FWP 1 n1077_a1-x2.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-207340-05
     

 

 

     
 

UBS Commercial Mortgage Trust 2017-C5 Disclaimer

 

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

 

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

 

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

 

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

 

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

 

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

 

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

 

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

 

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

 

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

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

 

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

 

  
     

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Mortgage Loan Seller Mortgage Loan Originator Cross-Collateralized and Cross-Defaulted Address City County State Zip Code General Property Type Specific Property Type
1 Loan Burbank Office Portfolio UBS AG Deutsche Bank AG; UBS AG No Various Burbank Los Angeles CA Various Office Various
1.01 Property Media Studios UBS AG Deutsche Bank AG; UBS AG No 3100 Thornton Avenue; 2233 North Ontario Street; 2255 North Ontario Street; 3333 West Empire Avenue; 3355 West Empire Avenue; 2333 North Ontario Street Burbank Los Angeles CA 91504 Office CBD
1.02 Property The Pointe UBS AG Deutsche Bank AG; UBS AG No 2900 West Alameda Avenue Burbank Los Angeles CA 91505 Office CBD
1.03 Property 3800 Alameda UBS AG Deutsche Bank AG; UBS AG No 3800 West Alameda Avenue Burbank Los Angeles CA 91505 Office CBD
1.04 Property Central Park UBS AG Deutsche Bank AG; UBS AG No 3500 West Olive Avenue Burbank Los Angeles CA 91505 Office CBD
2 Loan Yorkshire & Lexington Towers UBS AG Natixis; UBS AG No Various New York New York NY 10028 Multifamily High Rise
2.01 Property Yorkshire Towers UBS AG Natixis; UBS AG No 305 East 86th Street New York New York NY 10028 Multifamily High Rise
2.02 Property Lexington Towers UBS AG Natixis; UBS AG No 160 East 88th Street New York New York NY 10028 Multifamily High Rise
3 Loan Griffin Portfolio UBS AG Bank of America, N.A. No Various Various Various Various Various Various Various
3.01 Property Restoration Hardware Distribution UBS AG Bank of America, N.A. No 825 Rogers Road Patterson Stanislaus CA 95363 Industrial Warehouse / Distribution
3.02 Property State Farm Regional HQ UBS AG Bank of America, N.A. No 64 and 66 Perimeter Center East Atlanta DeKalb GA 30346 Office Suburban
3.03 Property North Pointe I UBS AG Bank of America, N.A. No 6440 & 6380 Aviation Way West Chester Butler OH 45069 Office Suburban
3.04 Property Corporate Campus at Norterra UBS AG Bank of America, N.A. No 25500 & 25600 N. Norterra Parkway Phoenix Maricopa AZ 85085 Office Suburban
3.05 Property CHRISTUS Health HQ UBS AG Bank of America, N.A. No 919 Hidden Ridge Irving Dallas TX 75038 Office Suburban
3.06 Property Duke Bridges I UBS AG Bank of America, N.A. No 7668 Warren Parkway Frisco Collin TX 75034 Office Suburban
3.07 Property Wells Fargo Operations Center UBS AG Bank of America, N.A. No 8740 Research Drive Charlotte Mecklenburg NC 28262 Office Suburban
3.08 Property Ace Hardware HQ UBS AG Bank of America, N.A. No 2200 and 2222 Kensington Court Oak Brook DuPage IL 60523 Office Suburban
3.09 Property Royal Ridge V UBS AG Bank of America, N.A. No 3929 W. John Carpenter Freeway Irving Dallas TX 75063 Office Suburban
3.10 Property Comcast Regional HQ UBS AG Bank of America, N.A. No 15815 25th Avenue Lynnwood Unincorporated Snohomish WA 98087 Office Suburban
4 Loan Centre 425 Bellevue Natixis Natixis No 425 106th Avenue NE Bellevue King WA 98004 Office CBD
5 Loan ExchangeRight Net Leased Portfolio 17 SG SG No Various Various Various Various Various Retail Single Tenant
5.01 Property Kroger - West Bend, WI SG SG No 2518 West Washington Street West Bend Washington WI 53095 Retail Single Tenant
5.02 Property Walgreens - Waukesha, WI SG SG No 230 Madison Street Waukesha Waukesha WI 53188 Retail Single Tenant
5.03 Property Tractor Supply Co. - Staunton, VA SG SG No 29 Payne Lane Staunton Augusta VA 24401 Retail Single Tenant
5.04 Property Tractor Supply Co. - Conway, SC SG SG No 3353 Church Street Conway Horry SC 29527 Retail Single Tenant
5.05 Property Verizon - Columbia, SC SG SG No 10202 Two Notch Road Columbia Richland SC 29229 Retail Single Tenant
5.06 Property Walgreens - Blacklick, OH SG SG No 7900 East Broad Street Blacklick Franklin OH 43004 Retail Single Tenant
5.07 Property Goodwill - Grafton, WI SG SG No 1715 Wisconsin Avenue Grafton Ozaukee WI 53024 Retail Single Tenant
5.08 Property Dollar General - Walker, LA SG SG No 10555 Florida Boulevard Walker Livingston LA 70785 Retail Single Tenant
5.09 Property Dollar General - Norton, OH SG SG No 4003 Eastern Road Norton Summit OH 44203 Retail Single Tenant
5.10 Property Dollar General - Denham Springs, LA SG SG No 10394 Arnold Road Denham Springs Livingston LA 70726 Retail Single Tenant
5.11 Property Dollar General - Zanesville, OH SG SG No 3015 East Pike Zanesville Muskingum OH 43701 Retail Single Tenant
5.12 Property Dollar General - Belleview, IL SG SG No 105 Eiler Road Belleville Saint Clair IL 62223 Retail Single Tenant
5.13 Property Dollar General - Columbia, SC SG SG No 6322 Monticello Road Columbia Richland SC 29203 Retail Single Tenant
5.14 Property Advanced Auto Parts - Travelers Rest, SC SG SG No 100 Walnut Lane Travelers Rest Greenville SC 29690 Retail Single Tenant
5.15 Property Dollar General - Aiken, SC SG SG No 105 Redds Branch Road Aiken Aiken SC 29801 Retail Single Tenant
5.16 Property Napa Auto Parts - Sun Prairie, WI SG SG No 632 West Main Street Sun Prairie Dane WI 53590 Retail Single Tenant
6 Loan National Office Portfolio LCF LCF No Various Various Various Various Various Office Suburban
6.01 Property 8330 LBJ Freeway LCF LCF No 8330 & 8360 LBJ Freeway Dallas Dallas TX 75243 Office Suburban
6.02 Property 101 East Park Boulevard LCF LCF No 101 East Park Boulevard Plano Collin TX 75074 Office Suburban
6.03 Property 13601 Preston Road LCF LCF No 13601 Preston Road Dallas Dallas TX 75240 Office Suburban
6.04 Property 1750 East Golf Road LCF LCF No 1750 East Golf Road Schaumburg Cook IL 60173 Office Suburban
6.05 Property 14800 Quorum Drive LCF LCF No 14800 Quorum Drive Addison Dallas TX 75254 Office Suburban
6.06 Property 1995 North Park Place LCF LCF No 1995 North Park Place Atlanta Cobb GA 30339 Office Suburban
6.07 Property Northlake - 2295 Parklake Dr NE LCF LCF No 2295 Parklake Drive Atlanta DeKalb GA 30345 Office Suburban
6.08 Property 4751 Best Road LCF LCF No 4751 Best Road Atlanta Fulton GA 30337 Office Suburban
6.09 Property The Centre - 4099 McEwen Road LCF LCF No 4099 McEwen Road Farmers Branch Dallas TX 75244 Office Suburban
6.10 Property The Centre - 4101 McEwen Road LCF LCF No 4101 McEwen Road Farmers Branch Dallas TX 75244 Office Suburban
6.11 Property 11225 North 28th Drive LCF LCF No 11225 North 28th Drive Phoenix Maricopa AZ 85029 Office Suburban
6.12 Property 10000 North 31st Ave LCF LCF No 10000 North 31st Ave Phoenix Maricopa AZ 85051 Office Suburban
6.13 Property The Centre - 4001 McEwen Road LCF LCF No 4001 McEwen Road Farmers Branch Dallas TX 75244 Office Suburban
6.14 Property 4425 W Airport Fwy LCF LCF No 4425 West Airport Freeway Irving Dallas TX 75062 Office Suburban
6.15 Property Northlake - 2302 Parklake Dr NE LCF LCF No 2302 Parklake Drive Atlanta DeKalb GA 30346 Office Suburban
6.16 Property Northlake - 2305&2309 Parklake Dr NE LCF LCF No 2305-2309 Parklake Drive Atlanta DeKalb GA 30345 Office Suburban
6.17 Property 12100 Ford Road LCF LCF No 12000 & 12100 Ford Road Farmers Branch Dallas TX 75234 Office Suburban
6.18 Property The Centre - 4000N&S McEwen Road LCF LCF No 4000N McEwen Road Farmers Branch Dallas TX 75244 Office Suburban
7 Loan Delshah NYC Portfolio CCRE CCRE No Various New York New York NY Various Various Various
7.01 Property 58-60 9th Avenue CCRE CCRE No 58-60 9th Avenue New York New York NY 10011 Mixed Use Multifamily/Retail
7.02 Property 69 Gansevoort Street CCRE CCRE No 69 Gansevoort Street New York New York NY 10014 Retail Single Tenant
8.00 Loan 237 Park Avenue SG MS; SG No 237 Park Avenue New York New York NY 10017 Office CBD
9 Loan Totowa Commerce Center Natixis Natixis No Various Totowa Passaic NJ 07512 Various Various
9.01 Property 80-100 Commerce Way Natixis Natixis No 80-100 Commerce Way Totowa Passaic NJ 07512 Industrial Flex
9.02 Property 40 Commerce Way Natixis Natixis No 40 Commerce Way Totowa Passaic NJ 07512 Industrial Flex
9.03 Property 29 Commerce Way Natixis Natixis No 29 Commerce Way Totowa Passaic NJ 07512 Industrial Flex
9.04 Property One Center Court Natixis Natixis No One Center Court Totowa Passaic NJ 07512 Industrial Flex
9.05 Property 11 Commerce Way Natixis Natixis No 11 Commerce Way Totowa Passaic NJ 07512 Industrial Flex
9.06 Property 45 Commerce Way Natixis Natixis No 45 Commerce Way Totowa Passaic NJ 07512 Industrial Flex
9.07 Property 999 Riverview Drive Natixis Natixis No 999 Riverview Drive Totowa Passaic NJ 07512 Office Suburban
9.08 Property Two Center Court Natixis Natixis No Two Center Court Totowa Passaic NJ 07512 Industrial Flex
9.09 Property 120-140 Commerce Way Natixis Natixis No 120-140 Commerce Way Totowa Passaic NJ 07512 Industrial Flex
9.10 Property 60 Commerce Way Natixis Natixis No 60 Commerce Way Totowa Passaic NJ 07512 Industrial Flex
9.11 Property 20 Commerce Way Natixis Natixis No 20 Commerce Way Totowa Passaic NJ 07512 Industrial Flex
10 Loan Residence Inn Los Angeles Westlake Village RMF RMF No 30950 Russell Ranch Road Westlake Village Los Angeles CA 91362 Hospitality Extended Stay
11 Loan DoubleTree Wilmington LCF LCF No 4727 Concord Pike Wilmington New Castle DE 19803 Hospitality Full Service
12 Loan Cabela’s Industrial Portfolio UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No Various Various Various Various Various Industrial Warehouse
12.01 Property 33901 St Hwy 35 UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 501 Cliff Haven Road Prairie du Chien Crawford WI 53821 Industrial Warehouse
12.02 Property 100 Distribution Road UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 100 Distribution Road Triadelphia Ohio WV 26059 Industrial Warehouse
12.03 Property 2000 West Cabela’s Way UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 2000 West Cabela’s Way Tooele Tooele UT 84074 Industrial Warehouse
13 Loan Marriott Grand Cayman CCRE CCRE No 389 West Bay Road Grand Cayman N/A Cayman Islands N/A Hospitality Full Service
14 Loan Bass Pro & Cabela’s Portfolio UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No Various Various Various Various Various Retail Single Tenant
14.01 Property 20200 Rogers Drive UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 20200 Rogers Drive Rogers Hennepin MN 55374 Retail Single Tenant
14.02 Property 10670 Cabela Drive UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 10670 Cabela Drive Lone Tree Douglas CO 80124 Retail Single Tenant
14.03 Property 17907 IH-10 West UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 17907 IH-10 West San Antonio Bexar TX 78257 Retail Single Tenant
14.04 Property 1 Cabela Drive. UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 1 Cabela Drive Allen Collin TX 75002 Retail Single Tenant
14.05 Property 2502 W. Cabela’s Blvd UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 2502 West Cabela’s Boulevard Lehi Utah UT 84043 Retail Single Tenant
14.06 Property 10501 Palm River Rd UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 10501 Palm River Road Tampa Hillsborough FL 33619 Retail Single Tenant
14.07 Property 7700 Cabela Drive UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 7700 Cabela Drive Hammond Lake IN 46324 Retail Single Tenant
14.08 Property 200 Bass Pro Drive UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 200 Bass Pro Drive Round Rock Williamson TX 78665 Retail Single Tenant
14.09 Property 1000 Cabela Drive UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 1000 Cabelas Drive Fort Mill York SC 29708 Retail Single Tenant
14.10 Property 2427 N. Greenwich Road UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 2427 North Greenwich Road Wichita Sedgwick KS 67226 Retail Single Tenant
14.11 Property 3900 Cabela Drive UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 3900 Cabela Drive Owatonna Steele MN 55060 Retail Single Tenant
14.12 Property 5500 Cornerstone North Blvd. UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 5500 Cornerstone North Boulevard Centerville Greene OH 45440 Retail Single Tenant
14.13 Property 7090 Cabela Drive NW UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 7090 Cabela Drive Northwest Huntsville Madison AL 35806 Retail Single Tenant
14.14 Property 2250 Gatlin Blvd. UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 2250 Southwest Gatlin Boulevard Port St. Lucie Saint Lucie FL 34953 Retail Single Tenant
14.15 Property 2700 Market Place Dr. UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 2700 Market Place Drive Waco McLennan TX 76711 Retail Single Tenant
14.16 Property 210 Demers Avenue UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 210 Demers Avenue East Grand Forks Polk MN 56721 Retail Single Tenant
15 Loan AHIP Northeast Portfolio III UBS AG DBNY No Various Various Various Various Various Hospitality Various
15.01 Property SpringHill Suites - Bellport UBS AG DBNY No 2 Sawgrass Drive Bellport Suffolk NY 11713 Hospitality Limited Service
15.02 Property Hampton Inn Baltimore - White Marsh UBS AG DBNY No 8225 Town Center Drive Baltimore Baltimore MD 21236 Hospitality Limited Service
15.03 Property Homewood Suites  - Egg Harbor UBS AG DBNY No 3008 English Creek Avenue Egg Harbor Township Atlantic NJ 8234 Hospitality Extended Stay
15.04 Property Fairfield Inn & Suites Baltimore - White Marsh UBS AG DBNY No 8477 Cordon Way Baltimore Baltimore MD 21236 Hospitality Limited Service
16 Loan DoubleTree Berkeley Marina UBS AG CCRE No 200 Marina Boulevard Berkeley Alameda CA 94710 Hospitality Full Service
17 Loan 50 Varick Street LCF LCF No 50 Varick Street New York New York NY 10013 Office CBD
18 Loan Crocker Block K & Detroit LCF LCF No 160-174 Union Street, 29979 Detroit Road and 1800 & 1900 Crocker Road Westlake Cuyahoga OH 44145 Retail Shadow Anchored
19 Loan IGT Reno CCRE CCRE; Citi Real Estate Funding Inc. No 9295 Prototype Dr Reno Washoe County NV 89521 Office Suburban
20 Loan Manchester Financial Building CCRE CCRE No 7979 Ivanhoe Avenue & 1205 Prospect Street San Diego San Diego CA 92037 Mixed Use Office/Retail
21 Loan Hyatt Regency Princeton CCRE CCRE No 102 Carnegie Center Drive Princeton Mercer NJ 08540 Hospitality Full Service
22 Loan At Home Portfolio UBS AG UBS AG No Various Various Various Various Various Retail Single Tenant
22.01 Property At Home Group, Inc. - Orange Park UBS AG UBS AG No 1919 Wells Road Orange Park Clay FL 32073 Retail Single Tenant
22.02 Property At Home Group, Inc. - Moore UBS AG UBS AG No 621 Southwest 19th Street Moore Cleveland OK 73160 Retail Single Tenant
22.03 Property At Home Group, Inc. - Lafayette UBS AG UBS AG No 4210 Ambassador Caffery Parkway Lafayette Lafayette LA 70508 Retail Single Tenant
22.04 Property At Home Group, Inc. - Hoover UBS AG UBS AG No 5501 Grove Boulevard Hoover Jefferson AL 35226 Retail Single Tenant
22.05 Property At Home Group, Inc. - Wichita UBS AG UBS AG No 301 South Town East Mall Drive Wichita Sedgwick KS 67207 Retail Single Tenant
22.06 Property At Home Group, Inc. - Olathe UBS AG UBS AG No 2000 East Santa Fe Street Olathe Johnson KS 66062 Retail Single Tenant
23 Loan The District UBS AG UBS AG No 11400-11800 South Bangerter Highway South Jordan Salt Lake UT 84065 Retail Anchored
24 Loan Atrisco Plaza Shopping Center RMF RMF No 4101-4201 Central Avenue NW Albuquerque Bernalillo NM 87105 Retail Anchored
25 Loan Centennial Highlands LCF LCF No 4021 Frost Grass Drive Fort Wayne Allen IN 46845 Multifamily Garden
26 Loan 50 Republic & 40 Marcus Drive Natixis Natixis No 50 Republic Road & 40 Marcus Drive Melville Suffolk NY 11747 Office Suburban
27 Loan GlobalFoundries Industrial Portfolio CCRE CCRE No 2070 Route 52 Hopewell Junction Dutchess NY 12533 Industrial Warehouse/Distribution
28 Loan Loyalty and Hamilton CCRE CCRE No 317 SW Alder St & 529 SW 3rd Ave Portland Multnomah OR 97204 Office CBD
29 Loan Murrieta Plaza UBS AG Regions Bank No 40388-40484 Murrieta Hot Springs Road Murrieta Riverside CA 92563 Retail Anchored
30 Loan Holiday Inn Express Tallahassee CCRE CCRE No 1653 Raymond Diehl Road Tallahassee Leon FL 32308 Hospitality Limited Service
31 Loan Winn Dixie Covington SG SG No 70431 Louisiana Highway 21 Covington St. Tammany Parish LA 70433 Retail Single Tenant
32 Loan SNP Portfolio UBS AG UBS AG No Various Baton Rouge East Baton Rouge Parish LA Various Office Suburban
32.01 Property Coursey Oaks UBS AG UBS AG No 13702 Coursey Boulevard Baton Rouge East Baton Rouge Parish LA 70817 Office Suburban
32.02 Property AIG Building UBS AG UBS AG No 4150 South Sherwood Forest Baton Rouge East Baton Rouge Parish LA 70816 Office Suburban
33 Loan Candlewood Suites Nashville UBS AG UBS AG No 930 Colonnade Drive Smyrna Rutherford TN 37167 Hospitality Extended Stay
34 Loan Whispering Lakes SG SG No 45425 Whispering Lakes Boulevard Shelby Township Macomb MI 48317 Multifamily Garden
35 Loan Frisco Market Center UBS AG Regions Bank No 5252 Main Street and 9169-9179 Dallas Parkway Frisco Denton TX 75034 Retail Shadow Anchored
36 Loan Triangle Square Shopping Center UBS AG UBS AG No 4731 NC Highway 55 Durham Durham NC 27713 Retail Anchored
37 Loan TransUnion Office Building LCF LCF No 1510 Chester Pike Ridley Township Delaware PA 19022 Office Suburban
38 Loan South Tampa Medical Office RMF RMF No 4541 South Dale Mabry Highway Tampa Hillsborough FL 33611 Office Medical
39 Loan Franklin Village RMF RMF No 4600 Franklin Avenue; 101 South New Road Waco McLennan TX 76710 Retail Anchored
40 Loan Riley Place Shopping Center CCRE CCRE No 4208-4234 US Highway 90 Pace Santa Rosa FL 32571 Retail Anchored
41 Loan Biolife - Riverton UBS AG UBS AG No 13503 South Hamilton View Road Riverton Salt Lake UT 84065 Office Medical
42 Loan Ramada Portland East Natixis Natixis No 9707 SE Stark Street Portland Multnomah OR 97216 Hospitality Limited Service
43 Loan Perry Hill Crossing RMF RMF No 3950 Atlanta Highway Montgomery Montgomery AL 36109 Retail Unanchored
44 Loan Ivy Falls Center UBS AG UBS AG No 500 Oxbow Drive & 701 Devika Drive Grovetown Columbia GA 30813 Retail Unanchored
45 Loan Elmhurst Shopping Center UBS AG UBS AG No 624 North York Street Elmhurst DuPage IL 60126 Retail Unanchored
46 Loan Plaza at Gardendale II RMF RMF No 524 Fieldstown Road Gardendale Jefferson AL 35071 Retail Unanchored
47 Loan Century Storage Crystal River CCRE CCRE No 4055 North Citrus Avenue Crystal River Citrus FL 34428 Self Storage Self Storage
48 Loan Hawthorn Place Townhomes CCRE CCRE No 2300 Hawthorn Drive Lawrence Douglas KS 66047 Multifamily Townhouse
49 Loan Dollar General Aroma Park LCF LCF No 3302 Waldron Road Aroma Park Kankakee IL 60910 Retail Single Tenant

 

