06/30/2033              
10.166 Property UBS AG 1 2836 Awaawaloa Street RBC Leasing Corporation                 26,440 11/30/2029              
10.167 Property UBS AG 1 609 Ahua Street EAN Holdings, LLC                 14,840 11/30/2021 Paradise Rent-A-Car Inc.             9,600 02/29/2020       
10.168 Property UBS AG 1 905 Ahua Street Hawaii Nut & Bolt, Inc.                 21,195 04/30/2022              
10.169 Property UBS AG 1 2110 Auiki Street Ace Metal Recycling, Inc.                 20,436 12/31/2048              
10.170 Property UBS AG 1 140 Puuhale Road New Age Service Hawaii, Inc.                 21,541 05/31/2032              
10.171 Property UBS AG 1 2139 Kaliawa Street Janlu M. Takane                 21,657 11/30/2021              
10.172 Property UBS AG 1 231 Sand Island Access Road Warehouse Rentals, Inc.                 18,921 12/31/2049              
10.173 Property UBS AG 1 2140 Kaliawa Street Cossette Investment Co., Inc.                 19,269 12/31/2028              
10.174 Property UBS AG 1 33 South Vineyard Boulevard Today Auto, LLC                 11,570 10/31/2028              
10.175 Property UBS AG 1 970 Ahua Street Light of the World Ministries, Inc.                 15,037 02/29/2032              
10.176 Property UBS AG 1 960 Ahua Street Beth Israel Jewish Ministries International                 14,476 02/29/2032              
10.177 Property UBS AG 1 1045 Mapunapuna Street Marcus & Associates, Inc.                 14,902 11/12/2033              
10.178 Property UBS AG 1 165 Sand Island Access Road Cossette Investment Co., Inc.                 15,677 12/31/2028              
10.179 Property UBS AG 1 2839 Kilihau Street King Infiniti of Honolulu, LLC                 11,680 10/31/2022              
10.180 Property UBS AG 1 2829 Kilihau Street Landscape Hawaii                 11,680 10/31/2022              
10.181 Property UBS AG 1 2833 Kilihau Street Ken’s Auto Fender, Ltd.                 11,680 10/31/2022              
10.182 Property UBS AG 1 2821 Kilihau Street Aloha Auto Group, Ltd.                 11,680 10/31/2022              
10.183 Property UBS AG 1 2808 Kam Highway Aloha Auto Group, Ltd.                 12,620 10/31/2022              
10.184 Property UBS AG 1 2815 Kilihau Street Aloha Auto Group, Ltd.                 11,680 10/31/2022              
10.185 Property UBS AG 1 2850 Awaawaloa Street OneSource Distributors, LLC                   8,503 11/30/2023              
10.186 Property UBS AG 1 846 Ala Lilikoi Street B Bradley Shopping Center Company                   8,101 04/22/2033              
11 Both SGFC 1 TriAtria Office Building Millennium Medical               100,789 12/31/2024 Zausmer, August & Caldwell PC           58,500 10/31/2028 Meritus Property Management, LLC         20,045 09/30/2025
12 Both UBS AG 1 Meidinger Tower Computershare, Inc.               112,319 10/31/2023 Mountjoy Chilton Medley, LLP           37,345 11/30/2022 Cotiviti Healthcare         27,960 07/31/2021
13 Both RREF 1 Ocala Industrial Custom Window Systems, Inc.               375,285 12/31/2033              
14 Both SGFC 1 Glenmont Abbey Village                     
15 Loan CIBC 4 New Orleans MOB Portfolio                     
15.01 Property CIBC 1 1200 Pinnacle Parkway Pinnacle Orthopedics                    5,655 06/15/2027 Pinnacle Orthopedic Physical Therapy             5,221 06/15/2027 Limitless Performances Training LLC            4,400 12/31/2021
15.02 Property CIBC 1 3901 Houma Boulevard Leader, Balkan, & Hendricks, APMC                    4,593 09/30/2021 Diabetes and Metabolism Associates, APMC             4,420 01/31/2021 Evolve Chiropractic & Physical Therapy, LLC            4,188 06/30/2034
15.03 Property CIBC 1 3712 MacArthur Boulevard Crescent City Physicians                    5,232 01/31/2020 NO Physician Services LLC             4,339 09/30/2023 Fairfield Family Clinic            3,639 11/30/2022
15.04 Property CIBC 1 3000 West Esplanade Avenue Dwyer, Cambre & Suffern, APLC                    8,173 05/31/2029 Louisiana HomeCare of Kenner             5,354 02/29/2024 Louisiana Hospice & Palliative Care of New Orleans            2,650 02/29/2024
16 Both SMC 1 125 Borinquen Place                     
17 Loan SMC 10 Visions Hotel Portfolio II                     
17.01 Property SMC 1 Courtyard Horseheads                     
17.02 Property SMC 1 Home2 Suites Oswego                     
17.03 Property SMC 1 Holiday Inn & Suites Rochester Marketplace                     
17.04 Property SMC 1 Hampton Inn Corning Painted Post                     
17.05 Property SMC 1 Home2 Suites Rochester Henrietta                     
17.06 Property SMC 1 Holiday Inn Express Olean                     
17.07 Property SMC 1 Fairfield Inn Watertown                     
17.08 Property SMC 1 Holiday Inn Express Canandaigua                     
17.09 Property SMC 1 Candlewood Suites Watertown                     
17.10 Property SMC 1 Candlewood Suites Sayre                     
18 Loan UBS AG 2 Maui Portfolio                     
18.01 Property UBS AG 1 Maui Beach Hotel                     
18.02 Property UBS AG 1 Maui Nui Golf Course                     

 

A-1-48

 

 

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

 

          TENANCY INFORMATION(22)(23)(24)
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Largest Tenant  Unit Size Lease
Expiration		 Second Largest Tenant  Unit Size Lease Expiration Third Largest Tenant  Unit
Size		 Lease Expiration
19 Loan SGFC 4 SWVP Portfolio                     
19.01 Property SGFC 1 InterContinental                     
19.02 Property SGFC 1 DoubleTree Sunrise                     
19.03 Property SGFC 1 DoubleTree Charlotte                     
19.04 Property SGFC 1 DoubleTree RTP                     
20 Both CIBC 1 Black Canyon Tower Homesite Group Incorporated                 34,500 03/31/2025 Temporary Housing, Inc.           22,740 01/31/2021 MiniCo Insurance Agency, LLC         18,541 05/31/2023
21 Both RREF 1 Mount Kemble Avaya                 48,098 06/30/2029 Coughlin Duffy           39,227 08/31/2024 TenFour         22,543 02/28/2023
22 Both SMC 1 48 Saint Nicholas Place                     
23 Loan UBS AG 2 Indiana Hotel Portfolio                     
23.01 Property UBS AG 1 Staybridge Suites - Indianapolis                     
23.02 Property UBS AG 1 Hampton Inn - Scottsburg                     
24 Loan SGFC 3 SoCal Medical Office Portfolio                     
24.01 Property SGFC 1 Pasadena Algos, Inc.                 23,687 05/31/2034              
24.02 Property SGFC 1 Azusa Algos, Inc.                 11,331 05/31/2034              
24.03 Property SGFC 1 Rancho Mirage Algos, Inc.                   7,500 05/31/2034              
25 Loan SGFC 3 TZA Multifamily Portfolio #2                     
25.01 Property SGFC 1 Wellston Ridge                     
25.02 Property SGFC 1 Oakdale Villas                     
25.03 Property SGFC 1 Northcrest                     
26 Both CIBC 1 Holiday Inn Express Nashville Antioch                     
27 Both RREF 1 Renaissance Center VI The Auto Club Group, Inc.               150,000 03/31/2033              
28 Loan RREF 3 Wilmington Industrial Portfolio                     
28.01 Property RREF 1 3336 Progress Way PC Connection               282,819 08/31/2025              
28.02 Property RREF 1 3260 Progress Way Dealertack               121,600 08/31/2021              
28.03 Property RREF 1 3188 Progress Way New Sabina               121,600 08/31/2022              
29 Both SMC 1 Marriott SpringHill Suites and Towneplace Suites                     
30 Loan SMC 3 BoaVida MHC Portfolio                     
30.01 Property SMC 1 Riverlawn MHC                     
30.02 Property SMC 1 Beaver Run MHC                     
30.03 Property SMC 1 Wilson Landing MHC                     
31 Both CIBC 1 Candle-Lite Warehouse Candle-lite Company, LLC               877,504 03/31/2031              
32 Both SMC 1 South Bay Distribution Center The Boochery                 28,880 09/30/2027 Premier Produce Company           20,601 07/31/2022 American Mushroom         14,505 01/31/2022
33 Loan Barclays 18 ExchangeRight Net Leased Portfolio #27                     
33.01 Property Barclays 1 Hy-Vee - Cottage Grove, MN Hy-Vee               100,206 01/31/2039              
33.02 Property Barclays 1 BioLife Plasma Services - Savannah, GA BioLife Plasma Services L.P.                 15,730 03/31/2034              
33.03 Property Barclays 1 Pick ‘n Save - Muskego, WI Pick ‘n Save                 62,300 12/31/2029              
33.04 Property Barclays 1 Walgreens - Lubbock, TX Walgreens                 14,820 08/31/2031              
33.05 Property Barclays 1 Walgreens - Houma, LA Walgreens                 14,490 02/29/2032              
33.06 Property Barclays 1 Walgreens - Greendale, WI Walgreens                 13,905 06/30/2031              
33.07 Property Barclays 1 Walgreens - Edmond, OK Walgreens                 14,762 07/31/2032              
33.08 Property Barclays 1 Tractor Supply - Duncansville, PA Tractor Supply                 19,104 01/31/2029              
33.09 Property Barclays 1 Walgreens - Dayton, OH Walgreens                 13,905 03/31/2029              
33.10 Property Barclays 1 Walgreens - Augusta, GA Walgreens                 13,650 04/01/2029              
33.11 Property Barclays 1 Advance Auto Parts - Houston, TX Advance Auto Parts                   6,912 02/28/2033              
33.12 Property Barclays 1 O’Reilly - South Houston, TX O’Reilly                   7,000 04/30/2033              
33.13 Property Barclays 1 O’Reilly - Knoxville, TN O’Reilly                   7,125 11/30/2034              
33.14 Property Barclays 1 Dollar General - South Point, OH Dollar General                   9,002 03/31/2034              
33.15 Property Barclays 1 Dollar General - Slidell, LA Dollar General                   9,002 06/30/2033              
33.16 Property Barclays 1 Dollar General  - Houma, LA Dollar General                   9,026 06/15/2033              
33.17 Property Barclays 1 Dollar Tree - Kaukauna, WI Dollar Tree                   9,525 05/31/2029              
33.18 Property Barclays 1 Dollar General - Mansfield, OH Dollar General                   9,026 01/31/2034              
34 Both Natixis 1 10000 Santa Monica Boulevard                     
35 Both RREF 1 Town Square Evergreen Kosher                 48,099 11/30/2032 Amazing Savings           19,757 09/02/2022 Auction Mart           6,127 01/31/2029
36 Both UBS AG 1 Ambler Yards MPD Chemicals, LLC                 37,680 02/28/2034 Monarch Storage & Warehouse           36,767 07/31/2022 Kupper Engineering, Inc         19,022 01/31/2028
37 Both Barclays 1 Ridgeview Plaza Burke’s Outlet                 30,012 04/30/2024 Dollar Tree           10,000 09/30/2026 The Cato Corp.           5,120 01/31/2022
38 Both SGFC 1 Arapahoe Industrial Park Kazmira                 72,869 12/31/2033 Johnson Logistics           50,000 05/31/2020 Conoco Phillips         43,977 05/31/2021
39 Loan UBS AG 11 CIRE Equity Retail & Industrial Portfolio                     
39.01 Property UBS AG 1 Wood Village Town Center Kohl’s Department Stores                 87,501 01/31/2027 Theresa’s Pet             9,800 06/30/2024 The Rock Wood Fired Pizza & Spirit           5,196 06/30/2021
39.02 Property UBS AG 1 Pecan Promenade Ross Stores                 30,187 01/31/2022 LA Fitness           27,564 11/30/2029 Dollar Tree         10,000 10/31/2022
39.03 Property UBS AG 1 Valley Plaza US Foods                 60,145 03/31/2024 Ross Stores           27,650 01/31/2021 Salon Boutique           7,880 05/31/2028
39.04 Property UBS AG 1 Pear Tree JC Penney                 51,395 02/28/2024 Lucky’s (SaveMart)           49,377 03/31/2024 Ross Stores         25,976 01/30/2025
39.05 Property UBS AG 1 Glendale Market Square Floor & Décor                 75,000 04/30/2028 Linda Home Furnishings           45,000 11/30/2024 EJ’s Auction & Consignment         28,909 11/30/2025
39.06 Property UBS AG 1 Central Park Shopping Center Big Lots                 32,153 01/31/2023 ARC Thrift Store           29,294 05/31/2025 Adventure Dental           8,805 04/30/2024
39.07 Property UBS AG 1 Val Vista Towne Center Ross Stores                 25,126 01/31/2022 Petco           13,221 01/31/2022 Fred Astaire           3,511 11/30/2024
39.08 Property UBS AG 1 2641 Hall Ave - Riverside, CA  48 Forty Solutions                 34,982 05/31/2023              
39.09 Property UBS AG 1 606 W Troy - Indianapolis, IN  48 Forty Solutions                 22,860 04/30/2024              
39.10 Property UBS AG 1 Homeland - Bartow, FL  48 Forty Solutions                 67,438 06/30/2025              
39.11 Property UBS AG 1 2621 Hall Ave - Riverside, CA  48 Forty Solutions                 16,000 05/31/2023              
40 Both SMC 1 Extra Space Moreno Valley                     
41 Loan SGFC 2 Pacific Grove Portfolio                     
41.01 Property SGFC 1 Sea Breeze Inn & Cottages                     
41.02 Property SGFC 1 Bide-A-Wee Inn & Cottages                     
42 Both Barclays 1 Los Robles Medical Office Conejo Surgery Center (Journey Life)                   7,324 06/30/2022 West Coast E.N.T.             4,241 04/30/2022 Miguel Gonzalez, MD           3,503 08/31/2021
43 Both Barclays 1 Hampton Inn - Covington, GA                     
44 Both UBS AG 1 At Home Store - Palm Beach Gardens At Home               120,000 08/31/2029              
45 Both SGFC 1 Hampton Inn El Reno                     
46 Both SGFC 1 Holiday Inn Express & Suites El Reno                     
47 Both SGFC 1 Novanta Building Novanta, Inc.                 55,000 06/30/2029              
48 Both CIBC 1 CVS Staten Island CVS                 12,900 01/31/2039              
49 Both Barclays 1 Home2 - Hasbrouck                     
50 Loan UBS AG 2 Fairway Plaza & Markets at Maizeland                     
50.01 Property UBS AG 1 Markets at Maizeland Rocco’s Ital Rest.                    5,346 06/14/2024 Land Dev Consultants             2,488 12/31/2020 Eastside Pharmacy           2,400 10/31/2021
50.02 Property UBS AG 1 Fairway Plaza Second home                    5,300 09/30/2023 El Rey Del Taco             2,608 10/31/2022 Living Art           2,600 10/31/2022
51 Loan CIBC 6 Schnader Enterprises Portfolio                     
51.01 Property CIBC 1 Emelia Woods Apartments                     
51.02 Property CIBC 1 Laredo Apartments                     

 

A-1-49

 

 

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

 

          TENANCY INFORMATION(22)(23)(24)
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Largest Tenant  Unit Size Lease
Expiration		 Second Largest Tenant  Unit Size Lease Expiration Third Largest Tenant  Unit
Size		 Lease Expiration
51.03 Property CIBC 1 Harford Road Apartments (6507-6513)                     
51.04 Property CIBC 1 Norwood/Ferndale Apartments                     
51.05 Property CIBC 1 Belvedere Studios                     
51.06 Property CIBC 1 Hamilton Townhouses                     
52 Both UBS AG 1 Greenwich Inn - San Francisco                     
53 Both RREF 1 Hampton Inn Peachtree City                     
54 Both Barclays 1 Gray Oaks Corporate Center Nike, Inc.                 73,200 04/30/2025              
55 Both UBS AG 1 Summerville Plaza Stars and Strikes                 56,100 02/28/2034 Crunch Fitness           27,750 11/30/2029       
56 Loan UBS AG 3 Krea Portfolio                     
56.01 Property UBS AG 1 Newberry Plaza Badcock Furniture                 17,320 09/30/2025 Dollar General           13,500 12/31/2021 Mighty Dollar         12,580 09/30/2026
56.02 Property UBS AG 1 Shops at Dillon Badcock Furniture                 20,250 07/31/2021 Specialty Retailers           18,000 07/31/2021 Save-A-Lot         14,841 01/31/2020
56.03 Property UBS AG 1 Shops at Hartsville Big Lots                 30,000 01/31/2024              
57 Both SMC 1 9th & Maple Fee                     
58 Both CIBC 1 32-34 Broad Street Chase                   5,800 12/12/2024 BTIG             3,724 09/30/2023 TIBS Realty           3,509 06/30/2031
59 Both CIBC 1 Suburban Extended Stay - Kennesaw, GA                     
60 Both SMC 1 Lake Howell Plaza Dollar General                 19,554 06/30/2022 Monkey Joe’s           12,366 05/31/2023 Goldfish Swim School         10,069 01/31/2032
61 Both RREF 1 Walmart Supercenter Fulton Walmart               109,450 03/16/2029              
62 Both RREF 1 Quality Inn & Suites Bremerton                     
63 Loan SMC 3 Jackson Retail Portfolio                     
63.01 Property SMC 1 Northpark Station Medgar Evers, Inc.                   5,000 12/05/2021 GI Jan Studio             2,500 12/31/2021 Tweeked Hair            2,500 07/31/2023
63.02 Property SMC 1 Highway 18 Plaza Quest Fitness                   6,000 06/28/2034 Physical Therapy             3,100 11/01/2021 Subway            1,900 10/31/2020
63.03 Property SMC 1 Lakeover Shopping Center Quest Fitness                 15,000 06/28/2034 Red Zone Grill             3,000 11/01/2029       
64 Both Barclays 1 Sherwood MHC                     
65 Both CIBC 1 Courtyard Self-Storage                     
66 Both CIBC 1 588 East San Lorenzo Road                     
67 Both UBS AG 1 Baymont Inn & Suites - Mackinaw City                     
68 Both SMC 1 205-207 East Washington Street Blue Tractor                   6,800 12/31/2031 Amesite             3,400 05/05/2022 Wisely            2,000 07/31/2022
69 Both UBS AG 1 Brunswick West Shopping Center Winn Dixie                 44,157 10/31/2026 Family Dollar Stores of Atlanta             6,000 12/31/2022 Take Two Video            2,646 06/30/2022
70 Both RREF 1 Walgreens – Conyers GA Walgreens                 14,560 10/31/2028              
71 Both CIBC 1 Villas at Atlantic Beach                     
72 Both RREF 1 Sterling Hill Apartments                     
73 Both RREF 1 Walgreens – Palatka FL Walgreens                 13,905 07/31/2029              

 

A-1-50

 

 

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

 

