FWP 1 n1718-x4_anxa1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226486-08
     

 

     
  WFCM 2019-C52 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. 333-226486) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.  
     
  Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted.  The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.  These materials are subject to change, completion, supplement or amendment from time to time.  
     
  STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION  
  The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers.  Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein.  As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance.  The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice.  You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities.  Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods.  In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials.  The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials.  The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance.  None of Wells Fargo Securities, LLC, Barclays Capital Inc., Drexel Hamilton, LLC, Academy Securities, Inc., or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change.  In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.  
     
  This free writing prospectus contains certain forward-looking statements.  If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements.  Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated.  Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering.  The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover.  We have no obligation to update or revise any forward-looking statement.  
     
  Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A.  Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.  
     
  IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES  
  The information herein is preliminary and may be supplemented or amended prior to the time of sale.  
     
  In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.  
     
  The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.  
     
  The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.  
     
  IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS  
  Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded.  Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.  
     

 

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Cross Collateralized and Cross Defaulted Loan Flag Address City State Zip Code General Property Type(2) Specific Property Type Year
Built		 Year
Renovated		 Number of Units(2) Unit of Measure Cut-off Date Balance Per Unit/SF(3) Original Balance ($) Cut-off Date Balance ($)
1 Moffett Towers II - Buildings 3 & 4 Barclays   1190 Discovery Way & 900 5th Avenue Sunnyvale CA 94089 Office Suburban 2019   701,266 Sq. Ft. 499 49,750,000 49,750,000
2 University Town Center RMF   1400 24th Avenue Northwest Norman OK 73069 Retail Anchored 2007   348,877 Sq. Ft. 119 41,580,000 41,580,000
3 SoCal Retail Portfolio AREF   Various Various CA Various Various Various Various Various 1,481,231 Sq. Ft. 145 40,000,000 40,000,000
3.01 The Springs AREF   5200 Ramon Road Palm Springs CA 92264 Retail Anchored 2008 2015 397,718 Sq. Ft.   8,501,525 8,501,525
3.02 Summerwood AREF   4124-4267 Woodruff Avenue Lakewood CA 90713 Retail Anchored 1968 2011 178,770 Sq. Ft.   5,901,157 5,901,157
3.03 Food 4 Less – Target Center AREF   6700, 6730 & 6750 Cherry Avenue Long Beach CA 90805 Retail Anchored 1993   196,436 Sq. Ft.   4,039,388 4,039,388
3.04 El Super Center AREF   1251-1289 North Hacienda Boulevard La Puente CA 91744 Retail Anchored 2012   117,230 Sq. Ft.   3,951,673 3,951,673
3.05 Island Plaza AREF   1512-1524 East Amar Road and 2500-2548 South Azusa Avenue West Covina CA 91792 Retail Anchored 1967   77,772 Sq. Ft.   3,020,695 3,020,695
3.06 Baldwin Park Promenade AREF   3111-3151 Baldwin Park Baldwin Park CA 91706 Retail Anchored 2006   49,906 Sq. Ft.   2,142,608 2,142,608
3.07 Lynwood Plaza AREF   10821 Long Beach Boulevard and 3157 Pluma Street Lynwood CA 90262 Retail Anchored 2003   75,245 Sq. Ft.   2,125,102 2,125,102
3.08 El Cajon (CVS) AREF   426-450 East Chase Avenue El Cajon CA 92020 Retail Anchored 2005   29,986 Sq. Ft.   1,844,077 1,844,077
3.09 Loma Vista AREF   16055-16075 Foothill Boulevard Fontana CA 92335 Retail Anchored 1990   97,547 Sq. Ft.   1,633,447 1,633,447
3.10 MLK Medical AREF   3820-3840 Martin Luther King Jr. Boulevard Lynwood CA 90262 Office Suburban 1958 2005 32,500 Sq. Ft.   1,571,991 1,571,991
3.11 Hawthorne Plaza AREF   14401-14441 Inglewood Avenue Hawthorne CA 90250 Retail Anchored 1978   70,750 Sq. Ft.   1,510,534 1,510,534
3.12 Five Points Plaza AREF   505-515 and 523-595 South Riverside Avenue Rialto CA 92376 Retail Anchored 1985   89,537 Sq. Ft.   1,475,336 1,475,336