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Number of Properties Year Built Year Renovated Number of Units Unit of Measure Cut-off Date Balance Per Unit/SF Original Balance Cut-off Date Balance % of Aggregate Cut-off Date Balance Maturity Date or Anticipated Repayment Date
1 Loan Burbank Office Portfolio 4 Various Various 2,087,579 Sq. Ft. 182 40,000,000 40,000,000 5.4% 10/6/2024
1.01 Property Media Studios 1 1996-2006 N/A 926,365 Sq. Ft.   15,118,182 15,118,182 2.0%  
1.02 Property The Pointe 1 2009 N/A 480,167 Sq. Ft.   12,884,848 12,884,848 1.7%  
1.03 Property 3800 Alameda 1 1984 2008 424,888 Sq. Ft.   7,372,727 7,372,727 1.0%  
1.04 Property Central Park 1 1985 N/A 256,159 Sq. Ft.   4,624,242 4,624,242 0.6%  
2 Loan Yorkshire & Lexington Towers 2 Various 2014-2017 827 Units 241,838 40,000,000 40,000,000 5.4% 10/6/2022
2.01 Property Yorkshire Towers 1 1964 2014-2017 690 Units   33,480,000 33,480,000 4.5%  
2.02 Property Lexington Towers 1 1963 2014-2017 137 Units   6,520,000 6,520,000 0.9%  
3 Loan Griffin Portfolio 10 Various Various 3,708,698 Sq. Ft. 101 40,000,000 40,000,000 5.4% 10/1/2027
3.01 Property Restoration Hardware Distribution 1 2015 N/A 1,501,387 Sq. Ft.   8,320,000 8,320,000 1.1%  
3.02 Property State Farm Regional HQ 1 1971; 1985 2012 584,785 Sq. Ft.   7,409,173 7,409,173 1.0%  
3.03 Property North Pointe I 1 2010 N/A 409,798 Sq. Ft.   4,229,333 4,229,333 0.6%  
3.04 Property Corporate Campus at Norterra 1 2000 N/A 232,648 Sq. Ft.   4,160,000 4,160,000 0.6%  
3.05 Property CHRISTUS Health HQ 1 1997 2012 253,340 Sq. Ft.   3,861,173 3,861,173 0.5%  
3.06 Property Duke Bridges I 1 2005 N/A 158,135 Sq. Ft.   2,930,720 2,930,720 0.4%  
3.07 Property Wells Fargo Operations Center 1 1984 2014 155,579 Sq. Ft.   2,877,333 2,877,333 0.4%  
3.08 Property Ace Hardware HQ 1 1974 2012 206,030 Sq. Ft.   2,426,667 2,426,667 0.3%  
3.09 Property Royal Ridge V 1 2004 N/A 119,611 Sq. Ft.   2,281,067 2,281,067 0.3%  
3.10 Property Comcast Regional HQ 1 2007 N/A 87,385 Sq. Ft.   1,504,533 1,504,533 0.2%  
4 Loan Centre 425 Bellevue 1 2017 N/A 356,909 Sq. Ft. 263 40,000,000 40,000,000 5.4% 11/7/2027
5 Loan ExchangeRight Net Leased Portfolio 17 16 Various Various 248,882 Sq. Ft. 148 36,860,000 36,860,000 5.0% 09/01/2027
5.01 Property Kroger - West Bend, WI 1 2010 N/A 63,133 Sq. Ft.   11,183,861 11,183,861 1.5%  
5.02 Property Walgreens - Waukesha, WI 1 1999 N/A 15,615 Sq. Ft.   3,935,632 3,935,632 0.5%  
5.03 Property Tractor Supply Co. - Staunton, VA 1 2006 N/A 22,676 Sq. Ft.   3,318,738 3,318,738 0.4%  
5.04 Property Tractor Supply Co. - Conway, SC 1 2006 N/A 24,738 Sq. Ft.   3,211,890 3,211,890 0.4%  
5.05 Property Verizon - Columbia, SC 1 2016 N/A 6,254 Sq. Ft.   3,142,017 3,142,017 0.4%  
5.06 Property Walgreens - Blacklick, OH 1 2001 2009 14,489 Sq. Ft.   3,016,293 3,016,293 0.4%  
5.07 Property Goodwill - Grafton, WI 1 1996 2012 22,000 Sq. Ft.   1,905,963 1,905,963 0.3%  
5.08 Property Dollar General - Walker, LA 1 2012 N/A 12,526 Sq. Ft.   1,155,784 1,155,784 0.2%  
5.09 Property Dollar General - Norton, OH 1 2013 N/A 9,327 Sq. Ft.   852,200 852,200 0.1%  
5.10 Property Dollar General - Denham Springs, LA 1 2017 N/A 9,187 Sq. Ft.   848,425 848,425 0.1%  
5.11 Property Dollar General - Zanesville, OH 1 2016 N/A 9,289 Sq. Ft.   846,013 846,013 0.1%  
5.12 Property Dollar General - Belleview, IL 1 2015 N/A 9,126 Sq. Ft.   785,555 785,555 0.1%  
5.13 Property Dollar General - Columbia, SC 1 2013 N/A 9,153 Sq. Ft.   744,080 744,080 0.1%  
5.14 Property Advanced Auto Parts - Travelers Rest, SC 1 2001 N/A 6,891 Sq. Ft.   743,035 743,035 0.1%  
5.15 Property Dollar General - Aiken, SC 1 2016 N/A 9,136 Sq. Ft.   723,283 723,283 0.1%  
5.16 Property Napa Auto Parts - Sun Prairie, WI 1 1989 2017 5,342 Sq. Ft.   447,231 447,231 0.1%  
6 Loan National Office Portfolio 18 Various Various 2,572,700 Sq. Ft. 72 35,000,000 34,959,306 4.7% 10/6/2027
6.01 Property 8330 LBJ Freeway 1 1984 2010 381,383 Sq. Ft.   6,480,108 6,472,574 0.9%  
6.02 Property 101 East Park Boulevard 1 1983 2012 225,445 Sq. Ft.   5,074,054 5,068,154 0.7%  
6.03 Property 13601 Preston Road 1 1973 2009 261,975 Sq. Ft.   4,076,270 4,071,531 0.5%  
6.04 Property 1750 East Golf Road 1 1985 2013 212,212 Sq. Ft.   3,310,811 3,306,961 0.4%  
6.05 Property 14800 Quorum Drive 1 1981 2011 103,877 Sq. Ft.   1,838,919 1,836,781 0.2%  
6.06 Property 1995 North Park Place 1 1985 2013 99,920 Sq. Ft.   1,634,595 1,632,694 0.2%  
6.07 Property Northlake - 2295 Parklake Dr NE 1 1973 2014 121,528 Sq. Ft.   1,614,162 1,612,285 0.2%  
6.08 Property 4751 Best Road 1 1987 2013 93,084 Sq. Ft.   1,532,432 1,530,651 0.2%  
6.09 Property The Centre - 4099 McEwen Road 1 1979 2013 123,711 Sq. Ft.   1,331,514 1,329,965 0.2%  
6.10 Property The Centre - 4101 McEwen Road 1 1979 2013 124,326 Sq. Ft.   1,331,514 1,329,965 0.2%  
6.11 Property 11225 North 28th Drive 1 1982 2011 135,501 Sq. Ft.   1,246,378 1,244,929 0.2%  
6.12 Property 10000 North 31st Ave 1 1982 2012 128,180 Sq. Ft.   1,119,243 1,117,942 0.2%  
6.13 Property The Centre - 4001 McEwen Road 1 1980 2013 95,192 Sq. Ft.   1,040,541 1,039,331 0.1%  
6.14 Property 4425 W Airport Fwy 1 1981 2015 85,212 Sq. Ft.   878,595 877,573 0.1%  
6.15 Property Northlake - 2302 Parklake Dr NE 1 1979 2014 111,223 Sq. Ft.   775,676 774,774 0.1%  
6.16 Property Northlake - 2305&2309 Parklake Dr NE 1 1973 2014 65,158 Sq. Ft.   636,811 636,070 0.1%  
6.17 Property 12100 Ford Road 1 1979 2012 158,004 Sq. Ft.   586,486 585,805 0.1%  
6.18 Property The Centre - 4000N&S McEwen Road 1 1979 2013 46,769 Sq. Ft.   491,892 491,320 0.1%  
7 Loan Delshah NYC Portfolio 2 Various Various 13,250 Sq. Ft. 2,113 28,000,000 28,000,000 3.8% 8/6/2022
7.01 Property 58-60 9th Avenue 1 1920 2014 10,300 Sq. Ft.   19,500,000 19,500,000 2.6%  
7.02 Property 69 Gansevoort Street 1 1940 2013 2,950 Sq. Ft.   8,500,000 8,500,000 1.1%  
8.00 Loan 237 Park Avenue 1 1914 2017 1,251,717 Sq. Ft. 278 25,390,000 25,390,000 3.4% 08/09/2027
9 Loan Totowa Commerce Center 11 Various Various 507,779 Sq. Ft. 102 25,000,000 25,000,000 3.4% 10/5/2027
9.01 Property 80-100 Commerce Way 1 1996 NAP 47,294 Sq. Ft.   3,265,515 3,265,515 0.4%  
9.02 Property 40 Commerce Way 1 1987 NAP 50,822 Sq. Ft.   3,174,448 3,174,448 0.4%  
9.03 Property 29 Commerce Way 1 1990 NAP 50,969 Sq. Ft.   3,158,967 3,158,967 0.4%  
9.04 Property One Center Court 1 1999 NAP 39,245 Sq. Ft.   2,995,435 2,995,435 0.4%  
9.05 Property 11 Commerce Way 1 1989 NAP 47,207 Sq. Ft.   2,985,105 2,985,105 0.4%  
9.06 Property 45 Commerce Way 1 1992 2016 51,849 Sq. Ft.   2,787,605 2,787,605 0.4%  
9.07 Property 999 Riverview Drive 1 1988 NAP 58,191 Sq. Ft.   1,851,486 1,851,486 0.2%  
9.08 Property Two Center Court 1 1998 NAP 30,600 Sq. Ft.   1,820,198 1,820,198 0.2%  
9.09 Property 120-140 Commerce Way 1 1994 NAP 35,765 Sq. Ft.   1,565,035 1,565,035 0.2%  
9.10 Property 60 Commerce Way 1 1988 2016 50,943 Sq. Ft.   705,669 705,669 0.1%  
9.11 Property 20 Commerce Way 1 1992 NAP 44,894 Sq. Ft.   690,536 690,536 0.1%  
10 Loan Residence Inn Los Angeles Westlake Village 1 2007 2014 160 Rooms 155,182 25,000,000 24,829,085 3.3% 6/6/2027
11 Loan DoubleTree Wilmington 1 1973 2015 244 Rooms 112,705 24,000,000 24,000,000 3.2% 11/6/2027
12 Loan Cabela’s Industrial Portfolio 3 Various Various 2,894,885 Sq. Ft. 25 21,300,000 21,300,000 2.9% 10/6/2027
12.01 Property 33901 St Hwy 35 1 1996-2001 N/A 1,130,862 Sq. Ft.   7,920,000 7,920,000 1.1%  
12.02 Property 100 Distribution Road 1 2005 2006 1,165,360 Sq. Ft.   7,470,000 7,470,000 1.0%  
12.03 Property 2000 West Cabela’s Way 1 2015 N/A 598,663 Sq. Ft.   5,910,000 5,910,000 0.8%  
13 Loan Marriott Grand Cayman 1 1990 2014 295 Rooms 270,103 21,000,000 20,916,123 2.8% 7/6/2022
14 Loan Bass Pro & Cabela’s Portfolio 16 Various N/A 1,896,527 Sq. Ft. 103 20,000,000 20,000,000 2.7% 10/6/2027
14.01 Property 20200 Rogers Drive 1 2005 N/A 186,379 Sq. Ft.   2,124,166 2,124,166 0.3%  
14.02 Property 10670 Cabela Drive 1 2013 N/A 108,077 Sq. Ft.   1,806,054 1,806,054 0.2%  
14.03 Property 17907 IH-10 West 1 2006 N/A 184,656 Sq. Ft.   1,765,008 1,765,008 0.2%  
14.04 Property 1 Cabela Drive. 1 2010 N/A 107,329 Sq. Ft.   1,734,223 1,734,223 0.2%  
14.05 Property 2502 W. Cabela’s Blvd 1 2006 N/A 169,713 Sq. Ft.   1,580,298 1,580,298 0.2%  
14.06 Property 10501 Palm River Rd 1 2015 N/A 132,734 Sq. Ft.   1,487,943 1,487,943 0.2%  
14.07 Property 7700 Cabela Drive 1 2007 N/A 188,745 Sq. Ft.   1,334,017 1,334,017 0.2%  
14.08 Property 200 Bass Pro Drive 1 2014 N/A 120,763 Sq. Ft.   1,292,971 1,292,971 0.2%  
14.09 Property 1000 Cabela Drive 1 2014 N/A 104,476 Sq. Ft.   1,200,616 1,200,616 0.2%  
14.10 Property 2427 N. Greenwich Road 1 2011 N/A 80,699 Sq. Ft.   1,077,476 1,077,476 0.1%  
14.11 Property 3900 Cabela Drive 1 1997 N/A 161,987 Sq. Ft.   985,121 985,121 0.1%  
14.12 Property 5500 Cornerstone North Blvd. 1 2016 N/A 71,872 Sq. Ft.   913,289 913,289 0.1%  
14.13 Property 7090 Cabela Drive NW 1 2016 N/A 82,443 Sq. Ft.   851,719 851,719 0.1%  
14.14 Property 2250 Gatlin Blvd. 1 2013 N/A 86,637 Sq. Ft.   790,149 790,149 0.1%  
14.15 Property 2700 Market Place Dr. 1 2013 N/A 43,263 Sq. Ft.   615,700 615,700 0.1%  
14.16 Property 210 Demers Avenue 1 1999 N/A 66,754 Sq. Ft.   441,252 441,252 0.1%  
15 Loan AHIP Northeast Portfolio III 4 Various Various 491 Rooms 106,721 20,000,000 20,000,000 2.7% 7/6/2027
15.01 Property SpringHill Suites - Bellport 1 2010 2015-2016 128 Rooms   6,057,143 6,057,143 0.8%  
15.02 Property Hampton Inn Baltimore - White Marsh 1 1997 2014 127 Rooms   5,257,143 5,257,143 0.7%  
15.03 Property Homewood Suites  - Egg Harbor 1 2012 N/A 120 Rooms   4,800,000 4,800,000 0.6%  
15.04 Property Fairfield Inn & Suites Baltimore - White Marsh 1 2008 2013-2014 116 Rooms   3,885,714 3,885,714 0.5%  
16 Loan DoubleTree Berkeley Marina 1 1972, 1985 2012, 2014-2016 378 Rooms 138,889 18,750,000 18,750,000 2.5% 9/6/2027
17 Loan 50 Varick Street 1 1960 2013 158,574 Sq. Ft. 491 17,390,000 17,390,000 2.3% 9/6/2027
18 Loan Crocker Block K & Detroit 1 1995 2015 40,941 Sq. Ft. 370 15,150,000 15,150,000 2.0% 11/6/2027
19 Loan IGT Reno 1 1996 2005 1,251,179 Sq. Ft. 64 15,000,000 15,000,000 2.0% 7/6/2027
20 Loan Manchester Financial Building 1 1974 2017 77,659 Sq. Ft. 328 15,000,000 15,000,000 2.0% 10/6/2027
21 Loan Hyatt Regency Princeton 1 1982 2012-2014 330 Rooms 100,000 15,000,000 15,000,000 2.0% 7/6/2027
22 Loan At Home Portfolio 6 Various Various 704,529 Sq. Ft. 58 15,000,000 14,981,797 2.0% 10/6/2027
22.01 Property At Home Group, Inc. - Orange Park 1 2002 2014 178,999 Sq. Ft.   3,527,894 3,523,613 0.5%  
22.02 Property At Home Group, Inc. - Moore 1 2016 N/A 108,395 Sq. Ft.   2,455,149 2,452,169 0.3%  
22.03 Property At Home Group, Inc. - Lafayette 1 2016 N/A 107,605 Sq. Ft.   2,439,297 2,436,337 0.3%  
22.04 Property At Home Group, Inc. - Hoover 1 2014 N/A 109,301 Sq. Ft.   2,409,806 2,406,881 0.3%  
22.05 Property At Home Group, Inc. - Wichita 1 1980 2015 101,624 Sq. Ft.   2,088,351 2,085,817 0.3%  
22.06 Property At Home Group, Inc. - Olathe 1 1976 2015 98,605 Sq. Ft.   2,079,504 2,076,980 0.3%  
23 Loan The District 1 2006-2014 N/A 612,102 Sq. Ft. 130 15,000,000 14,945,272 2.0% 8/6/2027
24 Loan Atrisco Plaza Shopping Center 1 1975, 1980 2008 213,169 Sq. Ft. 93 14,750,000 14,750,000 2.0% 8/6/2027
25 Loan Centennial Highlands 1 2015 N/A 97 Units 130,412 12,650,000 12,650,000 1.7% 10/6/2027
26 Loan 50 Republic & 40 Marcus Drive 1 1999 2005 89,380 Sq. Ft. 140 12,550,000 12,522,688 1.7% 9/5/2027
27 Loan GlobalFoundries Industrial Portfolio 1 1985 N/A 223,224 Sq. Ft. 55 12,250,000 12,210,472 1.6% 9/6/2022
28 Loan Loyalty and Hamilton 1 1893, 1928 2011 76,370 Sq. Ft. 154 11,750,000 11,750,000 1.6% 10/6/2027
29 Loan Murrieta Plaza 1 2005-2008 N/A 141,122 Sq. Ft. 234 10,000,000 10,000,000 1.3% 11/6/2027
30 Loan Holiday Inn Express Tallahassee 1 1991 2014 135 Rooms 69,196 9,400,000 9,341,415 1.3% 7/6/2027
31 Loan Winn Dixie Covington 1 2010 N/A 53,000 Sq. Ft. 166 8,800,000 8,800,000 1.2% 11/01/2027
32 Loan SNP Portfolio 2 Various Various 113,066 Sq. Ft. 78 8,800,000 8,791,134 1.2% 10/6/2027
32.01 Property Coursey Oaks 1 2004 N/A 59,573 Sq. Ft.   4,900,000 4,895,063 0.7%  
32.02 Property AIG Building 1 1975 2006 53,493 Sq. Ft.   3,900,000 3,896,071 0.5%  
33 Loan Candlewood Suites Nashville 1 2015 N/A 87 Rooms 91,820 8,000,000 7,988,365 1.1% 10/6/2027
34 Loan Whispering Lakes 1 1997 N/A 184 Units 40,761 7,500,000 7,500,000 1.0% 11/01/2027
35 Loan Frisco Market Center 1 2015-2016 N/A 20,823 Sq. Ft. 327 6,800,000 6,800,000 0.9% 11/1/2027
36 Loan Triangle Square Shopping Center 1 1981 N/A 69,325 Sq. Ft. 88 6,100,000 6,100,000 0.8% 11/6/2027
37 Loan TransUnion Office Building 1 1999 2014 56,320 Sq. Ft. 107 6,000,000 6,000,000 0.8% 11/6/2027
38 Loan South Tampa Medical Office 1 2016 N/A 25,634 Sq. Ft. 206 5,300,000 5,287,972 0.7% 9/6/2027
39 Loan Franklin Village 1 1996, 1999 N/A 47,345 Sq. Ft. 106 5,000,000 5,000,000 0.7% 9/6/2027
40 Loan Riley Place Shopping Center 1 1990 2014 65,650 Sq. Ft. 73 4,800,000 4,772,295 0.6% 6/6/2027
41 Loan Biolife - Riverton 1 2015 N/A 16,694 Sq. Ft. 258 4,300,000 4,300,000 0.6% 11/6/2027
42 Loan Ramada Portland East 1 1986 2016-2017 84 Rooms 50,000 4,200,000 4,200,000 0.6% 11/5/2027
43 Loan Perry Hill Crossing 1 2016 N/A 20,250 Sq. Ft. 180 3,650,000 3,650,000 0.5% 10/6/2027
44 Loan Ivy Falls Center 1 2005; 2008 N/A 25,052 Sq. Ft. 114 2,850,000 2,847,244 0.4% 10/6/2027
45 Loan Elmhurst Shopping Center 1 2016 N/A 7,763 Sq. Ft. 354 2,750,000 2,750,000 0.4% 11/6/2027
46 Loan Plaza at Gardendale II 1 2016 N/A 7,163 Sq. Ft. 349 2,500,000 2,500,000 0.3% 10/6/2027
47 Loan Century Storage Crystal River 1 2006 N/A 65,945 Sq. Ft. 35 2,300,000 2,297,484 0.3% 10/6/2027
48 Loan Hawthorn Place Townhomes 1 1982 N/A 38 Units 57,316 2,178,000 2,178,000 0.3% 11/6/2027
49 Loan Dollar General Aroma Park 1 2017 N/A 9,002 Sq. Ft. 105 945,000 945,000 0.1% 11/6/2027

 

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Maturity Balance ARD Final Maturity Date Origination Date First Pay Date Payment Day Gross Mortgage Rate Administrative Fee Rate Net Mortgage Rate ARD Rate
1 Loan Burbank Office Portfolio 40,000,000 No N/A 9/19/2017 11/6/2017 6 3.541000% 0.017250% 3.523750% N/A
1.01 Property Media Studios 15,118,182                  
1.02 Property The Pointe 12,884,848                  
1.03 Property 3800 Alameda 7,372,727                  
1.04 Property Central Park 4,624,242                  
2 Loan Yorkshire & Lexington Towers 40,000,000 No N/A 10/3/2017 11/6/2017 6 2.740000% 0.017250% 2.722750% N/A
2.01 Property Yorkshire Towers 33,480,000                  
2.02 Property Lexington Towers 6,520,000                  
3 Loan Griffin Portfolio 40,000,000 No N/A 9/29/2017 11/1/2017 1 3.770000% 0.017250% 3.752750% N/A
3.01 Property Restoration Hardware Distribution 8,320,000                  
3.02 Property State Farm Regional HQ 7,409,173                  
3.03 Property North Pointe I 4,229,333                  
3.04 Property Corporate Campus at Norterra 4,160,000                  
3.05 Property CHRISTUS Health HQ 3,861,173                  
3.06 Property Duke Bridges I 2,930,720                  
3.07 Property Wells Fargo Operations Center 2,877,333                  
3.08 Property Ace Hardware HQ 2,426,667                  
3.09 Property Royal Ridge V 2,281,067                  
3.10 Property Comcast Regional HQ 1,504,533                  
4 Loan Centre 425 Bellevue 40,000,000 Yes 1/30/2033 10/18/2017 12/7/2017 7 4.151000% 0.017250% 4.133750% The sum of (a) 4.151% , (b) 3.5% and (c) the greater of (i) 0.0% and (ii) the amount by which the Treasury Rate exceeds 2.5%; provided however, in no event shall the revised rate exceed the 4.151% by more than 4%
5 Loan ExchangeRight Net Leased Portfolio 17 36,860,000 No N/A 08/10/2017 10/01/2017 1 3.993000% 0.017250% 3.975750% N/A
5.01 Property Kroger - West Bend, WI 11,183,861                  
5.02 Property Walgreens - Waukesha, WI 3,935,632                  
5.03 Property Tractor Supply Co. - Staunton, VA 3,318,738                  
5.04 Property Tractor Supply Co. - Conway, SC 3,211,890                  
5.05 Property Verizon - Columbia, SC 3,142,017                  
5.06 Property Walgreens - Blacklick, OH 3,016,293                  
5.07 Property Goodwill - Grafton, WI 1,905,963                  
5.08 Property Dollar General - Walker, LA 1,155,784                  
5.09 Property Dollar General - Norton, OH 852,200                  
5.10 Property Dollar General - Denham Springs, LA 848,425                  
5.11 Property Dollar General - Zanesville, OH 846,013                  
5.12 Property Dollar General - Belleview, IL 785,555                  
5.13 Property Dollar General - Columbia, SC 744,080                  
5.14 Property Advanced Auto Parts - Travelers Rest, SC 743,035                  
5.15 Property Dollar General - Aiken, SC 723,283                  
5.16 Property Napa Auto Parts - Sun Prairie, WI 447,231                  
6 Loan National Office Portfolio 28,401,594 No N/A 10/6/2017 11/6/2017 6 4.610000% 0.017250% 4.592750% N/A
6.01 Property 8330 LBJ Freeway 5,258,440                  
6.02 Property 101 East Park Boulevard 4,117,463                  
6.03 Property 13601 Preston Road 3,307,788                  
6.04 Property 1750 East Golf Road 2,686,637                  
6.05 Property 14800 Quorum Drive 1,492,235                  
6.06 Property 1995 North Park Place 1,326,431                  
6.07 Property Northlake - 2295 Parklake Dr NE 1,309,851                  
6.08 Property 4751 Best Road 1,243,529                  
6.09 Property The Centre - 4099 McEwen Road 1,080,489                  
6.10 Property The Centre - 4101 McEwen Road 1,080,489                  
6.11 Property 11225 North 28th Drive 1,011,404                  
6.12 Property 10000 North 31st Ave 908,237                  
6.13 Property The Centre - 4001 McEwen Road 844,372                  
6.14 Property 4425 W Airport Fwy 712,957                  
6.15 Property Northlake - 2302 Parklake Dr NE 629,441                  
6.16 Property Northlake - 2305&2309 Parklake Dr NE 516,755                  
6.17 Property 12100 Ford Road 475,919                  
6.18 Property The Centre - 4000N&S McEwen Road 399,158                  
7 Loan Delshah NYC Portfolio 28,000,000 No N/A 8/4/2017 9/6/2017 6 4.250000% 0.037250% 4.212750% N/A
7.01 Property 58-60 9th Avenue 19,500,000                  
7.02 Property 69 Gansevoort Street 8,500,000                  
8.00 Loan 237 Park Avenue 25,390,000 No N/A 07/26/2017 09/09/2017 9 3.751544% 0.016000% 3.735544% N/A
9 Loan Totowa Commerce Center 22,766,959 No N/A 9/20/2017 11/5/2017 5 4.205000% 0.017250% 4.187750% N/A
9.01 Property 80-100 Commerce Way 2,973,834                  
9.02 Property 40 Commerce Way 2,890,901                  
9.03 Property 29 Commerce Way 2,876,803                  
9.04 Property One Center Court 2,727,878                  
9.05 Property 11 Commerce Way 2,718,470                  
9.06 Property 45 Commerce Way 2,538,612                  
9.07 Property 999 Riverview Drive 1,686,108                  
9.08 Property Two Center Court 1,657,615                  
9.09 Property 120-140 Commerce Way 1,425,243                  
9.10 Property 60 Commerce Way 642,637                  
9.11 Property 20 Commerce Way 628,857                  
10 Loan Residence Inn Los Angeles Westlake Village 19,901,206 No N/A 6/8/2017 7/6/2017 6 4.060000% 0.017250% 4.042750% N/A
11 Loan DoubleTree Wilmington 19,867,749 No N/A 10/16/2017 12/6/2017 6 5.218000% 0.019333% 5.198667% N/A
12 Loan Cabela’s Industrial Portfolio 21,300,000 No N/A 9/25/2017 11/6/2017 6 4.359000% 0.017250% 4.341750% N/A
12.01 Property 33901 St Hwy 35 7,920,000                  
12.02 Property 100 Distribution Road 7,470,000                  
12.03 Property 2000 West Cabela’s Way 5,910,000                  
13 Loan Marriott Grand Cayman 19,495,968 No N/A 6/20/2017 8/1/2017 1 5.448500% 0.017250% 5.431250% N/A
14 Loan Bass Pro & Cabela’s Portfolio 20,000,000 No N/A 9/25/2017 11/6/2017 6 4.379000% 0.017250% 4.361750% N/A
14.01 Property 20200 Rogers Drive 2,124,166                  
14.02 Property 10670 Cabela Drive 1,806,054                  
14.03 Property 17907 IH-10 West 1,765,008                  
14.04 Property 1 Cabela Drive. 1,734,223                  
14.05 Property 2502 W. Cabela’s Blvd 1,580,298                  
14.06 Property 10501 Palm River Rd 1,487,943                  
14.07 Property 7700 Cabela Drive 1,334,017                  
14.08 Property 200 Bass Pro Drive 1,292,971                  
14.09 Property 1000 Cabela Drive 1,200,616                  
14.10 Property 2427 N. Greenwich Road 1,077,476                  
14.11 Property 3900 Cabela Drive 985,121                  
14.12 Property 5500 Cornerstone North Blvd. 913,289                  
14.13 Property 7090 Cabela Drive NW 851,719                  
14.14 Property 2250 Gatlin Blvd. 790,149                  
14.15 Property 2700 Market Place Dr. 615,700                  
14.16 Property 210 Demers Avenue 441,252                  
15 Loan AHIP Northeast Portfolio III 18,311,077 No N/A 6/22/2017 8/6/2017 6 4.530000% 0.017250% 4.512750% N/A
15.01 Property SpringHill Suites - Bellport 5,545,640                  
15.02 Property Hampton Inn Baltimore - White Marsh 4,813,197                  
15.03 Property Homewood Suites  - Egg Harbor 4,394,659                  
15.04 Property Fairfield Inn & Suites Baltimore - White Marsh 3,557,581                  
16 Loan DoubleTree Berkeley Marina 16,345,381 No N/A 8/9/2017 10/6/2017 6 4.820000% 0.017250% 4.802750% N/A
17 Loan 50 Varick Street 17,390,000 No N/A 8/7/2017 10/6/2017 6 4.150000% 0.020125% 4.129875% N/A
18 Loan Crocker Block K & Detroit 12,680,904 No N/A 10/13/2017 12/6/2017 6 4.710000% 0.017250% 4.692750% N/A
19 Loan IGT Reno 13,672,841 No N/A 7/3/2017 8/6/2017 6 4.259060% 0.016000% 4.243060% N/A
20 Loan Manchester Financial Building 13,128,712 No N/A 9/12/2017 11/3/2017 3 4.500000% 0.040583% 4.459417% N/A
21 Loan Hyatt Regency Princeton 13,737,924 No N/A 6/27/2017 8/6/2017 6 4.551000% 0.037250% 4.513750% N/A
22 Loan At Home Portfolio 12,092,681 No N/A 9/15/2017 11/6/2017 6 4.419200% 0.017250% 4.401950% N/A
22.01 Property At Home Group, Inc. - Orange Park 2,844,113                  
22.02 Property At Home Group, Inc. - Moore 1,979,289                  
22.03 Property At Home Group, Inc. - Lafayette 1,966,509                  
22.04 Property At Home Group, Inc. - Hoover 1,942,734                  
22.05 Property At Home Group, Inc. - Wichita 1,683,584                  
22.06 Property At Home Group, Inc. - Olathe 1,676,452                  
23 Loan The District 12,162,459 No N/A 8/4/2017 9/6/2017 6 4.586200% 0.109800% 4.476400% N/A
24 Loan Atrisco Plaza Shopping Center 12,601,855 No N/A 8/4/2017 9/6/2017 6 4.990000% 0.038140% 4.951860% N/A
25 Loan Centennial Highlands 11,120,764 No N/A 9/29/2017 11/6/2017 6 4.693000% 0.017250% 4.675750% N/A
26 Loan 50 Republic & 40 Marcus Drive 10,383,418 No N/A 8/11/2017 10/5/2017 5 5.200000% 0.017250% 5.182750% N/A
27 Loan GlobalFoundries Industrial Portfolio 10,898,410 No N/A 8/31/2017 10/6/2017 6 5.000000% 0.037250% 4.962750% N/A
28 Loan Loyalty and Hamilton 10,272,265 No N/A 9/18/2017 11/6/2017 6 4.450000% 0.064750% 4.385250% N/A
29 Loan Murrieta Plaza 9,161,864 No N/A 10/5/2017 12/6/2017 6 4.577000% 0.017250% 4.559750% N/A
30 Loan Holiday Inn Express Tallahassee 7,054,086 No N/A 6/8/2017 8/6/2017 6 5.100000% 0.084750% 5.015250% N/A
31 Loan Winn Dixie Covington 7,707,184 No N/A 10/13/2017 12/01/2017 1 4.530000% 0.017250% 4.512750% N/A
32 Loan SNP Portfolio 7,286,910 No N/A 10/6/2017 11/6/2017 6 5.224200% 0.017250% 5.206950% N/A
32.01 Property Coursey Oaks 4,057,484                  
32.02 Property AIG Building 3,229,426                  
33 Loan Candlewood Suites Nashville 6,048,998 No N/A 9/29/2017 11/6/2017 6 5.314000% 0.017250% 5.296750% N/A
34 Loan Whispering Lakes 7,500,000 No N/A 10/02/2017 12/01/2017 1 3.670000% 0.017250% 3.652750% N/A
35 Loan Frisco Market Center 6,800,000 No N/A 10/2/2017 12/1/2017 1 4.452500% 0.017250% 4.435250% N/A
36 Loan Triangle Square Shopping Center 4,948,586 No N/A 10/13/2017 12/6/2017 6 4.603700% 0.017250% 4.586450% N/A
37 Loan TransUnion Office Building 6,000,000 Yes 9/6/2032 10/13/2017 12/6/2017 6 4.940000% 0.017250% 4.922750% 8.940000%
38 Loan South Tampa Medical Office 4,356,792 No N/A 9/1/2017 10/6/2017 6 5.000000% 0.017250% 4.982750% N/A
39 Loan Franklin Village 4,382,144 No N/A 8/30/2017 10/6/2017 6 4.560000% 0.017250% 4.542750% N/A
40 Loan Riley Place Shopping Center 3,931,927 No N/A 5/8/2017 7/6/2017 6 4.890000% 0.037250% 4.852750% N/A
41 Loan Biolife - Riverton 3,963,372 No N/A 10/19/2017 12/6/2017 6 4.964000% 0.017250% 4.946750% N/A
42 Loan Ramada Portland East 3,265,856 No N/A 10/19/2017 12/5/2017 5 6.130000% 0.017250% 6.112750% N/A
43 Loan Perry Hill Crossing 3,143,836 No N/A 10/4/2017 11/6/2017 6 4.820000% 0.074750% 4.745250% N/A
44 Loan Ivy Falls Center 2,372,555 No N/A 10/4/2017 11/6/2017 6 5.392400% 0.017250% 5.375150% N/A
45 Loan Elmhurst Shopping Center 2,750,000 No N/A 10/13/2017 12/6/2017 6 4.916000% 0.017250% 4.898750% N/A
46 Loan Plaza at Gardendale II 2,135,840 No N/A 10/4/2017 11/6/2017 6 5.420000% 0.017250% 5.402750% N/A
47 Loan Century Storage Crystal River 1,883,109 No N/A 10/5/2017 11/6/2017 6 4.876000% 0.037250% 4.838750% N/A
48 Loan Hawthorn Place Townhomes 1,798,221 No N/A 10/16/2017 12/6/2017 6 5.135200% 0.037250% 5.097950% N/A
49 Loan Dollar General Aroma Park 945,000 Yes 11/6/2032 10/13/2017 12/6/2017 6 5.040000% 0.017250% 5.022750% 9.040000%