          TENANCY INFORMATION(22)(23)(24)  
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Fourth Largest Tenant  Unit
Size		 Lease
Expiration		 Fifth Largest Tenant  Unit
Size		 Lease
Expiration		 Loan
Purpose
1 Both Barclays 1 Moffett Towers II - Buildings 3 & 4               Refinance
2 Both Barclays 1 188 Spear Street Lee’s Deli                                  3,286 04/01/2023 SF Florist, Inc.                       3,083 09/01/2022 Refinance
3 Loan Natixis 4 Vanguard Portfolio               Acquisition
3.01 Property Natixis 1 425 Old Morehall Road                
3.02 Property Natixis 1 1001 Cedar Hollow Road                
3.03 Property Natixis 1 50 Morehall Road                
3.04 Property Natixis 1 60 Morehall Road                
4 Loan SGFC 23 ExchangeRight Net Leased Portfolio 28               Acquisition
4.01 Property SGFC 1 Pick n Save - Oconomowoc, WI                
4.02 Property SGFC 1 Pick n Save - Wales, WI                
4.03 Property SGFC 1 Hobby Lobby - Hendersonville, TN                
4.04 Property SGFC 1 Hobby Lobby - Appleton, WI                
4.05 Property SGFC 1 Walgreens - Newport News, VA                
4.06 Property SGFC 1 Walgreens - Aurora, IL                
4.07 Property SGFC 1 Walgreens - Hammond, IN                
4.08 Property SGFC 1 Walgreens - North Aurora, IL                
4.09 Property SGFC 1 Walgreens - Fort Worth, TX                
4.10 Property SGFC 1 Tractor Supply - Lake Charles, LA                
4.11 Property SGFC 1 Fresenius Medical Care - West Columbia, SC                
4.12 Property SGFC 1 Walgreens - Flint, MI                
4.13 Property SGFC 1 Tractor Supply - Springtown, TX                
4.14 Property SGFC 1 Walgreens - Orland Park, IL                
4.15 Property SGFC 1 Walgreens - Peoria, IL                
4.16 Property SGFC 1 Dollar General - Houston, TX                
4.17 Property SGFC 1 Dollar General - Soddy Daisy, TN                
4.18 Property SGFC 1 O’Reilly Auto Parts - Lexington, SC                
4.19 Property SGFC 1 Dollar General - Mishawaka, IN                
4.20 Property SGFC 1 Dollar General - Lambertville, MI                
4.21 Property SGFC 1 Dollar Tree - Beech Island, SC                
4.22 Property SGFC 1 Dollar General - Youngsville, LA                
4.23 Property SGFC 1 Dollar General - Battle Creek, MI                
5 Loan Barclays 32 Inland Life Storage Portfolio               Acquisition
5.01 Property Barclays 1 Life Storage - 586                
5.02 Property Barclays 1 Life Storage - 145                
5.03 Property Barclays 1 Life Storage - 364                
5.04 Property Barclays 1 Life Storage - 365                
5.05 Property Barclays 1 Life Storage - 212                
5.06 Property Barclays 1 Life Storage - 386                
5.07 Property Barclays 1 Life Storage - 256                
5.08 Property Barclays 1 Life Storage - 206                
5.09 Property Barclays 1 Life Storage - 324                
5.10 Property Barclays 1 Life Storage - 236                
5.11 Property Barclays 1 Life Storage - 184                
5.12 Property Barclays 1 Life Storage - 500                
5.13 Property Barclays 1 Life Storage - 288                
5.14 Property Barclays 1 Life Storage - 299                
5.15 Property Barclays 1 Life Storage - 209                
5.16 Property Barclays 1 Life Storage - 035                
5.17 Property Barclays 1 Life Storage - 074                
5.18 Property Barclays 1 Life Storage - 252                
5.19 Property Barclays 1 Life Storage - 033                
5.20 Property Barclays 1 Life Storage - 205                
5.21 Property Barclays 1 Life Storage - 300                
5.22 Property Barclays 1 Life Storage - 026                
5.23 Property Barclays 1 Life Storage - 361                
5.24 Property Barclays 1 Life Storage - 165                
5.25 Property Barclays 1 Life Storage - 208                
5.26 Property Barclays 1 Life Storage - 211                
5.27 Property Barclays 1 Life Storage - 021                
5.28 Property Barclays 1 Life Storage - 298                
5.29 Property Barclays 1 Life Storage - 297                
5.30 Property Barclays 1 Life Storage - 153                
5.31 Property Barclays 1 Life Storage - 075                
5.32 Property Barclays 1 Life Storage - 152                
6 Both RREF 1 Emerald Pointe Apartments               Refinance
7 Both UBS AG 1 Hilton Garden Inn - San Diego Mission Valley Stadium               Acquisition
8 Both Natixis 1 2 North 6th Place               Refinance
9 Both SMC 1 Tower Plaza Talk of the Town Salon                                  8,881 07/31/2028 Gourmet Italia                       6,921 10/31/2025 Refinance
10 Loan UBS AG 186 ILPT Hawaii Portfolio               Recapitalization
10.001 Property UBS AG 1 2810 Pukoloa Street                
10.002 Property UBS AG 1 1360 Pali Highway                
10.003 Property UBS AG 1 1001 Ahua Street                
10.004 Property UBS AG 1 848 Ala Lilikoi Street A                
10.005 Property UBS AG 1 2850 Paa Street                
10.006 Property UBS AG 1 949 Mapunapuna Street                
10.007 Property UBS AG 1 2828 Paa Street                
10.008 Property UBS AG 1 80 Sand Island Access Road                
10.009 Property UBS AG 1 1030 Mapunapuna Street                
10.010 Property UBS AG 1 150 Puuhale Road                
10.011 Property UBS AG 1 2344 Pahounui Drive                
10.012 Property UBS AG 1 120 Sand Island Access Road Diversified Innovations, Inc.                                  2,489 06/30/2020 First Hawaiian Bank                       1,742 02/28/2021  
10.013 Property UBS AG 1 1122 Mapunapuna Street                
10.014 Property UBS AG 1 2915 Kaihikapu Street                
10.015 Property UBS AG 1 819 Ahua Street                
10.016 Property UBS AG 1 2144 Auiki Street Premier Interiors Development, Inc.                                  3,300 02/28/2022 Frontier Precision, Inc.                       2,990 01/31/2021  
10.017 Property UBS AG 1 1027 Kikowaena Place                
10.018 Property UBS AG 1 1931 Kahai Street                
10.019 Property UBS AG 1 148 Mokauea Street                
10.020 Property UBS AG 1 2886 Paa Street                
10.021 Property UBS AG 1 2838 Kilihau Street                
10.022 Property UBS AG 1 803 Ahua Street                
10.023 Property UBS AG 1 220 Puuhale Road                
10.024 Property UBS AG 1 930 Mapunapuna Street                

 

A-1-51

 

 

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

 

          TENANCY INFORMATION(22)(23)(24)  
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Fourth Largest Tenant  Unit
Size		 Lease
Expiration		 Fifth Largest Tenant  Unit
Size		 Lease
Expiration		 Loan
Purpose
10.025 Property UBS AG 1 2103 Kaliawa Street                
10.026 Property UBS AG 1 2969 Mapunapuna Place                
10.027 Property UBS AG 1 158 Sand Island Access Road                
10.028 Property UBS AG 1 1926 Auiki Street                
10.029 Property UBS AG 1 113 Puuhale Road                
10.030 Property UBS AG 1 2250 Pahounui Drive                
10.031 Property UBS AG 1 733 Mapunapuna Street                
10.032 Property UBS AG 1 761 Ahua Street                
10.033 Property UBS AG 1 918 Ahua Street                
10.034 Property UBS AG 1 180 Sand Island Access Road                
10.035 Property UBS AG 1 2829 Awaawaloa Street                
10.036 Property UBS AG 1 120 Mokauea Street                
10.037 Property UBS AG 1 2861 Mokumoa Street                
10.038 Property UBS AG 1 2826 Kaihikapu Street                
10.039 Property UBS AG 1 179 Sand Island Access Road                
10.040 Property UBS AG 1 855 Mapunapuna Street                
10.041 Property UBS AG 1 2308 Pahounui Drive                
10.042 Property UBS AG 1 619 Mapunapuna Street                
10.043 Property UBS AG 1 2846-A Awaawaloa Street                
10.044 Property UBS AG 1 238 Sand Island Access Road                
10.045 Property UBS AG 1 704 Mapunapuna Street                
10.046 Property UBS AG 1 120B Mokauea Street                
10.047 Property UBS AG 1 1150 Kikowaena Street                
10.048 Property UBS AG 1 2127 Auiki Street                
10.049 Property UBS AG 1 2810 Paa Street                
10.050 Property UBS AG 1 2841 Pukoloa Street                
10.051 Property UBS AG 1 1000 Mapunapuna Street                
10.052 Property UBS AG 1 2829 Pukoloa Street                
10.053 Property UBS AG 1 889 Ahua Street                
10.054 Property UBS AG 1 2819 Pukoloa Street                
10.055 Property UBS AG 1 1038 Kikowaena Place                
10.056 Property UBS AG 1 2965 Mokumoa Street                
10.057 Property UBS AG 1 850 Ahua Street                
10.058 Property UBS AG 1 1330 Pali Highway                
10.059 Property UBS AG 1 2855 Pukoloa Street                
10.060 Property UBS AG 1 2865 Pukoloa Street                
10.061 Property UBS AG 1 789 Mapunapuna Street                
10.062 Property UBS AG 1 2960 Mokumoa Street                
10.063 Property UBS AG 1 231B Sand Island Access Road                
10.064 Property UBS AG 1 2020 Auiki Street                
10.065 Property UBS AG 1 2857 Awaawaloa Street                
10.066 Property UBS AG 1 1050 Kikowaena Place                
10.067 Property UBS AG 1 2850 Mokumoa Street                
10.068 Property UBS AG 1 2840 Mokumoa Street                
10.069 Property UBS AG 1 2830 Mokumoa Street                
10.070 Property UBS AG 1 960 Mapunapuna Street                
10.071 Property UBS AG 1 125B Puuhale Road                
10.072 Property UBS AG 1 2809 Kaihikapu Street                
10.073 Property UBS AG 1 212 Mohonua Place                
10.074 Property UBS AG 1 692 Mapunapuna Street                
10.075 Property UBS AG 1 1024 Kikowaena Place                
10.076 Property UBS AG 1 669 Ahua Street                
10.077 Property UBS AG 1 215 Puuhale Road                
10.078 Property UBS AG 1 142 Mokauea Street                
10.079 Property UBS AG 1 2847 Awaawaloa Street                
10.080 Property UBS AG 1 2816 Awaawaloa Street                
10.081 Property UBS AG 1 2928 Kaihikapu Street - B                
10.082 Property UBS AG 1 2864 Mokumoa Street                
10.083 Property UBS AG 1 770 Mapunapuna Street                
10.084 Property UBS AG 1 151 Puuhale Road                
10.085 Property UBS AG 1 207 Puuhale Road                
10.086 Property UBS AG 1 2970 Mokumoa Street                
10.087 Property UBS AG 1 2868 Kaihikapu Street                
10.088 Property UBS AG 1 2908 Kaihikapu Street                
10.089 Property UBS AG 1 2814 Kilihau Street                
10.090 Property UBS AG 1 759 Puuloa Road                
10.091 Property UBS AG 1 659 Puuloa Road                
10.092 Property UBS AG 1 667 Puuloa Road                
10.093 Property UBS AG 1 679 Puuloa Road                
10.094 Property UBS AG 1 689 Puuloa Road                
10.095 Property UBS AG 1 950 Mapunapuna Street                
10.096 Property UBS AG 1 822 Mapunapuna Street                
10.097 Property UBS AG 1 842 Mapunapuna Street                
10.098 Property UBS AG 1 214 Sand Island Access Road                
10.099 Property UBS AG 1 709 Ahua Street                
10.100 Property UBS AG 1 766 Mapunapuna Street                
10.101 Property UBS AG 1 830 Mapunapuna Street                
10.102 Property UBS AG 1 2855 Kaihikapu Street                
10.103 Property UBS AG 1 865 Ahua Street                
10.104 Property UBS AG 1 852 Mapunapuna Street                
10.105 Property UBS AG 1 2906 Kaihikapu Street                
10.106 Property UBS AG 1 2879 Paa Street                
10.107 Property UBS AG 1 702 Ahua Street                
10.108 Property UBS AG 1 2864 Awaawaloa Street                
10.109 Property UBS AG 1 2819 Mokumoa Street - A                
10.110 Property UBS AG 1 2869 Mokumoa Street                
10.111 Property UBS AG 1 2819 Mokumoa Street - B                
10.112 Property UBS AG 1 228 Mohonua Place                
10.113 Property UBS AG 1 2264 Pahounui Drive                
10.114 Property UBS AG 1 808 Ahua Street                
10.115 Property UBS AG 1 2827 Kaihikapu Street                
10.116 Property UBS AG 1 697 Ahua Street                
10.117 Property UBS AG 1 2849 Kaihikapu Street                

 

A-1-52

 

 

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

 

          TENANCY INFORMATION(22)(23)(24)  
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Fourth Largest Tenant  Unit
Size		 Lease
Expiration		 Fifth Largest Tenant  Unit
Size		 Lease
Expiration		 Loan
Purpose
10.118 Property UBS AG 1 2831 Awaawaloa Street                
10.119 Property UBS AG 1 2858 Kaihikapu Street                
10.120 Property UBS AG 1 2276 Pahounui Drive                
10.121 Property UBS AG 1 2806 Kaihikapu Street                
10.122 Property UBS AG 1 1052 Ahua Street                
10.123 Property UBS AG 1 2889 Mokumoa Street                
10.124 Property UBS AG 1 685 Ahua Street                
10.125 Property UBS AG 1 2839 Mokumoa Street                
10.126 Property UBS AG 1 94-240 Pupuole Street                
10.127 Property UBS AG 1 2928 Kaihikapu Street - A                
10.128 Property UBS AG 1 719 Ahua Street                
10.129 Property UBS AG 1 2812 Awaawaloa Street                
10.130 Property UBS AG 1 2927 Mokumoa Street                
10.131 Property UBS AG 1 197 Sand Island Access Road                
10.132 Property UBS AG 1 2844 Kaihikapu Street                
10.133 Property UBS AG 1 2879 Mokumoa Street                
10.134 Property UBS AG 1 2135 Auiki Street                
10.135 Property UBS AG 1 855 Ahua Street                
10.136 Property UBS AG 1 2122 Kaliawa Street                
10.137 Property UBS AG 1 2831 Kaihikapu Street                
10.138 Property UBS AG 1 729 Ahua Street                
10.139 Property UBS AG 1 739 Ahua Street                
10.140 Property UBS AG 1 2833 Paa Street #2                
10.141 Property UBS AG 1 2833 Paa Street                
10.142 Property UBS AG 1 2815 Kaihikapu Street                
10.143 Property UBS AG 1 1062 Kikowaena Place                
10.144 Property UBS AG 1 673 Ahua Street                
10.145 Property UBS AG 1 2106 Kaliawa Street                
10.146 Property UBS AG 1 812 Mapunapuna Street                
10.147 Property UBS AG 1 2804 Kilihau Street                
10.148 Property UBS AG 1 525 North King Street                
10.149 Property UBS AG 1 204 Sand Island Access Road                
10.150 Property UBS AG 1 660 Ahua Street                
10.151 Property UBS AG 1 218 Mohonua Place                
10.152 Property UBS AG 1 125 Puuhale Road                
10.153 Property UBS AG 1 645 Ahua Street                
10.154 Property UBS AG 1 675 Mapunapuna Street                
10.155 Property UBS AG 1 659 Ahua Street                
10.156 Property UBS AG 1 1055 Ahua Street                
10.157 Property UBS AG 1 944 Ahua Street                
10.158 Property UBS AG 1 2019 Kahai Street                
10.159 Property UBS AG 1 2001 Kahai Street                
10.160 Property UBS AG 1 106 Puuhale Road Natividad Inc.                                  1,728 06/30/2021         
10.161 Property UBS AG 1 2875 Paa Street                
10.162 Property UBS AG 1 1024 Mapunapuna Street                
10.163 Property UBS AG 1 2760 Kamehameha Highway                
10.164 Property UBS AG 1 2635 Waiwai Loop A                
10.165 Property UBS AG 1 2635 Waiwai Loop B                
10.166 Property UBS AG 1 2836 Awaawaloa Street                
10.167 Property UBS AG 1 609 Ahua Street                
10.168 Property UBS AG 1 905 Ahua Street                
10.169 Property UBS AG 1 2110 Auiki Street                
10.170 Property UBS AG 1 140 Puuhale Road                
10.171 Property UBS AG 1 2139 Kaliawa Street                
10.172 Property UBS AG 1 231 Sand Island Access Road                
10.173 Property UBS AG 1 2140 Kaliawa Street                
10.174 Property UBS AG 1 33 South Vineyard Boulevard                
10.175 Property UBS AG 1 970 Ahua Street                
10.176 Property UBS AG 1 960 Ahua Street                
10.177 Property UBS AG 1 1045 Mapunapuna Street                
10.178 Property UBS AG 1 165 Sand Island Access Road                
10.179 Property UBS AG 1 2839 Kilihau Street                
10.180 Property UBS AG 1 2829 Kilihau Street                
10.181 Property UBS AG 1 2833 Kilihau Street                
10.182 Property UBS AG 1 2821 Kilihau Street                
10.183 Property UBS AG 1 2808 Kam Highway                
10.184 Property UBS AG 1 2815 Kilihau Street                
10.185 Property UBS AG 1 2850 Awaawaloa Street                
10.186 Property UBS AG 1 846 Ala Lilikoi Street B                
11 Both SGFC 1 TriAtria Office Building Ameriprise Holdings, Inc.  8,700 01/31/2020 Associated Endocrinologists, PC  7,827 02/28/2028 Acquisition
12 Both UBS AG 1 Meidinger Tower River Road Asset Management, LLC                                19,980 08/14/2022 Seiller Waterman, LLC                     14,341 12/31/2023 Refinance
13 Both RREF 1 Ocala Industrial               Acquisition
14 Both SGFC 1 Glenmont Abbey Village               Acquisition
15 Loan CIBC 4 New Orleans MOB Portfolio               Refinance
15.01 Property CIBC 1 1200 Pinnacle Parkway Diagnostic Imaging Services                                  3,305 12/31/2035 Paul Hubbell                       3,100 08/31/2025  
15.02 Property CIBC 1 3901 Houma Boulevard Louisiana Home Healthcare Partners, LLC                                  2,960 06/30/2021 Shingledecker, DPM                       2,870 04/30/2024  
15.03 Property CIBC 1 3712 MacArthur Boulevard Algiers Dental Associates                                  3,481 08/31/2020 Center for Autism and Related Disorders                       3,160 06/30/2021  
15.04 Property CIBC 1 3000 West Esplanade Avenue Law Offices of Richard J. Fernandez                                     962 12/31/2022 Law Offices of Poulson                          865 06/23/2021  
16 Both SMC 1 125 Borinquen Place               Refinance
17 Loan SMC 10 Visions Hotel Portfolio II               Refinance/Acquisition
17.01 Property SMC 1 Courtyard Horseheads                
17.02 Property SMC 1 Home2 Suites Oswego                
17.03 Property SMC 1 Holiday Inn & Suites Rochester Marketplace                
17.04 Property SMC 1 Hampton Inn Corning Painted Post                
17.05 Property SMC 1 Home2 Suites Rochester Henrietta                
17.06 Property SMC 1 Holiday Inn Express Olean                
17.07 Property SMC 1 Fairfield Inn Watertown                
17.08 Property SMC 1 Holiday Inn Express Canandaigua                
17.09 Property SMC 1 Candlewood Suites Watertown                
17.10 Property SMC 1 Candlewood Suites Sayre                
18 Loan UBS AG 2 Maui Portfolio               Acquisition
18.01 Property UBS AG 1 Maui Beach Hotel                
18.02 Property UBS AG 1 Maui Nui Golf Course                

 

A-1-53

 

 

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

 

          TENANCY INFORMATION(22)(23)(24)  
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Fourth Largest Tenant  Unit
Size		 Lease
Expiration		 Fifth Largest Tenant  Unit
Size		 Lease
Expiration		 Loan
Purpose
19 Loan SGFC 4 SWVP Portfolio               Refinance
19.01 Property SGFC 1 InterContinental                
19.02 Property SGFC 1 DoubleTree Sunrise                
19.03 Property SGFC 1 DoubleTree Charlotte                
19.04 Property SGFC 1 DoubleTree RTP                
20 Both CIBC 1 Black Canyon Tower Flatirons Solutions, Inc.                                14,725 01/31/2023 Electrical Consultants, Inc.                     14,333 03/31/2024 Acquisition
21 Both RREF 1 Mount Kemble Artech                                17,457 06/30/2025 NFP                     16,970 06/30/2030 Refinance
22 Both SMC 1 48 Saint Nicholas Place               Refinance
23 Loan UBS AG 2 Indiana Hotel Portfolio               Refinance
23.01 Property UBS AG 1 Staybridge Suites - Indianapolis                
23.02 Property UBS AG 1 Hampton Inn - Scottsburg                
24 Loan SGFC 3 SoCal Medical Office Portfolio               Acquisition
24.01 Property SGFC 1 Pasadena                
24.02 Property SGFC 1 Azusa                
24.03 Property SGFC 1 Rancho Mirage                
25 Loan SGFC 3 TZA Multifamily Portfolio #2               Refinance
25.01 Property SGFC 1 Wellston Ridge                
25.02 Property SGFC 1 Oakdale Villas                
25.03 Property SGFC 1 Northcrest                
26 Both CIBC 1 Holiday Inn Express Nashville Antioch               Refinance
27 Both RREF 1 Renaissance Center VI               Recapitalization
28 Loan RREF 3 Wilmington Industrial Portfolio               Refinance
28.01 Property RREF 1 3336 Progress Way                
28.02 Property RREF 1 3260 Progress Way                
28.03 Property RREF 1 3188 Progress Way                
29 Both SMC 1 Marriott SpringHill Suites and Towneplace Suites               Refinance
30 Loan SMC 3 BoaVida MHC Portfolio               Acquisition
30.01 Property SMC 1 Riverlawn MHC                
30.02 Property SMC 1 Beaver Run MHC                
30.03 Property SMC 1 Wilson Landing MHC                
31 Both CIBC 1 Candle-Lite Warehouse               Refinance
32 Both SMC 1 South Bay Distribution Center Seagate Produce                                13,992 05/31/2020 Flowers Baking Co. of California                     11,792 04/30/2024 Refinance
33 Loan Barclays 18 ExchangeRight Net Leased Portfolio #27               Acquisition
33.01 Property Barclays 1 Hy-Vee - Cottage Grove, MN                
33.02 Property Barclays 1 BioLife Plasma Services - Savannah, GA                
33.03 Property Barclays 1 Pick ‘n Save - Muskego, WI                
33.04 Property Barclays 1 Walgreens - Lubbock, TX                
33.05 Property Barclays 1 Walgreens - Houma, LA                
33.06 Property Barclays 1 Walgreens - Greendale, WI                
33.07 Property Barclays 1 Walgreens - Edmond, OK                
33.08 Property Barclays 1 Tractor Supply - Duncansville, PA                
33.09 Property Barclays 1 Walgreens - Dayton, OH                
33.10 Property Barclays 1 Walgreens - Augusta, GA                
33.11 Property Barclays 1 Advance Auto Parts - Houston, TX                
33.12 Property Barclays 1 O’Reilly - South Houston, TX                
33.13 Property Barclays 1 O’Reilly - Knoxville, TN                
33.14 Property Barclays 1 Dollar General - South Point, OH                
33.15 Property Barclays 1 Dollar General - Slidell, LA                
33.16 Property Barclays 1 Dollar General  - Houma, LA                
33.17 Property Barclays 1 Dollar Tree - Kaukauna, WI                
33.18 Property Barclays 1 Dollar General - Mansfield, OH                
34 Both Natixis 1 10000 Santa Monica Boulevard               Refinance
35 Both RREF 1 Town Square Bais Hasforim                                  4,545 06/01/2024 Goldpath Liquors                       4,160 05/01/2021 Acquisition
36 Both UBS AG 1 Ambler Yards Betty Borden’s House of Whacks                                18,305 12/31/2025 Phenom People                     17,689 04/01/2026 Refinance
37 Both Barclays 1 Ridgeview Plaza MedExpress                                  5,000 02/28/2022 Shoe Show                       3,500 09/30/2021 Refinance
38 Both SGFC 1 Arapahoe Industrial Park Precision Steel, Inc  30,400 08/31/2020 Classic Industrial Services  13,262 05/31/2021 Refinance
39 Loan UBS AG 11 CIRE Equity Retail & Industrial Portfolio               Refinance
39.01 Property UBS AG 1 Wood Village Town Center The Sleep Train, Inc.                                  5,091 09/30/2026 National Vision, Inc.                       3,183 01/31/2020  
39.02 Property UBS AG 1 Pecan Promenade Kirkland’s                                10,000 06/30/2020 Shoe Show                       7,007 06/30/2026  
39.03 Property UBS AG 1 Valley Plaza Banner Health                                  5,000 08/31/2023 Sprint                       4,230 08/31/2021  
39.04 Property UBS AG 1 Pear Tree Big 5 Sporting Goods                                16,520 05/31/2022 Maurice’s                       5,300 01/31/2021  
39.05 Property UBS AG 1 Glendale Market Square Hospice of the Valley                                  8,443 02/29/2020 Cucina Tagliani                       4,920 04/30/2024  
39.06 Property UBS AG 1 Central Park Shopping Center Fast Cash Pawn and Jewelry                                  5,724 11/30/2019 Comrade Brewery                       5,315 05/31/2021  
39.07 Property UBS AG 1 Val Vista Towne Center Val Vista Dental                                  2,551 04/30/2020 Regis Salon                       1,910 11/30/2019  
39.08 Property UBS AG 1 2641 Hall Ave - Riverside, CA                
39.09 Property UBS AG 1 606 W Troy - Indianapolis, IN                
39.10 Property UBS AG 1 Homeland - Bartow, FL                
39.11 Property UBS AG 1 2621 Hall Ave - Riverside, CA                
40 Both SMC 1 Extra Space Moreno Valley               Refinance
41 Loan SGFC 2 Pacific Grove Portfolio               Refinance
41.01 Property SGFC 1 Sea Breeze Inn & Cottages                
41.02 Property SGFC 1 Bide-A-Wee Inn & Cottages                
42 Both Barclays 1 Los Robles Medical Office Laura Bucci, DDS                                  1,981 09/30/2027 Chew Dental Group                       1,922 06/30/2026 Refinance
43 Both Barclays 1 Hampton Inn - Covington, GA               Refinance
44 Both UBS AG 1 At Home Store - Palm Beach Gardens               Refinance
45 Both SGFC 1 Hampton Inn El Reno               Refinance
46 Both SGFC 1 Holiday Inn Express & Suites El Reno               Refinance
47 Both SGFC 1 Novanta Building               Acquisition
48 Both CIBC 1 CVS Staten Island               Recapitalization
49 Both Barclays 1 Home2 - Hasbrouck               Recapitalization
50 Loan UBS AG 2 Fairway Plaza & Markets at Maizeland               Refinance
50.01 Property UBS AG 1 Markets at Maizeland El Rey                                  2,400 06/30/2022 Advanced Tax                       2,400 09/30/2021  
50.02 Property UBS AG 1 Fairway Plaza tt nails                                  2,600 09/30/2027 Loya                       1,354 12/31/2023  
51 Loan CIBC 6 Schnader Enterprises Portfolio               Refinance
51.01 Property CIBC 1 Emelia Woods Apartments                
51.02 Property CIBC 1 Laredo Apartments                

 

A-1-54

 

 

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

 

          TENANCY INFORMATION(22)(23)(24)  
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Fourth Largest Tenant  Unit
Size		 Lease
Expiration		 Fifth Largest Tenant  Unit
Size		 Lease
Expiration		 Loan
Purpose
51.03 Property CIBC 1 Harford Road Apartments (6507-6513)                
51.04 Property CIBC 1 Norwood/Ferndale Apartments                
51.05 Property CIBC 1 Belvedere Studios                
51.06 Property CIBC 1 Hamilton Townhouses                
52 Both UBS AG 1 Greenwich Inn - San Francisco               Refinance
53 Both RREF 1 Hampton Inn Peachtree City               Refinance
54 Both Barclays 1 Gray Oaks Corporate Center               Refinance
55 Both UBS AG 1 Summerville Plaza               Refinance
56 Loan UBS AG 3 Krea Portfolio               Refinance
56.01 Property UBS AG 1 Newberry Plaza Anytime Fitness                                  6,188 10/21/2019 Country Clean Dry Clean                       4,200 12/31/2020  
56.02 Property UBS AG 1 Shops at Dillon Citi Trends                                10,297 03/31/2020 Hibbett Sporting Goods                       7,464 01/31/2021  
56.03 Property UBS AG 1 Shops at Hartsville                
57 Both SMC 1 9th & Maple Fee               Acquisition
58 Both CIBC 1 32-34 Broad Street JTS Productions                                  3,400 07/31/2021 Cornerstone Futures                       1,500 11/30/2021 Refinance
59 Both CIBC 1 Suburban Extended Stay - Kennesaw, GA               Refinance
60 Both SMC 1 Lake Howell Plaza Don Elrod, dba Champion Karate and Fitness Kickboxing                                  4,000 10/31/2022 Dogtopia                       4,000 05/31/2024 Refinance
61 Both RREF 1 Walmart Supercenter Fulton               Refinance
62 Both RREF 1 Quality Inn & Suites Bremerton               Acquisition
63 Loan SMC 3 Jackson Retail Portfolio               Refinance
63.01 Property SMC 1 Northpark Station Alsalem Market                                  2,462 04/30/2024 Wireless Planet                       1,330 10/14/2021  
63.02 Property SMC 1 Highway 18 Plaza Wireless Planet                                  1,000 11/01/2029         
63.03 Property SMC 1 Lakeover Shopping Center                
64 Both Barclays 1 Sherwood MHC               Refinance
65 Both CIBC 1 Courtyard Self-Storage               Refinance
66 Both CIBC 1 588 East San Lorenzo Road               Acquisition
67 Both UBS AG 1 Baymont Inn & Suites - Mackinaw City               Refinance
68 Both SMC 1 205-207 East Washington Street Interaction Gaming                                  1,600 08/31/2021        Refinance
69 Both UBS AG 1 Brunswick West Shopping Center Max Tax Holdings GA Inc.                                  2,150 06/30/2020 Ming Li                       2,046 02/28/2027 Recapitalization
70 Both RREF 1 Walgreens – Conyers GA               Refinance
71 Both CIBC 1 Villas at Atlantic Beach               Acquisition
72 Both RREF 1 Sterling Hill Apartments               Acquisition
73 Both RREF 1 Walgreens – Palatka FL               Refinance

 

A-1-55

 

 

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

 

                 
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Principal/Carveout Guarantor(25) Related Borrower(26) Lockbox (Y/N) Lockbox
Type(27)
1 Both Barclays 1 Moffett Towers II - Buildings 3 & 4 Paul Guarantor LLC No Yes Hard
2 Both Barclays 1 188 Spear Street Shorenstein Company LLC No Yes Hard
3 Loan Natixis 4 Vanguard Portfolio NAP No Yes Hard
3.01 Property Natixis 1 425 Old Morehall Road        
3.02 Property Natixis 1 1001 Cedar Hollow Road        
3.03 Property Natixis 1 50 Morehall Road        
3.04 Property Natixis 1 60 Morehall Road        
4 Loan SGFC 23 ExchangeRight Net Leased Portfolio 28 ExchangeRight Real Estate, LLC, David Fisher, Joshua Ungerecht, Warren Thomas Yes - Group 1 Yes Hard
4.01 Property SGFC 1 Pick n Save - Oconomowoc, WI        
4.02 Property SGFC 1 Pick n Save - Wales, WI        
4.03 Property SGFC 1 Hobby Lobby - Hendersonville, TN        
4.04 Property SGFC 1 Hobby Lobby - Appleton, WI        
4.05 Property SGFC 1 Walgreens - Newport News, VA        
4.06 Property SGFC 1 Walgreens - Aurora, IL        
4.07 Property SGFC 1 Walgreens - Hammond, IN        
4.08 Property SGFC 1 Walgreens - North Aurora, IL        
4.09 Property SGFC 1 Walgreens - Fort Worth, TX        
4.10 Property SGFC 1 Tractor Supply - Lake Charles, LA        
4.11 Property SGFC 1 Fresenius Medical Care - West Columbia, SC        
4.12 Property SGFC 1 Walgreens - Flint, MI        
4.13 Property SGFC 1 Tractor Supply - Springtown, TX        
4.14 Property SGFC 1 Walgreens - Orland Park, IL        
4.15 Property SGFC 1 Walgreens - Peoria, IL        
4.16 Property SGFC 1 Dollar General - Houston, TX        
4.17 Property SGFC 1 Dollar General - Soddy Daisy, TN        
4.18 Property SGFC 1 O’Reilly Auto Parts - Lexington, SC        
4.19 Property SGFC 1 Dollar General - Mishawaka, IN        
4.20 Property SGFC 1 Dollar General - Lambertville, MI        
4.21 Property SGFC 1 Dollar Tree - Beech Island, SC        
4.22 Property SGFC 1 Dollar General - Youngsville, LA        
4.23 Property SGFC 1 Dollar General - Battle Creek, MI        
5 Loan Barclays 32 Inland Life Storage Portfolio Inland Private Capital Corporation No No None
5.01 Property Barclays 1 Life Storage - 586        
5.02 Property Barclays 1 Life Storage - 145        
5.03 Property Barclays 1 Life Storage - 364        
5.04 Property Barclays 1 Life Storage - 365        
5.05 Property Barclays 1 Life Storage - 212        
5.06 Property Barclays 1 Life Storage - 386        
5.07 Property Barclays 1 Life Storage - 256        
5.08 Property Barclays 1 Life Storage - 206        
5.09 Property Barclays 1 Life Storage - 324        
5.10 Property Barclays 1 Life Storage - 236        
5.11 Property Barclays 1 Life Storage - 184        
5.12 Property Barclays 1 Life Storage - 500        
5.13 Property Barclays 1 Life Storage - 288        
5.14 Property Barclays 1 Life Storage - 299        
5.15 Property Barclays 1 Life Storage - 209        
5.16 Property Barclays 1 Life Storage - 035        
5.17 Property Barclays 1 Life Storage - 074        
5.18 Property Barclays 1 Life Storage - 252        
5.19 Property Barclays 1 Life Storage - 033        
5.20 Property Barclays 1 Life Storage - 205        
5.21 Property Barclays 1 Life Storage - 300        
5.22 Property Barclays 1 Life Storage - 026        
5.23 Property Barclays 1 Life Storage - 361        
5.24 Property Barclays 1 Life Storage - 165        
5.25 Property Barclays 1 Life Storage - 208        
5.26 Property Barclays 1 Life Storage - 211        
5.27 Property Barclays 1 Life Storage - 021        
5.28 Property Barclays 1 Life Storage - 298        
5.29 Property Barclays 1 Life Storage - 297        
5.30 Property Barclays 1 Life Storage - 153        
5.31 Property Barclays 1 Life Storage - 075        
5.32 Property Barclays 1 Life Storage - 152        
6 Both RREF 1 Emerald Pointe Apartments Kevin O’Brien No Yes Springing
7 Both UBS AG 1 Hilton Garden Inn - San Diego Mission Valley Stadium Li Hui Lo No Yes Springing
8 Both Natixis 1 2 North 6th Place Jeffrey Levine No Yes Soft
9 Both SMC 1 Tower Plaza Shaoul Levy No Yes Springing
10 Loan UBS AG 186 ILPT Hawaii Portfolio Industrial Logistics Properties Trust No Yes Hard
10.001 Property UBS AG 1 2810 Pukoloa Street        
10.002 Property UBS AG 1 1360 Pali Highway        
10.003 Property UBS AG 1 1001 Ahua Street        
10.004 Property UBS AG 1 848 Ala Lilikoi Street A        
10.005 Property UBS AG 1 2850 Paa Street        
10.006 Property UBS AG 1 949 Mapunapuna Street        
10.007 Property UBS AG 1 2828 Paa Street        
10.008 Property UBS AG 1 80 Sand Island Access Road        
10.009 Property UBS AG 1 1030 Mapunapuna Street        
10.010 Property UBS AG 1 150 Puuhale Road        
10.011 Property UBS AG 1 2344 Pahounui Drive        
10.012 Property UBS AG 1 120 Sand Island Access Road        
10.013 Property UBS AG 1 1122 Mapunapuna Street        
10.014 Property UBS AG 1 2915 Kaihikapu Street        
10.015 Property UBS AG 1 819 Ahua Street        
10.016 Property UBS AG 1 2144 Auiki Street        
10.017 Property UBS AG 1 1027 Kikowaena Place        
10.018 Property UBS AG 1 1931 Kahai Street        
10.019 Property UBS AG 1 148 Mokauea Street        
10.020 Property UBS AG 1 2886 Paa Street        
10.021 Property UBS AG 1 2838 Kilihau Street        
10.022 Property UBS AG 1 803 Ahua Street        
10.023 Property UBS AG 1 220 Puuhale Road        
10.024 Property UBS AG 1 930 Mapunapuna Street        
                 

 

A-1-56

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Principal/Carveout Guarantor(25) Related Borrower(26) Lockbox (Y/N) Lockbox
Type(27)
10.025 Property UBS AG 1 2103 Kaliawa Street        
10.026 Property UBS AG 1 2969 Mapunapuna Place        
10.027 Property UBS AG 1 158 Sand Island Access Road        
10.028 Property UBS AG 1 1926 Auiki Street        
10.029 Property UBS AG 1 113 Puuhale Road        
10.030 Property UBS AG 1 2250 Pahounui Drive        
10.031 Property UBS AG 1 733 Mapunapuna Street        
10.032 Property UBS AG 1 761 Ahua Street        
10.033 Property UBS AG 1 918 Ahua Street        
10.034 Property UBS AG 1 180 Sand Island Access Road        
10.035 Property UBS AG 1 2829 Awaawaloa Street        
10.036 Property UBS AG 1 120 Mokauea Street        
10.037 Property UBS AG 1 2861 Mokumoa Street        
10.038 Property UBS AG 1 2826 Kaihikapu Street        
10.039 Property UBS AG 1 179 Sand Island Access Road        
10.040 Property UBS AG 1 855 Mapunapuna Street        
10.041 Property UBS AG 1 2308 Pahounui Drive        
10.042 Property UBS AG 1 619 Mapunapuna Street        
10.043 Property UBS AG 1 2846-A Awaawaloa Street        
10.044 Property UBS AG 1 238 Sand Island Access Road        
10.045 Property UBS AG 1 704 Mapunapuna Street        
10.046 Property UBS AG 1 120B Mokauea Street        
10.047 Property UBS AG 1 1150 Kikowaena Street        
10.048 Property UBS AG 1 2127 Auiki Street        
10.049 Property UBS AG 1 2810 Paa Street        
10.050 Property UBS AG 1 2841 Pukoloa Street        
10.051 Property UBS AG 1 1000 Mapunapuna Street        
10.052 Property UBS AG 1 2829 Pukoloa Street        
10.053 Property UBS AG 1 889 Ahua Street        
10.054 Property UBS AG 1 2819 Pukoloa Street        
10.055 Property UBS AG 1 1038 Kikowaena Place        
10.056 Property UBS AG 1 2965 Mokumoa Street        
10.057 Property UBS AG 1 850 Ahua Street        
10.058 Property UBS AG 1 1330 Pali Highway        
10.059 Property UBS AG 1 2855 Pukoloa Street        
10.060 Property UBS AG 1 2865 Pukoloa Street        
10.061 Property UBS AG 1 789 Mapunapuna Street        
10.062 Property UBS AG 1 2960 Mokumoa Street        
10.063 Property UBS AG 1 231B Sand Island Access Road        
10.064 Property UBS AG 1 2020 Auiki Street        
10.065 Property UBS AG 1 2857 Awaawaloa Street        
10.066 Property UBS AG 1 1050 Kikowaena Place        
10.067 Property UBS AG 1 2850 Mokumoa Street        
10.068 Property UBS AG 1 2840 Mokumoa Street        
10.069 Property UBS AG 1 2830 Mokumoa Street        
10.070 Property UBS AG 1 960 Mapunapuna Street        
10.071 Property UBS AG 1 125B Puuhale Road        
10.072 Property UBS AG 1 2809 Kaihikapu Street        
10.073 Property UBS AG 1 212 Mohonua Place        
10.074 Property UBS AG 1 692 Mapunapuna Street        
10.075 Property UBS AG 1 1024 Kikowaena Place        
10.076 Property UBS AG 1 669 Ahua Street        
10.077 Property UBS AG 1 215 Puuhale Road        
10.078 Property UBS AG 1 142 Mokauea Street        
10.079 Property UBS AG 1 2847 Awaawaloa Street        
10.080 Property UBS AG 1 2816 Awaawaloa Street        
10.081 Property UBS AG 1 2928 Kaihikapu Street - B        
10.082 Property UBS AG 1 2864 Mokumoa Street        
10.083 Property UBS AG 1 770 Mapunapuna Street        
10.084 Property UBS AG 1 151 Puuhale Road        
10.085 Property UBS AG 1 207 Puuhale Road        
10.086 Property UBS AG 1 2970 Mokumoa Street        
10.087 Property UBS AG 1 2868 Kaihikapu Street        
10.088 Property UBS AG 1 2908 Kaihikapu Street        
10.089 Property UBS AG 1 2814 Kilihau Street        
10.090 Property UBS AG 1 759 Puuloa Road        
10.091 Property UBS AG 1 659 Puuloa Road        
10.092 Property UBS AG 1 667 Puuloa Road        
10.093 Property UBS AG 1 679 Puuloa Road        
10.094 Property UBS AG 1 689 Puuloa Road        
10.095 Property UBS AG 1 950 Mapunapuna Street        
10.096 Property UBS AG 1 822 Mapunapuna Street        
10.097 Property UBS AG 1 842 Mapunapuna Street        
10.098 Property UBS AG 1 214 Sand Island Access Road        
10.099 Property UBS AG 1 709 Ahua Street        
10.100 Property UBS AG 1 766 Mapunapuna Street        
10.101 Property UBS AG 1 830 Mapunapuna Street        
10.102 Property UBS AG 1 2855 Kaihikapu Street        
10.103 Property UBS AG 1 865 Ahua Street        
10.104 Property UBS AG 1 852 Mapunapuna Street        
10.105 Property UBS AG 1 2906 Kaihikapu Street        
10.106 Property UBS AG 1 2879 Paa Street        
10.107 Property UBS AG 1 702 Ahua Street        
10.108 Property UBS AG 1 2864 Awaawaloa Street        
10.109 Property UBS AG 1 2819 Mokumoa Street - A        
10.110 Property UBS AG 1 2869 Mokumoa Street        
10.111 Property UBS AG 1 2819 Mokumoa Street - B        
10.112 Property UBS AG 1 228 Mohonua Place        
10.113 Property UBS AG 1 2264 Pahounui Drive        
10.114 Property UBS AG 1 808 Ahua Street        
10.115 Property UBS AG 1 2827 Kaihikapu Street        
10.116 Property UBS AG 1 697 Ahua Street        
10.117 Property UBS AG 1 2849 Kaihikapu Street        
                 

 

A-1-57

 

 

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

 

Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Principal/Carveout Guarantor(25) Related Borrower(26) Lockbox (Y/N) Lockbox
Type(27)
10.118 Property UBS AG 1 2831 Awaawaloa Street        
10.119 Property UBS AG 1 2858 Kaihikapu Street        
10.120 Property UBS AG 1 2276 Pahounui Drive        
10.121 Property UBS AG 1 2806 Kaihikapu Street        
10.122 Property UBS AG 1 1052 Ahua Street        
10.123 Property UBS AG 1 2889 Mokumoa Street        
10.124 Property UBS AG 1 685 Ahua Street        
10.125 Property UBS AG 1 2839 Mokumoa Street        
10.126 Property UBS AG 1 94-240 Pupuole Street        
10.127 Property UBS AG 1 2928 Kaihikapu Street - A        
10.128 Property UBS AG 1 719 Ahua Street        
10.129 Property UBS AG 1 2812 Awaawaloa Street        
10.130 Property UBS AG 1 2927 Mokumoa Street        
10.131 Property UBS AG 1 197 Sand Island Access Road        
10.132 Property UBS AG 1 2844 Kaihikapu Street        
10.133 Property UBS AG 1 2879 Mokumoa Street        
10.134 Property UBS AG 1 2135 Auiki Street        
10.135 Property UBS AG 1 855 Ahua Street        
10.136 Property UBS AG 1 2122 Kaliawa Street        
10.137 Property UBS AG 1 2831 Kaihikapu Street        
10.138 Property UBS AG 1 729 Ahua Street        
10.139 Property UBS AG 1 739 Ahua Street        
10.140 Property UBS AG 1 2833 Paa Street #2        
10.141 Property UBS AG 1 2833 Paa Street        
10.142 Property UBS AG 1 2815 Kaihikapu Street        
10.143 Property UBS AG 1 1062 Kikowaena Place        
10.144 Property UBS AG 1 673 Ahua Street        
10.145 Property UBS AG 1 2106 Kaliawa Street        
10.146 Property UBS AG 1 812 Mapunapuna Street        
10.147 Property UBS AG 1 2804 Kilihau Street        
10.148 Property UBS AG 1 525 North King Street        
10.149 Property UBS AG 1 204 Sand Island Access Road        
10.150 Property UBS AG 1 660 Ahua Street        
10.151 Property UBS AG 1 218 Mohonua Place        
10.152 Property UBS AG 1 125 Puuhale Road        
10.153 Property UBS AG 1 645 Ahua Street        
10.154 Property UBS AG 1 675 Mapunapuna Street        
10.155 Property UBS AG 1 659 Ahua Street        
10.156 Property UBS AG 1 1055 Ahua Street        
10.157 Property UBS AG 1 944 Ahua Street        
10.158 Property UBS AG 1 2019 Kahai Street        
10.159 Property UBS AG 1 2001 Kahai Street        
10.160 Property UBS AG 1 106 Puuhale Road        
10.161 Property UBS AG 1 2875 Paa Street        
10.162 Property UBS AG 1 1024 Mapunapuna Street        
10.163 Property UBS AG 1 2760 Kamehameha Highway        
10.164 Property UBS AG 1 2635 Waiwai Loop A        
10.165 Property UBS AG 1 2635 Waiwai Loop B        
10.166 Property UBS AG 1 2836 Awaawaloa Street        
10.167 Property UBS AG 1 609 Ahua Street        
10.168 Property UBS AG 1 905 Ahua Street        
10.169 Property UBS AG 1 2110 Auiki Street        
10.170 Property UBS AG 1 140 Puuhale Road        
10.171 Property UBS AG 1 2139 Kaliawa Street        
10.172 Property UBS AG 1 231 Sand Island Access Road        
10.173 Property UBS AG 1 2140 Kaliawa Street        
10.174 Property UBS AG 1 33 South Vineyard Boulevard        
10.175 Property UBS AG 1 970 Ahua Street        
10.176 Property UBS AG 1 960 Ahua Street        
10.177 Property UBS AG 1 1045 Mapunapuna Street        
10.178 Property UBS AG 1 165 Sand Island Access Road        
10.179 Property UBS AG 1 2839 Kilihau Street        
10.180 Property UBS AG 1 2829 Kilihau Street        
10.181 Property UBS AG 1 2833 Kilihau Street        
10.182 Property UBS AG 1 2821 Kilihau Street        
10.183 Property UBS AG 1 2808 Kam Highway        
10.184 Property UBS AG 1 2815 Kilihau Street        
10.185 Property UBS AG 1 2850 Awaawaloa Street        
10.186 Property UBS AG 1 846 Ala Lilikoi Street B        
11 Both SGFC 1 TriAtria Office Building Richard D. Wolfe No Yes Hard
12 Both UBS AG 1 Meidinger Tower Charles Stein, Dennis Udwin No Yes Hard
13 Both RREF 1 Ocala Industrial Sky Management Services LLC, Alexander Dembitzer No Yes Hard
14 Both SGFC 1 Glenmont Abbey Village Pietro V. Scola, Joseph L. Fox No Yes Springing
15 Loan CIBC 4 New Orleans MOB Portfolio John P. Hamide No Yes Springing
15.01 Property CIBC 1 1200 Pinnacle Parkway        
15.02 Property CIBC 1 3901 Houma Boulevard        
15.03 Property CIBC 1 3712 MacArthur Boulevard        
15.04 Property CIBC 1 3000 West Esplanade Avenue        
16 Both SMC 1 125 Borinquen Place Joel Schwartz, Shaindy Schwartz No No None
17 Loan SMC 10 Visions Hotel Portfolio II Arun Patel, Hemant Patel No Yes Springing
17.01 Property SMC 1 Courtyard Horseheads        
17.02 Property SMC 1 Home2 Suites Oswego        
17.03 Property SMC 1 Holiday Inn & Suites Rochester Marketplace        
17.04 Property SMC 1 Hampton Inn Corning Painted Post        
17.05 Property SMC 1 Home2 Suites Rochester Henrietta        
17.06 Property SMC 1 Holiday Inn Express Olean        
17.07 Property SMC 1 Fairfield Inn Watertown        
17.08 Property SMC 1 Holiday Inn Express Canandaigua        
17.09 Property SMC 1 Candlewood Suites Watertown        
17.10 Property SMC 1 Candlewood Suites Sayre        
18 Loan UBS AG 2 Maui Portfolio Benjamin G. Rafter No Yes Hard
18.01 Property UBS AG 1 Maui Beach Hotel        
18.02 Property UBS AG 1 Maui Nui Golf Course        

 

A-1-58

 

 

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

 

                 
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Principal/Carveout Guarantor(25) Related Borrower(26) Lockbox (Y/N) Lockbox
Type(27)
19 Loan SGFC 4 SWVP Portfolio Southwest Value Partners Fund XVI, LP No Yes Hard
19.01 Property SGFC 1 InterContinental        
19.02 Property SGFC 1 DoubleTree Sunrise        
19.03 Property SGFC 1 DoubleTree Charlotte        
19.04 Property SGFC 1 DoubleTree RTP        
20 Both CIBC 1 Black Canyon Tower Louis Thomas Mikhail No Yes Springing
21 Both RREF 1 Mount Kemble Fred Arena, Anthony Arena, Arena Capital Group, LLC Yes - Group 2 Yes Hard
22 Both SMC 1 48 Saint Nicholas Place Carmelo Milio No No None
23 Loan UBS AG 2 Indiana Hotel Portfolio Michael A. Dora, Shirley Dora No Yes Hard
23.01 Property UBS AG 1 Staybridge Suites - Indianapolis        
23.02 Property UBS AG 1 Hampton Inn - Scottsburg        
24 Loan SGFC 3 SoCal Medical Office Portfolio Louis J. Rogers No Yes Hard
24.01 Property SGFC 1 Pasadena        
24.02 Property SGFC 1 Azusa        
24.03 Property SGFC 1 Rancho Mirage        
25 Loan SGFC 3 TZA Multifamily Portfolio #2 Adam Marcus Hendry No Yes Soft
25.01 Property SGFC 1 Wellston Ridge        
25.02 Property SGFC 1 Oakdale Villas        
25.03 Property SGFC 1 Northcrest        
26 Both CIBC 1 Holiday Inn Express Nashville Antioch Rajendrabhai Bhakta, Nayankumar Patel No Yes Springing
27 Both RREF 1 Renaissance Center VI DT GRAT JAT, LLC Yes - Group 2 Yes Hard
28 Loan RREF 3 Wilmington Industrial Portfolio Samuel I. Kirschenbaum, Benjamin B. Rubin No Yes Hard
28.01 Property RREF 1 3336 Progress Way        
28.02 Property RREF 1 3260 Progress Way        
28.03 Property RREF 1 3188 Progress Way        
29 Both SMC 1 Marriott SpringHill Suites and Towneplace Suites 360 Investments, LLC, Nizar Damji, Mariyam Damji, Shaiza Damji, Feyrouz Damji Kurji No Yes Springing
30 Loan SMC 3 BoaVida MHC Portfolio Elias Weiner No Yes Springing
30.01 Property SMC 1 Riverlawn MHC        
30.02 Property SMC 1 Beaver Run MHC        
30.03 Property SMC 1 Wilson Landing MHC        
31 Both CIBC 1 Candle-Lite Warehouse Luminex Home Décor & Fragrance Holding Corporation No Yes Springing
32 Both SMC 1 South Bay Distribution Center Jeffrey L. Wissler, Michael D. Nagle No Yes Springing
33 Loan Barclays 18 ExchangeRight Net Leased Portfolio #27 David Fisher, Joshua Ungerecht, Warren Thomas Yes - Group 1 Yes Hard
33.01 Property Barclays 1 Hy-Vee - Cottage Grove, MN        
33.02 Property Barclays 1 BioLife Plasma Services - Savannah, GA        
33.03 Property Barclays 1 Pick ‘n Save - Muskego, WI        
33.04 Property Barclays 1 Walgreens - Lubbock, TX        
33.05 Property Barclays 1 Walgreens - Houma, LA        
33.06 Property Barclays 1 Walgreens - Greendale, WI        
33.07 Property Barclays 1 Walgreens - Edmond, OK        
33.08 Property Barclays 1 Tractor Supply - Duncansville, PA        
33.09 Property Barclays 1 Walgreens - Dayton, OH        
33.10 Property Barclays 1 Walgreens - Augusta, GA        
33.11 Property Barclays 1 Advance Auto Parts - Houston, TX        
33.12 Property Barclays 1 O’Reilly - South Houston, TX        
33.13 Property Barclays 1 O’Reilly - Knoxville, TN        
33.14 Property Barclays 1 Dollar General - South Point, OH        
33.15 Property Barclays 1 Dollar General - Slidell, LA        
33.16 Property Barclays 1 Dollar General  - Houma, LA        
33.17 Property Barclays 1 Dollar Tree - Kaukauna, WI        
33.18 Property Barclays 1 Dollar General - Mansfield, OH        
34 Both Natixis 1 10000 Santa Monica Boulevard Sonny Kahn, not personally or individually (except as set forth in section 6.17(c)  and (d) of the guaranty), but solely as trustee of the SK Business Trust  pursuant to that certain Declaration of Trust dated December 31, 2003; Russell Galbut, not personally or individually (except as set forth in  section 6.17(c) and (d) of the guaranty), but solely as trustee of the RF  Business Trust pursuant to that certain Amendment and Restatement of the RF  Business Trust dated November 3, 2009;  Bruce A. Menin, not personally or individually (except as set forth in  section 6.17(c) and (d) of the guaranty), but solely as trustee of the Menin  1998 Business Trust pursuant to that certain Restated and Amended Declaration  of Trust dated November 6, 2009 No Yes Soft
35 Both RREF 1 Town Square Joseph Brachfeld, Bela Kalman, Lazara Kalman No Yes Hard
36 Both UBS AG 1 Ambler Yards Matthew P. Sigel, Marcus A. Policarpo No Yes Soft
37 Both Barclays 1 Ridgeview Plaza Stanley Werb, Jonathan Gaines No Yes Springing
38 Both SGFC 1 Arapahoe Industrial Park Asha Oroskar, Anil Oroskar No Yes Hard
39 Loan UBS AG 11 CIRE Equity Retail & Industrial Portfolio Trevor Smith, Joshua Volen, CIRE OpCo I, LLC No Yes Hard
39.01 Property UBS AG 1 Wood Village Town Center        
39.02 Property UBS AG 1 Pecan Promenade        
39.03 Property UBS AG 1 Valley Plaza        
39.04 Property UBS AG 1 Pear Tree        
39.05 Property UBS AG 1 Glendale Market Square        
39.06 Property UBS AG 1 Central Park Shopping Center        
39.07 Property UBS AG 1 Val Vista Towne Center        
39.08 Property UBS AG 1 2641 Hall Ave - Riverside, CA        
39.09 Property UBS AG 1 606 W Troy - Indianapolis, IN        
39.10 Property UBS AG 1 Homeland - Bartow, FL        
39.11 Property UBS AG 1 2621 Hall Ave - Riverside, CA        
40 Both SMC 1 Extra Space Moreno Valley Kenneth M. High, Jr., Thomas P. Pecht, Ann Maureen King No No None
41 Loan SGFC 2 Pacific Grove Portfolio Danut Postolica, Zenaita Postolica No Yes Hard
41.01 Property SGFC 1 Sea Breeze Inn & Cottages        
41.02 Property SGFC 1 Bide-A-Wee Inn & Cottages        
42 Both Barclays 1 Los Robles Medical Office Dale Ryan, Neal Patrick Weichel No Yes Springing
43 Both Barclays 1 Hampton Inn - Covington, GA Navin B. Shah, Tarunbala Shah No Yes Springing
44 Both UBS AG 1 At Home Store - Palm Beach Gardens Bruce H. Weiner No Yes Hard
45 Both SGFC 1 Hampton Inn El Reno Kalpana N. Patel, Shaurin N. Patel Yes - Group 3 Yes Springing
46 Both SGFC 1 Holiday Inn Express & Suites El Reno Kalpana N. Patel, Shaurin N. Patel Yes - Group 3 Yes Springing
47 Both SGFC 1 Novanta Building Karen E. Kennedy No Yes Hard
48 Both CIBC 1 CVS Staten Island Peter J. Block No Yes Springing
49 Both Barclays 1 Home2 - Hasbrouck Nimeet Patel No Yes Springing
50 Loan UBS AG 2 Fairway Plaza & Markets at Maizeland Michael R. Thibault No Yes Soft
50.01 Property UBS AG 1 Markets at Maizeland        
50.02 Property UBS AG 1 Fairway Plaza        
51 Loan CIBC 6 Schnader Enterprises Portfolio George L. Schnader, III No Yes Springing
51.01 Property CIBC 1 Emelia Woods Apartments        
51.02 Property CIBC 1 Laredo Apartments        

 

A-1-59

 

 

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

 

                 
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name Principal/Carveout Guarantor(25) Related Borrower(26) Lockbox (Y/N) Lockbox
Type(27)
51.03 Property CIBC 1 Harford Road Apartments (6507-6513)        
51.04 Property CIBC 1 Norwood/Ferndale Apartments        
51.05 Property CIBC 1 Belvedere Studios        
51.06 Property CIBC 1 Hamilton Townhouses        
52 Both UBS AG 1 Greenwich Inn - San Francisco Kiransinh B. Thakor No Yes Hard
53 Both RREF 1 Hampton Inn Peachtree City Samir I. Shah, Tarla Daftari No Yes Springing
54 Both Barclays 1 Gray Oaks Corporate Center William D. Felton No Yes Hard
55 Both UBS AG 1 Summerville Plaza David Pendleton Hodge, Christopher P. Albano, John C. Canouse, Cynthia Copeland Hodge No Yes Soft
56 Loan UBS AG 3 Krea Portfolio Cristina Falla, Jose Falla No Yes Hard
56.01 Property UBS AG 1 Newberry Plaza        
56.02 Property UBS AG 1 Shops at Dillon        
56.03 Property UBS AG 1 Shops at Hartsville        
57 Both SMC 1 9th & Maple Fee Steven Gordon No Yes Hard
58 Both CIBC 1 32-34 Broad Street Christine E. DiLorenzo, James E. Fusco No Yes Springing
59 Both CIBC 1 Suburban Extended Stay - Kennesaw, GA Loren E. Huckaby, James J. Ross, Darren L. Johnson No Yes Springing
60 Both SMC 1 Lake Howell Plaza David M. Thomas No Yes Springing
61 Both RREF 1 Walmart Supercenter Fulton Vladimir Ilyayev No Yes Springing
62 Both RREF 1 Quality Inn & Suites Bremerton Rajeshkumar Patel, Rajesh Patel No Yes Springing
63 Loan SMC 3 Jackson Retail Portfolio Willie E. Moore No Yes Springing
63.01 Property SMC 1 Northpark Station        
63.02 Property SMC 1 Highway 18 Plaza        
63.03 Property SMC 1 Lakeover Shopping Center        
64 Both Barclays 1 Sherwood MHC Teresa I. Schenk No Yes Springing
65 Both CIBC 1 Courtyard Self-Storage Alex G. Perkins No Yes Springing
66 Both CIBC 1 588 East San Lorenzo Road Jeffrey Bogino, Patrick Haynes No Yes Soft
67 Both UBS AG 1 Baymont Inn & Suites - Mackinaw City Rajpal Kaur No Yes Springing
68 Both SMC 1 205-207 East Washington Street Jon A. Carlson, Greg Lobdell, Chet Czaplicka No Yes Springing
69 Both UBS AG 1 Brunswick West Shopping Center Joseph Eisenberger No Yes Hard
70 Both RREF 1 Walgreens – Conyers GA Ankit Mukesh Patel, Haresh Chaturbhai Patel No Yes Springing
71 Both CIBC 1 Villas at Atlantic Beach Puja Talati, Michael Moses No Yes Springing
72 Both RREF 1 Sterling Hill Apartments Sachin J. Shah, Manojkumar M. Manwani No Yes Springing
73 Both RREF 1 Walgreens – Palatka FL Isaac A. Kalichman No Yes Springing

 

A-1-60

 

 

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

 

          HOTEL OPERATING STATISTICS
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name UW
Occupancy (%)		 UW ADR ($) UW RevPAR ($) Most
Recent Occupancy (%)		 Most Recent
ADR ($)		 Most Recent RevPAR ($) 2018
Occupancy (%)		 2018
ADR ($)		 2018
RevPAR ($)		 2017
Occupancy (%)		 2017
ADR ($)		 2017
RevPAR ($)		 2016 Occupancy (%) 2016
ADR ($)		 2016
RevPAR ($)
1 Both Barclays 1 Moffett Towers II - Buildings 3 & 4                              
2 Both Barclays 1 188 Spear Street                              
3 Loan Natixis 4 Vanguard Portfolio                              
3.01 Property Natixis 1 425 Old Morehall Road                              
3.02 Property Natixis 1 1001 Cedar Hollow Road                              
3.03 Property Natixis 1 50 Morehall Road                              
3.04 Property Natixis 1 60 Morehall Road                              
4 Loan SGFC 23 ExchangeRight Net Leased Portfolio 28                              
4.01 Property SGFC 1 Pick n Save - Oconomowoc, WI                              
4.02 Property SGFC 1 Pick n Save - Wales, WI                              
4.03 Property SGFC 1 Hobby Lobby - Hendersonville, TN                              
4.04 Property SGFC 1 Hobby Lobby - Appleton, WI                              
4.05 Property SGFC 1 Walgreens - Newport News, VA                              
4.06 Property SGFC 1 Walgreens - Aurora, IL                              
4.07 Property SGFC 1 Walgreens - Hammond, IN                              
4.08 Property SGFC 1 Walgreens - North Aurora, IL                              
4.09 Property SGFC 1 Walgreens - Fort Worth, TX                              
4.10 Property SGFC 1 Tractor Supply - Lake Charles, LA                              
4.11 Property SGFC 1 Fresenius Medical Care - West Columbia, SC                              
4.12 Property SGFC 1 Walgreens - Flint, MI                              
4.13 Property SGFC 1 Tractor Supply - Springtown, TX                              
4.14 Property SGFC 1 Walgreens - Orland Park, IL                              
4.15 Property SGFC 1 Walgreens - Peoria, IL                              
4.16 Property SGFC 1 Dollar General - Houston, TX                              
4.17 Property SGFC 1 Dollar General - Soddy Daisy, TN                              
4.18 Property SGFC 1 O’Reilly Auto Parts - Lexington, SC                              
4.19 Property SGFC 1 Dollar General - Mishawaka, IN                              
4.20 Property SGFC 1 Dollar General - Lambertville, MI                              
4.21 Property SGFC 1 Dollar Tree - Beech Island, SC                              
4.22 Property SGFC 1 Dollar General - Youngsville, LA                              
4.23 Property SGFC 1 Dollar General - Battle Creek, MI                              
5 Loan Barclays 32 Inland Life Storage Portfolio                              
5.01 Property Barclays 1 Life Storage - 586                              
5.02 Property Barclays 1 Life Storage - 145                              
5.03 Property Barclays 1 Life Storage - 364                              
5.04 Property Barclays 1 Life Storage - 365                              
5.05 Property Barclays 1 Life Storage - 212                              
5.06 Property Barclays 1 Life Storage - 386                              
5.07 Property Barclays 1 Life Storage - 256                              
5.08 Property Barclays 1 Life Storage - 206                              
5.09 Property Barclays 1 Life Storage - 324                              
5.10 Property Barclays 1 Life Storage - 236                              
5.11 Property Barclays 1 Life Storage - 184                              
5.12 Property Barclays 1 Life Storage - 500                              
5.13 Property Barclays 1 Life Storage - 288                              
5.14 Property Barclays 1 Life Storage - 299                              
5.15 Property Barclays 1 Life Storage - 209                              
5.16 Property Barclays 1 Life Storage - 035                              
5.17 Property Barclays 1 Life Storage - 074                              
5.18 Property Barclays 1 Life Storage - 252                              
5.19 Property Barclays 1 Life Storage - 033                              
5.20 Property Barclays 1 Life Storage - 205                              
5.21 Property Barclays 1 Life Storage - 300                              
5.22 Property Barclays 1 Life Storage - 026                              
5.23 Property Barclays 1 Life Storage - 361                              
5.24 Property Barclays 1 Life Storage - 165                              
5.25 Property Barclays 1 Life Storage - 208                              
5.26 Property Barclays 1 Life Storage - 211                              
5.27 Property Barclays 1 Life Storage - 021                              
5.28 Property Barclays 1 Life Storage - 298                              
5.29 Property Barclays 1 Life Storage - 297                              
5.30 Property Barclays 1 Life Storage - 153                              
5.31 Property Barclays 1 Life Storage - 075                              
5.32 Property Barclays 1 Life Storage - 152                              
6 Both RREF 1 Emerald Pointe Apartments                              
7 Both UBS AG 1 Hilton Garden Inn - San Diego Mission Valley Stadium 88.8% 152.32 135.26 88.8% 152.32 135.26 88.2% 151.11 133.31 83.6% 140.59 117.57 62.3% 114.65 71.41
8 Both Natixis 1 2 North 6th Place                              
9 Both SMC 1 Tower Plaza                              
10 Loan UBS AG 186 ILPT Hawaii Portfolio                              
10.001 Property UBS AG 1 2810 Pukoloa Street                              
10.002 Property UBS AG 1 1360 Pali Highway                              
10.003 Property UBS AG 1 1001 Ahua Street                              
10.004 Property UBS AG 1 848 Ala Lilikoi Street A                              
10.005 Property UBS AG 1 2850 Paa Street                              
10.006 Property UBS AG 1 949 Mapunapuna Street                              
10.007 Property UBS AG 1 2828 Paa Street                              
10.008 Property UBS AG 1 80 Sand Island Access Road                              
10.009 Property UBS AG 1 1030 Mapunapuna Street                              
10.010 Property UBS AG 1 150 Puuhale Road                              
10.011 Property UBS AG 1 2344 Pahounui Drive                              
10.012 Property UBS AG 1 120 Sand Island Access Road                              
10.013 Property UBS AG 1 1122 Mapunapuna Street                              
10.014 Property UBS AG 1 2915 Kaihikapu Street                              
10.015 Property UBS AG 1 819 Ahua Street                              
10.016 Property UBS AG 1 2144 Auiki Street                              
10.017 Property UBS AG 1 1027 Kikowaena Place                              
10.018 Property UBS AG 1 1931 Kahai Street                              
10.019 Property UBS AG 1 148 Mokauea Street                              
10.020 Property UBS AG 1 2886 Paa Street                              
10.021 Property UBS AG 1 2838 Kilihau Street                              
10.022 Property UBS AG 1 803 Ahua Street                              
10.023 Property UBS AG 1 220 Puuhale Road                              
10.024 Property UBS AG 1 930 Mapunapuna Street                              