 

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Interest Accrual Method Monthly Debt Service Payment Amortization Type Original Term to Maturity or ARD Remaining Term to Maturity or ARD Original IO Term Remaining IO Term Original Amortization Term Remaining Amortization Term Seasoning
1 Loan Burbank Office Portfolio Actual/360 119,672.69  Full IO 84 83 84 83 0 0 1
1.01 Property Media Studios                    
1.02 Property The Pointe                    
1.03 Property 3800 Alameda                    
1.04 Property Central Park                    
2 Loan Yorkshire & Lexington Towers Actual/360 92,601.85  Full IO 60 59 60 59 0 0 1
2.01 Property Yorkshire Towers                    
2.02 Property Lexington Towers                    
3 Loan Griffin Portfolio Actual/360 127,412.04  Full IO 120 119 120 119 0 0 1
3.01 Property Restoration Hardware Distribution                    
3.02 Property State Farm Regional HQ                    
3.03 Property North Pointe I                    
3.04 Property Corporate Campus at Norterra                    
3.05 Property CHRISTUS Health HQ                    
3.06 Property Duke Bridges I                    
3.07 Property Wells Fargo Operations Center                    
3.08 Property Ace Hardware HQ                    
3.09 Property Royal Ridge V                    
3.10 Property Comcast Regional HQ                    
4 Loan Centre 425 Bellevue Actual/360 140,288.43  Full IO, ARD 120 120 120 120 0 0 0
5 Loan ExchangeRight Net Leased Portfolio 17 Actual/360 124,355.15  Full IO 120 118 120 118 0 0 2
5.01 Property Kroger - West Bend, WI                    
5.02 Property Walgreens - Waukesha, WI                    
5.03 Property Tractor Supply Co. - Staunton, VA                    
5.04 Property Tractor Supply Co. - Conway, SC                    
5.05 Property Verizon - Columbia, SC                    
5.06 Property Walgreens - Blacklick, OH                    
5.07 Property Goodwill - Grafton, WI                    
5.08 Property Dollar General - Walker, LA                    
5.09 Property Dollar General - Norton, OH                    
5.10 Property Dollar General - Denham Springs, LA                    
5.11 Property Dollar General - Zanesville, OH                    
5.12 Property Dollar General - Belleview, IL                    
5.13 Property Dollar General - Columbia, SC                    
5.14 Property Advanced Auto Parts - Travelers Rest, SC                    
5.15 Property Dollar General - Aiken, SC                    
5.16 Property Napa Auto Parts - Sun Prairie, WI                    
6 Loan National Office Portfolio Actual/360 179,634.76  Amortizing 120 119 0 0 360 359 1
6.01 Property 8330 LBJ Freeway                    
6.02 Property 101 East Park Boulevard                    
6.03 Property 13601 Preston Road                    
6.04 Property 1750 East Golf Road                    
6.05 Property 14800 Quorum Drive                    
6.06 Property 1995 North Park Place                    
6.07 Property Northlake - 2295 Parklake Dr NE                    
6.08 Property 4751 Best Road                    
6.09 Property The Centre - 4099 McEwen Road                    
6.10 Property The Centre - 4101 McEwen Road                    
6.11 Property 11225 North 28th Drive                    
6.12 Property 10000 North 31st Ave                    
6.13 Property The Centre - 4001 McEwen Road                    
6.14 Property 4425 W Airport Fwy                    
6.15 Property Northlake - 2302 Parklake Dr NE                    
6.16 Property Northlake - 2305&2309 Parklake Dr NE                    
6.17 Property 12100 Ford Road                    
6.18 Property The Centre - 4000N&S McEwen Road                    
7 Loan Delshah NYC Portfolio Actual/360 100,543.98  Full IO 60 57 60 57 0 0 3
7.01 Property 58-60 9th Avenue                    
7.02 Property 69 Gansevoort Street                    
8.00 Loan 237 Park Avenue Actual/360 80,478.86  Full IO 120 117 120 117 0 0 3
9 Loan Totowa Commerce Center Actual/360 122,327.26  Partial IO 120 119 60 59 360 360 1
9.01 Property 80-100 Commerce Way                    
9.02 Property 40 Commerce Way                    
9.03 Property 29 Commerce Way                    
9.04 Property One Center Court                    
9.05 Property 11 Commerce Way                    
9.06 Property 45 Commerce Way                    
9.07 Property 999 Riverview Drive                    
9.08 Property Two Center Court                    
9.09 Property 120-140 Commerce Way                    
9.10 Property 60 Commerce Way                    
9.11 Property 20 Commerce Way                    
10 Loan Residence Inn Los Angeles Westlake Village Actual/360 120,220.21  Amortizing 120 115 0 0 360 355 5
11 Loan DoubleTree Wilmington Actual/360 132,053.60  Amortizing 120 120 0 0 360 360 0
12 Loan Cabela’s Industrial Portfolio Actual/360 78,446.86  Full IO 120 119 120 119 0 0 1
12.01 Property 33901 St Hwy 35                    
12.02 Property 100 Distribution Road                    
12.03 Property 2000 West Cabela’s Way                    
13 Loan Marriott Grand Cayman Actual/360 118,558.03  Amortizing 60 56 0 0 360 356 4
14 Loan Bass Pro & Cabela’s Portfolio Actual/360 73,996.99  Full IO 120 119 120 119 0 0 1
14.01 Property 20200 Rogers Drive                    
14.02 Property 10670 Cabela Drive                    
14.03 Property 17907 IH-10 West                    
14.04 Property 1 Cabela Drive.                    
14.05 Property 2502 W. Cabela’s Blvd                    
14.06 Property 10501 Palm River Rd                    
14.07 Property 7700 Cabela Drive                    
14.08 Property 200 Bass Pro Drive                    
14.09 Property 1000 Cabela Drive                    
14.10 Property 2427 N. Greenwich Road                    
14.11 Property 3900 Cabela Drive                    
14.12 Property 5500 Cornerstone North Blvd.                    
14.13 Property 7090 Cabela Drive NW                    
14.14 Property 2250 Gatlin Blvd.                    
14.15 Property 2700 Market Place Dr.                    
14.16 Property 210 Demers Avenue                    
15 Loan AHIP Northeast Portfolio III Actual/360 101,693.88  Partial IO 120 116 60 56 360 360 4
15.01 Property SpringHill Suites - Bellport                    
15.02 Property Hampton Inn Baltimore - White Marsh                    
15.03 Property Homewood Suites  - Egg Harbor                    
15.04 Property Fairfield Inn & Suites Baltimore - White Marsh                    
16 Loan DoubleTree Berkeley Marina Actual/360 98,601.55  Partial IO 120 118 30 28 360 360 2
17 Loan 50 Varick Street Actual/360 60,975.70  Full IO 120 118 120 118 0 0 2
18 Loan Crocker Block K & Detroit Actual/360 78,664.71  Partial IO 120 120 12 12 360 360 0
19 Loan IGT Reno Actual/360 73,870.57  Partial IO 120 116 60 56 360 360 4
20 Loan Manchester Financial Building Actual/360 76,002.79  Partial IO 120 119 36 35 360 360 1
21 Loan Hyatt Regency Princeton Actual/360 76,458.02  Partial IO 120 116 60 56 360 360 4
22 Loan At Home Portfolio Actual/360 75,284.35  Amortizing 120 119     360 359 1
22.01 Property At Home Group, Inc. - Orange Park                    
22.02 Property At Home Group, Inc. - Moore                    
22.03 Property At Home Group, Inc. - Lafayette                    
22.04 Property At Home Group, Inc. - Hoover                    
22.05 Property At Home Group, Inc. - Wichita                    
22.06 Property At Home Group, Inc. - Olathe                    
23 Loan The District Actual/360 76,772.99  Amortizing 120 117     360 357 3
24 Loan Atrisco Plaza Shopping Center Actual/360 79,091.07  Partial IO 120 117 18 15 360 360 3
25 Loan Centennial Highlands Actual/360 65,554.47  Partial IO 120 119 36 35 360 360 1
26 Loan 50 Republic & 40 Marcus Drive Actual/360 68,913.42  Amortizing 120 118 0 0 360 358 2
27 Loan GlobalFoundries Industrial Portfolio Actual/360 71,612.28  Amortizing 60 58 0 0 300 298 2
28 Loan Loyalty and Hamilton Actual/360 59,186.95  Partial IO 120 119 36 35 360 360 1
29 Loan Murrieta Plaza Actual/360 51,127.07  Partial IO 120 120 60 60 360 360 0
30 Loan Holiday Inn Express Tallahassee Actual/360 55,500.52  Amortizing 120 116 0 0 300 296 4
31 Loan Winn Dixie Covington Actual/360 44,745.31  Partial IO 120 120 36 36 360 360 0
32 Loan SNP Portfolio Actual/360 48,453.40  Amortizing 120 119     360 359 1
32.01 Property Coursey Oaks                    
32.02 Property AIG Building                    
33 Loan Candlewood Suites Nashville Actual/360 48,242.36  Amortizing 120 119 0 0 300 299 1
34 Loan Whispering Lakes Actual/360 23,256.08  Full IO 120 120 120 120 0 0 0
35 Loan Frisco Market Center Actual/360 25,581.26  Full IO 120 120 120 120 0 0 0
36 Loan Triangle Square Shopping Center Actual/360 31,284.80  Amortizing 120 120 0 0 360 360 0
37 Loan TransUnion Office Building Actual/360 25,043.06  Full IO, ARD 120 120 120 120 0 0 0
38 Loan South Tampa Medical Office Actual/360 28,451.55  Amortizing 120 118 0 0 360 358 2
39 Loan Franklin Village Actual/360 25,512.83  Partial IO 120 118 36 34 360 360 2
40 Loan Riley Place Shopping Center Actual/360 25,445.72  Amortizing 120 115 0 0 360 355 5
41 Loan Biolife - Riverton Actual/360 22,988.82  Partial IO 120 120 60 60 360 360 0
42 Loan Ramada Portland East Actual/360 27,395.40  Amortizing 120 120 0 0 300 300 0
43 Loan Perry Hill Crossing Actual/360 19,194.43  Partial IO 120 119 24 23 360 360 1
44 Loan Ivy Falls Center Actual/360 15,990.11  Amortizing 120 119 0 0 360 359 1
45 Loan Elmhurst Shopping Center Actual/360 11,422.30  Full IO 120 120 120 120 0 0 0
46 Loan Plaza at Gardendale II Actual/360 14,069.50  Partial IO 120 119 12 11 360 360 1
47 Loan Century Storage Crystal River Actual/360 12,173.19  Amortizing 120 119 0 0 360 359 1
48 Loan Hawthorn Place Townhomes Actual/360 11,872.60  Amortizing 120 120 0 0 360 360 0
49 Loan Dollar General Aroma Park Actual/360 4,024.13  Full IO, ARD 120 120 120 120 0 0 0

 

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Prepayment Provisions Grace Period Default Grace Period Late Grace Period at Maturity Default Appraised Value Appraisal Date U/W NOI DSCR U/W NCF DSCR Cut-off Date LTV Ratio LTV Ratio at Maturity or ARD
1 Loan Burbank Office Portfolio YM0.5(25);DEF/YM0.5(52);O(7) 0 0 0 1,038,000,000 8/24/2017 5.03 4.64 36.5% 36.5%
1.01 Property Media Studios         410,000,000 8/24/2017        
1.02 Property The Pointe         325,000,000 8/24/2017        
1.03 Property 3800 Alameda         183,000,000 8/24/2017        
1.04 Property Central Park         120,000,000 8/24/2017        
2 Loan Yorkshire & Lexington Towers LO(25);DEF(28);O(7) 0 0 0 890,000,000 8/15/2017 4.31 4.28 22.5% 22.5%
2.01 Property Yorkshire Towers         745,000,000 8/15/2017        
2.02 Property Lexington Towers         145,000,000 8/15/2017        
3 Loan Griffin Portfolio LO(24);YM1(90);O(6) 0 0 0 610,000,000 9/21/2017 2.67 2.49 61.5% 61.5%
3.01 Property Restoration Hardware Distribution         120,000,000 9/1/2017        
3.02 Property State Farm Regional HQ         122,000,000 9/6/2017        
3.03 Property North Pointe I         61,000,000 9/6/2017        
3.04 Property Corporate Campus at Norterra         60,000,000 9/6/2017        
3.05 Property CHRISTUS Health HQ         55,690,000 9/8/2017        
3.06 Property Duke Bridges I         42,270,000 9/8/2017        
3.07 Property Wells Fargo Operations Center         41,500,000 9/6/2017        
3.08 Property Ace Hardware HQ         35,000,000 9/5/2017        
3.09 Property Royal Ridge V         32,900,000 9/8/2017        
3.10 Property Comcast Regional HQ         21,700,000 9/5/2017        
4 Loan Centre 425 Bellevue LO(24);DEF/YM1(89);O(7) 0 0 0 316,000,000 10/1/2017 3.86 3.85 29.7% 29.7%
5 Loan ExchangeRight Net Leased Portfolio 17 LO(26);DEF(90);O(4) 0 0 0 60,275,000 Various 2.29 2.23 61.2% 61.2%
5.01 Property Kroger - West Bend, WI         18,200,000 07/21/2017        
5.02 Property Walgreens - Waukesha, WI         6,400,000 06/25/2017        
5.03 Property Tractor Supply Co. - Staunton, VA         5,450,000 07/15/2017        
5.04 Property Tractor Supply Co. - Conway, SC         5,250,000 07/17/2017        
5.05 Property Verizon - Columbia, SC         5,200,000 07/15/2017        
5.06 Property Walgreens - Blacklick, OH         4,900,000 07/20/2017        
5.07 Property Goodwill - Grafton, WI         3,150,000 07/21/2017        
5.08 Property Dollar General - Walker, LA         1,875,000 07/18/2017        
5.09 Property Dollar General - Norton, OH         1,400,000 07/18/2017        
5.10 Property Dollar General - Denham Springs, LA         1,400,000 07/18/2017        
5.11 Property Dollar General - Zanesville, OH         1,400,000 07/20/2017        
5.12 Property Dollar General - Belleview, IL         1,280,000 07/04/2017        
5.13 Property Dollar General - Columbia, SC         1,220,000 07/17/2017        
5.14 Property Advanced Auto Parts - Travelers Rest, SC         1,200,000 07/20/2017        
5.15 Property Dollar General - Aiken, SC         1,200,000 07/18/2017        
5.16 Property Napa Auto Parts - Sun Prairie, WI         750,000 08/01/2017        
6 Loan National Office Portfolio LO(25);DEF(91);O(4) 0 0 0 287,750,000 Various 1.81 1.64 64.2% 52.2%
6.01 Property 8330 LBJ Freeway         42,750,000 7/15/2017        
6.02 Property 101 East Park Boulevard         36,100,000 7/15/2017        
6.03 Property 13601 Preston Road         27,500,000 7/14/2017        
6.04 Property 1750 East Golf Road         35,400,000 7/13/2017        
6.05 Property 14800 Quorum Drive         13,550,000 7/15/2017        
6.06 Property 1995 North Park Place         12,200,000 7/18/2017        
6.07 Property Northlake - 2295 Parklake Dr NE         10,600,000 7/18/2017        
6.08 Property 4751 Best Road         11,900,000 7/18/2017        
6.09 Property The Centre - 4099 McEwen Road         11,800,000 7/14/2017        
6.10 Property The Centre - 4101 McEwen Road         12,100,000 7/14/2017        
6.11 Property 11225 North 28th Drive         9,070,000 7/13/2017        
6.12 Property 10000 North 31st Ave         9,900,000 7/13/2017        
6.13 Property The Centre - 4001 McEwen Road         10,000,000 7/14/2017        
6.14 Property 4425 W Airport Fwy         8,400,000 7/14/2017        
6.15 Property Northlake - 2302 Parklake Dr NE         11,800,000 7/18/2017        
6.16 Property Northlake - 2305&2309 Parklake Dr NE         5,880,000 7/18/2017        
6.17 Property 12100 Ford Road         12,500,000 7/14/2017        
6.18 Property The Centre - 4000N&S McEwen Road         6,300,000 7/14/2017        
7 Loan Delshah NYC Portfolio LO(27);DEF(27);O(6) 0 0, Two 10 day grace periods during loan term 0 53,900,000 6/7/2017 1.70 1.70 51.9% 51.9%
7.01 Property 58-60 9th Avenue         36,800,000 6/7/2017        
7.02 Property 69 Gansevoort Street         17,100,000 6/7/2017        
8.00 Loan 237 Park Avenue LO(27);DEF(86);O(7) 0 5 0 1,310,000,000 05/22/2017 4.32 4.10 26.6% 26.6%
9 Loan Totowa Commerce Center LO(25);DEF(92);O(3) 0 0 0 69,150,000 8/2/2017 1.66 1.55 74.8% 68.2%
9.01 Property 80-100 Commerce Way         8,795,591 8/2/2017        
9.02 Property 40 Commerce Way         8,550,304 8/2/2017        
9.03 Property 29 Commerce Way         8,508,607 8/2/2017        
9.04 Property One Center Court         8,068,138 8/2/2017        
9.05 Property 11 Commerce Way         8,040,312 8/2/2017        
9.06 Property 45 Commerce Way         7,508,352 8/2/2017        
9.07 Property 999 Riverview Drive         6,800,000 8/2/2017        
9.08 Property Two Center Court         4,902,662 8/2/2017        
9.09 Property 120-140 Commerce Way         4,215,386 8/2/2017        
9.10 Property 60 Commerce Way         1,900,703 8/2/2017        
9.11 Property 20 Commerce Way         1,859,944 8/2/2017        
10 Loan Residence Inn Los Angeles Westlake Village LO(24);YM1(90);O(6) 0 0 0 57,200,000 3/21/2017 3.42 3.15 43.4% 34.8%
11 Loan DoubleTree Wilmington LO(24);DEF(92);O(4) 0 0 0 42,400,000 9/20/2018 1.89 1.68 64.9% 53.7%
12 Loan Cabela’s Industrial Portfolio LO(24);YM1(1);DEF/YM1(88);O(7) 0 0, 10 days grace up to two times during the term of the loan 0 133,000,000 7/1/2017 2.90 2.63 53.4% 53.4%
12.01 Property 33901 St Hwy 35         49,500,000 7/1/2017        
12.02 Property 100 Distribution Road         46,600,000 7/1/2017        
12.03 Property 2000 West Cabela’s Way         36,900,000 7/1/2017        
13 Loan Marriott Grand Cayman LO(28);DEF(28);O(4) 5 5 0 142,000,000 5/4/2017 2.38 1.91 56.1% 52.3%
14 Loan Bass Pro & Cabela’s Portfolio LO(24);YM1(1);DEF/YM1(88);O(7) 0 0, 10 days grace up to two times during the term of the loan 0 386,700,000 7/1/2017 2.88 2.72 50.4% 50.4%
14.01 Property 20200 Rogers Drive         41,100,000 7/1/2017        
14.02 Property 10670 Cabela Drive         34,950,000 7/1/2017        
14.03 Property 17907 IH-10 West         34,200,000 7/1/2017        
14.04 Property 1 Cabela Drive.         33,600,000 7/1/2017        
14.05 Property 2502 W. Cabela’s Blvd         30,600,000 7/1/2017        
14.06 Property 10501 Palm River Rd         28,800,000 7/1/2017        
14.07 Property 7700 Cabela Drive         25,700,000 7/1/2017        
14.08 Property 200 Bass Pro Drive         25,000,000 7/1/2017        
14.09 Property 1000 Cabela Drive         23,250,000 7/1/2017        
14.10 Property 2427 N. Greenwich Road         20,800,000 7/1/2017        
14.11 Property 3900 Cabela Drive         19,000,000 7/1/2017        
14.12 Property 5500 Cornerstone North Blvd.         17,600,000 7/1/2017        
14.13 Property 7090 Cabela Drive NW         16,400,000 7/1/2017        
14.14 Property 2250 Gatlin Blvd.         15,350,000 7/1/2017        
14.15 Property 2700 Market Place Dr.         11,850,000 7/1/2017        
14.16 Property 210 Demers Avenue         8,500,000 7/1/2017        
15 Loan AHIP Northeast Portfolio III LO(28);DEF(88);O(4) 0 0 0 87,500,000 Various 2.17 1.94 59.9% 54.8%
15.01 Property SpringHill Suites - Bellport         26,500,000 6/1/2018        
15.02 Property Hampton Inn Baltimore - White Marsh         23,000,000 6/1/2018        
15.03 Property Homewood Suites  - Egg Harbor         21,000,000 6/1/2019        
15.04 Property Fairfield Inn & Suites Baltimore - White Marsh         17,000,000 6/1/2018        
16 Loan DoubleTree Berkeley Marina LO(26);DEF(90);O(4) 0 0 0 100,300,000 4/11/2017 2.23 1.86 52.3% 45.6%
17 Loan 50 Varick Street LO(26);DEF(91);O(3) 0 0 0 140,000,000 7/7/2017 2.06 2.01 55.6% 55.6%
18 Loan Crocker Block K & Detroit LO(24);DEF(92);O(4) 0 0 0 22,800,000 8/24/2017 1.54 1.47 66.4% 55.6%
19 Loan IGT Reno LO(28);YM1(87);O(5) 0 0 0 157,230,000 3/29/2017 2.25 2.05 50.9% 46.4%
20 Loan Manchester Financial Building LO(25);DEF(90);O(5) 3 0 0 42,000,000 7/12/2017 1.48 1.40 60.7% 53.1%
21 Loan Hyatt Regency Princeton LO(28);DEF(88);O(4) 0 0, 10 day grace four times during the term of the loan 0 48,000,000 6/1/2017 2.30 1.88 68.8% 63.0%
22 Loan At Home Portfolio LO(25);DEF(88);O(7) 0 0 0 65,860,000 Various 1.64 1.50 61.7% 49.8%
22.01 Property At Home Group, Inc. - Orange Park         15,490,000 8/23/2017        
22.02 Property At Home Group, Inc. - Moore         10,780,000 8/23/2017        
22.03 Property At Home Group, Inc. - Lafayette         10,710,000 8/21/2017        
22.04 Property At Home Group, Inc. - Hoover         10,580,000 8/18/2017        
22.05 Property At Home Group, Inc. - Wichita         9,170,000 8/25/2017        
22.06 Property At Home Group, Inc. - Olathe         9,130,000 8/25/2017        
23 Loan The District LO(27);DEF(89);O(4) 0 0 0 130,000,000 7/13/2017 1.42 1.34 61.3% 49.9%
24 Loan Atrisco Plaza Shopping Center LO(27);DEF(89);O(4) 0 0 0 29,300,000 6/16/2017 1.46 1.35 67.4% 57.6%
25 Loan Centennial Highlands LO(25);DEF(92);O(3) 0 0 0 18,550,000 7/19/2017 1.42 1.39 68.2% 60.0%
26 Loan 50 Republic & 40 Marcus Drive LO(26);DEF(90);O(4) 0 0 0 16,700,000 8/1/2017 1.40 1.27 75.0% 62.2%
27 Loan GlobalFoundries Industrial Portfolio LO(26);DEF(30);O(4) 0 0 0 18,600,000 5/19/2017 1.55 1.44 65.6% 58.6%
28 Loan Loyalty and Hamilton LO(25);DEF(89);O(6) 0 0 0 20,150,000 8/4/2017 1.66 1.50 58.3% 51.0%
29 Loan Murrieta Plaza LO(48);YM1(68);O(4) 0 0 0 50,800,000 8/20/2017 1.43 1.37 65.0% 59.5%
30 Loan Holiday Inn Express Tallahassee LO(28);DEF(87);O(5) 0 0 0 14,000,000 4/1/2018 2.21 1.92 66.7% 50.4%
31 Loan Winn Dixie Covington LO(24);DEF(92);O(4) 0 0 0 12,400,000 08/09/2017 1.47 1.46 71.0% 62.2%
32 Loan SNP Portfolio LO(12);YM1(104);O(4) 0 0 0 13,950,000 7/26/2017 1.67 1.52 63.0% 52.2%
32.01 Property Coursey Oaks         7,650,000 7/26/2017        
32.02 Property AIG Building         6,300,000 7/26/2017        
33 Loan Candlewood Suites Nashville LO(25);DEF(91);O(4) 0 0 0 11,500,000 7/8/2017 2.02 1.85 69.5% 52.6%
34 Loan Whispering Lakes LO(24);DEF(92);O(4) 0 0 0 18,000,000 08/09/2017 4.53 4.32 41.7% 41.7%
35 Loan Frisco Market Center LO(24);DEF(92);O(4) 4 5 0 11,710,000 8/16/2017 2.28 2.21 58.1% 58.1%
36 Loan Triangle Square Shopping Center LO(24);DEF(92);O(4) 0 0 0 8,300,000 8/22/2017 1.63 1.49 73.5% 59.6%
37 Loan TransUnion Office Building YM(24);DEF/YM(89);O(7) 0 0 0 9,650,000 6/19/2017 2.07 2.02 62.2% 62.2%
38 Loan South Tampa Medical Office LO(26);DEF(90);O(4) 0 0 0 8,800,000 5/11/2017 1.65 1.60 60.1% 49.5%
39 Loan Franklin Village LO(26);DEF(90);O(4) 0 0 0 7,100,000 7/7/2017 1.84 1.70 70.4% 61.7%
40 Loan Riley Place Shopping Center LO(29);DEF(88);O(3) 0 0 0 6,500,000 3/24/2017 1.61 1.47 73.4% 60.5%
41 Loan Biolife - Riverton LO(24);DEF(92);O(4) 0 0 0 7,820,000 8/21/2017 1.82 1.81 55.0% 50.7%
42 Loan Ramada Portland East LO(24);DEF(93);O(3) 0 0 0 8,000,000 6/27/2017 2.42 2.08 52.5% 40.8%
43 Loan Perry Hill Crossing LO(25);DEF(91);O(4) 0 0 0 5,900,000 8/13/2017 1.74 1.64 61.9% 53.3%
44 Loan Ivy Falls Center LO(25);DEF(91);O(4) 0 0 0 4,400,000 7/28/2017 1.66 1.55 64.7% 53.9%
45 Loan Elmhurst Shopping Center LO(24);DEF(92);O(4) 0 0 0 4,520,000 9/1/2017 1.92 1.86 60.8% 60.8%
46 Loan Plaza at Gardendale II LO(25);DEF(91);O(4) 0 0 0 3,520,000 5/23/2017 1.36 1.31 71.0% 60.7%
47 Loan Century Storage Crystal River LO(25);DEF(91);O(4) 0 0 0 3,520,000 8/2/2017 1.76 1.69 65.3% 53.5%
48 Loan Hawthorn Place Townhomes LO(24);DEF(93);O(3) 0 0 0 3,150,000 9/12/2017 1.51 1.38 69.1% 57.1%
49 Loan Dollar General Aroma Park YM(24);DEF/YM(89);O(7) 0 0 0 1,350,000 7/3/2017 1.71 1.68 70.0% 70.0%

 