 

A-1-61

 

 

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

 

          HOTEL OPERATING STATISTICS
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name UW
Occupancy (%)		 UW ADR ($) UW RevPAR ($) Most
Recent Occupancy (%)		 Most Recent
ADR ($)		 Most Recent RevPAR ($) 2018
Occupancy (%)		 2018
ADR ($)		 2018
RevPAR ($)		 2017
Occupancy (%)		 2017
ADR ($)		 2017
RevPAR ($)		 2016 Occupancy (%) 2016
ADR ($)		 2016
RevPAR ($)
10.025 Property UBS AG 1 2103 Kaliawa Street                              
10.026 Property UBS AG 1 2969 Mapunapuna Place                              
10.027 Property UBS AG 1 158 Sand Island Access Road                              
10.028 Property UBS AG 1 1926 Auiki Street                              
10.029 Property UBS AG 1 113 Puuhale Road                              
10.030 Property UBS AG 1 2250 Pahounui Drive                              
10.031 Property UBS AG 1 733 Mapunapuna Street                              
10.032 Property UBS AG 1 761 Ahua Street                              
10.033 Property UBS AG 1 918 Ahua Street                              
10.034 Property UBS AG 1 180 Sand Island Access Road                              
10.035 Property UBS AG 1 2829 Awaawaloa Street                              
10.036 Property UBS AG 1 120 Mokauea Street                              
10.037 Property UBS AG 1 2861 Mokumoa Street                              
10.038 Property UBS AG 1 2826 Kaihikapu Street                              
10.039 Property UBS AG 1 179 Sand Island Access Road                              
10.040 Property UBS AG 1 855 Mapunapuna Street                              
10.041 Property UBS AG 1 2308 Pahounui Drive                              
10.042 Property UBS AG 1 619 Mapunapuna Street                              
10.043 Property UBS AG 1 2846-A Awaawaloa Street                              
10.044 Property UBS AG 1 238 Sand Island Access Road                              
10.045 Property UBS AG 1 704 Mapunapuna Street                              
10.046 Property UBS AG 1 120B Mokauea Street                              
10.047 Property UBS AG 1 1150 Kikowaena Street                              
10.048 Property UBS AG 1 2127 Auiki Street                              
10.049 Property UBS AG 1 2810 Paa Street                              
10.050 Property UBS AG 1 2841 Pukoloa Street                              
10.051 Property UBS AG 1 1000 Mapunapuna Street                              
10.052 Property UBS AG 1 2829 Pukoloa Street                              
10.053 Property UBS AG 1 889 Ahua Street                              
10.054 Property UBS AG 1 2819 Pukoloa Street                              
10.055 Property UBS AG 1 1038 Kikowaena Place                              
10.056 Property UBS AG 1 2965 Mokumoa Street                              
10.057 Property UBS AG 1 850 Ahua Street                              
10.058 Property UBS AG 1 1330 Pali Highway                              
10.059 Property UBS AG 1 2855 Pukoloa Street                              
10.060 Property UBS AG 1 2865 Pukoloa Street                              
10.061 Property UBS AG 1 789 Mapunapuna Street                              
10.062 Property UBS AG 1 2960 Mokumoa Street                              
10.063 Property UBS AG 1 231B Sand Island Access Road                              
10.064 Property UBS AG 1 2020 Auiki Street                              
10.065 Property UBS AG 1 2857 Awaawaloa Street                              
10.066 Property UBS AG 1 1050 Kikowaena Place                              
10.067 Property UBS AG 1 2850 Mokumoa Street                              
10.068 Property UBS AG 1 2840 Mokumoa Street                              
10.069 Property UBS AG 1 2830 Mokumoa Street                              
10.070 Property UBS AG 1 960 Mapunapuna Street                              
10.071 Property UBS AG 1 125B Puuhale Road                              
10.072 Property UBS AG 1 2809 Kaihikapu Street                              
10.073 Property UBS AG 1 212 Mohonua Place                              
10.074 Property UBS AG 1 692 Mapunapuna Street                              
10.075 Property UBS AG 1 1024 Kikowaena Place                              
10.076 Property UBS AG 1 669 Ahua Street                              
10.077 Property UBS AG 1 215 Puuhale Road                              
10.078 Property UBS AG 1 142 Mokauea Street                              
10.079 Property UBS AG 1 2847 Awaawaloa Street                              
10.080 Property UBS AG 1 2816 Awaawaloa Street                              
10.081 Property UBS AG 1 2928 Kaihikapu Street - B                              
10.082 Property UBS AG 1 2864 Mokumoa Street                              
10.083 Property UBS AG 1 770 Mapunapuna Street                              
10.084 Property UBS AG 1 151 Puuhale Road                              
10.085 Property UBS AG 1 207 Puuhale Road                              
10.086 Property UBS AG 1 2970 Mokumoa Street                              
10.087 Property UBS AG 1 2868 Kaihikapu Street                              
10.088 Property UBS AG 1 2908 Kaihikapu Street                              
10.089 Property UBS AG 1 2814 Kilihau Street                              
10.090 Property UBS AG 1 759 Puuloa Road                              
10.091 Property UBS AG 1 659 Puuloa Road                              
10.092 Property UBS AG 1 667 Puuloa Road                              
10.093 Property UBS AG 1 679 Puuloa Road                              
10.094 Property UBS AG 1 689 Puuloa Road                              
10.095 Property UBS AG 1 950 Mapunapuna Street                              
10.096 Property UBS AG 1 822 Mapunapuna Street                              
10.097 Property UBS AG 1 842 Mapunapuna Street                              
10.098 Property UBS AG 1 214 Sand Island Access Road                              
10.099 Property UBS AG 1 709 Ahua Street                              
10.100 Property UBS AG 1 766 Mapunapuna Street                              
10.101 Property UBS AG 1 830 Mapunapuna Street                              
10.102 Property UBS AG 1 2855 Kaihikapu Street                              
10.103 Property UBS AG 1 865 Ahua Street                              
10.104 Property UBS AG 1 852 Mapunapuna Street                              
10.105 Property UBS AG 1 2906 Kaihikapu Street                              
10.106 Property UBS AG 1 2879 Paa Street                              
10.107 Property UBS AG 1 702 Ahua Street                              
10.108 Property UBS AG 1 2864 Awaawaloa Street                              
10.109 Property UBS AG 1 2819 Mokumoa Street - A                              
10.110 Property UBS AG 1 2869 Mokumoa Street                              
10.111 Property UBS AG 1 2819 Mokumoa Street - B                              
10.112 Property UBS AG 1 228 Mohonua Place                              
10.113 Property UBS AG 1 2264 Pahounui Drive                              
10.114 Property UBS AG 1 808 Ahua Street                              
10.115 Property UBS AG 1 2827 Kaihikapu Street                              
10.116 Property UBS AG 1 697 Ahua Street                              
10.117 Property UBS AG 1 2849 Kaihikapu Street                              

 

A-1-62

 

 

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

 

          HOTEL OPERATING STATISTICS
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name UW
Occupancy (%)		 UW ADR ($) UW RevPAR ($) Most
Recent Occupancy (%)		 Most Recent
ADR ($)		 Most Recent RevPAR ($) 2018
Occupancy (%)		 2018
ADR ($)		 2018
RevPAR ($)		 2017
Occupancy (%)		 2017
ADR ($)		 2017
RevPAR ($)		 2016 Occupancy (%) 2016
ADR ($)		 2016
RevPAR ($)
10.118 Property UBS AG 1 2831 Awaawaloa Street                              
10.119 Property UBS AG 1 2858 Kaihikapu Street                              
10.120 Property UBS AG 1 2276 Pahounui Drive                              
10.121 Property UBS AG 1 2806 Kaihikapu Street                              
10.122 Property UBS AG 1 1052 Ahua Street                              
10.123 Property UBS AG 1 2889 Mokumoa Street                              
10.124 Property UBS AG 1 685 Ahua Street                              
10.125 Property UBS AG 1 2839 Mokumoa Street                              
10.126 Property UBS AG 1 94-240 Pupuole Street                              
10.127 Property UBS AG 1 2928 Kaihikapu Street - A                              
10.128 Property UBS AG 1 719 Ahua Street                              
10.129 Property UBS AG 1 2812 Awaawaloa Street                              
10.130 Property UBS AG 1 2927 Mokumoa Street                              
10.131 Property UBS AG 1 197 Sand Island Access Road                              
10.132 Property UBS AG 1 2844 Kaihikapu Street                              
10.133 Property UBS AG 1 2879 Mokumoa Street                              
10.134 Property UBS AG 1 2135 Auiki Street                              
10.135 Property UBS AG 1 855 Ahua Street                              
10.136 Property UBS AG 1 2122 Kaliawa Street                              
10.137 Property UBS AG 1 2831 Kaihikapu Street                              
10.138 Property UBS AG 1 729 Ahua Street                              
10.139 Property UBS AG 1 739 Ahua Street                              
10.140 Property UBS AG 1 2833 Paa Street #2                              
10.141 Property UBS AG 1 2833 Paa Street                              
10.142 Property UBS AG 1 2815 Kaihikapu Street                              
10.143 Property UBS AG 1 1062 Kikowaena Place                              
10.144 Property UBS AG 1 673 Ahua Street                              
10.145 Property UBS AG 1 2106 Kaliawa Street                              
10.146 Property UBS AG 1 812 Mapunapuna Street                              
10.147 Property UBS AG 1 2804 Kilihau Street                              
10.148 Property UBS AG 1 525 North King Street                              
10.149 Property UBS AG 1 204 Sand Island Access Road                              
10.150 Property UBS AG 1 660 Ahua Street                              
10.151 Property UBS AG 1 218 Mohonua Place                              
10.152 Property UBS AG 1 125 Puuhale Road                              
10.153 Property UBS AG 1 645 Ahua Street                              
10.154 Property UBS AG 1 675 Mapunapuna Street                              
10.155 Property UBS AG 1 659 Ahua Street                              
10.156 Property UBS AG 1 1055 Ahua Street                              
10.157 Property UBS AG 1 944 Ahua Street                              
10.158 Property UBS AG 1 2019 Kahai Street                              
10.159 Property UBS AG 1 2001 Kahai Street                              
10.160 Property UBS AG 1 106 Puuhale Road                              
10.161 Property UBS AG 1 2875 Paa Street                              
10.162 Property UBS AG 1 1024 Mapunapuna Street                              
10.163 Property UBS AG 1 2760 Kamehameha Highway                              
10.164 Property UBS AG 1 2635 Waiwai Loop A                              
10.165 Property UBS AG 1 2635 Waiwai Loop B                              
10.166 Property UBS AG 1 2836 Awaawaloa Street                              
10.167 Property UBS AG 1 609 Ahua Street                              
10.168 Property UBS AG 1 905 Ahua Street                              
10.169 Property UBS AG 1 2110 Auiki Street                              
10.170 Property UBS AG 1 140 Puuhale Road                              
10.171 Property UBS AG 1 2139 Kaliawa Street                              
10.172 Property UBS AG 1 231 Sand Island Access Road                              
10.173 Property UBS AG 1 2140 Kaliawa Street                              
10.174 Property UBS AG 1 33 South Vineyard Boulevard                              
10.175 Property UBS AG 1 970 Ahua Street                              
10.176 Property UBS AG 1 960 Ahua Street                              
10.177 Property UBS AG 1 1045 Mapunapuna Street                              
10.178 Property UBS AG 1 165 Sand Island Access Road                              
10.179 Property UBS AG 1 2839 Kilihau Street                              
10.180 Property UBS AG 1 2829 Kilihau Street                              
10.181 Property UBS AG 1 2833 Kilihau Street                              
10.182 Property UBS AG 1 2821 Kilihau Street                              
10.183 Property UBS AG 1 2808 Kam Highway                              
10.184 Property UBS AG 1 2815 Kilihau Street                              
10.185 Property UBS AG 1 2850 Awaawaloa Street                              
10.186 Property UBS AG 1 846 Ala Lilikoi Street B                              
11 Both SGFC 1 TriAtria Office Building                              
12 Both UBS AG 1 Meidinger Tower                              
13 Both RREF 1 Ocala Industrial                              
14 Both SGFC 1 Glenmont Abbey Village                              
15 Loan CIBC 4 New Orleans MOB Portfolio                              
15.01 Property CIBC 1 1200 Pinnacle Parkway                              
15.02 Property CIBC 1 3901 Houma Boulevard                              
15.03 Property CIBC 1 3712 MacArthur Boulevard                              
15.04 Property CIBC 1 3000 West Esplanade Avenue                              
16 Both SMC 1 125 Borinquen Place                              
17 Loan SMC 10 Visions Hotel Portfolio II 64.1% 107.54 68.88 64.1% 107.54 68.88 64.1% 106.90 68.48 59.6% 106.45 63.44 56.9% 103.43 58.86
17.01 Property SMC 1 Courtyard Horseheads 55.7% 120.00 66.85 55.7% 120.00 66.85 53.8% 120.72 65.00 49.2% 118.83 58.49 40.3% 92.43 37.23
17.02 Property SMC 1 Home2 Suites Oswego 61.5% 126.49 77.78 61.5% 126.49 77.78 60.0% 127.25 76.29 39.9% 115.17 45.97 NAV NAV NAV
17.03 Property SMC 1 Holiday Inn & Suites Rochester Marketplace 62.2% 119.30 74.23 62.2% 119.30 74.23 64.7% 118.20 76.51 70.4% 116.69 82.11 69.5% 113.92 79.18
17.04 Property SMC 1 Hampton Inn Corning Painted Post 49.7% 130.60 64.85 49.7% 130.60 64.85 50.2% 130.95 65.73 50.9% 127.29 64.85 54.1% 128.71 69.63
17.05 Property SMC 1 Home2 Suites Rochester Henrietta 78.3% 116.33 91.09 78.3% 116.33 91.09 77.4% 115.81 89.60 77.7% 111.18 86.34 68.5% 111.32 76.21
17.06 Property SMC 1 Holiday Inn Express Olean 68.5% 119.69 81.99 68.5% 119.69 81.99 67.3% 119.58 80.44 64.2% 117.99 75.69 56.6% 117.18 66.32
17.07 Property SMC 1 Fairfield Inn Watertown 65.7% 99.62 65.45 65.7% 99.62 65.45 67.4% 98.45 66.36 63.7% 100.04 63.72 60.8% 96.33 58.57
17.08 Property SMC 1 Holiday Inn Express Canandaigua 61.8% 121.69 75.27 61.8% 121.69 75.27 59.1% 122.11 72.15 53.5% 124.27 66.48 52.6% 124.82 65.62
17.09 Property SMC 1 Candlewood Suites Watertown 68.9% 78.68 54.21 68.9% 78.68 54.21 70.4% 78.25 55.09 61.7% 79.12 48.82 58.4% 75.45 44.06
17.10 Property SMC 1 Candlewood Suites Sayre 69.5% 64.33 44.74 69.5% 64.33 44.74 68.9% 65.03 44.83 52.3% 67.16 35.14 47.9% 72.16 34.57
18 Loan UBS AG 2 Maui Portfolio 94.7% 148.87 141.02 94.7% 148.87 141.02 92.2% 151.04 139.25 92.4% 132.17 122.18 90.1% 125.82 113.42
18.01 Property UBS AG 1 Maui Beach Hotel 94.7% 148.87 141.02 94.7% 148.87 141.02 92.2% 151.04 139.25 92.4% 132.17 122.18 90.1% 125.82 113.42
18.02 Property UBS AG 1 Maui Nui Golf Course                              

 

A-1-63

 

 

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

 

          HOTEL OPERATING STATISTICS
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name UW
Occupancy (%)		 UW ADR ($) UW RevPAR ($) Most
Recent Occupancy (%)		 Most Recent
ADR ($)		 Most Recent RevPAR ($) 2018
Occupancy (%)		 2018
ADR ($)		 2018
RevPAR ($)		 2017
Occupancy (%)		 2017
ADR ($)		 2017
RevPAR ($)		 2016 Occupancy (%) 2016
ADR ($)		 2016
RevPAR ($)
19 Loan SGFC 4 SWVP Portfolio 80.3% 150.49 120.88 80.3% 150.49 120.88 79.8% 150.15 119.90 79.0% 149.79 118.36 77.8% 146.17 113.61
19.01 Property SGFC 1 InterContinental 78.7% 169.77 133.61 78.7% 169.77 133.61 78.1% 169.10 132.12 75.6% 168.10 127.09 73.2% 164.41 120.38
19.02 Property SGFC 1 DoubleTree Sunrise 87.2% 148.26 129.26 87.2% 148.26 129.26 86.9% 147.71 128.37 89.1% 144.51 128.77 86.1% 139.25 119.95
19.03 Property SGFC 1 DoubleTree Charlotte 80.5% 144.25 116.05 80.5% 144.25 116.04 79.7% 144.40 115.15 80.8% 150.20 121.42 84.7% 144.82 122.68
19.04 Property SGFC 1 DoubleTree RTP 76.1% 120.45 91.68 76.1% 120.45 91.68 75.9% 120.55 91.51 74.1% 119.18 88.33 72.8% 118.86 86.50
20 Both CIBC 1 Black Canyon Tower                              
21 Both RREF 1 Mount Kemble                              
22 Both SMC 1 48 Saint Nicholas Place                              
23 Loan UBS AG 2 Indiana Hotel Portfolio 75.0% 105.01 78.71 75.0% 105.01 78.71 75.2% 105.41 79.27 75.3% 98.09 73.86 74.6% 96.24 71.76
23.01 Property UBS AG 1 Staybridge Suites - Indianapolis 75.6% 109.37 82.65 75.6% 109.37 82.65 75.2% 109.61 82.42 75.8% 98.65 74.75 76.7% 97.79 75.03
23.02 Property UBS AG 1 Hampton Inn - Scottsburg 73.9% 97.43 72.03 73.9% 97.43 72.03 75.2% 98.28 73.92 74.5% 97.13 72.34 70.9% 93.41 66.20
24 Loan SGFC 3 SoCal Medical Office Portfolio                              
24.01 Property SGFC 1 Pasadena                              
24.02 Property SGFC 1 Azusa                              
24.03 Property SGFC 1 Rancho Mirage                              
25 Loan SGFC 3 TZA Multifamily Portfolio #2                              
25.01 Property SGFC 1 Wellston Ridge                              
25.02 Property SGFC 1 Oakdale Villas                              
25.03 Property SGFC 1 Northcrest                              
26 Both CIBC 1 Holiday Inn Express Nashville Antioch 81.3% 125.87 102.36 81.3% 125.87 102.36 80.1% 126.51 101.35 78.2% 125.48 98.18 73.2% 122.04 89.27
27 Both RREF 1 Renaissance Center VI                              
28 Loan RREF 3 Wilmington Industrial Portfolio                              
28.01 Property RREF 1 3336 Progress Way                              
28.02 Property RREF 1 3260 Progress Way                              
28.03 Property RREF 1 3188 Progress Way                              
29 Both SMC 1 Marriott SpringHill Suites and Towneplace Suites 76.1% 118.77 90.36 76.1% 118.77 90.36 76.8% 116.14 89.21 79.9% 111.89 89.40 79.1% 111.90 88.56
30 Loan SMC 3 BoaVida MHC Portfolio                              
30.01 Property SMC 1 Riverlawn MHC                              
30.02 Property SMC 1 Beaver Run MHC                              
30.03 Property SMC 1 Wilson Landing MHC                              
31 Both CIBC 1 Candle-Lite Warehouse                              
32 Both SMC 1 South Bay Distribution Center                              
33 Loan Barclays 18 ExchangeRight Net Leased Portfolio #27                              
33.01 Property Barclays 1 Hy-Vee - Cottage Grove, MN                              
33.02 Property Barclays 1 BioLife Plasma Services - Savannah, GA                              
33.03 Property Barclays 1 Pick ‘n Save - Muskego, WI                              
33.04 Property Barclays 1 Walgreens - Lubbock, TX                              
33.05 Property Barclays 1 Walgreens - Houma, LA                              
33.06 Property Barclays 1 Walgreens - Greendale, WI                              
33.07 Property Barclays 1 Walgreens - Edmond, OK                              
33.08 Property Barclays 1 Tractor Supply - Duncansville, PA                              
33.09 Property Barclays 1 Walgreens - Dayton, OH                              
33.10 Property Barclays 1 Walgreens - Augusta, GA                              
33.11 Property Barclays 1 Advance Auto Parts - Houston, TX                              
33.12 Property Barclays 1 O’Reilly - South Houston, TX                              
33.13 Property Barclays 1 O’Reilly - Knoxville, TN                              
33.14 Property Barclays 1 Dollar General - South Point, OH                              
33.15 Property Barclays 1 Dollar General - Slidell, LA                              
33.16 Property Barclays 1 Dollar General  - Houma, LA                              
33.17 Property Barclays 1 Dollar Tree - Kaukauna, WI                              
33.18 Property Barclays 1 Dollar General - Mansfield, OH                              
34 Both Natixis 1 10000 Santa Monica Boulevard                              
35 Both RREF 1 Town Square                              
36 Both UBS AG 1 Ambler Yards                              
37 Both Barclays 1 Ridgeview Plaza                              
38 Both SGFC 1 Arapahoe Industrial Park                              
39 Loan UBS AG 11 CIRE Equity Retail & Industrial Portfolio                              
39.01 Property UBS AG 1 Wood Village Town Center                              
39.02 Property UBS AG 1 Pecan Promenade                              
39.03 Property UBS AG 1 Valley Plaza                              
39.04 Property UBS AG 1 Pear Tree                              
39.05 Property UBS AG 1 Glendale Market Square                              
39.06 Property UBS AG 1 Central Park Shopping Center                              
39.07 Property UBS AG 1 Val Vista Towne Center                              
39.08 Property UBS AG 1 2641 Hall Ave - Riverside, CA                              
39.09 Property UBS AG 1 606 W Troy - Indianapolis, IN                              
39.10 Property UBS AG 1 Homeland - Bartow, FL                              
39.11 Property UBS AG 1 2621 Hall Ave - Riverside, CA                              
40 Both SMC 1 Extra Space Moreno Valley                              
41 Loan SGFC 2 Pacific Grove Portfolio 78.7% 141.25 111.10 78.7% 141.25 111.10 78.0% 140.39 109.49 NAV NAV NAV NAV NAV NAV
41.01 Property SGFC 1 Sea Breeze Inn & Cottages 76.1% 127.33 96.91 76.1% 127.33 96.91 74.5% 129.05 96.11 NAV NAV NAV NAV NAV NAV
41.02 Property SGFC 1 Bide-A-Wee Inn & Cottages 82.9% 172.56 143.04 82.9% 172.56 143.04 84.1% 165.92 139.57 NAV NAV NAV NAV NAV NAV
42 Both Barclays 1 Los Robles Medical Office                              
43 Both Barclays 1 Hampton Inn - Covington, GA 81.4% 119.13 96.97 81.4% 119.13 96.97 80.1% 115.46 92.48 78.9% 115.01 95.27 84.4% 112.91 95.27
44 Both UBS AG 1 At Home Store - Palm Beach Gardens                              
45 Both SGFC 1 Hampton Inn El Reno 87.6% 105.33 92.22 87.6% 105.33 92.22 87.3% 104.67 91.38 86.9% 93.97 81.66 NAV NAV NAV
46 Both SGFC 1 Holiday Inn Express & Suites El Reno 86.2% 112.40 96.93 86.2% 112.40 96.93 87.5% 113.49 99.25 91.3% 108.49 99.05 87.6% 104.18 91.26
47 Both SGFC 1 Novanta Building                              
48 Both CIBC 1 CVS Staten Island                              
49 Both Barclays 1 Home2 - Hasbrouck 84.8% 152.43 129.26 84.8% 152.43 129.26 86.1% 150.94 129.99 80.9% 138.31 111.83 NAV NAV NAV
50 Loan UBS AG 2 Fairway Plaza & Markets at Maizeland                              
50.01 Property UBS AG 1 Markets at Maizeland                              
50.02 Property UBS AG 1 Fairway Plaza                              
51 Loan CIBC 6 Schnader Enterprises Portfolio                              
51.01 Property CIBC 1 Emelia Woods Apartments                              
51.02 Property CIBC 1 Laredo Apartments                              

 

A-1-64

 

 

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

 

          HOTEL OPERATING STATISTICS
Mortgage Loan Number Loan/
Prop.		 Mortgage
Loan Seller(1)		 # of
Properties		 Property Name UW
Occupancy (%)		 UW ADR ($) UW RevPAR ($) Most
Recent Occupancy (%)		 Most Recent
ADR ($)		 Most Recent RevPAR ($) 2018
Occupancy (%)		 2018
ADR ($)		 2018
RevPAR ($)		 2017
Occupancy (%)		 2017
ADR ($)		 2017
RevPAR ($)		 2016 Occupancy (%) 2016
ADR ($)		 2016
RevPAR ($)
51.03 Property CIBC 1 Harford Road Apartments (6507-6513)                              
51.04 Property CIBC 1 Norwood/Ferndale Apartments                              
51.05 Property CIBC 1 Belvedere Studios                              
51.06 Property CIBC 1 Hamilton Townhouses                              
52 Both UBS AG 1 Greenwich Inn - San Francisco 75.9% 159.45 121.07 75.9% 159.45 121.07 76.3% 154.77 118.02 51.5% 142.25 73.27 35.0% 321.85 112.60
53 Both RREF 1 Hampton Inn Peachtree City 75.1% 111.42 83.73 75.3% 112.82 84.90 75.3% 108.99 82.08 82.9% 112.96 93.63 83.8% 108.20 90.65
54 Both Barclays 1 Gray Oaks Corporate Center                              
55 Both UBS AG 1 Summerville Plaza                              
56 Loan UBS AG 3 Krea Portfolio                              
56.01 Property UBS AG 1 Newberry Plaza                              
56.02 Property UBS AG 1 Shops at Dillon                              
56.03 Property UBS AG 1 Shops at Hartsville                              
57 Both SMC 1 9th & Maple Fee                              
58 Both CIBC 1 32-34 Broad Street                              
59 Both CIBC 1 Suburban Extended Stay - Kennesaw, GA 80.8% 43.22 34.92 80.8% 43.22 34.93 78.8% 42.52 33.51 69.9% 42.75 29.88 74.2% 41.44 30.77
60 Both SMC 1 Lake Howell Plaza                              
61 Both RREF 1 Walmart Supercenter Fulton                              
62 Both RREF 1 Quality Inn & Suites Bremerton 72.0% 75.96 54.69 72.0% 75.96 54.69 70.3% 74.36 52.27 66.6% 77.92 51.90 NAV NAV NAV
63 Loan SMC 3 Jackson Retail Portfolio                              
63.01 Property SMC 1 Northpark Station                              
63.02 Property SMC 1 Highway 18 Plaza                              
63.03 Property SMC 1 Lakeover Shopping Center                              
64 Both Barclays 1 Sherwood MHC                              
65 Both CIBC 1 Courtyard Self-Storage                              
66 Both CIBC 1 588 East San Lorenzo Road                              
67 Both UBS AG 1 Baymont Inn & Suites - Mackinaw City 85.9% 116.20 99.80 85.9% 116.20 99.80 86.0% 116.12 99.82 85.3% 113.59 96.84 80.1% 116.48 93.31
68 Both SMC 1 205-207 East Washington Street                              
69 Both UBS AG 1 Brunswick West Shopping Center                              
70 Both RREF 1 Walgreens – Conyers GA                              
71 Both CIBC 1 Villas at Atlantic Beach                              
72 Both RREF 1 Sterling Hill Apartments                              
73 Both RREF 1 Walgreens – Palatka FL                              

 

A-1-65

 

 

Footnotes to Annex A-1

 

(1)“Barclays” denotes Barclays Capital Real Estate Inc. as Mortgage Loan Seller; “UBS AG” denotes UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York, as Mortgage Loan Seller; “SGFC” denotes Societe Generale Financial Corporation as Mortgage Loan Seller; “SMC” denotes Starwood Mortgage Capital LLC as Mortgage Loan Seller; “Natixis” denotes Natixis Real Estate Capital LLC as Mortgage Loan Seller; “CIBC” denotes CIBC Inc. as Mortgage Loan Seller; “RREF” denotes Rialto Real Estate Fund III – Debt, LP as Mortgage Loan Seller.

 

(2)With respect to Loan No. 2, 188 Spear Street, the mortgaged property is comprised of 202,584 square feet of office space, 15,065 square feet of retail space and 1,020 square feet of storage space.

 

With respect to Loan No. 4, ExchangeRight Net Leased Portfolio 28, the mortgaged properties in the aggregate are comprised of approximately 474,165 square feet of retail space and 8,263 square feet of office space.

 

With respect to Loan No. 8, 2 North 6th Place, the mortgaged property includes 678 square feet of retail space.

 

With respect to Loan No. 18, Maui Portfolio, the mortgaged properties are comprised of two properties: a 147-room full service hotel and a 178-acre, 18-hole golf course.

 

With respect to Loan No. 36, Ambler Yards, the mortgaged property is comprised of 102,889 square feet of office space, 85,206 square feet of industrial space, 3,818 square feet of retail space, 47,250 square feet of flex space and 7,042 square feet of storage space.

 

With respect to Loan No. 39, CIRE Equity Retail & Industrial Portfolio, the mortgaged properties are comprised of 141,280 square feet of industrial space and 1,049,075 square feet of retail space.

 

With respect to Loan No. 47, Novanta Building, the mortgaged property is comprised of 40,000 square feet of office space and 15,000 square feet of industrial space.

 

With respect to Loan No. 58, 32-34 Broad Street, the mortgaged property is comprised of 12,133 square feet of office space and 5,800 square feet of retail space.

 

With respect to Loan No. 65, Courtyard Self-Storage, the mortgaged property is comprised of 492 storage units (74.7% of gross potential rent), eight commercial tenant suites totaling 23,335 SF (23.4% of gross potential rent) and 19 RV/Boat parking spaces (1.9% of gross potential rent). As of the underwritten rent roll dated May 15, 2019, the storage units, commercial space and RV/boat parking spaces were 85.4%, 88.4% and 84.2% leased, respectively.

 

With respect to Loan No. 68, 205-207 East Washington Street, the mortgaged property is comprised of 6,800 square feet of retail space and 7,000 square feet of office space.

 

(3)Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.

 

With respect to Loan No. 1, Moffett Towers II – Buildings 3 & 4, the Moffett Towers II – Buildings 3 & 4 mortgaged property features access to a 59,648 square foot non-collateral fitness/amenities building and the enclosed parking structure (the “Common Area Spaces”). To govern access to the Common Area Spaces, the borrower is subject to a declaration of covenants, conditions, restrictions, easement and charges agreement (the “CCR”) made by MT II LLC, an affiliate of the borrower sponsor. The CCR grants the borrower non-exclusive easement rights over the Common

 

A-1-66

 

 

Area Spaces. Ownership of the Common Area Spaces governed by the CCR is held by Moffett Towers II Association LLC (the “Association”), whose membership is comprised of the borrower and the owners of buildings 1, 2 and 5. The Association is obligated to maintain insurance coverage for the Common Area Spaces and is also responsible for the maintenance of the Common Area Spaces, subject to the terms of the Facebook leases. The CCR delineates shares of the voting interest in the Association based on the number of buildings at the Moffett Towers II campus, with each completed building entitled to a proportionate share of the voting interest. Each building is entitled to a one-fifth share (20.0%) share of the voting interest in the Association.

 

With respect to Loan No. 16, 125 Borinquen Place, the mortgaged property contains 7,442 square feet of retail space, which is not included in the Occupancy (%) calculation. The retail space is currently vacant.

 

With respect to Loan No. 35, Town Square, The Monsey Marketplace, LLC ground leases certain retail improvements which do not secure the mortgage loan.

 

With respect to Loan No. 57, 9th & Maple Fee, the mortgage loan is secured by the borrower’s fee interest in the 9th & Maple Fee mortgaged property. Neither the tenant’s leasehold interest nor the improvements are part of the collateral for the mortgage loan. The square footage presented represents the non-collateral improvements.

 

(4)In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but that have not yet commenced paying rent and/or are not in occupancy.

 

For tenants that are one of the top 5 tenants (by net rentable area leased) for the 15 largest mortgage loans, certain of such tenants have not taken possession or commenced paying rent or sublease a material portion of their property. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in the preliminary prospectus.

 

With respect to Loan No. 15, New Orleans MOB Portfolio, the Third Largest Tenant at the 3901 Houma Boulevard mortgaged property, Evolve Chiropractic & Physical Therapy, LLC, along with two other borrower sponsor-affiliated tenants, have accepted their spaces and are paying rent but are finishing their own build out and have not yet opened for business. The New Orleans MOB Portfolio mortgage loan will become full recourse to the borrower sponsor in the event that such tenants have not opened for business as of October 18, 2019.

 

With respect to Loan No. 21, Mount Kemble, the Fifth Largest Tenant, NFP, is in occupancy but is paying abated rent until July 2020.

 

With respect to Loan No. 36, Ambler Yards, the Fifth Largest Tenant, Phenom People, currently occupies 12,639 square feet through April 1, 2026 and executed a lease to expand its space by 5,050 square feet. The borrower sponsor expects the tenant to take occupancy of the expansion space in August 2019. At origination, the borrower deposited $20,475 and $385,961 into a free rent reserve and TI/LC reserve, respectively, for such tenant.

 

With respect to Loan No. 39, CIRE Equity Retail & Industrial Portfolio, the Third Largest Tenant at the Val Vista Towne Center mortgaged property, Fred Astaire, has executed a lease to occupy 3,511 square feet with four months of rent abatement beginning August 1, 2019.

 

With respect to Loan No. 44, At Home Store – Palm Beach Gardens, the Largest Tenant, At Home, has a lease commencement date of April 1, 2019 with an initial four months of rent abatement. The first lease payment is August 1, 2019.

 

With respect to Loan No. 55, Summerville Plaza, the Second Largest Tenant, Crunch Fitness, has taken occupancy of its 27,750 square feet, but has a free rent period until December 13, 2019.

 

A-1-67

 

 

With respect to Loan No. 69, Brunswick West Shopping Center, the Second Largest Tenant, Family Dollar Stores of Atlanta, provided notice that the store will be closing. The tenant will continue paying rent through its lease expiration date in December 2022. An underwritten vacancy adjustment was taken for the rental and reimbursement revenue associated with Family Dollar Stores of Atlanta to account for the store closing.

 

(5)With respect to all mortgage loans, with the exceptions of the mortgage loans listed identified in “Description of the Mortgage Pool—Definitions”, the Current LTV (%) and the Maturity/ARD LTV (%) are based on the “as-is” Appraised Value ($) even though, for certain mortgage loans, the appraisal provided “as-stabilized” values based on certain criteria being met.

 

(6)For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($) and Maturity/ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.

 

(7)The Original Balance and Current Balance ($) represent only the mortgage loan included in the issuing entity. The U/W NOI DSCR (x), U/W NCF DSCR (x), Current LTV (%), Maturity/ARD LTV (%), Current U/W NOI Debt Yield (%), Current U/W NCF Debt Yield (%) and Current Balance per Unit ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate but exclude any subordinate companion loan(s). For more information regarding the mortgage loans secured by the mortgaged properties identified under the column heading in this Annex A-1 as 1, 2, 3, 4, 5, 8, 10, 12, 16, 17, 18, 19, 21, 27, 29, 33, 34, 35, 36, and 39, 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.

 

With respect to Loan No. 1, Moffett Towers II - Buildings 3 & 4, control rights are currently exercised by the holder of the related subordinate companion loan until the occurrence and during the continuance of a control appraisal period for the related whole loan, as described under “Description of the Mortgage Pool—The Whole Loans—The AB Whole Loans” in the preliminary prospectus.

 

With respect to Loan No. 3, Vanguard Portfolio, control rights are currently exercised by the holder of the related subordinate companion loan until the occurrence and during the continuance of a control appraisal period for the related whole loan, as described under “Description of the Mortgage Pool—The Whole Loans—The AB Whole Loans” in the preliminary prospectus.

 

(8)For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee Fee Rate (including the Certificate Administrator Fee Rate), the Operating Advisor Fee Rate, the Asset Representation Reviewer Fee and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”).

 

(9)For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service Amount ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.

 

(10)With respect to Loan No. 25, TZA Multifamily Portfolio #2, the Grace Period (Late Payment) of five days is allowed.

 

With respect to Loan No. 41, Pacific Grove Portfolio, the Grace Period (Late Payment) of five days is allowed.

 

With respect to Loan No. 44, At Home Store – Palm Beach Gardens, the Grace Period (Late Payment) of five days is allowed only once every trailing 12-month period.

 

A-1-68

 

 

With respect to Loan No. 45, Hampton Inn El Reno, the Grace Period (Late Payment) of five days is allowed.

 

With respect to Loan No. 46, Holiday Inn Express & Suites El Reno, the Grace Period (Late Payment) of five days is allowed.

 

(11)With respect to Loan No. 1, Moffett Towers II - Buildings 3 & 4, the Moffett Towers II – Buildings 3 & 4 Whole Loan is structured with an anticipated repayment date of July 6, 2029 (the “ARD”) and a stated maturity date of June 6, 2034. The monthly debt service payments are based on an initial interest rate of 3.76386%, and are interest-only through and including the ARD and the stated maturity date. Commencing on the ARD and each payment date thereafter, the Moffett Towers II – Buildings 3 & 4 Whole Loan will accrue interest at an adjusted interest rate, as defined in the Moffett Towers II - Buildings 3 & 4 Whole Loan documents; however, interest accrued at the excess of the adjusted interest rate over the initial interest rate will be deferred. In addition, from and after the ARD, all excess cash flow from the Moffett Towers II – Buildings 3 & 4 mortgaged property after the payment of the reserves for tax and insurance, and mortgage and mezzanine interest calculated at the initial interest rate will be applied as provided in “Description of the Mortgage Pool – The Whole Loans – The A/B Whole Loans – The Moffett Towers II – Buildings 3 & 4 Whole Loan” in the preliminary prospectus.

 

(12)The “L” component of the prepayment provision represents lockout payments.

 

The “Def” component of the prepayment provision represents defeasance payments.

 

The “YM” component of the prepayment provision represents yield maintenance payments.

 

The “O” Component of the prepayment provision represents the free payments including the Maturity Date.

 

Certain mortgage loans permit the release of a portion of a mortgaged property (or an individual mortgaged property, in connection with a portfolio mortgage loan) under various circumstances, as described in the preliminary prospectus. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases” in the preliminary prospectus.

 

With respect to Loan Nos. 1, 3, 4, 12, 17, 18, 29, 34, and 36, the lockout period will be at least as long as indicated herein. Defeasance is permitted after the earlier of (i) two years from the closing date of the final REMIC securitization that includes the last note to be securitized and (ii) a specified date that is more than two years after the BBCMS 2019-C4 securitization closing date or, for certain mortgage loans, two years from the closing date of the final REMIC securitization that includes the last note to be securitized. The lockout period indicated herein is based on the expected BBCMS 2019-C4 securitization closing date in August 2019. The actual lockout period may be longer.

 

(13)Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness,” and “—Preferred Equity” and “Certain Legal Aspects of the Mortgage Loans” in the preliminary prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.

 

With respect to Loan No. 1, Moffett Towers II - Buildings 3 & 4, the Moffett Towers II - Buildings 3 & 4 whole loan includes three pari passu subordinate B-Notes (B-1, B-2 and B-3) which have a combined Cut-off Date Balance of $155.0 million and are not included in the BBCMS 2019-C4 Trust. All loan level metrics are based on the Moffett Towers II - Buildings 3 & 4 whole loan balance excluding the B-Notes.

 

With respect to Loan No. 1, Moffett Towers II - Buildings 3 & 4, mezzanine debt consists of an $85.0 million mezzanine loan. The mezzanine loan has a 5.7500% coupon. The Moffett Towers II – Buildings 3 & 4 mezzanine loan is interest-only for the full term of the loan and has a stated

 

A-1-69

 

 

maturity date that is coterminous with the stated maturity date of the Moffett Towers II – Buildings 3 & 4 whole loan.

 

With respect to Loan No. 2, 188 Spear Street, future mezzanine debt is permitted provided, among other conditions (i) no event of default has occurred and is continuing, (ii) the combined loan-to-value ratio is no greater than 57.6%, (iii) the debt yield, excluding the mezzanine loan, is no less than 8.5%, (iv) the mezzanine lender enters into an intercreditor agreement satisfactory to the lender, and (v) the borrower obtains rating agency confirmation.

 

With respect to Loan No. 3, Vanguard Portfolio, the Vanguard Portfolio whole loan includes one subordinate B Note which has a Cut-off Date Balance of $12,982,500 and is not included in the BBCMS 2019-C4 Trust. Note A-3, Note A-4, and Note A-5, which have a combined Cut-off Date Balance of $57,017,500, are included in the trust. All loan level metrics are based on the Vanguard Portfolio whole loan balance excluding the B-Note.

 

With respect to Loan No. 5, Inland Life Storage Portfolio, future unsecured debt (“Guarantor Loan”) is permitted provided, among other conditions, (i) it must be unsecured and subordinate to the loan, (ii) it must have no maturity date, (iii) it can be payable only out of excess cash, and (iv) it must only be used to pay the monthly debt service payment amount, capital expenditures (approved by the lender as required by the whole loan documents), extraordinary expenses (approved by the lender), and actual operating expenses. Up to $13,910,000 of Guarantor Loans may be obtained without lender consent. While any Guarantor Loan is outstanding, all excess cash received by the borrower shall be used to repay such Guarantor Loan.