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name U/W NOI Debt Yield U/W NCF Debt Yield U/W EGI U/W Expenses U/W NOI U/W Replacement U/W TI/LC U/W NCF Occupancy Rate Occupancy as-of Date
1 Loan Burbank Office Portfolio 18.1% 16.7% 100,633,272 32,146,616 68,486,656 521,895 4,805,637 63,159,124 92.4% 8/31/2017
1.01 Property Media Studios     38,654,665 13,965,771 24,688,894 231,591 1,881,414 22,575,888 85.9% 8/31/2017
1.02 Property The Pointe     27,091,682 7,230,054 19,861,627 120,042 1,115,405 18,626,181 95.6% 8/31/2017
1.03 Property 3800 Alameda     22,083,036 6,919,389 15,163,647 106,222 1,260,100 13,797,326 100.0% 8/31/2017
1.04 Property Central Park     12,803,889 4,031,402 8,772,488 64,040 548,718 8,159,730 97.3% 8/31/2017
2 Loan Yorkshire & Lexington Towers 12.0% 11.9% 38,084,023 14,135,899 23,948,124 183,139 0 23,764,985 92.0% 9/24/2017
2.01 Property Yorkshire Towers     32,703,002 11,369,959 21,333,043 145,916 0 21,187,127 93.0% 9/24/2017
2.02 Property Lexington Towers     5,381,021 2,765,940 2,615,081 37,223 0 2,577,858 86.9% 9/24/2017
3 Loan Griffin Portfolio 10.2% 9.5% 54,906,442 16,595,713 38,310,729 591,601 2,066,126 35,653,002 98.4% Various
3.01 Property Restoration Hardware Distribution     7,923,304 1,806,767 6,116,537 150,139 300,277 5,666,121 100.0% 11/1/2017
3.02 Property State Farm Regional HQ     12,485,699 4,833,549 7,652,150 116,957 467,828 7,067,365 89.6% 9/1/2017
3.03 Property North Pointe I     6,609,735 1,798,899 4,810,836 81,960 327,838 4,401,038 100.0% 11/1/2017
3.04 Property Corporate Campus at Norterra     6,336,045 2,530,233 3,805,812 46,530 186,118 3,573,164 100.0% 11/1/2017
3.05 Property CHRISTUS Health HQ     6,395,756 2,651,837 3,743,919 50,668 202,672 3,490,579 100.0% 9/1/2017
3.06 Property Duke Bridges I     4,202,308 1,106,492 3,095,816 31,627 126,508 2,937,681 100.0% 11/1/2017
3.07 Property Wells Fargo Operations Center     3,002,029 367,890 2,634,139 31,116 124,463 2,478,560 100.0% 11/1/2017
3.08 Property Ace Hardware HQ     2,998,140 328,603 2,669,537 41,206 164,824 2,463,507 100.0% 11/1/2017
3.09 Property Royal Ridge V     3,034,446 915,275 2,119,171 23,922 95,689 1,999,560 100.0% 11/1/2017
3.10 Property Comcast Regional HQ     1,918,980 256,168 1,662,812 17,477 69,908 1,575,427 100.0% 11/1/2017
4 Loan Centre 425 Bellevue 16.2% 16.2% 21,464,140 6,198,423 15,265,716 35,691 0 15,230,026 100.0% 11/1/2017
5 Loan ExchangeRight Net Leased Portfolio 17 9.3% 9.0% 3,880,133 464,491 3,415,642 31,493 58,559 3,325,590 100.0% 11/1/2017
5.01 Property Kroger - West Bend, WI     1,090,597 46,135 1,044,462 9,470 0 1,034,992 100.0% 11/1/2017
5.02 Property Walgreens - Waukesha, WI     380,000 12,389 367,611 10,306 0 357,306 100.0% 11/1/2017
5.03 Property Tractor Supply Co. - Staunton, VA     305,253 13,406 291,847 0 12,453 279,394 100.0% 11/1/2017
5.04 Property Tractor Supply Co. - Conway, SC     295,356 12,990 282,366 0 12,544 269,822 100.0% 11/1/2017
5.05 Property Verizon - Columbia, SC     435,622 148,988 286,634 938 13,864 271,832 100.0% 11/1/2017
5.06 Property Walgreens - Blacklick, OH     292,600 9,620 282,980 2,173 0 280,806 100.0% 11/1/2017
5.07 Property Goodwill - Grafton, WI     224,072 61,332 162,740 3,300 11,684 147,756 100.0% 11/1/2017
5.08 Property Dollar General - Walker, LA     128,953 15,480 113,473 0 0 113,473 100.0% 11/1/2017
5.09 Property Dollar General - Norton, OH     98,811 14,435 84,376 0 0 84,376 100.0% 11/1/2017
5.10 Property Dollar General - Denham Springs, LA     97,406 12,587 84,819 0 0 84,819 100.0% 11/1/2017
5.11 Property Dollar General - Zanesville, OH     97,513 14,391 83,121 0 0 83,121 100.0% 11/1/2017
5.12 Property Dollar General - Belleview, IL     102,749 25,958 76,791 0 0 76,791 100.0% 11/1/2017
5.13 Property Dollar General - Columbia, SC     113,822 37,841 75,982 0 0 75,982 100.0% 11/1/2017
5.14 Property Advanced Auto Parts - Travelers Rest, SC     92,489 22,442 70,047 5,306 6,620 58,121 100.0% 11/1/2017
5.15 Property Dollar General - Aiken, SC     85,961 15,151 70,810 0 0 70,810 100.0% 11/1/2017
5.16 Property Napa Auto Parts - Sun Prairie, WI     38,928 1,345 37,583 0 1,394 36,189 100.0% 11/1/2017
6 Loan National Office Portfolio 11.1% 10.1% 38,630,025 18,051,854 20,578,171 643,175 1,286,350 18,648,646 77.5% 8/31/2017
6.01 Property 8330 LBJ Freeway     5,864,932 2,378,455 3,486,477 95,346 190,692 3,200,440 85.3% 8/31/2017
6.02 Property 101 East Park Boulevard     4,277,940 1,429,865 2,848,075 56,361 112,723 2,678,991 87.1% 8/31/2017
6.03 Property 13601 Preston Road     3,875,726 1,661,164 2,214,562 65,494 130,988 2,018,081 82.0% 8/31/2017
6.04 Property 1750 East Golf Road     5,773,927 2,991,546 2,782,381 53,053 106,106 2,623,222 97.3% 8/31/2017
6.05 Property 14800 Quorum Drive     1,518,306 612,070 906,236 25,969 51,939 828,328 76.7% 8/31/2017
6.06 Property 1995 North Park Place     1,627,072 727,946 899,126 24,980 49,960 824,186 76.9% 8/31/2017
6.07 Property Northlake - 2295 Parklake Dr NE     1,927,363 900,434 1,026,929 30,382 60,764 935,783 79.8% 8/31/2017
6.08 Property 4751 Best Road     1,551,928 672,927 879,001 23,271 46,542 809,188 84.2% 8/31/2017
6.09 Property The Centre - 4099 McEwen Road     1,647,099 827,041 820,058 30,928 61,856 727,275 77.6% 8/31/2017
6.10 Property The Centre - 4101 McEwen Road     1,383,837 738,917 644,920 31,082 62,163 551,675 61.3% 8/31/2017
6.11 Property 11225 North 28th Drive     1,412,021 918,942 493,079 33,875 67,751 391,454 78.6% 8/31/2017
6.12 Property 10000 North 31st Ave     1,326,083 854,686 471,397 32,045 64,090 375,262 64.4% 8/31/2017
6.13 Property The Centre - 4001 McEwen Road     1,177,647 515,000 662,647 23,798 47,596 591,253 70.3% 8/31/2017
6.14 Property 4425 W Airport Fwy     1,216,108 593,500 622,608 21,303 42,606 558,699 71.6% 8/31/2017
6.15 Property Northlake - 2302 Parklake Dr NE     910,557 679,542 231,014 27,806 55,612 147,597 42.3% 8/31/2017
6.16 Property Northlake - 2305&2309 Parklake Dr NE     1,050,901 423,736 627,165 16,290 32,579 578,297 70.0% 8/31/2017
6.17 Property 12100 Ford Road     1,274,376 764,345 510,031 39,501 79,002 391,528 57.2% 8/31/2017
6.18 Property The Centre - 4000N&S McEwen Road     814,202 361,738 452,464 11,692 23,385 417,387 100.0% 8/31/2017
7 Loan Delshah NYC Portfolio 7.3% 7.3% 2,426,689 377,052 2,049,637 2,738 0 2,046,900 100.0% 8/31/2017
7.01 Property 58-60 9th Avenue     1,704,753 272,731 1,432,023 2,295 0 1,429,728 100.0% 8/31/2017
7.02 Property 69 Gansevoort Street     721,936 104,321 617,615 443 0 617,172 100.0% 8/31/2017
8.00 Loan 237 Park Avenue 16.4% 15.6% 88,903,875 31,737,396 57,166,479 312,929 2,608,515 54,245,035 95.6% 6/29/2017
9 Loan Totowa Commerce Center 9.7% 9.1% 7,847,766 2,812,466 5,035,300 84,736 253,890 4,696,674 85.5% 7/24/2017
9.01 Property 80-100 Commerce Way     899,381 241,667 657,714 7,567 23,647 626,500 100.0% 7/24/2017
9.02 Property 40 Commerce Way     876,264 236,892 639,372 8,132 25,411 605,829 100.0% 7/24/2017
9.03 Property 29 Commerce Way     894,396 258,142 636,254 8,155 25,485 602,614 100.0% 7/24/2017
9.04 Property One Center Court     799,542 196,225 603,317 6,279 19,623 577,415 100.0% 7/24/2017
9.05 Property 11 Commerce Way     835,169 233,933 601,236 7,553 23,604 570,079 100.0% 7/24/2017
9.06 Property 45 Commerce Way     821,362 259,905 561,457 8,296 25,925 527,237 100.0% 7/24/2017
9.07 Property 999 Riverview Drive     925,579 552,667 372,912 12,802 29,096 331,014 78.4% 7/24/2017
9.08 Property Two Center Court     524,526 157,916 366,610 4,896 15,300 346,414 100.0% 7/24/2017
9.09 Property 120-140 Commerce Way     504,822 189,605 315,217 5,722 17,883 291,612 77.0% 7/24/2017
9.10 Property 60 Commerce Way     402,303 260,173 142,130 8,151 25,472 108,508 43.6% 7/24/2017
9.11 Property 20 Commerce Way     364,424 225,341 139,082 7,183 22,447 109,452 46.3% 7/24/2017
10 Loan Residence Inn Los Angeles Westlake Village 19.9% 18.3% 9,771,429 4,842,816 4,928,612 390,857 0 4,537,755 89.1% TTM 8/31/2017
11 Loan DoubleTree Wilmington 12.5% 11.1% 9,513,845 6,081,100 3,432,745 380,554 0 3,052,191 63.0% TTM 8/31/2017
12 Loan Cabela’s Industrial Portfolio 12.8% 11.6% 11,896,414 2,790,022 9,106,392 434,233 434,233 8,237,926 100.0% 11/1/2017
12.01 Property 33901 St Hwy 35     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
12.02 Property 100 Distribution Road     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
12.03 Property 2000 West Cabela’s Way     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
13 Loan Marriott Grand Cayman 16.2% 13.0% 50,927,968 38,045,353 12,882,616 2,546,398 0 10,336,217 86.5% TTM 6/30/2017
14 Loan Bass Pro & Cabela’s Portfolio 12.8% 12.1% 32,578,204 7,640,446 24,937,758 474,132 948,264 23,515,362 100.0% 11/1/2017
14.01 Property 20200 Rogers Drive     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
14.02 Property 10670 Cabela Drive     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
14.03 Property 17907 IH-10 West     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
14.04 Property 1 Cabela Drive.     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
14.05 Property 2502 W. Cabela’s Blvd     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
14.06 Property 10501 Palm River Rd     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
14.07 Property 7700 Cabela Drive     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
14.08 Property 200 Bass Pro Drive     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
14.09 Property 1000 Cabela Drive     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
14.10 Property 2427 N. Greenwich Road     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
14.11 Property 3900 Cabela Drive     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
14.12 Property 5500 Cornerstone North Blvd.     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
14.13 Property 7090 Cabela Drive NW     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
14.14 Property 2250 Gatlin Blvd.     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
14.15 Property 2700 Market Place Dr.     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
14.16 Property 210 Demers Avenue     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
15 Loan AHIP Northeast Portfolio III 13.2% 11.8% 18,317,803 11,386,823 6,930,981 732,712 0 6,198,269 84.5% TTM 3/31/2017
15.01 Property SpringHill Suites - Bellport     5,223,111 3,151,634 2,071,477 208,924 0 1,862,552 88.6% TTM 3/31/2017
15.02 Property Hampton Inn Baltimore - White Marsh     4,671,690 2,809,413 1,862,277 186,868 0 1,675,409 79.3% TTM 3/31/2017
15.03 Property Homewood Suites  - Egg Harbor     4,431,515 2,815,236 1,616,279 177,261 0 1,439,018 86.0% TTM 3/31/2017
15.04 Property Fairfield Inn & Suites Baltimore - White Marsh     3,991,488 2,610,539 1,380,948 159,660 0 1,221,289 84.0% TTM 3/31/2017
16 Loan DoubleTree Berkeley Marina 14.1% 11.7% 31,423,806 24,020,252 7,403,554 1,256,952 0 6,146,602 90.3% TTM 6/30/2017
17 Loan 50 Varick Street 8.7% 8.5% 8,514,769 1,759,376 6,755,393 23,786 134,788 6,596,819 100.0% 7/1/2017
18 Loan Crocker Block K & Detroit 9.6% 9.2% 2,041,627 587,747 1,453,880 6,141 61,412 1,386,328 99.3% 7/31/2017
19 Loan IGT Reno 13.3% 12.1% 10,961,487 328,845 10,632,642 538,007 394,622 9,700,013 100.0% 11/1/2017
20 Loan Manchester Financial Building 9.0% 8.5% 3,394,973 1,106,502 2,288,471 15,532 100,957 2,171,983 82.2% 8/18/2017
21 Loan Hyatt Regency Princeton 14.1% 11.5% 21,144,055 16,506,093 4,637,962 845,762 0 3,792,200 64.4% TTM 4/30/2017
22 Loan At Home Portfolio 9.9% 9.1% 4,147,826 124,435 4,023,391 140,906 199,466 3,683,020 100.0% 11/1/2017
22.01 Property At Home Group, Inc. - Orange Park     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
22.02 Property At Home Group, Inc. - Moore     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
22.03 Property At Home Group, Inc. - Lafayette     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
22.04 Property At Home Group, Inc. - Hoover     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
22.05 Property At Home Group, Inc. - Wichita     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
22.06 Property At Home Group, Inc. - Olathe     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2017
23 Loan The District 8.8% 8.3% 9,966,400 2,976,535 6,989,865 89,339 299,999 6,600,527 89.3% 7/25/2017
24 Loan Atrisco Plaza Shopping Center 9.4% 8.7% 2,493,029 643,436 1,849,593 31,975 98,227 1,719,390 88.9% 5/31/2017
25 Loan Centennial Highlands 8.8% 8.6% 1,707,160 589,015 1,118,145 24,250 0 1,093,895 82.5% 8/31/2017
26 Loan 50 Republic & 40 Marcus Drive 9.2% 8.4% 1,749,197 591,709 1,157,487 17,876 89,380 1,050,231 100.0% 8/10/2017
27 Loan GlobalFoundries Industrial Portfolio 10.9% 10.2% 1,846,311 517,158 1,329,152 44,978 44,645 1,239,530 100.0% 9/13/2017
28 Loan Loyalty and Hamilton 10.0% 9.1% 1,903,482 727,669 1,175,813 19,093 89,555 1,067,166 88.1% 10/1/2017
29 Loan Murrieta Plaza 8.8% 8.4% 3,968,219 1,063,309 2,904,909 35,281 105,000 2,764,630 87.2% 9/30/2017
30 Loan Holiday Inn Express Tallahassee 15.8% 13.7% 3,873,548 2,401,596 1,471,952 193,677 0 1,278,274 69.1% TTM 7/31/2017
31 Loan Winn Dixie Covington 9.0% 8.9% 940,360 149,993 790,366 8,480 0 781,886 100.0% 11/1/2017
32 Loan SNP Portfolio 11.1% 10.0% 1,699,282 725,420 973,863 15,817 75,031 883,015 100.0% 8/1/2017
32.01 Property Coursey Oaks     830,617 300,937 529,680 2,979 43,346 483,355 100.0% 8/1/2017
32.02 Property AIG Building     868,665 424,482 444,182 12,838 31,685 399,659 100.0% 8/1/2017
33 Loan Candlewood Suites Nashville 14.6% 13.4% 2,463,341 1,294,388 1,168,952 98,534 0 1,070,419 78.5% TTM 8/31/2017
34 Loan Whispering Lakes 16.9% 16.1% 2,036,047 771,610 1,264,437 58,144 0 1,206,293 97.8% 08/15/2017
35 Loan Frisco Market Center 10.3% 10.0% 977,136 275,872 701,264 2,082 20,823 678,358 100.0% 9/11/2017
36 Loan Triangle Square Shopping Center 10.0% 9.2% 825,685 213,355 612,329 13,865 37,319 561,145 95.4% 8/31/2017
37 Loan TransUnion Office Building 10.4% 10.1% 641,250 19,238 622,013 14,080 0 607,933 100.0% 11/1/2017
38 Loan South Tampa Medical Office 10.6% 10.4% 828,078 266,276 561,802 3,076 11,326 547,400 100.0% 3/30/2017
39 Loan Franklin Village 11.2% 10.4% 848,337 286,105 562,232 7,102 35,508 519,621 93.7% 6/30/2017
40 Loan Riley Place Shopping Center 10.3% 9.4% 664,354 173,830 490,524 9,848 32,825 447,851 100.0% 10/16/2017
41 Loan Biolife - Riverton 11.7% 11.6% 570,856 68,650 502,206 2,504 0 499,702 100.0% 11/1/2017
42 Loan Ramada Portland East 19.0% 16.3% 2,211,972 1,416,018 795,954 110,599 0 685,355 83.8% TTM 7/31/2017
43 Loan Perry Hill Crossing 11.0% 10.4% 489,823 89,817 400,006 1,620 20,000 378,386 92.6% 9/30/2017
44 Loan Ivy Falls Center 11.2% 10.4% 390,690 71,728 318,962 3,758 17,789 297,415 95.2% 9/26/2017
45 Loan Elmhurst Shopping Center 9.6% 9.3% 326,003 62,992 263,012 776 7,763 254,473 100.0% 10/1/2017
46 Loan Plaza at Gardendale II 9.2% 8.8% 280,803 51,663 229,140 1,074 7,164 220,903 100.0% 8/14/2017
47 Loan Century Storage Crystal River 11.2% 10.7% 395,239 138,565 256,674 9,892 0 246,783 98.8% 7/31/2017
48 Loan Hawthorn Place Townhomes 9.9% 9.1% 404,126 188,783 215,343 18,150 0 197,193 100.0% 9/1/2017
49 Loan Dollar General Aroma Park 8.7% 8.6% 85,128 2,554 82,575 1,350 0 81,224 100.0% 7/1/2017

 

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Most Recent Operating Statement Date Most Recent EGI Most Recent Expenses Most Recent NOI Second Most Recent Operating Statement Date Second Most Recent EGI Second Most Recent Expenses Second Most Recent NOI Third Most Recent Operating Statement Date Third Most Recent EGI
1 Loan Burbank Office Portfolio TTM 6/30/2017 82,513,963 28,490,114 54,023,848 12/31/2016 72,846,752 28,048,205 44,798,547 12/31/2015 61,297,183
1.01 Property Media Studios TTM 6/30/2017 31,011,387 12,541,454 18,469,933 12/31/2016 32,429,368 12,301,674 20,127,694 12/31/2015 34,265,146
1.02 Property The Pointe TTM 6/30/2017 22,746,128 6,333,230 16,412,898 12/31/2016 21,452,809 6,317,816 15,134,992 12/31/2015 13,490,897
1.03 Property 3800 Alameda TTM 6/30/2017 18,197,596 6,074,145 12,123,451 12/31/2016 8,649,794 5,782,633 2,867,162 12/31/2015 3,574,551
1.04 Property Central Park TTM 6/30/2017 10,558,851 3,541,285 7,017,566 12/31/2016 10,314,781 3,646,082 6,668,699 12/31/2015 9,966,589
2 Loan Yorkshire & Lexington Towers TTM 6/30/2017 25,464,312 13,142,223 12,322,089 12/31/2016 22,282,785 12,726,214 9,556,571 12/31/2015 22,932,055
2.01 Property Yorkshire Towers TTM 6/30/2017 21,564,780 10,594,493 10,970,286 12/31/2016 18,331,288 10,283,642 8,047,646 12/31/2015 18,642,769
2.02 Property Lexington Towers TTM 6/30/2017 3,899,533 2,547,730 1,351,803 12/31/2016 3,951,498 2,442,573 1,508,925 12/31/2015 4,289,286
3 Loan Griffin Portfolio TTM 6/30/2017 53,078,885 16,389,774 36,689,111 12/31/2016 52,468,474 16,049,042 36,419,432 12/31/2015 37,692,649
3.01 Property Restoration Hardware Distribution TTM 6/30/2017 8,028,759 1,995,571 6,033,188 12/31/2016 7,922,342 1,735,336 6,187,006 12/31/2015 2,730,117
3.02 Property State Farm Regional HQ TTM 6/30/2017 11,675,335 4,275,112 7,400,223 12/31/2016 11,859,572 4,454,970 7,404,602 12/31/2015 7,175,683
3.03 Property North Pointe I TTM 6/30/2017 6,619,695 1,853,901 4,765,794 12/31/2016 6,772,011 1,906,212 4,865,800 12/31/2015 5,779,627
3.04 Property Corporate Campus at Norterra TTM 6/30/2017 6,201,249 2,563,259 3,637,990 12/31/2016 6,158,229 2,434,617 3,723,611 12/31/2015 5,931,856
3.05 Property CHRISTUS Health HQ TTM 6/30/2017 6,149,427 2,691,404 3,458,023 12/31/2016 6,124,702 2,679,469 3,445,233 12/31/2015 5,816,526
3.06 Property Duke Bridges I TTM 6/30/2017 3,230,469 1,114,136 2,116,333 12/31/2016 3,349,104 1,017,641 2,331,463 12/31/2015 1,945,910
3.07 Property Wells Fargo Operations Center TTM 6/30/2017 3,116,003 332,110 2,783,893 12/31/2016 3,043,730 391,963 2,651,767 12/31/2015 3,277,710
3.08 Property Ace Hardware HQ TTM 6/30/2017 3,079,587 296,059 2,783,528 12/31/2016 3,013,303 270,234 2,743,069 12/31/2015 3,031,467
3.09 Property Royal Ridge V TTM 6/30/2017 2,885,615 1,007,695 1,877,920 12/31/2016 2,152,998 874,647 1,278,351 N/A N/A
3.10 Property Comcast Regional HQ TTM 6/30/2017 2,092,746 260,527 1,832,219 12/31/2016 2,072,482 283,952 1,788,530 12/31/2015 2,003,752
4 Loan Centre 425 Bellevue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5 Loan ExchangeRight Net Leased Portfolio 17 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.01 Property Kroger - West Bend, WI N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.02 Property Walgreens - Waukesha, WI N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.03 Property Tractor Supply Co. - Staunton, VA N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.04 Property Tractor Supply Co. - Conway, SC N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.05 Property Verizon - Columbia, SC N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.06 Property Walgreens - Blacklick, OH N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.07 Property Goodwill - Grafton, WI N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.08 Property Dollar General - Walker, LA N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.09 Property Dollar General - Norton, OH N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.10 Property Dollar General - Denham Springs, LA N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.11 Property Dollar General - Zanesville, OH N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.12 Property Dollar General - Belleview, IL N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.13 Property Dollar General - Columbia, SC N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.14 Property Advanced Auto Parts - Travelers Rest, SC N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.15 Property Dollar General - Aiken, SC N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.16 Property Napa Auto Parts - Sun Prairie, WI N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6 Loan National Office Portfolio TTM 8/31/2017 34,604,835 17,986,810 16,618,026 12/31/2016 32,062,523 17,768,808 14,293,715 12/31/2015 33,879,766
6.01 Property 8330 LBJ Freeway TTM 8/31/2017 4,835,602 2,348,873 2,486,729 12/31/2016 4,377,524 2,151,230 2,226,294 12/31/2015 7,074,544
6.02 Property 101 East Park Boulevard TTM 8/31/2017 3,520,341 1,326,254 2,194,088 12/31/2016 3,180,538 1,394,729 1,785,810 12/31/2015 4,124,460
6.03 Property 13601 Preston Road TTM 8/31/2017 3,300,928 1,652,905 1,648,023 12/31/2016 3,005,621 1,570,121 1,435,500 12/31/2015 2,832,123
6.04 Property 1750 East Golf Road TTM 8/31/2017 5,575,355 3,024,178 2,551,177 12/31/2016 5,327,020 3,048,095 2,278,925 12/31/2015 5,288,786
6.05 Property 14800 Quorum Drive TTM 8/31/2017 1,391,459 608,168 783,291 12/31/2016 1,521,458 653,758 867,700 12/31/2015 1,650,576
6.06 Property 1995 North Park Place TTM 8/31/2017 1,660,349 730,040 930,309 12/31/2016 1,631,479 761,208 870,271 12/31/2015 1,562,157
6.07 Property Northlake - 2295 Parklake Dr NE TTM 8/31/2017 1,601,423 910,515 690,908 12/31/2016 1,342,103 892,898 449,205 12/31/2015 980,802
6.08 Property 4751 Best Road TTM 8/31/2017 1,474,324 685,470 788,854 12/31/2016 1,344,457 751,674 592,783 12/31/2015 1,130,105
6.09 Property The Centre - 4099 McEwen Road TTM 8/31/2017 1,505,536 815,542 689,994 12/31/2016 1,304,485 786,570 517,915 12/31/2015 1,295,737
6.10 Property The Centre - 4101 McEwen Road TTM 8/31/2017 1,245,140 737,212 507,928 12/31/2016 914,170 737,961 176,209 12/31/2015 1,047,017
6.11 Property 11225 North 28th Drive TTM 8/31/2017 1,266,871 920,148 346,723 12/31/2016 1,180,406 927,020 253,386 12/31/2015 960,197
6.12 Property 10000 North 31st Ave TTM 8/31/2017 1,221,055 868,720 352,335 12/31/2016 1,161,945 825,547 336,398 12/31/2015 1,095,545
6.13 Property The Centre - 4001 McEwen Road TTM 8/31/2017 1,054,799 516,535 538,264 12/31/2016 1,016,963 508,609 508,354 12/31/2015 586,379
6.14 Property 4425 W Airport Fwy TTM 8/31/2017 1,118,170 595,559 522,610 12/31/2016 896,676 568,996 327,680 12/31/2015 429,578
6.15 Property Northlake - 2302 Parklake Dr NE TTM 8/31/2017 1,157,645 710,348 447,297 12/31/2016 1,083,453 644,130 439,324 12/31/2015 992,494
6.16 Property Northlake - 2305&2309 Parklake Dr NE TTM 8/31/2017 442,332 405,168 37,164 12/31/2016 723,558 477,486 246,072 12/31/2015 895,590
6.17 Property 12100 Ford Road TTM 8/31/2017 1,439,079 770,107 668,971 12/31/2016 1,266,542 711,864 554,678 12/31/2015 1,143,000
6.18 Property The Centre - 4000N&S McEwen Road TTM 8/31/2017 794,427 361,067 433,360 12/31/2016 784,123 356,912 427,211 12/31/2015 790,677
7 Loan Delshah NYC Portfolio TTM 8/31/2017 2,005,309 413,126 1,592,183 N/A N/A N/A N/A N/A N/A
7.01 Property 58-60 9th Avenue TTM 8/31/2017 1,369,957 313,600 1,056,357 N/A N/A N/A N/A N/A N/A
7.02 Property 69 Gansevoort Street TTM 8/31/2017 635,352 99,527 535,826 N/A N/A N/A N/A N/A N/A
8.00 Loan 237 Park Avenue 12/31/2016 50,441,783 30,595,950 19,845,834 12/31/2015 49,006,350 29,516,874 19,489,476 12/31/2014 62,241,004
9 Loan Totowa Commerce Center TTM 6/30/2017 7,930,112 2,750,739 5,179,373 12/31/2016 7,865,644 2,738,702 5,126,942 12/31/2015 8,028,715
9.01 Property 80-100 Commerce Way TTM 6/30/2017 834,772 232,329 602,443 12/31/2016 800,246 241,681 558,565 12/31/2015 796,786
9.02 Property 40 Commerce Way TTM 6/30/2017 855,817 236,579 619,238 12/31/2016 781,678 232,148 549,530 12/31/2015 788,384
9.03 Property 29 Commerce Way TTM 6/30/2017 874,858 247,037 627,821 12/31/2016 872,723 247,584 625,139 12/31/2015 796,526
9.04 Property One Center Court TTM 6/30/2017 787,174 187,354 599,820 12/31/2016 814,671 206,095 608,576 12/31/2015 759,436
9.05 Property 11 Commerce Way TTM 6/30/2017 807,291 233,599 573,692 12/31/2016 774,926 227,998 546,928 12/31/2015 800,587
9.06 Property 45 Commerce Way TTM 6/30/2017 800,587 258,167 542,420 12/31/2016 745,156 239,261 505,895 12/31/2015 781,821
9.07 Property 999 Riverview Drive TTM 6/30/2017 912,520 533,299 379,221 12/31/2016 908,847 536,468 372,379 12/31/2015 979,749
9.08 Property Two Center Court TTM 6/30/2017 553,568 151,666 401,902 12/31/2016 541,808 151,997 389,811 12/31/2015 551,157
9.09 Property 120-140 Commerce Way TTM 6/30/2017 563,632 187,843 375,789 12/31/2016 587,323 184,563 402,760 12/31/2015 607,646
9.10 Property 60 Commerce Way TTM 6/30/2017 246,462 254,774 -8,312 12/31/2016 349,874 246,117 103,757 12/31/2015 498,433
9.11 Property 20 Commerce Way TTM 6/30/2017 693,431 228,092 465,339 12/31/2016 688,392 224,790 463,602 12/31/2015 668,190
10 Loan Residence Inn Los Angeles Westlake Village TTM 8/31/2017 9,911,036 4,923,504 4,987,532 12/31/2016 10,473,671 4,948,089 5,525,582 12/31/2015 8,821,881
11 Loan DoubleTree Wilmington TTM 8/31/2017 9,561,851 6,052,180 3,509,671 12/31/2016 9,543,131 5,897,411 3,645,720 12/31/2015 10,162,616
12 Loan Cabela’s Industrial Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.01 Property 33901 St Hwy 35 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.02 Property 100 Distribution Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.03 Property 2000 West Cabela’s Way N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
13 Loan Marriott Grand Cayman TTM 6/30/2017 50,927,968 37,371,550 13,556,419 12/31/2016 50,565,711 36,883,791 13,681,919 12/31/2015 47,226,043
14 Loan Bass Pro & Cabela’s Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.01 Property 20200 Rogers Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.02 Property 10670 Cabela Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.03 Property 17907 IH-10 West N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.04 Property 1 Cabela Drive. N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.05 Property 2502 W. Cabela’s Blvd N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.06 Property 10501 Palm River Rd N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.07 Property 7700 Cabela Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.08 Property 200 Bass Pro Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.09 Property 1000 Cabela Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.10 Property 2427 N. Greenwich Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.11 Property 3900 Cabela Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.12 Property 5500 Cornerstone North Blvd. N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.13 Property 7090 Cabela Drive NW N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.14 Property 2250 Gatlin Blvd. N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.15 Property 2700 Market Place Dr. N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.16 Property 210 Demers Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
15 Loan AHIP Northeast Portfolio III TTM 3/31/2017 18,969,246 11,128,712 7,840,534 12/31/2016 18,749,366 11,019,953 7,729,413 12/31/2015 17,674,505
15.01 Property SpringHill Suites - Bellport TTM 3/31/2017 5,438,844 2,899,384 2,539,460 12/31/2016 5,249,550 2,828,451 2,421,099 12/31/2015 5,017,381
15.02 Property Hampton Inn Baltimore - White Marsh TTM 3/31/2017 4,746,964 2,830,232 1,916,732 12/31/2016 4,739,948 2,826,410 1,913,538 12/31/2015 4,570,036
15.03 Property Homewood Suites  - Egg Harbor TTM 3/31/2017 4,653,404 2,812,290 1,841,114 12/31/2016 4,684,085 2,802,128 1,881,957 12/31/2015 4,229,684
15.04 Property Fairfield Inn & Suites Baltimore - White Marsh TTM 3/31/2017 4,130,034 2,586,806 1,543,228 12/31/2016 4,075,783 2,562,964 1,512,819 12/31/2015 3,857,404
16 Loan DoubleTree Berkeley Marina TTM 6/30/2017 31,423,806 24,018,009 7,405,797 12/31/2016 31,534,222 23,777,836 7,756,386 12/31/2015 29,474,148
17 Loan 50 Varick Street TTM 5/31/2017 8,142,902 1,113,799 7,029,103 Actual 2016 8,316,850 1,006,841 7,310,009 Actual 2015 7,933,071
18 Loan Crocker Block K & Detroit TTM  8/31/2017 2,045,383 633,457 1,411,926 12/31/2016 1,932,086 554,975 1,377,111 12/31/2015 900,137
19 Loan IGT Reno N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
20 Loan Manchester Financial Building TTM 7/31/2017 2,933,985 936,571 1,997,413 12/31/2016 3,124,247 792,855 2,331,392 12/31/2015 3,263,875
21 Loan Hyatt Regency Princeton TTM 4/30/2017 21,217,094 16,452,633 4,764,461 12/31/2016 21,395,205 16,761,516 4,633,689 12/31/2015 19,587,194
22 Loan At Home Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
22.01 Property At Home Group, Inc. - Orange Park N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
22.02 Property At Home Group, Inc. - Moore N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
22.03 Property At Home Group, Inc. - Lafayette N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
22.04 Property At Home Group, Inc. - Hoover N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
22.05 Property At Home Group, Inc. - Wichita N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
22.06 Property At Home Group, Inc. - Olathe N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
23 Loan The District TTM 6/30/2017 9,989,031 3,056,429 6,932,602 12/31/2016 10,027,163 2,832,863 7,194,300 12/31/2015 9,948,522
24 Loan Atrisco Plaza Shopping Center TTM 5/31/2017 2,450,611 610,186 1,840,425 12/31/2016 2,513,773 591,192 1,922,581 12/31/2015 2,468,782
25 Loan Centennial Highlands T-3 8/31/2017 Annualized 1,416,005 596,713 819,291 T-6 8/31/2017 Annualized 1,277,719 604,226 673,493 T-9 8/31/2017 Annualized 1,215,313
26 Loan 50 Republic & 40 Marcus Drive TTM 6/30/2017 1,492,000 565,000 927,000 12/31/2016 1,754,459 548,566 1,205,893 12/31/2015 2,052,412
27 Loan GlobalFoundries Industrial Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
28 Loan Loyalty and Hamilton TTM 7/31/2017 2,055,347 626,116 1,429,231 12/31/2016 1,845,675 663,189 1,182,486 12/31/2015 1,589,332
29 Loan Murrieta Plaza TTM 7/31/2017 4,381,410 929,201 3,452,210 12/31/2016 4,360,255 910,439 3,449,816 12/31/2015 4,166,534
30 Loan Holiday Inn Express Tallahassee TTM 7/31/2017 3,873,548 2,365,194 1,508,353 12/31/2016 3,711,248 2,291,631 1,419,617 12/31/2015 3,348,109
31 Loan Winn Dixie Covington 12/31/2016 1,034,502 189,238 845,264 12/31/2015 1,031,334 184,119 847,215 12/31/2014 1,042,206
32 Loan SNP Portfolio TTM 8/31/2017 1,703,126 643,356 1,059,770 12/31/2016 1,688,740 567,291 1,121,449 12/31/2015 1,628,677
32.01 Property Coursey Oaks TTM 8/31/2017 818,099 272,087 546,012 12/31/2016 804,842 240,252 564,590 12/31/2015 747,875
32.02 Property AIG Building TTM 8/31/2017 885,027 371,269 513,759 12/31/2016 883,898 327,039 556,859 12/31/2015 880,802
33 Loan Candlewood Suites Nashville TTM 8/31/2017 2,463,341 1,318,251 1,145,089 12/31/2016 2,372,230 1,173,048 1,199,181 12/31/2015 271,469
34 Loan Whispering Lakes TTM 7/31/2017 2,019,736 730,139 1,289,597 12/31/2016 1,976,231 736,440 1,239,791 12/31/2015 1,931,631
35 Loan Frisco Market Center N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
36 Loan Triangle Square Shopping Center TTM 8/31/2017 893,780 226,465 667,315 12/31/2016 911,123 231,307 679,816 12/31/2015 845,645
37 Loan TransUnion Office Building N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
38 Loan South Tampa Medical Office TTM 7/31/2017 543,527 127,112 416,415 N/A N/A N/A N/A N/A N/A
39 Loan Franklin Village TTM 5/31/2017 766,651 265,209 501,442 12/31/2016 747,198 278,451 468,747 12/31/2015 504,928
40 Loan Riley Place Shopping Center 12/31/2016 624,874 174,985 449,889 12/31/2015 687,086 167,841 519,245 12/31/2014 730,380
41 Loan Biolife - Riverton N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
42 Loan Ramada Portland East TTM 7/31/2017 2,211,972 1,359,151 852,821 12/31/2016 2,008,578 1,290,305 718,273 12/31/2015 2,005,886
43 Loan Perry Hill Crossing TTM 8/31/2017 345,037 75,628 269,409 N/A N/A N/A N/A N/A N/A
44 Loan Ivy Falls Center TTM 6/30/2017 328,924 48,121 280,802 12/31/2016 324,578 51,971 272,607 12/31/2015 328,598
45 Loan Elmhurst Shopping Center TTM 8/31/2017 223,845 49,058 174,787 12/31/2016 70,400 14,748 55,652 N/A N/A
46 Loan Plaza at Gardendale II N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
47 Loan Century Storage Crystal River TTM 7/31/2017 395,239 138,629 256,610 12/31/2016 364,128 139,949 224,178 12/31/2015 280,283
48 Loan Hawthorn Place Townhomes TTM 8/31/2017 405,506 199,659 205,847 12/31/2016 408,827 202,443 206,384 12/31/2015 378,409
49 Loan Dollar General Aroma Park N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A

 

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Third Most Recent Expenses Third Most Recent NOI Largest Tenant Name Largest Tenant Sq. Ft. Largest Tenant % of NRA Largest Tenant Exp. Date Second Largest Tenant Name Second Largest Tenant Sq. Ft. Second Largest Tenant % of NRA Second Largest Tenant Exp. Date
1 Loan Burbank Office Portfolio 26,854,903 34,442,280 Various Various N/A Various Various Various N/A Various
1.01 Property Media Studios 12,238,933 22,026,213 Kaiser Foundation Health Plan 194,145 21.0% 5/31/2024 Walt Disney Pictures 149,840 16.2% 5/31/2021 (131,172 SF); 4/30/2022 (18,668 SF)
1.02 Property The Pointe 5,705,120 7,785,778 Legendary 105,522 22.0% 10/31/2024 (70,018 SF); 3/31/2025 (35,504 SF) Warner Bros. 99,853 20.8% 11/30/2025
1.03 Property 3800 Alameda 5,606,062 -2,031,512 Disney 417,731 98.3% 3/27/2021 (357,820 SF); 3/27/2023 (59,911 SF) Olive & Thyme 3,684 0.9% 8/31/2024
1.04 Property Central Park 3,304,788 6,661,801 Turner Broadcasting 63,283 24.7% 2/29/2024 Warner Bros. 62,194 24.3% 12/31/2017 (2,102 SF); 6/30/2022 (60,092 SF)
2 Loan Yorkshire & Lexington Towers 12,878,848 10,053,207 N/A N/A N/A N/A N/A N/A N/A N/A
2.01 Property Yorkshire Towers 10,510,120 8,132,649 N/A N/A N/A N/A N/A N/A N/A N/A
2.02 Property Lexington Towers 2,368,729 1,920,558 N/A N/A N/A N/A N/A N/A N/A N/A
3 Loan Griffin Portfolio 10,913,927 26,778,722 Various Various N/A Various Various Various N/A Various
3.01 Property Restoration Hardware Distribution 421,425 2,308,692 Restoration Hardware 1,501,387 100.0% 8/31/2030 N/A N/A N/A N/A
3.02 Property State Farm Regional HQ 2,325,157 4,850,526 State Farm 503,201 86.0% 12/31/2023 BCD Travel USA 7,081 1.2% 11/30/2023
3.03 Property North Pointe I 1,659,836 4,119,792 General Electric Co. 409,798 100.0% 3/31/2020 N/A N/A N/A N/A
3.04 Property Corporate Campus at Norterra 2,366,863 3,564,993 Cigna Health Care 232,648 100.0% 7/31/2023 N/A N/A N/A N/A
3.05 Property CHRISTUS Health HQ 2,521,037 3,295,489 CHRISTUS Health 247,721 97.8% 11/30/2024 NTX Food (Mason’s Cafe) 2,117 0.8% 1/31/2018
3.06 Property Duke Bridges I 628,705 1,317,205 T-Mobile West 158,135 100.0% 4/30/2027 N/A N/A N/A N/A
3.07 Property Wells Fargo Operations Center 478,244 2,799,466 Wells Fargo Bank 155,579 100.0% 1/31/2025 N/A N/A N/A N/A
3.08 Property Ace Hardware HQ 264,608 2,766,860 Ace Hardware Corporation 206,030 100.0% 11/30/2024 N/A N/A N/A N/A
3.09 Property Royal Ridge V N/A N/A NEC 119,611 100.0% 3/31/2026 N/A N/A N/A N/A
3.10 Property Comcast Regional HQ 248,052 1,755,700 Comcast 87,385 100.0% 7/31/2027 N/A N/A N/A N/A
4 Loan Centre 425 Bellevue N/A N/A Amazon Corporate 354,918 99.4% 9/30/2033 Starbucks 1,991 0.6% 6/30/2027
5 Loan ExchangeRight Net Leased Portfolio 17 N/A N/A Various Various N/A Various N/A N/A N/A N/A
5.01 Property Kroger - West Bend, WI N/A N/A Kroger 63,133 100.0% 12/31/2030 N/A N/A N/A N/A
5.02 Property Walgreens - Waukesha, WI N/A N/A Walgreens 15,615 100.0% 12/31/2028 N/A N/A N/A N/A
5.03 Property Tractor Supply Co. - Staunton, VA N/A N/A Tractor Supply 22,676 100.0% 05/31/2032 N/A N/A N/A N/A
5.04 Property Tractor Supply Co. - Conway, SC N/A N/A Tractor Supply 24,738 100.0% 05/31/2032 N/A N/A N/A N/A
5.05 Property Verizon - Columbia, SC N/A N/A Verizon 6,254 100.0% 01/31/2027 N/A N/A N/A N/A
5.06 Property Walgreens - Blacklick, OH N/A N/A Walgreens 14,489 100.0% 08/31/2028 N/A N/A N/A N/A
5.07 Property Goodwill - Grafton, WI N/A N/A Goodwill 22,000 100.0% 08/31/2027 N/A N/A N/A N/A
5.08 Property Dollar General - Walker, LA N/A N/A Dollar General 12,526 100.0% 06/30/2028 N/A N/A N/A N/A
5.09 Property Dollar General - Norton, OH N/A N/A Dollar General 9,327 100.0% 04/30/2029 N/A N/A N/A N/A
5.10 Property Dollar General - Denham Springs, LA N/A N/A Dollar General 9,187 100.0% 06/30/2032 N/A N/A N/A N/A
5.11 Property Dollar General - Zanesville, OH N/A N/A Dollar General 9,289 100.0% 03/31/2031 N/A N/A N/A N/A
5.12 Property Dollar General - Belleview, IL N/A N/A Dollar General 9,126 100.0% 10/31/2030 N/A N/A N/A N/A
5.13 Property Dollar General - Columbia, SC N/A N/A Dollar General 9,153 100.0% 06/30/2028 N/A N/A N/A N/A
5.14 Property Advanced Auto Parts - Travelers Rest, SC N/A N/A Advanced Auto Parts 6,891 100.0% 12/31/2026 N/A N/A N/A N/A
5.15 Property Dollar General - Aiken, SC N/A N/A Dollar General 9,136 100.0% 03/31/2031 N/A N/A N/A N/A
5.16 Property Napa Auto Parts - Sun Prairie, WI N/A N/A Napa Auto Parts 5,342 100.0% 08/10/2037 N/A N/A N/A N/A
6 Loan National Office Portfolio 17,492,296 16,387,470 Various Various N/A Various Various Various N/A Various
6.01 Property 8330 LBJ Freeway 2,353,218 4,721,326 Trinity Universal Insurance Co 84,114 22.1% 6/30/2025 AZ College 24,065 6.3% 8/31/2030
6.02 Property 101 East Park Boulevard 1,702,455 2,422,005 M. White & Associates, LLC 24,896 11.0% 9/30/2023 General Services Administration 18,753 8.3% 8/17/2030
6.03 Property 13601 Preston Road 1,654,324 1,177,799 AT&T 13,358 5.1% 8/31/2021 Mbroh Engineering, Inc. 5,635 2.2% 6/30/2022
6.04 Property 1750 East Golf Road 2,931,325 2,357,461 Career Education Corporation 116,387 54.8% 5/31/2020 Assurance Agency, Ltd 63,113 29.7% 9/30/2023
6.05 Property 14800 Quorum Drive 660,180 990,396 Idea Grove LLC 6,845 6.6% 2/28/2019 On-Site Manager, Inc 6,838 6.6% 2/28/2018
6.06 Property 1995 North Park Place 791,587 770,569 GSA - US Army 16,778 16.8% 2/3/2020 G4S Secure Solutions 7,486 7.5% 10/31/2017
6.07 Property Northlake - 2295 Parklake Dr NE 785,076 195,726 Leidos, Inc 16,372 13.5% 2/28/2022 Midwest Medical 8,654 7.1% 11/30/2018
6.08 Property 4751 Best Road 626,278 503,827 Southeastrans, Inc 31,129 33.4% 10/31/2018 Greene Consulting Associates, LLC 5,145 5.5% 3/31/2019
6.09 Property The Centre - 4099 McEwen Road 749,163 546,574 American Medical Response Ambulance 15,479 12.5% 5/31/2021 Collecto, Inc 10,170 8.2% 4/30/2021
6.10 Property The Centre - 4101 McEwen Road 653,652 393,365 SCIenergy, Inc 10,071 8.1% 1/31/2020 Nemeth & Reese, L.P. 5,878 4.7% 10/31/2021
6.11 Property 11225 North 28th Drive 889,449 70,748 Southwest Annuities Marketing, LLC 16,332 12.1% 2/28/2021 Sonovision USA, Inc 8,532 6.3% 11/30/2020
6.12 Property 10000 North 31st Ave 749,773 345,772 FCNH, Inc 18,912 14.8% 3/31/2019 Duet Partners in Health & Aging 8,784 6.9% 5/31/2025
6.13 Property The Centre - 4001 McEwen Road 479,700 106,678 Nurtur Health, Inc. 47,780 50.2% 12/31/2020 Downing Labs, LLC 12,752 13.4% 12/31/2018
6.14 Property 4425 W Airport Fwy 346,785 82,793 Air Serv Corporation 5,422 6.4% 1/31/2018 State of Florida Department of Revenue 5,417 6.4% 3/31/2021
6.15 Property Northlake - 2302 Parklake Dr NE 628,612 363,882 Babcock & Wilcox Power Generation 8,712 7.8% 1/31/2018 National Mentor Healthcare, LLC 7,739 7.0% 10/31/2022
6.16 Property Northlake - 2305&2309 Parklake Dr NE 443,845 451,745 Department of Veterans Affairs 23,596 36.2% 9/30/2027 International Rescue Committee 15,651 24.0% 3/31/2022
6.17 Property 12100 Ford Road 694,875 448,125 State of Texas - Health & Human Services 15,425 9.8% 10/31/2023 Apex TITAN, Inc. 11,360 7.2% 11/30/2021
6.18 Property The Centre - 4000N&S McEwen Road 351,999 438,678 Centene Corporation 46,769 100.0% 12/31/2020 N/A N/A N/A N/A
7 Loan Delshah NYC Portfolio N/A N/A Various Various N/A Various N/A N/A N/A N/A
7.01 Property 58-60 9th Avenue N/A N/A Free People 6,800 66.0% 11/8/2026 N/A N/A N/A N/A
7.02 Property 69 Gansevoort Street N/A N/A Madewell 2,950 100.0% 1/31/2026 N/A N/A N/A N/A
8.00 Loan 237 Park Avenue 29,847,060 32,393,944 The New York and Presbyterian Hospital 479,016 38.3% 12/29/2048 JP Morgan Chase 254,585 20.3% 7/31/2020
9 Loan Totowa Commerce Center 2,930,236 5,098,479 Various Various N/A Various Various Various N/A Various
9.01 Property 80-100 Commerce Way 268,688 528,098 Idexx Reference Labs 13,681 28.9% 4/30/2025 Sweet Peas Learning Center LLC 8,984 19.0% 1/31/2021
9.02 Property 40 Commerce Way 250,204 538,180 Thales Defense & Security 18,276 36.0% 10/31/2018 Patterson Dental Supply 14,649 28.8% 11/30/2021
9.03 Property 29 Commerce Way 255,685 540,841 Cervalis Holdings LLC 28,130 55.2% 2/28/2020 Westrock Converting Company 12,868 25.2% 5/31/2022
9.04 Property One Center Court 198,520 560,916 Universal Hospital Services 21,245 54.1% 6/30/2021 Westrock Converting Company 18,000 45.9% 2/29/2020
9.05 Property 11 Commerce Way 236,969 563,618 Coram Alternate Site Services 26,125 55.3% 6/30/2019 Pratt Corrugated Holdings Inc 10,450 22.1% 12/31/2019
9.06 Property 45 Commerce Way 249,449 532,372 Canare Corporation of America 16,331 31.5% 9/30/2021 Terrasense 13,860 26.7% 6/30/2020
9.07 Property 999 Riverview Drive 585,810 393,939 RGN-Totowa I LLC 13,503 23.2% 9/30/2024 Integrated Business Systems 10,274 17.7% 10/31/2017
9.08 Property Two Center Court 160,205 390,952 Jack Henry & Associates 20,278 66.3% 9/30/2019 Electro Rent Corporation 10,322 33.7% 1/31/2020
9.09 Property 120-140 Commerce Way 201,390 406,256 My Day Home LLC 9,024 25.2% 12/31/2018 Advanced Video Surveillance I 4,979 13.9% 2/28/2022
9.10 Property 60 Commerce Way 274,879 223,554 IBA Molecular North America 8,534 16.8% 5/31/2022 Gordon Desserts Inc 7,600 14.9% 11/30/2027
9.11 Property 20 Commerce Way 248,437 419,753 ADT LLC 20,780 46.3% 8/31/2020 Atlantic Intertial Systems Inc 19,854 44.2% 2/28/2022
10 Loan Residence Inn Los Angeles Westlake Village 4,637,457 4,184,424 N/A N/A N/A N/A N/A N/A N/A N/A
11 Loan DoubleTree Wilmington 6,405,869 3,756,747 N/A N/A N/A N/A N/A N/A N/A N/A
12 Loan Cabela’s Industrial Portfolio N/A N/A Cabela’s 2,894,885 100.0% 4/30/2042 N/A N/A N/A N/A
12.01 Property 33901 St Hwy 35 N/A N/A Cabela’s 1,130,862 100.0% 4/30/2042 N/A N/A N/A N/A
12.02 Property 100 Distribution Road N/A N/A Cabela’s 1,165,360 100.0% 4/30/2042 N/A N/A N/A N/A
12.03 Property 2000 West Cabela’s Way N/A N/A Cabela’s 598,663 100.0% 4/30/2042 N/A N/A N/A N/A
13 Loan Marriott Grand Cayman 34,957,601 12,268,442 N/A N/A N/A N/A N/A N/A N/A N/A
14 Loan Bass Pro & Cabela’s Portfolio N/A N/A Various Various N/A 4/30/2042 N/A N/A N/A N/A
14.01 Property 20200 Rogers Drive N/A N/A Cabela’s 186,379 100.0% 4/30/2042 N/A N/A N/A N/A
14.02 Property 10670 Cabela Drive N/A N/A Cabela’s 108,077 100.0% 4/30/2042 N/A N/A N/A N/A
14.03 Property 17907 IH-10 West N/A N/A Bass Pro 184,656 100.0% 4/30/2042 N/A N/A N/A N/A
14.04 Property 1 Cabela Drive. N/A N/A Cabela’s 107,329 100.0% 4/30/2042 N/A N/A N/A N/A
14.05 Property 2502 W. Cabela’s Blvd N/A N/A Cabela’s 169,713 100.0% 4/30/2042 N/A N/A N/A N/A
14.06 Property 10501 Palm River Rd N/A N/A Bass Pro 132,734 100.0% 4/30/2042 N/A N/A N/A N/A
14.07 Property 7700 Cabela Drive N/A N/A Cabela’s 188,745 100.0% 4/30/2042 N/A N/A N/A N/A
14.08 Property 200 Bass Pro Drive N/A N/A Bass Pro 120,763 100.0% 4/30/2042 N/A N/A N/A N/A
14.09 Property 1000 Cabela Drive N/A N/A Cabela’s 104,476 100.0% 4/30/2042 N/A N/A N/A N/A
14.10 Property 2427 N. Greenwich Road N/A N/A Cabela’s 80,699 100.0% 4/30/2042 N/A N/A N/A N/A
14.11 Property 3900 Cabela Drive N/A N/A Cabela’s 161,987 100.0% 4/30/2042 N/A N/A N/A N/A
14.12 Property 5500 Cornerstone North Blvd. N/A N/A Cabela’s 71,872 100.0% 4/30/2042 N/A N/A N/A N/A
14.13 Property 7090 Cabela Drive NW N/A N/A Cabela’s 82,443 100.0% 4/30/2042 N/A N/A N/A N/A
14.14 Property 2250 Gatlin Blvd. N/A N/A Bass Pro 86,637 100.0% 4/30/2042 N/A N/A N/A N/A
14.15 Property 2700 Market Place Dr. N/A N/A Cabela’s 43,263 100.0% 4/30/2042 N/A N/A N/A N/A
14.16 Property 210 Demers Avenue N/A N/A Cabela’s 66,754 100.0% 4/30/2042 N/A N/A N/A N/A
15 Loan AHIP Northeast Portfolio III 10,787,866 6,886,639 N/A N/A N/A N/A N/A N/A N/A N/A
15.01 Property SpringHill Suites - Bellport 2,815,804 2,201,577 N/A N/A N/A N/A N/A N/A N/A N/A
15.02 Property Hampton Inn Baltimore - White Marsh 2,832,402 1,737,634 N/A N/A N/A N/A N/A N/A N/A N/A
15.03 Property Homewood Suites  - Egg Harbor 2,623,070 1,606,614 N/A N/A N/A N/A N/A N/A N/A N/A
15.04 Property Fairfield Inn & Suites Baltimore - White Marsh 2,516,590 1,340,814 N/A N/A N/A N/A N/A N/A N/A N/A
16 Loan DoubleTree Berkeley Marina 22,092,503 7,381,645 N/A N/A N/A N/A N/A N/A N/A N/A
17 Loan 50 Varick Street 1,063,563 6,869,508 Spring Studios New York LLC 84,044 53.0% 12/31/2029 Spring Place New York 74,530 47.0% 12/31/2029
18 Loan Crocker Block K & Detroit 199,268 700,869 Yard House 10,010 24.4% 11/30/2025 Texas De Brazil 8,500 20.8% 1/31/2027
19 Loan IGT Reno N/A N/A IGT 1,251,179 100.0% 8/31/2032 N/A N/A N/A N/A
20 Loan Manchester Financial Building 849,305 2,414,570 Palomar Specialty Insurance 11,226 14.5% 7/31/2024 Circuit Mckellogg 7,417 9.6% 2/28/2018
21 Loan Hyatt Regency Princeton 16,189,727 3,397,467 N/A N/A N/A N/A N/A N/A N/A N/A
22 Loan At Home Portfolio N/A N/A At Home Group, Inc. 704,529 100.0% 9/30/2032 N/A N/A N/A N/A
22.01 Property At Home Group, Inc. - Orange Park N/A N/A At Home Group, Inc. 178,999 100.0% 9/30/2032 N/A N/A N/A N/A
22.02 Property At Home Group, Inc. - Moore N/A N/A At Home Group, Inc. 108,395 100.0% 9/30/2032 N/A N/A N/A N/A
22.03 Property At Home Group, Inc. - Lafayette N/A N/A At Home Group, Inc. 107,605 100.0% 9/30/2032 N/A N/A N/A N/A
22.04 Property At Home Group, Inc. - Hoover N/A N/A At Home Group, Inc. 109,301 100.0% 9/30/2032 N/A N/A N/A N/A
22.05 Property At Home Group, Inc. - Wichita N/A N/A At Home Group, Inc. 101,624 100.0% 9/30/2032 N/A N/A N/A N/A
22.06 Property At Home Group, Inc. - Olathe N/A N/A At Home Group, Inc. 98,605 100.0% 9/30/2032 N/A N/A N/A N/A
23 Loan The District 2,751,910 7,196,612 MegaPlex Theaters 141,400 23.1% 5/31/2021 Harmons 65,000 10.6% 11/30/2026
24 Loan Atrisco Plaza Shopping Center 579,627 1,889,155 CNG Ranch, LLC 80,100 37.6% 9/30/2031 Ross Dress for Less 27,673 13.0% 1/31/2021
25 Loan Centennial Highlands 595,198 620,115 N/A N/A N/A N/A N/A N/A N/A N/A
26 Loan 50 Republic & 40 Marcus Drive 546,974 1,505,438 Cook & Maran 20,000 22.4% 1/31/2028 ADT Security Systems 17,477 19.6% 10/31/2021
27 Loan GlobalFoundries Industrial Portfolio N/A N/A GlobalFoundries 223,224 100.0% 8/1/2027 N/A N/A N/A N/A
28 Loan Loyalty and Hamilton 588,160 1,001,171 Rentrak Corporation 13,695 17.9% 8,836 SF 5/31/19; 4,859 SF 1/31/21 Chirpify, Inc 4,828 6.3% 2/28/2019
29 Loan Murrieta Plaza 981,033 3,185,501 Dick’s Sporting Goods 60,000 42.5% 3/31/2022 24 Hour Fitness 18,060 12.8% 4/30/2022
30 Loan Holiday Inn Express Tallahassee 2,135,378 1,212,731 N/A N/A N/A N/A N/A N/A N/A N/A
31 Loan Winn Dixie Covington 194,812 847,395 Winn Dixie 53,000 100.0% 12/31/2030 N/A N/A N/A N/A
32 Loan SNP Portfolio 680,752 947,925 Various Various N/A Various Various Various N/A Various
32.01 Property Coursey Oaks 246,444 501,431 Amedisys 8,981 15.1% 7/31/2018 (3072 SF); 6/30/2021 (5,909 SF) SN Servicing Corporation 7,745 13.0% 5/31/2031
32.02 Property AIG Building 434,308 446,495 Hargrove Engineers + Constructors 33,815 63.2% 12/31/2021 Piccadilly Restaurants, LLC 19,678 36.8% 12/31/2018
33 Loan Candlewood Suites Nashville 178,306 93,164 N/A N/A N/A N/A N/A N/A N/A N/A
34 Loan Whispering Lakes 827,193 1,104,438 N/A N/A N/A N/A N/A N/A N/A N/A
35 Loan Frisco Market Center N/A N/A Onyx Nail Lounge 4,950 23.8% 5/1/2027 Rockfish Seafood 4,568 21.9% 11/28/2025
36 Loan Triangle Square Shopping Center 179,735 665,910 Big Lots 35,200 50.8% 1/31/2023 AutoZone 9,600 13.8% 3/31/2028
37 Loan TransUnion Office Building N/A N/A Transunion 56,320 100.0% 9/30/2032 N/A N/A N/A N/A
38 Loan South Tampa Medical Office N/A N/A Tampa Sports Academy 12,735 49.7% 10/31/2029 Orthopaedic Medical Group of Tampa Bay 5,500 21.5% 10/31/2029
39 Loan Franklin Village 242,243 262,685 PetSmart 20,946 44.2% 1/31/2024 Mattress One 4,900 10.3% 6/30/2021
40 Loan Riley Place Shopping Center 179,738 550,642 Winn Dixie 45,500 69.3% 4/23/2024 Grand Buffet 8,450 12.9% 5/31/2019
41 Loan Biolife - Riverton N/A N/A BioLife Plasma Services, L.P. 16,694 100.0% 10/29/2030 N/A N/A N/A N/A
42 Loan Ramada Portland East 1,209,696 796,190 N/A N/A N/A N/A N/A N/A N/A N/A
43 Loan Perry Hill Crossing N/A N/A SOL Restaurante Mexicano & Taqueria 4,125 20.4% 8/31/2026 Alabama Alcoholic Beverage Control Board 3,750 18.5% 6/30/2031
44 Loan Ivy Falls Center 43,697 284,901 Goolsby’s at Grovetown 2,900 11.6% 8/14/2018 Ivy Springs Grooming 2,700 10.8% 1/6/2022
45 Loan Elmhurst Shopping Center N/A N/A Hand & Stone 2,562 33.0% 2/28/2027 Bentley’s Pet Stuff 2,200 28.3% 11/30/2026
46 Loan Plaza at Gardendale II N/A N/A Shrimp Basket 3,000 41.9% 10/31/2027 ATI Holdings 2,499 34.9% 9/30/2027
47 Loan Century Storage Crystal River 141,695 138,588 N/A N/A N/A N/A N/A N/A N/A N/A
48 Loan Hawthorn Place Townhomes 196,423 181,987 N/A N/A N/A N/A N/A N/A N/A N/A
49 Loan Dollar General Aroma Park N/A N/A Dollar General 9,002 100.0% 6/1/2032 N/A N/A N/A N/A