 

With respect to Loan No. 7, Hilton Garden Inn – San Diego Mission Valley Stadium, the borrower and its affiliate, Everest Hotel Group LLC (the sole member of Everest SDMV Management, LLC, the borrower’s affiliated property manager), assumed liability for payment of the $585,000 unamortized balance of a $650,000 development incentive loan previously paid by the franchisor to the former franchisee at the mortgaged property as a development incentive under the related franchise agreement (the “Franchise Agreement”) in connection with the opening of the franchise in July 2016. Pursuant to the terms of the new development incentive note dated June 13, 2019 (the “Development Note”), the Development Note will continue to amortize over the term of the franchise agreement and is not due or payable unless the franchise agreement is terminated or there is a change in ownership and the assignee does not assume the unamortized portion at that time. The mortgage loan documents provide (A) (i) a payment guaranty from the borrower and guarantor for any amounts due and payable under the Development Note, including in connection with the lender’s assumption of the Franchise Agreement and (ii) full recourse to the guarantor and borrower if, due to a borrower default under the franchise agreement, the franchise is terminated (which would result in the incentive loan being called) and (B) recourse for any losses to the lender in connection with the Development Note (including any enforcement action related thereto).

 

With respect to Loan No. 8, 2 North 6th Place, the 2 North 6th Place whole loan includes one subordinate A-B Note and one subordinate B Note, which have a combined Cut-off Date Balance of $219,400,000 and are not included in the BBCMS 2019-C4 Trust. Note A-3, which has a Cut-off Date Balance of $20,000,000, is included in the BBCMS 2019-C4 securitization trust. All loan level metrics are based on the 2 North 6th Place whole loan balance excluding the A-B Note and B-Note.

 

With respect to Loan No. 11, TriAtria Office Building, mezzanine debt consists of a $2.0 million mezzanine loan. The mezzanine loan has a 9.50000% coupon. The TriAtria Office Building mezzanine loan is interest-only for the full term of the loan and has a stated maturity date that is coterminous with the TriAtria Office Building mortgage loan.

 

With respect to Loan No. 18, Maui Portfolio, the mortgage loan closed with a preferred debt investor in the joint venture that is the sole member of each borrower. The preferred equity interest is equal to approximately $4.75 million and has a preferred rate of return of 10.5% per annum, with a current pay rate of 8.0% per annum (with deferral of the excess 2.5% permitted if distributable cash flow is insufficient to pay the full preferred return in such month and the remainder accruing and payable at

 

A-1-70

 

 

maturity of the preferred equity). Additionally, there is a required quarterly redemption of the preferred equity interest which is equal to $296,875. The preferred equity interest has a term of four years, with no extension options.

 

With respect to Loan No. 21, Mount Kemble, a mezzanine loan with an original principal balance of $3,950,000 in favor of BSPRT CMBS Finance, LLC, the originator of the mortgage loan, is secured by an equity interest in the borrower.

 

With respect to Loan No. 34, 10000 Santa Monica Boulevard, the 10000 Santa Monica Boulevard whole loan includes a subordinate A-B Note, which has a Cut-off Date Balance of $130,000,000 and is not included in the BBCMS 2019-C4 Trust. Note A-7, which has a Cut-off Date Balance of $10,000,000, is included in the trust. All loan level metrics are based on the 10000 Santa Monica Boulevard whole loan balance excluding the A-B Note.

 

With respect to Loan No. 36, Ambler Yards, the mortgaged property is subject to a land development agreement with Lower Gwynedd Township, which requires the condition of granting zoning approval for the related borrower sponsor’s redevelopment plan for the mortgaged property. The borrower sponsor posted an approximately $1.4 million standby letter of credit, collateralized by an escrow account with Firstrust Bank, to cover the anticipated costs of site work in connection to the land development agreement. As of origination, approximately $430,000 of the $1.4 million escrow had been drawn down for work completed. The remainder of the site work is expected to be completed in 2019. The lender has oversight of the remaining distributions from the escrow pursuant to a tri-party agreement the lender entered into at origination with the borrower and Firstrust Bank. The Ambler Yards mortgage loan documents provide recourse to the guarantor and borrower for any violation or breach of the agreement or the master plan or the failure to complete the work required thereunder.

 

With respect to Loan No. 54, Gray Oaks Corporate Center, future mezzanine debt is permitted provided, among other conditions (i) no event of default under the Gray Oaks Corporate Center mortgage loan documents has occurred or is continuing, (ii) the combined loan-to-value ratio is no greater than 51.1%, (iii) the debt service coverage ratio based on the trailing 12-month period is no less than 2.61x, (iv) the debt yield, including the mezzanine loan, is no less than 10.2%, (v) the mezzanine lender enters into an intercreditor agreement satisfactory to the lender, and (vi) the borrower obtains rating agency confirmation.

 

With respect to Loan No. 56, Krea Portfolio, future mezzanine debt is permitted provided, among other conditions (i) the combined loan-to-value ratio is no greater than 58.2%, (ii) the combined debt service coverage ratio based on the trailing 12-month period is no less than 1.61x, (iii) the combined debt yield is no less than 12.4%, (iv) the mezzanine lender enters into an intercreditor agreement satisfactory to the lender, and (v) the borrower obtains rating agency confirmation.

 

With respect to Loan No. 58, 32-34 Broad Street, future mezzanine debt is permitted provided, among other conditions (i) the combined loan-to-value ratio is no greater than 65.0%, (ii) the combined debt service coverage ratio is no less than 1.50x, (iii) the combined debt yield is no less than 9.5%, (iv) the mezzanine lender enters into an intercreditor agreement satisfactory to the lender in its reasonable discretion, and (v) the borrower obtains rating agency confirmation.

 

(14)The U/W NOI DSCR (x) and U/W NCF DSCR (x) for all partial interest-only mortgage loans were calculated based on the first 12 principal and interest payments after the Note Date during the term of the mortgage loan.

 

(15)With respect to Loan No. 1, Moffett Towers II - Buildings 3 & 4, the rent for the Largest Tenant, Facebook, is straight-lined through lease expiration in 2034.

 

With respect to Loan No. 2, 188 Spear Street, the rent for the Largest Tenant, Amazon, is straight-lined through lease expiration in 2027.

 

A-1-71

 

 

With respect to Loan No. 4, ExchangeRight Net Leased Portfolio 28, the rent for the sole tenants at the mortgaged properties identified as (i) Pick n Save - Oconomowoc, WI, (ii) Pick n Save – Wales, WI and (iii) Fresenius Medical Care – West Columbia, SC, are straight-lined over the term of the ExchangeRight Net Lease Portfolio 28 Whole Loan.

 

With respect to Loan No. 33, ExchangeRight Net Leased Portfolio #27, the rent for the sole tenants at the BioLife Plasma Services - Savannah, GA, Pick ‘n Save – Muskego, WI, O’Reilly - South Houston, TX and O’Reilly – Knoxville, TN mortgaged properties are straight-lined over the ExchangeRight Net Lease Portfolio #27 Whole Loan term. Sole tenants are BioLife Plasma Services, L.P., Pick ‘n Save and O’Reilly (at both O’Reilly properties), respectively.

 

(16)In certain cases, U/W Capital Items ($) is inclusive of certain credits for upfront reserves taken at closing.

 

(17)With respect to some mortgage loans, historical financial information may not be available as a result of acquisition financing and/or recent construction.

 

With respect to Loan No. 1, Moffett Towers II - Buildings 3 & 4, historical financials are unavailable because the Moffett Towers II - Buildings 3 & 4 mortgaged property was built in 2019.

 

With respect to Loan No. 3, Vanguard Portfolio, the mortgage loan represents acquisition financing and the seller provided limited operating history for the portfolio.

 

With respect to Loan No. 4, ExchangeRight Net Leased Portfolio 28, the mortgage loan represents acquisition financing and the seller provided limited operating history for the portfolio.

 

With respect to Loan No. 8, 2 North 6th Place, historical financials are unavailable because the 2 North 6th Place mortgaged property was built in 2018.

 

With respect to Loan No. 9, Tower Plaza, the mortgaged property was acquired by the borrower sponsor in March of 2017. The prior owner did not provide partial year 2017 operating statements. Additionally, 2016 Occupancy (%) was not provided.

 

With respect to Loan No. 11, TriAtria Office Building, the mortgage loan represents acquisition financing and the seller provided limited operating history for the portfolio.

 

With respect to Loan No. 12, Meidinger Tower, the 2016 historical financials are unavailable due to acquisition in April 2017. As such, the 2017 information is based on the annualized eight-month period ending December 31, 2017.

 

With respect to Loan No. 13, Ocala Industrial, the mortgage loan represents acquisition financing and the sellers provided limited operating history for the mortgaged property.

 

With respect to Loan No. 15, New Orleans MOB Portfolio, the mortgaged properties were acquired between May 2018 and July 2019 and the sellers provided limited operating history for the mortgaged properties. As such, the 2018 NOI shown for the New Orleans MOB Portfolio mortgaged properties is based on the appraiser’s adjustments to the operating statements provided. The 2018 NOI shown for the 1200 Pinnacle Parkway, 3901 Houma Boulevard and 3000 West Esplanade Avenue mortgaged properties reflect full year 2018 results while the 2018 NOI shown for the 3712 MacArthur Boulevard mortgaged property reflects an annualization of the period between May 2018 and December 2018.

 

With respect to Loan No. 16, 125 Borinquen Place, historical financials are unavailable because the mortgaged property was completed in 2018.

 

A-1-72

 

 

With respect to Loan No. 17, Visions Hotel Portfolio II, 2016 financials for Home2 Suites Oswego are not available because the mortgaged property was completed in 2017.

 

With respect to Loan No. 22, 48 Saint Nicholas Place, the mortgaged property was acquired by the borrower sponsor in May of 2017. The prior owner did not provide 2016 or partial year 2017 operating statements. As such, 2016 financial information is not available and 2017 financial information represents six months’ operating history ending December 2017 annualized.

 

With respect to Loan No. 24, SoCal Medical Office Portfolio, the mortgage loan represents acquisition financing and the seller provided limited operating history for the portfolio.

 

With respect to Loan No. 25, TZA Multifamily Portfolio #2, the mortgage loan represents refinance financing; however, the borrower acquired the portfolio in April 2018 and limited operating history is available for the portfolio.

 

With respect to Loan No. 33, ExchangeRight Net Leased Portfolio #27, the mortgage loan represents acquisition financing and the seller provided limited operating history for the portfolio.

 

With respect to Loan No. 35, Town Square, the mortgage loan represents acquisition financing and the sellers provided limited operating history for the mortgaged property.

 

With respect to Loan No. 41, Pacific Grove Portfolio, the mortgage loan represents refinance financing; however, the borrower acquired the portfolio between 2016 and 2017 and limited operating history is available for the portfolio.

 

With respect to Loan No. 44, At Home Store - Palm Beach Gardens, the historical financials are unavailable due to recent acquisition in August 2018.

 

With respect to Loan No. 49, Home2 - Hasbrouck, 2016 financials are not available as the mortgaged property’s redevelopment from an office building to a hotel was completed in 2016.

 

With respect to Loan No. 55, Summerville Plaza, the historical financials are unavailable due to recent renovation.

 

With respect to Loan No. 57, 9th & Maple Fee, historical financials are unavailable due to the recent acquisition of the fee interest in the mortgaged property.

 

With respect to Loan No. 62, Quality Inn & Suites Bremerton, the mortgage loan represents acquisition financing and the sellers provided limited operating history for the mortgaged property.

 

With respect to Loan No. 66, 588 East San Lorenzo Road, the mortgage loan represents acquisition financing and the seller provided limited operating history for the mortgaged property.

 

With respect to Loan No. 71, Villas at Atlantic Beach, the mortgage loan represents acquisition financing and the seller provided limited operating history for the mortgaged property.

 

With respect to Loan No. 72, Sterling Hill Apartments, the mortgage loan represents acquisition financing and the sellers provided limited operating history for the mortgaged property.

 

(18)With respect to Loan No. 7, Hilton Garden Inn - San Diego Mission Valley Stadium, the mortgaged property is subject to a ground lease that commenced on August 7, 1997 and expires August 7, 2096. The current ground lease rent is $668,142 and is subject to adjustments for inflation every four years, with the next adjustment date on September 1, 2021. The ground lease rent increase is not permitted to be less than 10.0% or more than 25.0% on any adjustment date.

 

A-1-73

 

 

With respect to Loan No. 27, Renaissance Center VI, the mortgage loan is secured by the borrower’s leasehold interest in the mortgaged property. The mortgaged property is subject to a ground lease between Ren Center Tampa LLC, as ground lessor, and the related borrower, as ground lessee. The base rent under the ground lease is $120,000 per annum. The ground lease is scheduled to terminate on February 10, 2115. The borrower subleases the entire mortgaged property to The Auto Club Group, Inc. The original base rent under the sublease is $3,000,000 per annum, subject to certain increases pursuant to the terms of the ground lease. The sublease has a 180-month term.

 

With respect to Loan No. 35, Town Square, the mortgaged property is subject to a ground lease between the borrower, as ground lessor, and The Monsey Marketplace LLC, as ground lessee. The related ground lessee is an affiliate of Pambs, LLC, which holds a membership interest in the borrower sponsor. The ground lease contract is scheduled to expire on November 30, 2039, subject to three five-year extension options and one four-year and three-month extension option. Minimum annual ground rent is currently $2,272,639, subject to certain increases pursuant to the terms of the ground lease. The improvements leased by The Monsey Marketplace, LLC do not secure the mortgage loan.

 

With respect to Loan No. 36, Ambler Yards, the borrower sponsors entered into a 99-year ground lease with BASF Corporation (“BASF”), dated June 12, 2015, pursuant to which the borrower sponsors’ ground rent for the leasehold estate is $1,406,250, to be paid in three equal payments of $468,750. The payments were made in three installments that occurred from June 2016 to June 2018. The borrower sponsors will not make any additional ground rent payments throughout the remaining 96-year term of the ground lease. BASF is responsible for remediation work necessary to secure regulatory approval under Pennsylvania law in connection with certain hazardous substances resulting from preexisting environmental conditions. Because BASF is responsible for all remediation work, BASF has retained ownership of the fee estate for the duration of the remediation and conveyed the leasehold estate to the borrower sponsors’ predecessor in interest. BASF is entirely responsible for environmental liability, providing a full environmental indemnity in the ground lease agreement. All costs and expenses associated with the environmental condition will be paid by BASF as a function of the Ambler Yards mortgaged property’s prior use before the borrower sponsors took possession of the leasehold interest. In order to receive Act 2 release of liability for groundwater, there will be ongoing ground water monitoring. Once all environmental issues are fully resolved, and upon BASF’s receipt of regulatory approval in confirmation of all environmental cleanup, BASF has the right to cause the borrower sponsors to take title to the fee estate for $1.

 

With respect to Loan No. 48, CVS Staten Island, the related borrower acquired the fee interest in the mortgaged property at origination. A third party ground lessee, NYC Double Drive Thru Inc., leases the ground and subleases it to the related borrower. The related borrower mortgaged its fee and subleasehold interest in the mortgaged property. The ground sublease expires on March 1, 2052 and the ground lease expires June 30, 2052.

 

With respect to Loan No. 57, 9th & Maple Fee, the mortgage loan is secured by the borrower’s fee interest in the 9th & Maple Fee mortgaged property. Neither the tenant’s leasehold interest nor the improvements are part of the collateral for the mortgage loan.

 

(19)Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related mortgage loan documents.

 

With respect to Loan No. 4, ExchangeRight Net Leased Portfolio 28, the borrower reserved (i) $112,500 to achieve regulatory closure for the REC at the Pick n Save – Oconomowoc, WI mortgaged property and (ii) $50,361 to fund an environmental insurance policy. See “Description of the Mortgage Pool – Mortgage Pool Characteristics – Environmental Considerations” in the preliminary prospectus for further details.

 

A-1-74

 

 

With respect to Loan No. 14, Glenmont Abbey Village, the borrower reserved (i) $10,000 for the installation of a radon mitigation system at the mortgaged property and (ii) $115,500 for the construction and installation of a sidewalk upon the demand of the Town of Bethlehem.

 

With respect to Loan No. 19, SWVP Portfolio, the borrower reserved $5,000,000 upfront for a PIP Reserve for the existing PIP.

 

With respect to Loan No. 38, Arapahoe Industrial Park, the borrower reserved $393,360 for roof repairs that are required to be completed on or before November 1, 2020.

 

(20)Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related mortgage loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents.

 

With respect to Loan No. 3, Vanguard Portfolio, the borrower is required to escrow $7,108.23 on a monthly basis for capital expense reserves until the balance on deposit in the capital reserve subaccount equals or exceeds the $255,896 capital reserve cap amount. Once the capital reserve cap amount is met, monthly payments do not begin again until the account balance is equal to or less than $128,000.

 

With respect to Loan No. 4, ExchangeRight Net Leased Portfolio 28, if the lender determines the funds in the tax and insurance subaccount will be insufficient to pay real estate taxes or insurance premiums next coming due, the lender may increase (or decrease) the monthly contribution required to be made by the borrower. Solely as it relates to the Hobby Lobby – Hendersonville, TN mortgaged property, until a Reparcelization Event (as defined below) occurs, the monthly deposit into the tax and insurance subaccount on account of real estate taxes for the Hobby Lobby – Hendersonville, TN mortgaged property will be one twelfth (1/12th) of the real estate taxes that the lender estimates will be payable during the next twelve (12) months for the entirety of the shared tax parcel. A “Reparcelization Event” means the separation of the Hobby Lobby – Hendersonville, TN mortgaged property from any non-collateral property such that (i) the Hobby Lobby – Hendersonville, TN mortgaged property constitutes a separate tax lot and (ii) any and all taxes attributable to the previously shared tax parcel have been paid in full. Following the occurrence of a Reparcelization Event, the lender agrees to return to the borrower that portion of funds in the tax and insurance subaccount solely attributable to real estate taxes for the non-collateral portion of the tax parcel that the Hobby Lobby – Hendersonville, TN mortgaged property was previously a part of.

 

With respect to Loan No. 4, ExchangeRight Net Leased Portfolio 28, the borrower will not be required to account for the aggregate number of rentable square feet at the following mortgaged properties when making deposits in the capital reserve subaccount: (i) Walgreens – Aurora, IL; (ii) Walgreens – North Aurora, IL; (iii) Walgreens – Hammond, IN; (iv) Dollar General – Mishawaka, IN; (v) Dollar General – Youngsville, LA; (vi) Dollar General – Battle Creek, MI; (vii) Dollar General – Lambertville, MI; (viii) Dollar General – Soddy Daisy, TN; (ix) Dollar General – Houston, TX; and (x) Walgreens – Newport News, VA. The sole tenant at each of the aforementioned mortgaged properties is obligated under its applicable lease(s) to pay capital expenses for its respective premises for so long as (i) no event of default under the ExchangeRight Net Leased Portfolio 28 whole loan documents has occurred and is continuing, (ii) the borrower provides proof of payment by such tenants of the payment of all such capital expenses, (iii) the leases with the applicable tenants continue to be in full force and effect and not subject to any default beyond any applicable grace or notice and cure period, and (iv) no material adverse change has occurred with respect to the applicable tenant such that such tenant’s ability to timely pay the capital expenses for its respective premises has been materially jeopardized.

 

A-1-75

 

 

With respect to Loan No. 5, Inland Life Storage Portfolio, when the CapEx Reserve falls below the $424,056 cap, the borrower is required to escrow $35,338 on a monthly basis for capital expenditures.

 

With respect to Loan No. 8, 2 North 6th Place, the borrower is required to escrow all rents attributable to the budgeted approved leasing expenses for the upcoming calendar month and such amounts are required during the continuance of a cash management period.

 

With respect to Loan No. 17, Visions Hotel Portfolio II, the mortgage loan documents provide for ongoing monthly reserves for FF&E in an amount equal to (i) 1/12th of 2.0% of annual gross revenues up to and including the payment date in July 2021, (ii) 1/12th of 3.0% of annual gross revenues beginning on the payment date in August 2021 and up to and including the payment date in July 2024 and (iii) 1/12th of 4.0% of annual gross revenues on each payment date thereafter.

 

With respect to Loan No. 19, SWVP Portfolio, the Monthly CapEx Reserve ($) amount equals the greater of (i) 1/12th of 5.0% of gross revenues (excluding hotel taxes) and (ii) 1/12th of the monthly amount required to be reserved annually for FF&E expenses with respect to its property under the applicable franchise agreement.

 

With respect to Loan No. 23, Indiana Hotel Portfolio, the mortgaged properties will be in cash flow sweep until an amount in the seasonality reserve is equal to 125.0% of the preceding 12-month shortfall amount (shortfall amount equal to 1.00x DSCR). During shortfall periods, the borrower will be able to apply to the servicer for funds to make debt service shortfall amounts. The preceding year’s 12-month lookback will be based on a T-12 period ending March 31. The servicer will calculate T-12 debt service shortfalls annually, credit any remaining funds in the seasonality reserve from the current year, and begin cash flow sweep until the seasonality reserve is replenished to the amount equal to the most current T-12 debt service shortfall.

 

With respect to Loan No. 25, TZA Multifamily Portfolio #2, the borrower is required to escrow $22,318 on each payment date occurring between July 1, 2019 through June 1, 2022 for capital expenses. On or after July 1, 2022, the borrower is required to escrow 1/12th of $250 per unit (initially $6,736 per month) for capital expenses on each payment date through the remaining term of the TZA Multifamily Portfolio #2 mortgage loan.

 

With respect to Loan No. 27, Renaissance Center VI, the borrower will be required to deposit $10,000 each month for ground rent payments under the related ground lease unless (i) no event of default has occurred and remains outstanding under the Renaissance Center VI whole loan documents, (ii) the borrower pays rent due under the ground lease directly to the related ground lessor in full and in a timely manner, and (iii) upon the lender’s request, the borrower provides reasonably satisfactory evidence of payment in full of the ground rent.