 

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Third Largest Tenant Name Third Largest Tenant Sq. Ft. Third Largest Tenant % of NRA Third Largest Tenant Exp. Date Fourth Largest Tenant Name Fourth Largest Tenant Sq. Ft. Fourth Largest Tenant % of NRA Fourth Largest Tenant Exp. Date Fifth Largest Tenant Name Fifth Largest Tenant Sq. Ft.
1 Loan Burbank Office Portfolio Various Various N/A Various Various Various N/A Various Various Various
1.01 Property Media Studios Yahoo 105,400 11.4% 5/31/2020 Hasbro 80,000 8.6% 1/31/2027 TiVo Corporation 61,732
1.02 Property The Pointe FremantleMedia 72,328 15.1% 10/31/2024 KCETLink 58,574 12.2% 12/31/2023 CBS Interactive 47,847
1.03 Property 3800 Alameda Drybar 1,800 0.4% 4/30/2027 N/A N/A N/A N/A N/A N/A
1.04 Property Central Park Machinima 18,519 7.2% 12/31/2017 Barrister Executive Suites 18,505 7.2% 12/31/2021 White Horse Capital 10,740
2 Loan Yorkshire & Lexington Towers N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.01 Property Yorkshire Towers N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.02 Property Lexington Towers N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3 Loan Griffin Portfolio Various Various N/A Various N/A N/A N/A N/A N/A N/A
3.01 Property Restoration Hardware Distribution N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3.02 Property State Farm Regional HQ Ventyx, Inc. 5,575 1.0% 4/30/2023 N/A N/A N/A N/A N/A N/A
3.03 Property North Pointe I N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3.04 Property Corporate Campus at Norterra N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3.05 Property CHRISTUS Health HQ N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3.06 Property Duke Bridges I N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3.07 Property Wells Fargo Operations Center N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3.08 Property Ace Hardware HQ N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3.09 Property Royal Ridge V N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3.10 Property Comcast Regional HQ N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
4 Loan Centre 425 Bellevue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5 Loan ExchangeRight Net Leased Portfolio 17 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.01 Property Kroger - West Bend, WI N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.02 Property Walgreens - Waukesha, WI N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.03 Property Tractor Supply Co. - Staunton, VA N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.04 Property Tractor Supply Co. - Conway, SC N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.05 Property Verizon - Columbia, SC N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.06 Property Walgreens - Blacklick, OH N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.07 Property Goodwill - Grafton, WI N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.08 Property Dollar General - Walker, LA N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.09 Property Dollar General - Norton, OH N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.10 Property Dollar General - Denham Springs, LA N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.11 Property Dollar General - Zanesville, OH N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.12 Property Dollar General - Belleview, IL N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.13 Property Dollar General - Columbia, SC N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.14 Property Advanced Auto Parts - Travelers Rest, SC N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.15 Property Dollar General - Aiken, SC N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.16 Property Napa Auto Parts - Sun Prairie, WI N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6 Loan National Office Portfolio Various Various N/A Various Various Various N/A Various Various Various
6.01 Property 8330 LBJ Freeway Shapiro Brown Corp 16,341 4.3% 3/31/2020 Total Quality Logistics, LLC 8,100 2.1% 3/31/2019 Law Firm of Aaron A. Herbert, P.C. 6,256
6.02 Property 101 East Park Boulevard Regus Group - North Dallas, LLC 17,353 7.7% 6/30/2023 GuideIT, LLC 16,025 7.1% 9/30/2023 TriDigital Marketing 12,070
6.03 Property 13601 Preston Road Amtech Solutions 5,505 2.1% 11/30/2021 Saenz-Rodriguez & Associates, P.C. 5,293 2.0% 7/31/2022 Game Changing Benefits, LLC 5,275
6.04 Property 1750 East Golf Road Kae Engineering Consultants, Inc 5,493 2.6% 1/31/2025 Stearns Lending, Inc 2,740 1.3% 9/30/2018 Hartford Financial Services Inc. 2,693
6.05 Property 14800 Quorum Drive Morrow Hill (formerly Finley Morrow) 5,979 5.8% 9/30/2027 National Tax Resource Group 5,302 5.1% 12/31/2019 EPE Innovations LLC 4,673
6.06 Property 1995 North Park Place GSA OSHA 6,838 6.8% 1/6/2023 Merck & Hill Consultants, Inc 4,178 4.2% 3/31/2022 The Arrendale Group 3,742
6.07 Property Northlake - 2295 Parklake Dr NE Oakhurst Medical Centers, Inc 7,736 6.4% 6/30/2028 Village Podiatry Group, LLC 4,947 4.1% 7/31/2023 The Law Office of Tanya Mitchell 3,288
6.08 Property 4751 Best Road ICP Systems LLC 3,845 4.1% 9/30/2021 C.H. Powell Company 2,777 3.0% 8/31/2018 Hodges, Harbin, Newberry & Tribble, Inc. 2,733
6.09 Property The Centre - 4099 McEwen Road STX Healthcare Management Services, Inc 9,247 7.5% 12/31/2018 Round-The-World Logistics (USA) Corp 7,261 5.9% 8/4/2018 End Stage Renal Disease Network of Texas 5,252
6.10 Property The Centre - 4101 McEwen Road Zenith American Solutions, Inc 4,096 3.3% 5/31/2021 Century Hospice, LLC 4,060 3.3% 4/30/2018 Quillin Law Firm, PC 3,344
6.11 Property 11225 North 28th Drive Beyond Today Co., an Arizona Corporation 4,130 3.0% 4/30/2020 Monica J. Stern. CPA, PLLC 3,616 2.7% 10/31/2019 SGP Management Co, LLC dba 3,513
6.12 Property 10000 North 31st Ave AFLAC Regional Office 3,964 3.1% 7/31/2020 Foothills Sports Medicine Physical Therapy 3,750 2.9% 11/30/2019 American Focus Care, Inc 2,332
6.13 Property The Centre - 4001 McEwen Road EVVDC, PC 3,533 3.7% 3/31/2020 Carlos Molina, MD, PA 2,533 2.7% 10/31/2025 Thriving Solutions LLC 366
6.14 Property 4425 W Airport Fwy The Persimmon Group 3,007 3.5% 5/31/2019 Carter Healthcare of North Texas, LLC 2,890 3.4% 8/31/2018 7 Point Group 2,706
6.15 Property Northlake - 2302 Parklake Dr NE Transitional Family Services, Inc 7,407 6.7% 5/31/2021 Odyssey Healthcare Operating B, L 6,426 5.8% 5/31/2023 Robins, Eskew, Smith & Jordan 4,504
6.16 Property Northlake - 2305&2309 Parklake Dr NE Catholic Charities of Atlanta 5,976 9.2% 10/31/2022 N/A N/A N/A N/A N/A N/A
6.17 Property 12100 Ford Road Safeguard Acquistions, Inc 8,367 5.3% 9/30/2021 Novaco Products 4,627 2.9% 6/30/2018 Bestcare Laboratory Services, LLC 4,314
6.18 Property The Centre - 4000N&S McEwen Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
7 Loan Delshah NYC Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
7.01 Property 58-60 9th Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
7.02 Property 69 Gansevoort Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
8.00 Loan 237 Park Avenue J. Walter Thompson 192,733 15.4% 5/31/2027 Jennison Associates 162,764 13.0% 2/28/2025 Her Majesty the Queen in Right of Canada 72,901
9 Loan Totowa Commerce Center Various Various N/A Various Various Various N/A Various Various Various
9.01 Property 80-100 Commerce Way Research America Inc 8,327 17.6% 6/30/2018 Golden Edibles, LLC 8,327 17.6% 11/30/2021 CCH Incorporated 7,975
9.02 Property 40 Commerce Way Biologictx LLC 14,398 28.3% 11/30/2023 Viskal Printing LLC 3,499 6.9% 2/29/2020 N/A N/A
9.03 Property 29 Commerce Way Docutrend Inc 9,971 19.6% 6/30/2020 N/A N/A N/A N/A N/A N/A
9.04 Property One Center Court N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
9.05 Property 11 Commerce Way Viper Communications Inc 5,407 11.5% 2/28/2019 Critical Point LLC 5,225 11.1% 3/31/2021 N/A N/A
9.06 Property 45 Commerce Way Dish Network Service LLC 11,000 21.2% 9/30/2018 Worldwide Corporate Housing 8,158 15.7% 2/28/2018 Art of Natural Solutions 2,500
9.07 Property 999 Riverview Drive Pratt Corrugated Holdings Inc 8,079 13.9% 12/31/2019 Mid Atlantic Resource Group 4,358 7.5% 11/30/2022 Morris Merker & Co LLC 3,982
9.08 Property Two Center Court N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
9.09 Property 120-140 Commerce Way SE-Tylose USA Inc. 2,727 7.6% 1/31/2020 Forefront Communications 2,727 7.6% 8/31/2018 CIOX Health LLC 2,727
9.10 Property 60 Commerce Way Maker Depot 6,077 11.9% 3/31/2020 N/A N/A N/A N/A N/A N/A
9.11 Property 20 Commerce Way N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
10 Loan Residence Inn Los Angeles Westlake Village N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
11 Loan DoubleTree Wilmington N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12 Loan Cabela’s Industrial Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.01 Property 33901 St Hwy 35 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.02 Property 100 Distribution Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.03 Property 2000 West Cabela’s Way N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
13 Loan Marriott Grand Cayman N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14 Loan Bass Pro & Cabela’s Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.01 Property 20200 Rogers Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.02 Property 10670 Cabela Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.03 Property 17907 IH-10 West N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.04 Property 1 Cabela Drive. N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.05 Property 2502 W. Cabela’s Blvd N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.06 Property 10501 Palm River Rd N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.07 Property 7700 Cabela Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.08 Property 200 Bass Pro Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.09 Property 1000 Cabela Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.10 Property 2427 N. Greenwich Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.11 Property 3900 Cabela Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.12 Property 5500 Cornerstone North Blvd. N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.13 Property 7090 Cabela Drive NW N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.14 Property 2250 Gatlin Blvd. N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.15 Property 2700 Market Place Dr. N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.16 Property 210 Demers Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
15 Loan AHIP Northeast Portfolio III N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
15.01 Property SpringHill Suites - Bellport N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
15.02 Property Hampton Inn Baltimore - White Marsh N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
15.03 Property Homewood Suites  - Egg Harbor N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
15.04 Property Fairfield Inn & Suites Baltimore - White Marsh N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
16 Loan DoubleTree Berkeley Marina N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17 Loan 50 Varick Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
18 Loan Crocker Block K & Detroit Fidelity 7,200 17.6% 12/31/2022 Bonefish Grill, LLC 5,800 14.2% 11/30/2025 Cantina Laredo 5,435
19 Loan IGT Reno N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
20 Loan Manchester Financial Building EC English 6,792 8.7% 4/30/2028 Dawn Investments 5,899 7.6% 5/31/2032 R-T Specialty Insurance 5,561
21 Loan Hyatt Regency Princeton N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
22 Loan At Home Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
22.01 Property At Home Group, Inc. - Orange Park N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
22.02 Property At Home Group, Inc. - Moore N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
22.03 Property At Home Group, Inc. - Lafayette N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
22.04 Property At Home Group, Inc. - Hoover N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
22.05 Property At Home Group, Inc. - Wichita N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
22.06 Property At Home Group, Inc. - Olathe N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
23 Loan The District Hobby Lobby 55,000 9.0% 5/31/2027 Gordmans 50,631 8.3% 9/30/2022 Ross 30,080
24 Loan Atrisco Plaza Shopping Center Brookline College 15,478 7.3% 1/31/2022 Aaron Rents, Inc. 11,000 5.2% 4/30/2021 Peter Piper Pizza 10,103
25 Loan Centennial Highlands N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
26 Loan 50 Republic & 40 Marcus Drive Quest Diagnostic 11,509 12.9% 10/31/2022 Aldridge Pite KMK Law 10,000 11.2% 2/18/2020 Bio Restorative Therapies 6,800
27 Loan GlobalFoundries Industrial Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
28 Loan Loyalty and Hamilton Mirador Financial, Inc. 4,754 6.2% 5/31/2021 Auspient, Inc. 4,224 5.5% 10/31/2019 Pearl Legal Group, P.C. 4,221
29 Loan Murrieta Plaza Walgreens 14,419 10.2% 4/30/2080 Buffalo Wild Wings 5,160 3.7% 12/31/2026 Bank of America 4,000
30 Loan Holiday Inn Express Tallahassee N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
31 Loan Winn Dixie Covington N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
32 Loan SNP Portfolio Various Various N/A Various Various Various N/A Various Various Various
32.01 Property Coursey Oaks Weston Solutions, Inc. 5,583 9.4% MTM Steffes, Vingiello & McKenzie 5,583 9.4% 9/30/2018 Bridgeway Health Care & Hospice 5,555
32.02 Property AIG Building N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
33 Loan Candlewood Suites Nashville N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
34 Loan Whispering Lakes N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
35 Loan Frisco Market Center Tacos 4 Life 3,505 16.8% 11/11/2027 Zoe’s Kitchen 2,800 13.4% 3/30/2027 Snappy Salads 2,500
36 Loan Triangle Square Shopping Center Red Star Chinese Buffet 4,800 6.9% 11/14/2023 Triangle Laundromat 3,200 4.6% 12/31/2022 Jamaica Jamaica 2,270
37 Loan TransUnion Office Building N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
38 Loan South Tampa Medical Office BayCare Medical Group 4,991 19.5% 3/16/2027 Advanced Rehabilitation 2,408 9.4% 3/31/2026 N/A N/A
39 Loan Franklin Village Plato’s Closet 4,800 10.1% 8/31/2018 Once Upon a Child 4,734 10.0% 5/31/2021 The Egg & I 4,542
40 Loan Riley Place Shopping Center Vintage Vibe 2,400 3.7% 6/30/2018 Pace Laundry 2,100 3.2% 1/31/2019 Shears 1,200
41 Loan Biolife - Riverton N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
42 Loan Ramada Portland East N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
43 Loan Perry Hill Crossing Shane’s Rib Shack 3,000 14.8% 8/31/2026 Wharf Casual Seafood Montgomery 2,250 11.1% 10/31/2026 Pizza Hut 2,250
44 Loan Ivy Falls Center Azteca Maya Rest. 2,400 9.6% 9/30/2020 Tippett Eye Care 2,400 9.6% 7/31/2020 Patriots Park Dental 1,800
45 Loan Elmhurst Shopping Center Starbucks 1,850 23.8% 5/31/2026 Sprint 1,151 14.8% 5/31/2022 N/A N/A
46 Loan Plaza at Gardendale II T Mobile 1,664 23.2% 10/31/2023 N/A N/A N/A N/A N/A N/A
47 Loan Century Storage Crystal River N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
48 Loan Hawthorn Place Townhomes N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
49 Loan Dollar General Aroma Park N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A

 

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Fifth Largest Tenant % of NRA Fifth Largest Tenant Exp. Date Engineering Report Date Environmental Report Date (Phase I) Environmental Report Date (Phase II) Seismic Report Date Seismic PML % Loan Purpose Engineering Reserve / Deferred Maintenance Initial Tax Reserve
1 Loan Burbank Office Portfolio N/A Various 9/12/2017 Various N/A Various Various Acquisition    
1.01 Property Media Studios 6.7% 6/30/2019 9/12/2017 8/9/2017 N/A 8/10/2017 17%; 9%; 11%; 10%; 10%; 9%      
1.02 Property The Pointe 10.0% 11/30/2022 9/12/2017 8/9/2017 N/A 7/21/2017 11.0%      
1.03 Property 3800 Alameda N/A N/A 9/12/2017 7/18/2017 N/A 7/21/2017 14%; 10%      
1.04 Property Central Park 4.2% 6/30/2018 (3,358 SF); 2/28/2022 (7,382 SF) 9/12/2017 7/18/2017 N/A 7/21/2017 14.0%      
2 Loan Yorkshire & Lexington Towers N/A N/A 8/21/2017 8/21/2017 N/A N/A N/A Refinance   2,724,408
2.01 Property Yorkshire Towers N/A N/A 8/21/2017 8/21/2017 N/A N/A N/A      
2.02 Property Lexington Towers N/A N/A 8/21/2017 8/21/2017 N/A N/A N/A      
3 Loan Griffin Portfolio N/A N/A 9/13/2017 Various N/A Various Various Recapitalization   930,000
3.01 Property Restoration Hardware Distribution N/A N/A 9/13/2017 9/8/2017 N/A 9/11/2017 6.0%      
3.02 Property State Farm Regional HQ N/A N/A 9/13/2017 9/13/2017; 9/14/2017 N/A N/A N/A      
3.03 Property North Pointe I N/A N/A 9/13/2017 9/13/2017 N/A N/A N/A      
3.04 Property Corporate Campus at Norterra N/A N/A 9/13/2017 9/12/2017 N/A N/A N/A      
3.05 Property CHRISTUS Health HQ N/A N/A 9/13/2017 9/12/2017 N/A N/A N/A      
3.06 Property Duke Bridges I N/A N/A 9/13/2017 9/12/2017 N/A N/A N/A      
3.07 Property Wells Fargo Operations Center N/A N/A 9/13/2017 9/12/2017 N/A N/A N/A      
3.08 Property Ace Hardware HQ N/A N/A 9/13/2017 9/13/2017 N/A N/A N/A      
3.09 Property Royal Ridge V N/A N/A 9/13/2017 9/12/2017 N/A N/A N/A      
3.10 Property Comcast Regional HQ N/A N/A 9/13/2017 9/13/2017 N/A 9/11/2017 7.0%      
4 Loan Centre 425 Bellevue N/A N/A 9/19/2017 9/19/2017 N/A 9/19/2017 6.0% Acquisition   149,734
5 Loan ExchangeRight Net Leased Portfolio 17 N/A N/A Various Various N/A N/A N/A Acquisition 171,909 179,394
5.01 Property Kroger - West Bend, WI N/A N/A 05/23/2017 05/24/2017 N/A N/A N/A      
5.02 Property Walgreens - Waukesha, WI N/A N/A 07/07/2017 07/10/2017 N/A N/A N/A      
5.03 Property Tractor Supply Co. - Staunton, VA N/A N/A 06/19/2017 06/20/2017 N/A N/A N/A      
5.04 Property Tractor Supply Co. - Conway, SC N/A N/A 06/15/2017 06/19/2017 N/A N/A N/A      
5.05 Property Verizon - Columbia, SC N/A N/A 07/14/2017 07/18/2017 N/A N/A N/A      
5.06 Property Walgreens - Blacklick, OH N/A N/A 06/27/2017 06/27/2017 N/A N/A N/A      
5.07 Property Goodwill - Grafton, WI N/A N/A 06/23/2017 06/30/2017 N/A N/A N/A      
5.08 Property Dollar General - Walker, LA N/A N/A 07/12/2017 07/12/2017 N/A N/A N/A      
5.09 Property Dollar General - Norton, OH N/A N/A 06/28/2017 06/28/2017 N/A N/A N/A      
5.10 Property Dollar General - Denham Springs, LA N/A N/A 05/18/2017 04/24/2017 N/A N/A N/A      
5.11 Property Dollar General - Zanesville, OH N/A N/A 06/26/2017 06/26/2017 N/A N/A N/A      
5.12 Property Dollar General - Belleview, IL N/A N/A 07/07/2017 07/10/2017 N/A N/A N/A      
5.13 Property Dollar General - Columbia, SC N/A N/A 05/11/2017 05/12/2017 N/A N/A N/A      
5.14 Property Advanced Auto Parts - Travelers Rest, SC N/A N/A 06/08/2017 06/07/2017 N/A N/A N/A      
5.15 Property Dollar General - Aiken, SC N/A N/A 07/10/2017 07/11/2017 N/A N/A N/A      
5.16 Property Napa Auto Parts - Sun Prairie, WI N/A N/A 07/24/2017 07/25/2017 N/A N/A N/A      
6 Loan National Office Portfolio N/A Various Various Various N/A N/A N/A Refinance 196,044 2,076,255
6.01 Property 8330 LBJ Freeway 1.6% 10/31/2023 8/1/2017 7/31/2017 N/A N/A N/A      
6.02 Property 101 East Park Boulevard 5.4% 6/30/2024 7/26/2017 7/26/2017 N/A N/A N/A      
6.03 Property 13601 Preston Road 2.0% 2/29/2024 8/1/2017 7/26/2017 N/A N/A N/A      
6.04 Property 1750 East Golf Road 1.3% 7/31/2021 8/2/2017 7/26/2017 N/A N/A N/A      
6.05 Property 14800 Quorum Drive 4.5% 9/30/2018 8/2/2017 7/26/2017 N/A N/A N/A      
6.06 Property 1995 North Park Place 3.7% 4/30/2020 7/26/2017 7/26/2017 N/A N/A N/A      
6.07 Property Northlake - 2295 Parklake Dr NE 2.7% 9/30/2021 7/18/2017 7/28/2017 N/A N/A N/A      
6.08 Property 4751 Best Road 2.9% 12/31/2019 7/26/2017 7/26/2017 N/A N/A N/A      
6.09 Property The Centre - 4099 McEwen Road 4.2% 6/30/2024 7/17/2017 7/26/2017 N/A N/A N/A      
6.10 Property The Centre - 4101 McEwen Road 2.7% 4/30/2020 7/17/2017 7/20/2017 N/A N/A N/A      
6.11 Property 11225 North 28th Drive 2.6% 2/29/2020 7/20/2017 7/20/2017 N/A N/A N/A      
6.12 Property 10000 North 31st Ave 1.8% 11/30/2018 7/19/2017 7/20/2017 N/A N/A N/A      
6.13 Property The Centre - 4001 McEwen Road 0.4% 11/30/2018 7/18/2017 7/26/2017 N/A N/A N/A      
6.14 Property 4425 W Airport Fwy 3.2% 1/31/2023 7/25/2017 7/26/2017 N/A N/A N/A      
6.15 Property Northlake - 2302 Parklake Dr NE 4.0% 11/30/2018 7/26/2017 7/28/2017 N/A N/A N/A      
6.16 Property Northlake - 2305&2309 Parklake Dr NE N/A N/A 7/28/2017 7/28/2017 N/A N/A N/A      
6.17 Property 12100 Ford Road 2.7% 1/31/2018 7/28/2017 7/28/2017 N/A N/A N/A      
6.18 Property The Centre - 4000N&S McEwen Road N/A N/A 7/26/2017 7/26/2017 N/A N/A N/A      
7 Loan Delshah NYC Portfolio N/A N/A 6/15/2017 Various N/A N/A N/A Refinance 15,000 45,325
7.01 Property 58-60 9th Avenue N/A N/A 6/15/2017 6/14/2017 N/A N/A N/A      
7.02 Property 69 Gansevoort Street N/A N/A 6/15/2017 6/14/2017 N/A N/A N/A      
8.00 Loan 237 Park Avenue 5.8% 10/31/2037 05/22/2017 05/23/2017 N/A N/A N/A Refinance    
9 Loan Totowa Commerce Center N/A Various Various 7/17/2017 N/A N/A N/A Acquisition 15,438  
9.01 Property 80-100 Commerce Way 16.9% 12/31/2020 7/19/2017 7/17/2017 N/A N/A N/A      
9.02 Property 40 Commerce Way N/A N/A 7/19/2017 7/17/2017 N/A N/A N/A      
9.03 Property 29 Commerce Way N/A N/A 7/19/2017 7/17/2017 N/A N/A N/A      
9.04 Property One Center Court N/A N/A 7/19/2017 7/17/2017 N/A N/A N/A      
9.05 Property 11 Commerce Way N/A N/A 7/19/2017 7/17/2017 N/A N/A N/A      
9.06 Property 45 Commerce Way 4.8% 2/29/2020 7/19/2017 7/17/2017 N/A N/A N/A      
9.07 Property 999 Riverview Drive 6.8% 11/30/2022 7/13/2017 7/17/2017 N/A N/A N/A      
9.08 Property Two Center Court N/A N/A 7/19/2017 7/17/2017 N/A N/A N/A      
9.09 Property 120-140 Commerce Way 7.6% 12/31/2019 7/19/2017 7/17/2017 N/A N/A N/A      
9.10 Property 60 Commerce Way N/A N/A 7/19/2017 7/17/2017 N/A N/A N/A      
9.11 Property 20 Commerce Way N/A N/A 7/19/2017 7/17/2017 N/A N/A N/A      
10 Loan Residence Inn Los Angeles Westlake Village N/A N/A 3/24/2017 3/27/2017 N/A 3/24/2017 8.0% Refinance   55,371
11 Loan DoubleTree Wilmington N/A N/A 9/25/2017 8/10/2017 N/A N/A N/A Acquisition 29,000 47,849
12 Loan Cabela’s Industrial Portfolio N/A N/A 6/19/2017 Various N/A Various Various Acquisition    
12.01 Property 33901 St Hwy 35 N/A N/A 6/19/2017 6/19/2017 N/A N/A N/A      
12.02 Property 100 Distribution Road N/A N/A 6/19/2017 6/19/2017 N/A N/A N/A      
12.03 Property 2000 West Cabela’s Way N/A N/A 6/19/2017 7/12/2017 N/A 4/7/2017 5.0%      
13 Loan Marriott Grand Cayman N/A N/A 5/12/2017 5/11/2017 N/A N/A N/A Refinance    
14 Loan Bass Pro & Cabela’s Portfolio N/A N/A Various Various N/A Various Various Acquisition    
14.01 Property 20200 Rogers Drive N/A N/A 6/21/2017 11/28/2016 N/A N/A N/A      
14.02 Property 10670 Cabela Drive N/A N/A 6/21/2017 11/28/2016 N/A N/A N/A      
14.03 Property 17907 IH-10 West N/A N/A 4/14/2017 4/14/2017 N/A N/A N/A      
14.04 Property 1 Cabela Drive. N/A N/A 4/7/2017 4/7/2017 N/A N/A N/A      
14.05 Property 2502 W. Cabela’s Blvd N/A N/A 4/7/2017 4/7/2017 N/A 4/7/2017 6.0%      
14.06 Property 10501 Palm River Rd N/A N/A 4/14/2017 4/14/2017 N/A N/A N/A      
14.07 Property 7700 Cabela Drive N/A N/A 4/7/2017 4/7/2017 N/A N/A N/A      
14.08 Property 200 Bass Pro Drive N/A N/A 4/14/2017 4/14/2017 N/A N/A N/A      
14.09 Property 1000 Cabela Drive N/A N/A 6/21/2017 11/28/2016 N/A N/A N/A      
14.10 Property 2427 N. Greenwich Road N/A N/A 6/21/2017 11/28/2016 N/A N/A N/A      
14.11 Property 3900 Cabela Drive N/A N/A 4/14/2017 4/7/2017 N/A N/A N/A      
14.12 Property 5500 Cornerstone North Blvd. N/A N/A 6/21/2017 11/28/2016 N/A N/A N/A      
14.13 Property 7090 Cabela Drive NW N/A N/A 6/21/2017 11/28/2016 N/A N/A N/A      
14.14 Property 2250 Gatlin Blvd. N/A N/A 4/14/2017 4/14/2017 N/A N/A N/A      
14.15 Property 2700 Market Place Dr. N/A N/A 6/21/2017 11/28/2016 N/A N/A N/A      
14.16 Property 210 Demers Avenue N/A N/A 4/7/2017 4/7/2017 N/A N/A N/A      
15 Loan AHIP Northeast Portfolio III N/A N/A Various Various N/A N/A N/A Acquisition   518,238
15.01 Property SpringHill Suites - Bellport N/A N/A 5/16/2017 5/15/2017 N/A N/A N/A      
15.02 Property Hampton Inn Baltimore - White Marsh N/A N/A 5/16/2017 5/15/2017 N/A N/A N/A      
15.03 Property Homewood Suites  - Egg Harbor N/A N/A 5/10/2017 5/10/2017 N/A N/A N/A      
15.04 Property Fairfield Inn & Suites Baltimore - White Marsh N/A N/A 5/16/2017 5/11/2017 N/A N/A N/A      
16 Loan DoubleTree Berkeley Marina N/A N/A 4/19/2017 4/21/2017 N/A 4/19/2017 17.0% Recapitalization 1,116,393 441,167
17 Loan 50 Varick Street N/A N/A 6/1/2017 6/2/2017 N/A N/A N/A Acquisition 28,125 219,873
18 Loan Crocker Block K & Detroit 13.3% 10/1/2028 9/5/2017 9/5/2017 N/A N/A N/A Refinance   81,633
19 Loan IGT Reno N/A N/A 3/30/2017 3/8/2017 N/A 3/7/2017 7.0% Acquisition    
20 Loan Manchester Financial Building 7.2% 3/31/2022 7/18/2017 7/18/2017 N/A 7/18/2017 11.0% Refinance   84,000
21 Loan Hyatt Regency Princeton N/A N/A 6/15/2017 6/19/2017 N/A N/A N/A Acquisition   298,649
22 Loan At Home Portfolio N/A N/A Various Various N/A N/A N/A Acquisition    
22.01 Property At Home Group, Inc. - Orange Park N/A N/A 8/17/2017 9/11/2017 N/A N/A N/A      
22.02 Property At Home Group, Inc. - Moore N/A N/A 8/16/2017 9/11/2017 N/A N/A N/A      
22.03 Property At Home Group, Inc. - Lafayette N/A N/A 8/14/2017 9/11/2017 N/A N/A N/A      
22.04 Property At Home Group, Inc. - Hoover N/A N/A 8/15/2017 9/11/2017 N/A N/A N/A      
22.05 Property At Home Group, Inc. - Wichita N/A N/A 8/28/2017 8/30/2017 N/A N/A N/A      
22.06 Property At Home Group, Inc. - Olathe N/A N/A 8/15/2017 9/11/2017 N/A N/A N/A      
23 Loan The District 4.9% 1/31/2023 7/11/2017 7/11/2017 N/A 7/11/2017 4.0% Refinance   1,050,277
24 Loan Atrisco Plaza Shopping Center 4.7% 8/31/2026 7/19/2017 6/28/2017 N/A N/A N/A Refinance   43,708
25 Loan Centennial Highlands N/A N/A 7/28/2017 7/27/2017 N/A N/A N/A Refinance   14,550
26 Loan 50 Republic & 40 Marcus Drive 7.6% 12/31/2019 6/12/2017 6/12/2017 N/A N/A N/A Refinance 19,625 101,080
27 Loan GlobalFoundries Industrial Portfolio N/A N/A 6/9/2017 6/19/2017 N/A N/A N/A Acquisition 121,845 39,480
28 Loan Loyalty and Hamilton 5.5% 5/31/2022 8/15/2017 8/25/2017 N/A 8/15/2017 32%, 27% Recapitalization   84,000
29 Loan Murrieta Plaza 2.8% 11/30/2019 8/25/2017 8/25/2017 N/A 8/25/2017 11.0% Refinance    
30 Loan Holiday Inn Express Tallahassee N/A N/A 4/11/2017 4/11/2017 N/A N/A N/A Acquisition 1,438 72,000
31 Loan Winn Dixie Covington N/A N/A 08/21/2017 08/21/2017 N/A N/A N/A Acquisition 16,250  
32 Loan SNP Portfolio N/A Various Various 7/28/2017 N/A N/A N/A Refinance   147,747
32.01 Property Coursey Oaks 9.3% 12/31/2021 7/28/2017 7/28/2017 N/A N/A N/A      
32.02 Property AIG Building N/A N/A 7/27/2017 7/28/2017 N/A N/A N/A      
33 Loan Candlewood Suites Nashville N/A N/A 9/7/2017 9/7/2017 N/A N/A N/A Refinance   69,569
34 Loan Whispering Lakes N/A N/A 08/22/2017 08/22/2017 N/A N/A N/A Refinance    
35 Loan Frisco Market Center 12.0% 4/19/2027 8/21/2017 8/21/2017 N/A N/A N/A Acquisition   134,435
36 Loan Triangle Square Shopping Center 3.3% 9/7/2018 8/30/2017 8/30/2017 N/A N/A N/A Refinance 23,313  
37 Loan TransUnion Office Building N/A N/A 6/26/2017 6/27/2017 N/A N/A N/A Acquisition   4,000
38 Loan South Tampa Medical Office N/A N/A 5/18/2017 5/18/2017 N/A N/A N/A Refinance   47,750
39 Loan Franklin Village 9.6% 5/31/2022 7/17/2017 7/17/2017 N/A N/A N/A Acquisition 5,000 123,310
40 Loan Riley Place Shopping Center 1.8% 10/31/2018 4/10/2017 4/11/2017 N/A N/A N/A Refinance 30,625 35,889
41 Loan Biolife - Riverton N/A N/A 8/25/2017 8/25/2017 N/A 8/25/2017 6.0% Refinance    
42 Loan Ramada Portland East N/A N/A 9/12/2017 7/11/2017 N/A 7/11/2017 8.0% Refinance 8,750  
43 Loan Perry Hill Crossing 11.1% 5/31/2028 8/23/2017 8/23/2017 N/A N/A N/A Refinance    
44 Loan Ivy Falls Center 7.2% 8/31/2018 8/9/2017 8/3/2017 N/A N/A N/A Refinance   2,351
45 Loan Elmhurst Shopping Center N/A N/A 8/15/2017 8/15/2017 N/A N/A N/A Acquisition   4,996
46 Loan Plaza at Gardendale II N/A N/A 6/9/2017 6/9/2017 N/A N/A N/A Refinance 12,500 29,471
47 Loan Century Storage Crystal River N/A N/A 8/15/2017 8/15/2017 N/A N/A N/A Refinance   23,795
48 Loan Hawthorn Place Townhomes N/A N/A 9/18/2017 9/18/2017 N/A N/A N/A Acquisition 222,750 28,000
49 Loan Dollar General Aroma Park N/A N/A 8/1/2017 7/31/2017 N/A N/A N/A Acquisition   4,000

 

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Monthly Tax Reserve Initial Insurance Reserve Monthly Insurance Reserve Initial Replacement Reserve Monthly Replacement Reserve Replacement Reserve Cap Initial TI/LC Reserve Monthly TI/LC Reserve TI/LC Reserve Cap Other Reserve Reserve Description
1 Loan Burbank Office Portfolio           An amount equal to 12 multiplied by the Replacement Reserve Monthly Deposit 14,151,048   An amount equal to 12 multiplied by the Rollover Reserve Monthly Deposit Free Rent Reserve ($3,616,999.73); Window Repairs Funds ($18,000,000)
1.01 Property Media Studios                    
1.02 Property The Pointe                    
1.03 Property 3800 Alameda                    
1.04 Property Central Park                    
2 Loan Yorkshire & Lexington Towers 681,102 89,787 29,929   11,369 Residential: An amount, reasonably calculated by Lender in good faith on a quarterly basis, equal to the product of (x) $750 and (y) the number of free market residential apartment units located at the Properties at the time of calculation   12,640 N/A Renovation/Tenant Buyout Reserve ($3,500,000); Debt Service Shortfall Reserve ($2,000,000); Holdback Reserve ($4,102,064)
2.01 Property Yorkshire Towers                    
2.02 Property Lexington Towers                    
3 Loan Griffin Portfolio 466,667         Amounts on deposit shall not exceed the Replacement Reserve Midterm Sweep Cap or, if applicable, the Replacement Reserve DY Sweep Cap     Amounts on deposit shall not exceed the Leasing Reserve Midterm Sweep Cap or, if applicable, the Leasing Reserve DY Sweep Cap Joinder Reserve ($77,275,000); T-Mobile Work Reserve ($3,653,980); Unfunded Obligations Reserve ($2,003,531)
3.01 Property Restoration Hardware Distribution                    
3.02 Property State Farm Regional HQ                    
3.03 Property North Pointe I                    
3.04 Property Corporate Campus at Norterra                    
3.05 Property CHRISTUS Health HQ                    
3.06 Property Duke Bridges I                    
3.07 Property Wells Fargo Operations Center                    
3.08 Property Ace Hardware HQ                    
3.09 Property Royal Ridge V                    
3.10 Property Comcast Regional HQ                    
4 Loan Centre 425 Bellevue 149,734 102,289 17,204     N/A 1,871,090   N/A Free Rent ($10,923,817); Seller Credit ($5,000,000)
5 Loan ExchangeRight Net Leased Portfolio 17 25,337 22,227 2,778 124,766 981 N/A 500,000   N/A N/A
5.01 Property Kroger - West Bend, WI                    
5.02 Property Walgreens - Waukesha, WI                    
5.03 Property Tractor Supply Co. - Staunton, VA                    
5.04 Property Tractor Supply Co. - Conway, SC                    
5.05 Property Verizon - Columbia, SC                    
5.06 Property Walgreens - Blacklick, OH                    
5.07 Property Goodwill - Grafton, WI                    
5.08 Property Dollar General - Walker, LA                    
5.09 Property Dollar General - Norton, OH                    
5.10 Property Dollar General - Denham Springs, LA                    
5.11 Property Dollar General - Zanesville, OH                    
5.12 Property Dollar General - Belleview, IL                    
5.13 Property Dollar General - Columbia, SC                    
5.14 Property Advanced Auto Parts - Travelers Rest, SC                    
5.15 Property Dollar General - Aiken, SC                    
5.16 Property Napa Auto Parts - Sun Prairie, WI                    
6 Loan National Office Portfolio 337,483 271,808 20,908 150,000 53,598 1,157,715 7,176,724   3,859,050 Outstanding TI/LC Reserve ($2,575,793); Free Rent Reserve ($1,656,704)
6.01 Property 8330 LBJ Freeway                    
6.02 Property 101 East Park Boulevard                    
6.03 Property 13601 Preston Road                    
6.04 Property 1750 East Golf Road                    
6.05 Property 14800 Quorum Drive                    
6.06 Property 1995 North Park Place                    
6.07 Property Northlake - 2295 Parklake Dr NE                    
6.08 Property 4751 Best Road                    
6.09 Property The Centre - 4099 McEwen Road                    
6.10 Property The Centre - 4101 McEwen Road                    
6.11 Property 11225 North 28th Drive                    
6.12 Property 10000 North 31st Ave                    
6.13 Property The Centre - 4001 McEwen Road                    
6.14 Property 4425 W Airport Fwy                    
6.15 Property Northlake - 2302 Parklake Dr NE                    
6.16 Property Northlake - 2305&2309 Parklake Dr NE                    
6.17 Property 12100 Ford Road                    
6.18 Property The Centre - 4000N&S McEwen Road                    
7 Loan Delshah NYC Portfolio 22,663 23,712 2,635   228 N/A     N/A Free People Reserve ($1,364,750); Free People Rent Credit Reserve ($692,625)
7.01 Property 58-60 9th Avenue                    
7.02 Property 69 Gansevoort Street                    
8.00 Loan 237 Park Avenue           N/A     N/A Interest Reserve ($7,500,000); Building Loan Reserve ($81,365,605)
9 Loan Totowa Commerce Center 117,676 13,553 13,553   7,061 The aggregate of Replacement Reserve and TI/LC Reserve is capped at $500,000.   21,157 The aggregate of Replacement Reserve and TI/LC Reserve is capped at $500,000. Outstanding TI/LC Reserve ($702,638.09); Free Rent Reserve ($83,262.22)
9.01 Property 80-100 Commerce Way                    
9.02 Property 40 Commerce Way                    
9.03 Property 29 Commerce Way                    
9.04 Property One Center Court                    
9.05 Property 11 Commerce Way                    
9.06 Property 45 Commerce Way                    
9.07 Property 999 Riverview Drive                    
9.08 Property Two Center Court                    
9.09 Property 120-140 Commerce Way                    
9.10 Property 60 Commerce Way                    
9.11 Property 20 Commerce Way                    
10 Loan Residence Inn Los Angeles Westlake Village 26,367 42,185 4,464   32,606 1,173,819     N/A N/A
11 Loan DoubleTree Wilmington 23,925 67,819 8,477   31,713 N/A     N/A Upfront Seasonality Reserve ($155,000) / PIP Reserve $2,684,000)
12 Loan Cabela’s Industrial Portfolio           N/A     N/A N/A
12.01 Property 33901 St Hwy 35                    
12.02 Property 100 Distribution Road                    
12.03 Property 2000 West Cabela’s Way                    
13 Loan Marriott Grand Cayman   261,287 129,397     N/A     N/A Seasonality Debt Service Reserve
14 Loan Bass Pro & Cabela’s Portfolio           N/A     N/A N/A
14.01 Property 20200 Rogers Drive                    
14.02 Property 10670 Cabela Drive                    
14.03 Property 17907 IH-10 West                    
14.04 Property 1 Cabela Drive.                    
14.05 Property 2502 W. Cabela’s Blvd                    
14.06 Property 10501 Palm River Rd                    
14.07 Property 7700 Cabela Drive                    
14.08 Property 200 Bass Pro Drive                    
14.09 Property 1000 Cabela Drive                    
14.10 Property 2427 N. Greenwich Road                    
14.11 Property 3900 Cabela Drive                    
14.12 Property 5500 Cornerstone North Blvd.                    
14.13 Property 7090 Cabela Drive NW                    
14.14 Property 2250 Gatlin Blvd.                    
14.15 Property 2700 Market Place Dr.                    
14.16 Property 210 Demers Avenue                    
15 Loan AHIP Northeast Portfolio III 40,000         N/A     N/A Ground Rent ($88,855); PIP Reserve ($2,055,697)
15.01 Property SpringHill Suites - Bellport                    
15.02 Property Hampton Inn Baltimore - White Marsh                    
15.03 Property Homewood Suites  - Egg Harbor                    
15.04 Property Fairfield Inn & Suites Baltimore - White Marsh                    
16 Loan DoubleTree Berkeley Marina 83,083 62,786 7,550   Borrower shall pay to Lender on each Payment Date up to and including the Payment Date occurring on September 6, 2018, an amount equal to 2.5% of the Gross Income from Operations generated at the Property for the month which occurred 2 calendar months prior to the applicable payment date, 3% the following year, and 4% thereafter; current monthly deposit is $65,466.26. N/A     N/A Seasonal Working Capital Reserve ($310,000); Ground Rent Reserve ($173,305)
17 Loan 50 Varick Street 54,968 12,654 6,327   1,982 N/A   11,232 N/A Security Deposit ($2,965,935),  Free Rent Reserve ($1,844,282) and Common Charges Reserve ($45,778)
18 Loan Crocker Block K & Detroit 20,408 7,645 956   512 N/A 1,068,000 5,118 N/A Free Rent Reserve
19 Loan IGT Reno           N/A     N/A N/A
20 Loan Manchester Financial Building 9,333 12,023 2,004   1,294 155,318 1,229,123 12,943 621,272 Occupancy Reseve Funds
21 Loan Hyatt Regency Princeton 76,330 15,669 7,835     N/A     N/A PIP Reserve; Seasonality Reserve
22 Loan At Home Portfolio           N/A     N/A Flood Insurance Funds
22.01 Property At Home Group, Inc. - Orange Park                    
22.02 Property At Home Group, Inc. - Moore                    
22.03 Property At Home Group, Inc. - Lafayette                    
22.04 Property At Home Group, Inc. - Hoover                    
22.05 Property At Home Group, Inc. - Wichita                    
22.06 Property At Home Group, Inc. - Olathe                    
23 Loan The District 99,083 84,938 8,848   7,520 N/A 1,500,000   1,000,000 Unfunded Tenant Obligations Reserve Funds
24 Loan Atrisco Plaza Shopping Center 10,927 25,260 3,437   2,665 160,000 337,000 11,014 N/A N/A
25 Loan Centennial Highlands 14,550 8,625 784   2,021 N/A     N/A  
26 Loan 50 Republic & 40 Marcus Drive 25,270 36,799 3,680   1,490 N/A   7,448 400,433 Quest TI Allowance Reserve ($173,785.9); Quest Free Rent Reserve ($46,036)
27 Loan GlobalFoundries Industrial Portfolio 5,640 10,784 5,392   3,748 N/A   3,720 N/A N/A
28 Loan Loyalty and Hamilton 14,000 63,600 5,990 66,293 1,591 250,000 250,000 9,723   Occupancy Reseve Funds
29 Loan Murrieta Plaza           N/A     N/A N/A
30 Loan Holiday Inn Express Tallahassee 8,000 32,809 5,468   15,679 N/A     N/A Initial PIP Reserve ($1,034,000); Seasonality Reserve ($75,000)
31 Loan Winn Dixie Covington   13,744 6,872   707 N/A     N/A N/A
32 Loan SNP Portfolio 12,737 27,879 2,403   1,413 N/A   14,133 425,000 N/A
32.01 Property Coursey Oaks                    
32.02 Property AIG Building                    
33 Loan Candlewood Suites Nashville 7,247 4,540 1,746   8,094 N/A     N/A Seasonality Reserve
34 Loan Whispering Lakes           N/A     N/A N/A
35 Loan Frisco Market Center 12,221 2,496     174 N/A   1,735 104,115 Additional TI/LC Reserve ($382,038.11); Rent Concession Reserve ($36,803.00)
36 Loan Triangle Square Shopping Center 9,060 3,032 842   1,155 N/A   2,311 N/A Litigation Reserve Funds
37 Loan TransUnion Office Building 333         N/A     N/A  
38 Loan South Tampa Medical Office 5,306 9,946 1,353   427 N/A 100,000 2,083 200,000 N/A
39 Loan Franklin Village 13,302 3,354 1,597   592 N/A   2,959 177,544 N/A
40 Loan Riley Place Shopping Center 4,486 6,787 2,262   1,313 N/A   2,735 N/A N/A
41 Loan Biolife - Riverton           N/A     N/A N/A
42 Loan Ramada Portland East 6,379 4,011 2,006   5.0% of gross rent for the immediately preceding calender month N/A     N/A Seasonal Reserve ($40,000); Litigation Reserve ($153,774.94)
43 Loan Perry Hill Crossing 2,757 4,287 817   338 20,000 31,343 1,667 N/A Pizza Hut Leasing Funds
44 Loan Ivy Falls Center 2,351 419 419   418 N/A 100,000 2,088 100,000 N/A
45 Loan Elmhurst Shopping Center 1,922 517 323   97 3,493   647 50,000 N/A
46 Loan Plaza at Gardendale II 2,339 2,877 548   90 N/A   597 21,489 Outstanding TI
47 Loan Century Storage Crystal River 1,830 8,958 1,280 100,000   100,000     N/A N/A
48 Loan Hawthorn Place Townhomes 4,000 2,914 1,457   1,425 N/A     N/A N/A
49 Loan Dollar General Aroma Park 333         N/A     N/A  

 