 

With respect to Loan No. 28, Wilmington Industrial Portfolio, the lender escrowed a total of $615,000 at origination and the borrower is required to deposit a total of $8,766.98 into certain reserves each month for the repair and replacement of certain of the roofs at the mortgaged properties.

 

With respect to Loan No. 34, 10000 Santa Monica Boulevard, the borrower is required to pay to the lender on each loan payment date 1/12th of the insurance premiums that the lender estimates will be payable for the renewal of the coverage afforded by the policies upon the expiration thereof in order to accumulate with the lender sufficient funds to pay all such insurance premiums at least 30 days prior to the expiration of the policies. However, provided that (i) no loan event of default is continuing under the 10000 Santa Monica Boulevard whole loan documents and (ii) the borrower has provided the lender with evidence reasonably satisfactory to the lender that any insurance required to be maintained by the borrower under the loan agreement and/or any other loan document is effected under a blanket policy reasonably acceptable to the lender, the borrower will not be required to make deposits for insurance premiums.

 

A-1-76

 

 

With respect to Loan No. 45, Hampton Inn El Reno, the Monthly CapEx Reserve ($) amount equals (i) (A) 1/12th of 1.0% of the annual gross revenues for the previous 12-month period (initially $2,256.00) through and including the 12th payment date, (B) 1/12th of 2.0% of the annual gross revenues for the previous 12-month period as determined on the anniversary of the origination date from and including the 13th payment date until and including the 24th payment date, and (C) 1/12th of 4.0% of the annual gross revenues for the previous 12-month period as determined on the anniversary of the origination date from and including the 25th payment date for the remainder of the Hampton Inn El Reno mortgage loan term, or (ii) the monthly amount required for the replacement of FF&E pursuant to the related franchise agreement but excluding any amounts attributable to a PIP.

 

With respect to Loan No. 52, Greenwich Inn – San Francisco, a monthly FF&E reserve ($) is required in an amount equal to 1/12th of (i) 1.0% of gross income from operations for year 1, (ii) 2.0% of gross income from operations for year 2, (iii) 2.5% of gross income from operations for year 3, (iv) 3.0% of gross income from operations for year 4, (v) 3.5% of gross income from operations for year 5, and (vi) 4.0% of gross income from operations for years 6-10.

 

With respect to Loan No. 53, Hampton Inn Peachtree City, the borrower is required to implement a PIP to cover certain exterior improvements and renovations to public area, amenities and guest rooms, among other things. To cover the cost of the PIP, the lender escrowed $890,000 into a PIP reserve at origination, and the borrower is required to deposit $12,500 into such reserve each month for the first 12 months, subject to a cap of $1,500,000.

 

With respect to Loan No. 60, Lake Howell Plaza, the mortgage loan documents provide for ongoing monthly replacement reserve deposits in the amount of $1,760 and ongoing monthly TI/LC reserve deposits in the amount of $6,866. Notwithstanding the foregoing, deposits into the replacement reserve and TI/LC reserve accounts will be suspended unless the DSCR falls below 2.25x or a Sweep Event Period (as defined in the loan documents) has occurred and is continuing.

 

With respect to Loan No. 67, Baymont Inn & Suites - Mackinaw City, the borrower deposited $275,000 into a seasonality reserve at origination and commencing in 2020 and through the remainder of the mortgage loan term, on each monthly payment date occurring in a seasonality funds deposit month, the borrower will deposit all applicable seasonality funds excess cash flow. The aggregate amount deposited into the seasonality reserve during any single seasonality shortfall calculation period will not exceed the seasonality funds cap.

 

(21)Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.

 

With respect to Loan No. 8, 2 North 6th Place, in the event that amounts on deposit in the shortfall subaccount fall below $2,500,000, the borrower is required to pay to the lender for deposit in the shortfall subaccount the difference between the amount on deposit in the shortfall subaccount and $5,000,000.

 

With respect to Loan No. 11, TriAtria Office Building, the Monthly TI/LC Reserve ($) amount equals $12,833.22 on a monthly basis for TI/LC expense reserves until the balance on deposit in the TI/LC subaccount equals or exceeds the $450,000 TI/LC reserve capped amount. Once the TI/LC reserve cap amount is met or exceeded, no monthly TI/LC deposits are required until the account balance of the TI/LC Reserve is less than $450,000.

 

With respect to Loan No. 14, Glenmont Abbey Village, the Monthly CapEx Reserve ($) amount equaled $370,000 at origination. When the CapEx Reserve falls below $100,000, the borrower is required to deposit 1/12th of $250 per unit (initially $3,083.33 per month) into the Monthly CapEx Reserve account on a monthly basis until the account balance equals or exceeds $370,000.

 

A-1-77

 

 

With respect to Loan No. 14, Glenmont Abbey Village, the Upfront Environmental Reserve ($) amount equaled $10,000 at origination. When the balance of the Environmental Reserve falls below $5,000, the borrower is required to deposit into the Monthly Environmental Reserve ($) account an amount necessary to ensure that the balance of the Monthly Environmental Reserve ($) account is $5,000.

 

With respect to Loan No. 34, 10000 Santa Monica Boulevard, once the capital expense cap of $250,000 is reached, to the extent a Monthly Capex Reserve ($) would result in the aggregate amount of capital expense funds in the capital expense account exceeding the $250,000 capital expense cap, such Monthly Capex Reserve ($) will be decreased by an amount equal to such excess and be less than $81,711 in the aggregate and, accordingly, to the extent the aggregate amount of capital expense funds in the capital expense account is less than the $81,711 capital expense minimum amount, such Monthly Capex Reserve ($) will be increased by an amount equal to such deficiency.

 

With respect to Loan No. 38, Arapahoe Industrial Park, the Upfront TI/LC Reserve amount equaled $350,000 at origination. The borrower is required to deposit $8,122 monthly into the TI/LC Reserve until the balance of such account is equal to $600,000. When the balance of the TI/LC Reserve account falls below $600,000, the borrower will be required to resume making monthly deposits into the TI/LC Reserve account until the balance of the TI/LC Reserve is equal to or greater than $600,000.

 

With respect to Loan No. 53, Hampton Inn Peachtree City, the related PIP reserve is subject to a $1,500,000 cap. See (20) above.

 

(22)In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates.

 

With respect to Loan No. 11, TriAtria Office Building, the Largest Tenant, Millennium Medical, has three separate lease expiration dates for its combined 100,789 square feet of space: (i) the lease for 92,074 square feet will expire on December 31, 2024; (ii) the lease for 7,481 square feet will expire on February 28, 2026; and (iii) the lease for 1,234 square feet is month-to-month.

 

With respect to Loan No. 15, New Orleans MOB Portfolio, the Third Largest Tenant at the 3712 MacArthur Boulevard mortgaged property, Fairfield Family Clinic, occupies 2,539 square feet with a current lease expiration date of November 30, 2022 and 1,100 square feet with a current lease expiration date of February 28, 2023.

 

With respect to Loan No. 20, Black Canyon Tower, the Second Largest Tenant, Temporary Housing, Inc., leases a total of 21,737 square feet with a current lease expiration of January 31, 2021 and subleases 1,003 square feet from a sub-landlord with a current sublease expiration of May 31, 2020. In addition, the Fourth Largest Tenant, Flatiron Solutions, Inc., subleases its entire space to MBSi Corp.

 

With respect to Loan No. 38, Arapahoe Industrial Park, the Largest Tenant, Kazmira, has three separate lease expiration dates for its combined 72,869 square feet of space: (i) the lease for 28,500 square feet will expire on December 31, 2033; (ii) the lease for 26,500 square feet will expire on June 30, 3032; and (iii) the lease for 14,000 square feet and 3,869 square feet, respectively, will expire on January 31, 2032.

 

(23)With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property.

 

A-1-78

 

 

(24)The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.

 

With respect to Loan No. 9, Tower Plaza, the Largest Tenant, 88 Ranch Marketplace, subleases approximately 13,850 square feet. The spaces are underwritten based on the prime lease terms.

 

With respect to Loan No. 11, TriAtria Office Building, the Third Largest Tenant, Meritus Property Management, LLC, has the right to terminate its lease effective September 30, 2024 by providing at least 180 days’ prior written notice to the borrower and paying a fee equal to all unamortized tenant allowance and leasing commissions.

 

With respect to Loan No. 11, TriAtria Office Building, the Fifth Largest Tenant, Associated Endocrinologists, PC, has the right to terminate its lease as of March 1, 2025 by providing notice by July 1, 2024 to the borrower and paying a fee equal to all unamortized tenant allowance and leasing commissions.

 

With respect to Loan No. 12, Meidinger Tower, (a) the Third Largest Tenant, Cotiviti Healthcare, has a one-time contraction option which allows Cotiviti Healthcare to reduce the size of its premises by removing the reduction space further detailed in its lease from its premises with 180 days’ notice and payment of any unamortized tenant improvements and leasing commissions with respect to the portion of its premises subject to the reduction right, and (b) the Fourth Largest Tenant, River Road Asset Management, LLC, has the right to terminate its lease at any time with 150 days’ notice and payment of any unamortized tenant improvements and leasing commissions.

 

With respect to Loan No. 15, New Orleans MOB Portfolio, the Fifth Largest Tenant at the 3901 Houma Boulevard mortgaged property, Shingledecker, DPM, has the right to terminate its lease any time after May 1, 2022 if tenant becomes handicapped or cannot continue medical practice or if tenant is scheduling and planning full retirement.

 

With respect to Loan No. 15, New Orleans MOB Portfolio, the Largest Tenant at the 3000 West Esplanade Avenue mortgaged property, Dwyer, Cambre & Suffern, APLC, has the right to terminate its lease effective May 31, 2024 by providing six months’ written notice. The Second Largest Tenant at the 3000 West Esplanade Avenue mortgaged property, Louisiana HomeCare of Kenner, has the right to terminate its lease from February 28, 2021 through March 31, 2021 by providing 180 days’ notice and paying a termination penalty equal to unamortized TI/LCs. The Third Largest Tenant at the 3000 West Esplanade Avenue mortgaged property, Louisiana Hospice & Palliative Care of New Orleans, has the right to terminate its lease from March 31, 2021 through April 30, 2021 by providing 180 days’ notice and paying a termination penalty equal to unamortized TI/LCs. The Fourth Largest Tenant at the 3000 Esplanade Avenue mortgaged property, Law Offices of Richard J. Fernandez, has the right to terminate its lease by providing 180 days’ notice.

 

With respect to Loan No. 15, New Orleans MOB Portfolio, the Second Largest Tenant at the 3712 MacArthur Boulevard mortgaged property, NO Physician Services LLC, has the right to terminate its lease effective October 2021 or October 2022 upon six months’ notice prior to such termination.

 

With respect to Loan No. 20, Black Canyon Tower, the Largest Tenant, Homesite Group Incorporated, has the right to terminate its lease effective March 31, 2022 by providing notice by September 30, 2021. If an expansion option available until January 31, 2020 is exercised, the tenant will instead have the right to terminate its lease effective March 31, 2026 by providing notice by September 30, 2025.

 

With respect to Loan No. 21, Mount Kemble, the Largest Tenant, Avaya, has a right to terminate its leases on July 30, 2024, with 12 months prior notice. The tenant will be required to pay $651,404 to vacate its first-floor space, $1,039,573 to vacate its second-floor space and $395,930 to vacate

 

A-1-79

 

 

its third-floor space, or, if the tenant vacates its entire leased space, will be required to pay a total termination fee of $2,086,907. In addition, the Fourth Largest Tenant, Artech, has a right to terminate its lease in May 2022, with 12 months’ prior notice and payment of a termination fee of $406,019.

 

With respect to Loan No. 39, CIRE Equity Retail & Industrial Portfolio, the sole tenant, 48 Forty Solutions, at the Homeland – Bartow, FL mortgaged property may terminate its lease at such mortgaged property effective at any time after June 30, 2021, with at least 12 months’ prior notice and payment of a termination fee equal to the sum of $500,000 plus any unamortized tenant improvements.

 

With respect to Loan No. 63, Jackson Retail Portfolio, the Third Largest Tenant at the Northpark Station mortgaged property, Tweeked Hair, has the one-time right to terminate its lease effective July 2022.

 

With respect to Loan No. 68, 205-207 East Washington Street, the Second Largest Tenant, Amesite, has the option to terminate its lease at the end of each 12-month term, as follows: (i) effective May 5, 2020, Amesite is required to provide the borrower written notice on or before April 5, 2020, and (ii) Amesite may subsequently elect to terminate its lease effective May 5, 2021 by providing the borrower notice on or before April 5, 2021.

 

(25)With respect to Loan No. 3, Vanguard Portfolio, the Vanguard Portfolio whole loan is structured with a master lease structure to create a Shari’ah compliant structure, so there is no guarantor for the Vanguard Portfolio whole loan. The borrowers and the borrower sponsor are the sole parties liable for any breach or violation of the non-recourse carveouts. The master lessees are owned 100.0% by Great Valley Properties Investor Company LLC, which is owned 100.0% by Great Valley Properties Investor Corp. Great Valley Properties Investor Corp. is owned 2.1% by Great Valley Properties Investment Company Ltd. and 97.9% by Great Valley Properties Property Company Ltd. Great Valley Properties Investment Company Ltd. is owned by twelve investors, none of which holds, directly or indirectly, a 10.0% or more ownership interest in Great Valley Properties Investment Company Ltd. Individuals affiliated with Soor Capital Holding W.L.L. comprise the board of directors of Great Valley Properties Investor Corp.

 

With respect to Loan No. 3, Vanguard Portfolio, the borrower sponsors for the Vanguard Portfolio Whole Loan are Arch Street Capital Advisors, L.L.C. and Great Valley Properties Investor Company LLC. The Vanguard Portfolio Whole Loan is structured with a master lease structure to create a Shari’ah compliant structure, so there is no guarantor for the Vanguard Portfolio Whole Loan. The borrowers and the borrower sponsor are the sole parties liable for any breach or violation of the non-recourse carveouts. All of the master lessees are owned by Great Valley Properties Investor Company LLC, which is owned by Great Valley Properties Investor Corp. Great Valley Properties Investor Corp. is owned 2.1% by Great Valley Properties Investment Company Ltd. and 97.9% by Great Valley Properties Property Company Ltd. Great Valley Properties Investment Company Ltd. is owned by twelve investors, none of which holds, directly or indirectly, a 10.0% or more ownership interest in Great Valley Properties Investment Company Ltd. Individuals affiliated with Soor Capital Holding W.L.L. comprise the board of directors of Great Valley Properties Investor Corp.

 

With respect to Loan No. 12, Meidinger Tower, the largest tenant at the mortgaged property, Computershare, disputes the amount of real estate tax recoveries it has paid based on a triple net basis from 2015 lease commencement and contends it should only be responsible for its pro-rata share of taxes above the 2015 base year. See “Description of the Mortgage Pool—Litigation and Other Considerations” in the preliminary prospectus.

 

With respect to Loan No. 15, New Orleans MOB Portfolio, five tenants are affiliates of and have their lease obligations guaranteed by the borrower sponsor and non-recourse carveout guarantor, John P. Hamide: Evolve Chiropractic & Physical Therapy, LLC (4,188 SF, 3.4% of NRA, 3.8% of

 

A-1-80

 

 

underwritten base rent), Diagnostic Imaging Services (2,620 SF, 2.1% of NRA, 2.4% of underwritten base rent), US Inspection & NDT, LLC (2,380 SF, 1.9% of NRA, 2.2% of underwritten base rent) and CREMA, LLC (691 SF, 0.6% of NRA, 0.6% of underwritten base rent) located at the 3901 Houma Boulevard mortgaged property and Diagnostic Imaging Services (3,305 SF, 2.7% of NRA, 3.5% of underwritten base rent) located at the 1200 Pinnacle Parkway mortgaged property.

 

With respect to Loan No. 31, Candle-Lite Warehouse, the sole tenant, Candle-lite Company, LLC, is an affiliate of the borrower sponsor and non-recourse carve-out guarantor, Luminex Home Décor & Fragrance Holding Corporation, which guarantees the lease.

 

With respect to Loan No. 34, 10000 Santa Monica Boulevard, Sonny Kahn, solely in his capacity as trustee of the SK Business Trust, Russell Galbut, solely in his capacity as trustee of the RF Business Trust, and Bruce A. Menin, solely in his capacity as trustee of the Menin 1998 Business Trust (and, together with Sonny Kahn and Russell Galbut, the “Individual Trustees”) (each a “Guarantor”, and collectively, the “Guarantor”), are collectively the non-recourse carveout guarantor. Pursuant to the Guaranty Agreement dated April 12, 2019 (the “Guaranty”), by Sonny Kahn, not personally or individually (except to the extent expressly set forth in the Guaranty), but solely in his capacity as trustee of the SK Business Trust pursuant to that certain Declaration of Trust dated December 31, 2003, Russell Galbut, not personally or individually (except to the extent expressly set forth in the Guaranty), but solely in his capacity as trustee of the RF Business Trust pursuant to that certain Amendment and Restatement of the RF Business Trust dated November 3, 2009 and Bruce A. Menin, not personally or individually (except to the extent expressly set forth in the Guaranty), but solely in his capacity as trustee of the Menin 1998 Business Trust pursuant to that certain Restated and Amended Declaration of Trust dated November 6, 2009, the Guarantor agreed to irrevocably and unconditionally guaranty to the loan seller, and its successors and assigns, the payment and performance of (i) the borrower’s recourse liabilities under the loan agreement and (ii) from and after the date that any springing recourse event occurs, payment of all amounts due under the mortgage loan agreement.

 

In the event that the trust for whom an Individual Trustee is acting as trustee is (a) voluntarily revoked, terminated or otherwise voluntarily ceases to exist, then such Individual Trustee will have personal liability under the guaranty and will become a carve-out guarantor under the Guaranty or (b) involuntarily revoked, terminated or otherwise ceases to exist (involuntarily or by operation of law), then such Individual Trustee will have personal liability under the Guaranty and will become a carve-out guarantor under the Guaranty; provided, however, in such event, the liability of such Individual Trustee may not exceed the sum of the assets of the trust estate received by such Individual Guarantor plus any assets to which such Individual Trustee would have been entitled but for such revocation, termination or cessation of existence. At such time, such Individual Trustee will be required to provide financial statements to the lender that are true and correct in all material respects and fairly present the financial condition of such Individual Trustee as of such date.

 

With respect to Loan No. 34, 10000 Santa Monica Boulevard, the borrower sponsor is one of a number of companies operating under the trade name “Crescent Heights”, whose senior principals are Sonny Kahn, Russell W. Galbut and Bruce A. Menin. Crescent Heights is a real estate development brand based in Miami, Florida, whose senior principals have over 30 years of industry experience. The borrower is indirectly owned by the guarantors (as described above). As of September 30, 2018, the guarantors reported a collective net worth and liquidity of approximately $803.5 million and $94.7 million, respectively.

 

With respect to Loan No. 39, CIRE Equity Retail & Industrial Portfolio, Josh Volen and Trevor Smith (the “CIRE Equity Retail & Industrial Portfolio Individual Guarantors”), two of the three related guarantors, will be released from any and all liability for any guaranteed obligations and will no longer be guarantors under the mortgage loan documents upon the date that the CIRE Equity Retail & Industrial Portfolio Individual Guarantors provide written notice and supporting evidence to the lender (as confirmed by the lender in writing within 10 days of such notice), that the third guarantor, CIRE OPCO I, LLC, independently (and not in the aggregate with any other guarantors), maintains a net worth and liquid assets equal to or greater than the collective net worth and liquid assets thresholds of $25,000,000 and $5,000,000, respectively, provided that, to the extent the

 

A-1-81

 

 

Homeland – Bartow, FL mortgaged property has been released from the lien of the mortgages in accordance with the mortgage loan documents, the liquid assets threshold will be reduced to $3,000,000.

 

With respect to Loan No. 58, 32-34 Broad Street, the Third Largest Tenant, TIBS Realty, is an affiliate of the borrower sponsors and non-recourse carve-out guarantors, James E. Fusco and Christine E. DiLorenzo, who guaranty the tenant’s lease obligations.

 

With respect to Loan No. 64, Sherwood MHC, the mortgaged property is a manufactured housing community. The related borrower does not own any of the homes. An affiliate of the borrower owns homes at the mortgaged property, which are subject to a master lease with the borrower. Only nominal rent is due under the master lease for unoccupied homes. Occupants of any homes owned by the affiliate must enter into a direct pad lease with the borrower and pay separate amounts for the home rental and the pad rental.

 

(26)Each number identifies a group of related borrowers.

 

(27)The classification of the lockbox types is described in the preliminary prospectus. See “Description of the Mortgage Pool – Certain Calculations and Definitions – Definitions” for further details.

 

With respect to Loan No. 5, Inland Life Storage Portfolio, the whole loan is structured with springing cash management. Upon the occurrence of either (i) an event of default, or (ii) the debt service coverage ratio falling below 1.20x, the borrower must send tenant direction letters to the commercial tenants instructing them to pay directly into the cash management account. All rents received by the borrower or the manager are required to be deposited into the required account within 2 business days of receipt.

 

With respect to Loan No. 8, 2 North 6th Place, the whole loan is structured with a soft lockbox with springing cash management. At origination, the borrower established an account (the “Clearing Account’) into which income from the mortgaged property is required to be deposited. All rents received by the borrower or manager are required to be deposited into the Clearing Account within two business days of receipt and all rents received by credit card are required to be directly deposited into the Clearing Account.

 

A-1-82