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Initial Other Reserve Monthly Other Reserve Other Reserve Cap Ownership Interest Ground Lease Initial Expiration Date Ground Lease Extension Options Lockbox Cash Management Cut-off Date Pari Passu Mortgage Debt Balance Cut-off Date Subord. Mortgage Debt Balance
1 Loan Burbank Office Portfolio 21,617,000   N/A Fee Simple N/A N/A Hard Springing 339,000,000 281,000,000
1.01 Property Media Studios       Fee Simple N/A N/A        
1.02 Property The Pointe       Fee Simple N/A N/A        
1.03 Property 3800 Alameda       Fee Simple N/A N/A        
1.04 Property Central Park       Fee Simple N/A N/A        
2 Loan Yorkshire & Lexington Towers 9,602,064   N/A Fee Simple N/A N/A Soft Springing 160,000,000 200,000,000
2.01 Property Yorkshire Towers       Fee Simple N/A N/A        
2.02 Property Lexington Towers       Fee Simple N/A N/A        
3 Loan Griffin Portfolio 82,932,511   N/A Fee Simple N/A N/A Hard Springing 335,000,000 N/A
3.01 Property Restoration Hardware Distribution       Fee Simple N/A N/A        
3.02 Property State Farm Regional HQ       Fee Simple N/A N/A        
3.03 Property North Pointe I       Fee Simple N/A N/A        
3.04 Property Corporate Campus at Norterra       Fee Simple N/A N/A        
3.05 Property CHRISTUS Health HQ       Fee Simple N/A N/A        
3.06 Property Duke Bridges I       Fee Simple N/A N/A        
3.07 Property Wells Fargo Operations Center       Fee Simple N/A N/A        
3.08 Property Ace Hardware HQ       Fee Simple N/A N/A        
3.09 Property Royal Ridge V       Fee Simple N/A N/A        
3.10 Property Comcast Regional HQ       Fee Simple N/A N/A        
4 Loan Centre 425 Bellevue 15,923,817 Condominium Assessments (Monthly: 1/12th of the assessment that lender estimated will be payable during next 12 months in order to accumulate with lender sufficient funds to pay all such assessments prior to their respective due dates) N/A Fee Simple N/A N/A Hard In Place 54,000,000 114,450,000
5 Loan ExchangeRight Net Leased Portfolio 17     N/A Fee Simple N/A N/A Hard Springing N/A N/A
5.01 Property Kroger - West Bend, WI       Fee Simple N/A N/A        
5.02 Property Walgreens - Waukesha, WI       Fee Simple N/A N/A        
5.03 Property Tractor Supply Co. - Staunton, VA       Fee Simple N/A N/A        
5.04 Property Tractor Supply Co. - Conway, SC       Fee Simple N/A N/A        
5.05 Property Verizon - Columbia, SC       Fee Simple N/A N/A        
5.06 Property Walgreens - Blacklick, OH       Fee Simple N/A N/A        
5.07 Property Goodwill - Grafton, WI       Fee Simple N/A N/A        
5.08 Property Dollar General - Walker, LA       Fee Simple N/A N/A        
5.09 Property Dollar General - Norton, OH       Fee Simple N/A N/A        
5.10 Property Dollar General - Denham Springs, LA       Fee Simple N/A N/A        
5.11 Property Dollar General - Zanesville, OH       Fee Simple N/A N/A        
5.12 Property Dollar General - Belleview, IL       Fee Simple N/A N/A        
5.13 Property Dollar General - Columbia, SC       Fee Simple N/A N/A        
5.14 Property Advanced Auto Parts - Travelers Rest, SC       Fee Simple N/A N/A        
5.15 Property Dollar General - Aiken, SC       Fee Simple N/A N/A        
5.16 Property Napa Auto Parts - Sun Prairie, WI       Fee Simple N/A N/A        
6 Loan National Office Portfolio 4,232,497   N/A Fee Simple N/A N/A Hard Springing 149,825,595 N/A
6.01 Property 8330 LBJ Freeway       Fee Simple N/A N/A        
6.02 Property 101 East Park Boulevard       Fee Simple N/A N/A        
6.03 Property 13601 Preston Road       Fee Simple N/A N/A        
6.04 Property 1750 East Golf Road       Fee Simple N/A N/A        
6.05 Property 14800 Quorum Drive       Fee Simple N/A N/A        
6.06 Property 1995 North Park Place       Fee Simple N/A N/A        
6.07 Property Northlake - 2295 Parklake Dr NE       Fee Simple N/A N/A        
6.08 Property 4751 Best Road       Fee Simple N/A N/A        
6.09 Property The Centre - 4099 McEwen Road       Fee Simple N/A N/A        
6.10 Property The Centre - 4101 McEwen Road       Fee Simple N/A N/A        
6.11 Property 11225 North 28th Drive       Fee Simple N/A N/A        
6.12 Property 10000 North 31st Ave       Fee Simple N/A N/A        
6.13 Property The Centre - 4001 McEwen Road       Fee Simple N/A N/A        
6.14 Property 4425 W Airport Fwy       Fee Simple N/A N/A        
6.15 Property Northlake - 2302 Parklake Dr NE       Fee Simple N/A N/A        
6.16 Property Northlake - 2305&2309 Parklake Dr NE       Fee Simple N/A N/A        
6.17 Property 12100 Ford Road       Fee Simple N/A N/A        
6.18 Property The Centre - 4000N&S McEwen Road       Fee Simple N/A N/A        
7 Loan Delshah NYC Portfolio 2,057,375   N/A Fee Simple N/A N/A Soft Springing N/A N/A
7.01 Property 58-60 9th Avenue       Fee Simple N/A N/A        
7.02 Property 69 Gansevoort Street       Fee Simple N/A N/A        
8.00 Loan 237 Park Avenue 88,865,605   N/A Fee Simple / Leasehold 4/27/2057 2 5-year options Hard Springing 322,610,000 345,200,000
9 Loan Totowa Commerce Center 785,900   N/A Fee Simple N/A N/A Hard Springing 26,750,000 N/A
9.01 Property 80-100 Commerce Way       Fee Simple N/A N/A        
9.02 Property 40 Commerce Way       Fee Simple N/A N/A        
9.03 Property 29 Commerce Way       Fee Simple N/A N/A        
9.04 Property One Center Court       Fee Simple N/A N/A        
9.05 Property 11 Commerce Way       Fee Simple N/A N/A        
9.06 Property 45 Commerce Way       Fee Simple N/A N/A        
9.07 Property 999 Riverview Drive       Fee Simple N/A N/A        
9.08 Property Two Center Court       Fee Simple N/A N/A        
9.09 Property 120-140 Commerce Way       Fee Simple N/A N/A        
9.10 Property 60 Commerce Way       Fee Simple N/A N/A        
9.11 Property 20 Commerce Way       Fee Simple N/A N/A        
10 Loan Residence Inn Los Angeles Westlake Village       Fee Simple N/A N/A Springing Springing N/A N/A
11 Loan DoubleTree Wilmington 2,839,000 38,750 155,000 Fee Simple N/A N/A Hard Springing 3,500,000 N/A
12 Loan Cabela’s Industrial Portfolio     N/A Fee Simple N/A N/A Hard Springing 49,700,000 N/A
12.01 Property 33901 St Hwy 35       Fee Simple N/A N/A        
12.02 Property 100 Distribution Road       Fee Simple N/A N/A        
12.03 Property 2000 West Cabela’s Way       Fee Simple N/A N/A        
13 Loan Marriott Grand Cayman 1,085,464   1,085,464 Fee Simple N/A N/A Hard In Place 58,764,346 N/A
14 Loan Bass Pro & Cabela’s Portfolio     N/A Fee Simple N/A N/A Hard Springing 174,900,000 N/A
14.01 Property 20200 Rogers Drive       Fee Simple N/A N/A        
14.02 Property 10670 Cabela Drive       Fee Simple N/A N/A        
14.03 Property 17907 IH-10 West       Fee Simple N/A N/A        
14.04 Property 1 Cabela Drive.       Fee Simple N/A N/A        
14.05 Property 2502 W. Cabela’s Blvd       Fee Simple N/A N/A        
14.06 Property 10501 Palm River Rd       Fee Simple N/A N/A        
14.07 Property 7700 Cabela Drive       Fee Simple N/A N/A        
14.08 Property 200 Bass Pro Drive       Fee Simple N/A N/A        
14.09 Property 1000 Cabela Drive       Fee Simple N/A N/A        
14.10 Property 2427 N. Greenwich Road       Fee Simple N/A N/A        
14.11 Property 3900 Cabela Drive       Fee Simple N/A N/A        
14.12 Property 5500 Cornerstone North Blvd.       Fee Simple N/A N/A        
14.13 Property 7090 Cabela Drive NW       Fee Simple N/A N/A        
14.14 Property 2250 Gatlin Blvd.       Fee Simple N/A N/A        
14.15 Property 2700 Market Place Dr.       Fee Simple N/A N/A        
14.16 Property 210 Demers Avenue       Fee Simple N/A N/A        
15 Loan AHIP Northeast Portfolio III 2,144,552   N/A Various Various Various Hard Springing 32,400,000 N/A
15.01 Property SpringHill Suites - Bellport       Fee Simple N/A N/A        
15.02 Property Hampton Inn Baltimore - White Marsh       Fee Simple N/A N/A        
15.03 Property Homewood Suites  - Egg Harbor       Fee Simple N/A N/A        
15.04 Property Fairfield Inn & Suites Baltimore - White Marsh       Leasehold 3/31/2037 4, five-year options        
16 Loan DoubleTree Berkeley Marina 483,305 On each Payment Date occurring in October and November of each year during the term of the Loan, to the extent the balance of the Seasonal Working Capital Reserve Account is less than $310,000, Borrower shall pay to Lender the Seasonal Working Capital Reserve Funds. Seasonal Working Capital Reserve ($310,000); Ground Rent Reserve:  the product of (A) the largest monthly payment of Ground Rent and any other amounts that were due and payable under the Ground Lease in any trailing 12 month period and (B) 1.10. Leasehold 12/31/2058 No Hard Springing 33,750,000 N/A
17 Loan 50 Varick Street 4,855,995 45,778 N/A Fee Simple N/A N/A Hard In Place 60,500,000 N/A
18 Loan Crocker Block K & Detroit 260,038   N/A Fee Simple / Leasehold N/A N/A Hard Springing N/A N/A
19 Loan IGT Reno     N/A Fee Simple N/A N/A Hard Springing 65,000,000 N/A
20 Loan Manchester Financial Building 3,000,000   N/A Fee Simple N/A N/A Springing Springing 10,500,000 N/A
21 Loan Hyatt Regency Princeton 3,241,300 70,480 Seasonality Reserve: 590,000 Fee Simple N/A N/A Hard Springing 18,000,000 N/A
22 Loan At Home Portfolio 500,000   N/A Fee Simple N/A N/A Hard In Place 25,658,824 N/A
22.01 Property At Home Group, Inc. - Orange Park       Fee Simple N/A N/A        
22.02 Property At Home Group, Inc. - Moore       Fee Simple N/A N/A        
22.03 Property At Home Group, Inc. - Lafayette       Fee Simple N/A N/A        
22.04 Property At Home Group, Inc. - Hoover       Fee Simple N/A N/A        
22.05 Property At Home Group, Inc. - Wichita       Fee Simple N/A N/A        
22.06 Property At Home Group, Inc. - Olathe       Fee Simple N/A N/A        
23 Loan The District 383,836   N/A Fee Simple N/A N/A Hard Springing 64,762,845 N/A
24 Loan Atrisco Plaza Shopping Center       Fee Simple N/A N/A Springing Springing 5,000,000 N/A
25 Loan Centennial Highlands     N/A Fee Simple N/A N/A Springing Springing N/A N/A
26 Loan 50 Republic & 40 Marcus Drive 219,822   N/A Fee Simple N/A N/A Hard Springing N/A N/A
27 Loan GlobalFoundries Industrial Portfolio     N/A Fee Simple N/A N/A Hard Springing N/A N/A
28 Loan Loyalty and Hamilton 975,000   N/A Fee Simple N/A N/A Springing Springing N/A N/A
29 Loan Murrieta Plaza     N/A Fee Simple N/A N/A Springing Springing 23,000,000 N/A
30 Loan Holiday Inn Express Tallahassee 1,109,000   N/A Fee Simple N/A N/A Hard Springing N/A N/A
31 Loan Winn Dixie Covington     N/A Fee Simple N/A N/A Springing Springing N/A N/A
32 Loan SNP Portfolio     N/A Fee Simple N/A N/A Hard In Place N/A N/A
32.01 Property Coursey Oaks       Fee Simple N/A N/A        
32.02 Property AIG Building       Fee Simple N/A N/A        
33 Loan Candlewood Suites Nashville 50,000   N/A Fee Simple N/A N/A Hard Springing N/A N/A
34 Loan Whispering Lakes     N/A Fee Simple N/A N/A Springing Springing N/A N/A
35 Loan Frisco Market Center 418,841   N/A Fee Simple N/A N/A Springing Springing N/A N/A
36 Loan Triangle Square Shopping Center 17,500   N/A Fee Simple N/A N/A Hard Springing N/A N/A
37 Loan TransUnion Office Building     N/A Fee Simple N/A N/A Hard In Place N/A N/A
38 Loan South Tampa Medical Office     N/A Fee Simple N/A N/A Springing Springing N/A N/A
39 Loan Franklin Village     N/A Fee Simple N/A N/A Springing Springing N/A N/A
40 Loan Riley Place Shopping Center     N/A Fee Simple N/A N/A Springing Springing N/A N/A
41 Loan Biolife - Riverton     N/A Fee Simple N/A N/A Hard Springing N/A N/A
42 Loan Ramada Portland East 193,775   N/A Fee Simple N/A N/A Hard Springing N/A N/A
43 Loan Perry Hill Crossing 118,658   N/A Fee Simple N/A N/A Springing Springing N/A N/A
44 Loan Ivy Falls Center     N/A Fee Simple N/A N/A Springing Springing N/A N/A
45 Loan Elmhurst Shopping Center     N/A Fee Simple N/A N/A Springing Springing N/A N/A
46 Loan Plaza at Gardendale II 48,000   N/A Fee Simple N/A N/A Springing Springing N/A N/A
47 Loan Century Storage Crystal River     N/A Fee Simple N/A N/A Springing Springing N/A N/A
48 Loan Hawthorn Place Townhomes     N/A Fee Simple N/A N/A Soft Springing N/A N/A
49 Loan Dollar General Aroma Park     N/A Fee Simple N/A N/A Hard In Place N/A N/A

 

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Total Mortgage Debt Cut-off Date LTV Ratio Total Mortgage Debt UW NCF DSCR Total Mortgage Debt UW NOI Debt Yield Cut-off Date Mezzanine Debt Balance Total Debt Cut-off Date LTV Ratio Total Debt UW NCF DSCR Total Debt UW NOI Debt Yield Future Subordinate Debt Permitted Future Subordinate Debt Type Future Subordinate Debt Amount Permitted Sponsor Guarantor Affiliated Sponsors
1 Loan Burbank Office Portfolio 63.6% 2.67 10.4% N/A N/A N/A N/A No N/A N/A Blackstone Property Partners; The Worthe Real Estate Group, Inc. Blackstone Property Partners Lower Fund 1 L.P.  
1.01 Property Media Studios                          
1.02 Property The Pointe                          
1.03 Property 3800 Alameda                          
1.04 Property Central Park                          
2 Loan Yorkshire & Lexington Towers 44.9% 1.68 6.0% 150,000,000 61.8% 1.04 4.4% No N/A N/A The Chetrit Group LLC; Stellar Management LLC Jacob Chetrit; Laurence Gluck  
2.01 Property Yorkshire Towers                          
2.02 Property Lexington Towers                          
3 Loan Griffin Portfolio N/A N/A N/A N/A N/A N/A N/A No N/A N/A Griffin Capital Essential Asset REIT Inc. Griffin Capital Essential Asset REIT Inc.  
3.01 Property Restoration Hardware Distribution                          
3.02 Property State Farm Regional HQ                          
3.03 Property North Pointe I                          
3.04 Property Corporate Campus at Norterra                          
3.05 Property CHRISTUS Health HQ                          
3.06 Property Duke Bridges I                          
3.07 Property Wells Fargo Operations Center                          
3.08 Property Ace Hardware HQ                          
3.09 Property Royal Ridge V                          
3.10 Property Comcast Regional HQ                          
4 Loan Centre 425 Bellevue 66.0% 1.69 7.3% 57,600,000 84.2% 1.15 5.7% No N/A N/A Aby Rosen; Michael Fuchs; David Edelstein Aby Rosen; Michael Fuchs; David Edelstein No
5 Loan ExchangeRight Net Leased Portfolio 17 N/A N/A N/A N/A N/A N/A N/A No N/A N/A ExchangeRight Real Estate, LLC; David Fisher; Joshua Ungerecht; Warren Thomas ExchangeRight Real Estate, LLC; David Fisher;  Joshua Ungerecht; Warren Thomas No
5.01 Property Kroger - West Bend, WI                          
5.02 Property Walgreens - Waukesha, WI                          
5.03 Property Tractor Supply Co. - Staunton, VA                          
5.04 Property Tractor Supply Co. - Conway, SC                          
5.05 Property Verizon - Columbia, SC                          
5.06 Property Walgreens - Blacklick, OH                          
5.07 Property Goodwill - Grafton, WI                          
5.08 Property Dollar General - Walker, LA                          
5.09 Property Dollar General - Norton, OH                          
5.10 Property Dollar General - Denham Springs, LA                          
5.11 Property Dollar General - Zanesville, OH                          
5.12 Property Dollar General - Belleview, IL                          
5.13 Property Dollar General - Columbia, SC                          
5.14 Property Advanced Auto Parts - Travelers Rest, SC                          
5.15 Property Dollar General - Aiken, SC                          
5.16 Property Napa Auto Parts - Sun Prairie, WI                          
6 Loan National Office Portfolio N/A N/A N/A N/A N/A N/A N/A Yes Mezzanine (i) DY >=11.12%; (ii) LTV <= 70.0% Andrew J. Segal Andrew J. Segal No
6.01 Property 8330 LBJ Freeway                          
6.02 Property 101 East Park Boulevard                          
6.03 Property 13601 Preston Road                          
6.04 Property 1750 East Golf Road                          
6.05 Property 14800 Quorum Drive                          
6.06 Property 1995 North Park Place                          
6.07 Property Northlake - 2295 Parklake Dr NE                          
6.08 Property 4751 Best Road                          
6.09 Property The Centre - 4099 McEwen Road                          
6.10 Property The Centre - 4101 McEwen Road                          
6.11 Property 11225 North 28th Drive                          
6.12 Property 10000 North 31st Ave                          
6.13 Property The Centre - 4001 McEwen Road                          
6.14 Property 4425 W Airport Fwy                          
6.15 Property Northlake - 2302 Parklake Dr NE                          
6.16 Property Northlake - 2305&2309 Parklake Dr NE                          
6.17 Property 12100 Ford Road                          
6.18 Property The Centre - 4000N&S McEwen Road                          
7 Loan Delshah NYC Portfolio N/A N/A N/A N/A N/A N/A N/A No N/A N/A Michael K. Shah Michael K. Shah No
7.01 Property 58-60 9th Avenue                          
7.02 Property 69 Gansevoort Street                          
8.00 Loan 237 Park Avenue 52.9% 2.06 8.2% 87,800,000 59.6% 1.75 7.3% Yes Mezzanine 69,000,000 RXR Group; Walton Street Group RXR Real Estate Value Added Fund LP; RXR Real Estate Value Added Fund Parallel LP; RXR Real Estate Value Added Fund Parallel II LP; RXR Real Estate Value Added Fund Parallel II (REIT) LP; RXR Real Estate Value Added Fund Parallel III LP; Walton Street Real Estate Partners VII, L.P.; Walton Street Real Estate Fund VII-Q, L.P.; Walton Street Real Estate Fund VII-NUS-SRD, L.P.; Walton Street Real Estate Fund VII, L.P.; Walton Street Real Estate Fund VII-E, L.P.; Walton Street Real Estate Investors VII, L.P.; Walton Street Real Estate Partners VII-NGE, L.P.; WSC Capital Holdings VII, L.P. No
9 Loan Totowa Commerce Center N/A N/A N/A N/A N/A N/A N/A No N/A N/A Jeffrey Greenberg; Steven Greenberg Jeffrey Greenberg; Steven Greenberg No
9.01 Property 80-100 Commerce Way                          
9.02 Property 40 Commerce Way                          
9.03 Property 29 Commerce Way                          
9.04 Property One Center Court                          
9.05 Property 11 Commerce Way                          
9.06 Property 45 Commerce Way                          
9.07 Property 999 Riverview Drive                          
9.08 Property Two Center Court                          
9.09 Property 120-140 Commerce Way                          
9.10 Property 60 Commerce Way                          
9.11 Property 20 Commerce Way                          
10 Loan Residence Inn Los Angeles Westlake Village N/A N/A N/A N/A N/A N/A N/A No N/A N/A Huntington Hotel Group, LP Huntington Hotel Group, LP No
11 Loan DoubleTree Wilmington N/A N/A N/A 2,765,000 71.4% 1.42 11.3% No Mezzanine N/A Christopher F. Buccini; Robert E. Buccini; David B. Pollin Christopher F. Buccini; Robert E. Buccini; David B. Pollin No
12 Loan Cabela’s Industrial Portfolio N/A N/A N/A N/A N/A N/A N/A Yes Mezzanine 8875000 Starwood Property Trust, Inc. Starwood Property Trust, Inc. Yes
12.01 Property 33901 St Hwy 35                          
12.02 Property 100 Distribution Road                          
12.03 Property 2000 West Cabela’s Way                          
13 Loan Marriott Grand Cayman N/A N/A N/A N/A N/A N/A N/A No N/A N/A London & Regional Group Holdings Limited London & Regional Group Holdings Limited No
14 Loan Bass Pro & Cabela’s Portfolio N/A N/A N/A N/A N/A N/A N/A Yes Mezzanine 24362500 Starwood Property Trust, Inc. Starwood Property Trust, Inc. Yes
14.01 Property 20200 Rogers Drive                          
14.02 Property 10670 Cabela Drive                          
14.03 Property 17907 IH-10 West                          
14.04 Property 1 Cabela Drive.                          
14.05 Property 2502 W. Cabela’s Blvd                          
14.06 Property 10501 Palm River Rd                          
14.07 Property 7700 Cabela Drive                          
14.08 Property 200 Bass Pro Drive                          
14.09 Property 1000 Cabela Drive                          
14.10 Property 2427 N. Greenwich Road                          
14.11 Property 3900 Cabela Drive                          
14.12 Property 5500 Cornerstone North Blvd.                          
14.13 Property 7090 Cabela Drive NW                          
14.14 Property 2250 Gatlin Blvd.                          
14.15 Property 2700 Market Place Dr.                          
14.16 Property 210 Demers Avenue                          
15 Loan AHIP Northeast Portfolio III N/A N/A N/A N/A N/A N/A N/A No N/A N/A American Hotel Income Properties REIT Inc. American Hotel Income Properties REIT Inc.  
15.01 Property SpringHill Suites - Bellport                          
15.02 Property Hampton Inn Baltimore - White Marsh                          
15.03 Property Homewood Suites  - Egg Harbor                          
15.04 Property Fairfield Inn & Suites Baltimore - White Marsh                          
16 Loan DoubleTree Berkeley Marina N/A N/A N/A N/A N/A N/A N/A Yes Mezzanine 10,000,000 Apollo Bright LLC Apollo Bright LLC  
17 Loan 50 Varick Street N/A N/A N/A N/A N/A N/A N/A No N/A N/A Alessandro Cajrati Crivelli Alessandro Cajrati Crivelli No
18 Loan Crocker Block K & Detroit N/A N/A N/A N/A N/A N/A N/A No N/A N/A Robert L. Stark Robert L. Stark No
19 Loan IGT Reno N/A N/A N/A 17,500,000 62.0% 1.53 10.9% No N/A N/A AG Net Lease III Corp. and AG Net Lease III (SO) Corp. International Game Technology PLC No
20 Loan Manchester Financial Building N/A N/A N/A N/A N/A N/A N/A No N/A N/A Douglas F. Manchester Douglas F. Manchester No
21 Loan Hyatt Regency Princeton N/A N/A N/A N/A N/A N/A N/A No N/A N/A Allan V. Rose Allan V. Rose No
22 Loan At Home Portfolio N/A N/A N/A N/A N/A N/A N/A No N/A N/A LCN North American Fund II REIT LCN North American Fund II REIT  
22.01 Property At Home Group, Inc. - Orange Park                          
22.02 Property At Home Group, Inc. - Moore                          
22.03 Property At Home Group, Inc. - Lafayette                          
22.04 Property At Home Group, Inc. - Hoover                          
22.05 Property At Home Group, Inc. - Wichita                          
22.06 Property At Home Group, Inc. - Olathe                          
23 Loan The District N/A N/A N/A N/A N/A N/A N/A No N/A N/A The Boyer Company, L.C.; Gardner Property Holdings, L.C.; Arbor Commercial Real Estate L.L.C. The Boyer Company, L.C.; Gardner Property Holdings, L.C.; Arbor Commercial Real Estate L.L.C.  
24 Loan Atrisco Plaza Shopping Center N/A N/A N/A N/A N/A N/A N/A No N/A N/A Michael A. Provenzano Jr.; Michael A. Provenzano III; Richard S. Provenzano; Steven R. Provenzano; Jeffrey C. Provenzano; MAP III 2003 Trust; RSP 2003 Trust; SRP 2003 Trust; JCP 2003 Trust Michael A. Provenzano Jr.; Michael A. Provenzano III; Richard S. Provenzano; Steven R. Provenzano; Jeffrey C. Provenzano; MAP III 2003 Trust; RSP 2003 Trust; SRP 2003 Trust; JCP 2003 Trust No
25 Loan Centennial Highlands N/A N/A N/A N/A N/A N/A N/A No N/A N/A David M. Conwill; Steven B. Kimmelman; Leslie Leohr David M. Conwill; Steven B. Kimmelman; Leslie Leohr No
26 Loan 50 Republic & 40 Marcus Drive N/A N/A N/A N/A N/A N/A N/A No N/A N/A Itzhak Levi; David Fine Itzhak Levi; David Fine No
27 Loan GlobalFoundries Industrial Portfolio N/A N/A N/A N/A N/A N/A N/A No N/A N/A Joseph Cotter Joseph Cotter No
28 Loan Loyalty and Hamilton N/A N/A N/A N/A N/A N/A N/A No N/A N/A John F. Swift John F. Swift No
29 Loan Murrieta Plaza N/A N/A N/A N/A N/A N/A N/A No N/A N/A E. Stanley Kroenke E. Stanley Kroenke  
30 Loan Holiday Inn Express Tallahassee N/A N/A N/A N/A N/A N/A N/A No N/A N/A John D. Forbess and Elayne K. Garber, M.D. John D. Forbess and Elayne K. Garber, M.D. No
31 Loan Winn Dixie Covington N/A N/A N/A N/A N/A N/A N/A No N/A N/A Donald M. Jarreau, Jr.; Donnie Jarreau Developments, L.L.C.; Donnie Jarreau Properties, L.L.C. Donald M. Jarreau, Jr.; Donnie Jarreau Developments, L.L.C.; Donnie Jarreau Properties, L.L.C. No
32 Loan SNP Portfolio N/A N/A N/A N/A N/A N/A N/A No N/A N/A Robin P. Arkley, II Robin P. Arkley, II  
32.01 Property Coursey Oaks                          
32.02 Property AIG Building                          
33 Loan Candlewood Suites Nashville N/A N/A N/A N/A N/A N/A N/A No N/A N/A Dilip Shantilal Shah; Deven Dilipkumar Shah; Mikulkumar Shah Dilip Shantilal Shah; Deven Dilipkumar Shah; Mikulkumar Shah  
34 Loan Whispering Lakes N/A N/A N/A N/A N/A N/A N/A No N/A N/A Gregory A. Carnago Gregory A. Carnago No
35 Loan Frisco Market Center N/A N/A N/A N/A N/A N/A N/A No N/A N/A Charles R. Bourland, III Charles R. Bourland, III  
36 Loan Triangle Square Shopping Center N/A N/A N/A N/A N/A N/A N/A No N/A N/A Edward Sasson; Linda Sasson; Elliot Sasson Edward Sasson; Linda Sasson; Elliot Sasson  
37 Loan TransUnion Office Building N/A N/A N/A N/A N/A N/A N/A Yes Mezzanine (i) LTV <= 85%; (ii) DSCR >= 1.20x Ladder Capital CRE Equity LLC Ladder Capital CRE Equity LLC Yes- A
38 Loan South Tampa Medical Office N/A N/A N/A N/A N/A N/A N/A No N/A N/A Jeffrey Watson; Ed Becker; Scott Goldsmith; Stuart Goldsmith Jeffrey Watson; Ed Becker; Scott Goldsmith; Stuart Goldsmith No
39 Loan Franklin Village N/A N/A N/A N/A N/A N/A N/A No N/A N/A David Alan Jarvie David Alan Jarvie No
40 Loan Riley Place Shopping Center N/A N/A N/A N/A N/A N/A N/A No N/A N/A Thomas J. Cannon III Thomas J. Cannon III No
41 Loan Biolife - Riverton N/A N/A N/A N/A N/A N/A N/A No N/A N/A Four Springs Capital Trust Operating Partnership, L.P. Four Springs Capital Trust Operating Partnership, L.P.  
42 Loan Ramada Portland East N/A N/A N/A N/A N/A N/A N/A No N/A N/A Sandeep Singh; Takhvinder Singh Waraich; Balbir Kaur Waraich Sandeep Singh; Takhvinder Singh Waraich; Balbir Kaur Waraich No
43 Loan Perry Hill Crossing N/A N/A N/A N/A N/A N/A N/A No N/A N/A Joel David McClinton, Jr. Joel David McClinton, Jr. No
44 Loan Ivy Falls Center N/A N/A N/A N/A N/A N/A N/A No N/A N/A Girdhar B. Sharma; Vimlesh Sharma Girdhar B. Sharma; Vimlesh Sharma  
45 Loan Elmhurst Shopping Center N/A N/A N/A N/A N/A N/A N/A No N/A N/A Kimme K. Winter Kimme K. Winter  
46 Loan Plaza at Gardendale II N/A N/A N/A N/A N/A N/A N/A No N/A N/A Kerry S. McAdam Kerry S. McAdam No
47 Loan Century Storage Crystal River N/A N/A N/A N/A N/A N/A N/A No N/A N/A Lawrence W. Maxwell Lawrence W. Maxwell No
48 Loan Hawthorn Place Townhomes N/A N/A N/A N/A N/A N/A N/A No N/A N/A Feras Ghosheh Feras Ghosheh No
49 Loan Dollar General Aroma Park N/A N/A N/A N/A N/A N/A N/A Yes Mezzanine (i) Combined DSCR >= 1.20x, (ii) LTV <= 85% Ladder Capital CRE Equity LLC Ladder Capital CRE Equity LLC Yes- A