3.13 Towne Center Square AREF   11098 Foothill Boulevard Rancho Cucamonga CA 91730 Retail Shadow Anchored 1995   57,510 Sq. Ft.   1,352,236 1,352,236
3.14 Camarillo AREF   660 East Ventura Camarillo CA 93010 Retail Shadow Anchored 2014   10,324 Sq. Ft.   930,233 930,233
4 Embassy Suites at Centennial Olympic Park AREF   267 Marietta Street Atlanta GA 30313 Hospitality Full Service 1999 2017 321 Rooms 259,821 38,500,000 38,455,033
5 Capital Plaza Barclays   10301 & 10401 Deerwood Park Boulevard Jacksonville FL 32256 Office Suburban 1990 2005 417,513 Sq. Ft. 87 36,190,000 36,190,000
6 Inland Life Storage Portfolio Barclays   Various Various Various Various Self Storage Self Storage Various Various 17,278 Units 8,051 31,297,500 31,297,500
6.01 Life Storage - 586 Barclays   5491 Plaza Drive Flowood MS 39232 Self Storage Self Storage 2000 2016 1,006 Units   2,270,286 2,270,286
6.02 Life Storage - 145 Barclays   140 Centennial Boulevard Richardson TX 75081 Self Storage Self Storage 1985   929 Units   1,842,764 1,842,764
6.03 Life Storage - 364 Barclays   130 Centre Street Ridgeland MS 39157 Self Storage Self Storage 1997   698 Units   1,828,562 1,828,562
6.04 Life Storage - 365 Barclays   5111 I-55 North Jackson MS 39206 Self Storage Self Storage 2003   676 Units   1,769,054 1,769,054
6.05 Life Storage - 212 Barclays   313 Guilbeau Road Lafayette LA 70506 Self Storage Self Storage 1994 2005 655 Units   1,533,179 1,533,179
6.06 Life Storage - 386 Barclays   4155 Fairway Plaza Drive Pasadena TX 77505 Self Storage Self Storage 2000   613 Units   1,444,727 1,444,727
6.07 Life Storage - 256 Barclays   2280 East Main Street League City TX 77573 Self Storage Self Storage 1992 2003 553 Units   1,385,759 1,385,759
6.08 Life Storage - 206 Barclays   5110 Franz Road Katy TX 77493 Self Storage Self Storage 1994   626 Units   1,312,047 1,312,047
6.09 Life Storage - 324 Barclays   2860 Northeast Evangeline Throughway Lafayette LA 70507 Self Storage Self Storage 1995 2016 819 Units   1,293,750 1,293,750
6.10 Life Storage - 236 Barclays   7437 Garners Ferry Road Columbia SC 29209 Self Storage Self Storage 1981 2007 887 Units   1,237,500 1,237,500
6.11 Life Storage - 184 Barclays   5961 I-55 North Jackson MS 39213 Self Storage Self Storage 1995   416 Units   1,135,143 1,135,143
6.12 Life Storage - 500 Barclays   6000 Garners Ferry Road & 1417 Atlas Road Columbia SC 29209 Self Storage Self Storage 1977   463 Units   1,054,062 1,054,062
6.13 Life Storage - 288 Barclays   32777 State Highway 249 Pinehurst TX 77362 Self Storage Self Storage 2003   493 Units   1,046,689 1,046,689
6.14 Life Storage - 299 Barclays   203 Albertson Parkway Broussard LA 70518 Self Storage Self Storage 2002 2007 662 Units   1,046,250 1,046,250
6.15 Life Storage - 209 Barclays   2207 West Pinhook Road Lafayette LA 70508 Self Storage Self Storage 1992 2014 503 Units   1,031,947 1,031,947
6.16 Life Storage - 035 Barclays   10020 Two Notch Road Columbia SC 29223 Self Storage Self Storage 1989 2013 595 Units   900,000 900,000
6.17 Life Storage - 074 Barclays   6011 I-55 North Jackson MS 39213 Self Storage Self Storage 1990   491 Units   886,500 886,500
6.18 Life Storage - 252 Barclays   1606 Plantation Road Dallas TX 75235 Self Storage Self Storage 1985   504 Units   855,043 855,043
6.19 Life Storage - 033 Barclays   7403 Parklane Road Columbia SC 29223 Self Storage Self Storage 1987   423 Units   788,704 788,704
6.20 Life Storage - 205 Barclays   4000 North West Street Jackson MS 39206 Self Storage Self Storage 1984   477 Units   787,500 787,500
6.21 Life Storage - 300 Barclays   4706 West Congress Street Lafayette LA 70506 Self Storage Self Storage 1997 2007 557 Units   781,333 781,333
6.22 Life Storage - 026 Barclays   3511 South Holden Road Greensboro NC 27407 Self Storage Self Storage 1985 2008 535 Units   692,879 692,879
6.23 Life Storage - 361 Barclays   421 Classic Drive Hattiesburg MS 39402 Self Storage Self Storage 1998   364 Units   648,000 648,000
6.24 Life Storage - 165 Barclays   5810 West Gate City Boulevard Greensboro NC 27407 Self Storage Self Storage 1993 2000 461 Units   567,572 567,572
6.25 Life Storage - 208 Barclays   2310 West Pinhook Road Lafayette LA 70508 Self Storage Self Storage 1980   483 Units   545,459 545,459
6.26 Life Storage - 211 Barclays   2888 Northeast Evangeline Throughway Lafayette LA 70507 Self Storage Self Storage 1977 2005 392 Units   530,717 530,717
6.27 Life Storage - 021 Barclays   2648 Two Notch Road Columbia SC 29204 Self Storage Self Storage 1988   391 Units   495,000 495,000
6.28 Life Storage - 298 Barclays   300 Westgate Road Lafayette LA 70506 Self Storage Self Storage 2001 2004 397 Units   471,749 471,749
6.29 Life Storage - 297 Barclays   5922 Cameron Street Scott LA 70583 Self Storage Self Storage 1997   329 Units   337,500 337,500
6.30 Life Storage - 153 Barclays   118 Stage Coach Trail Greensboro NC 27409 Self Storage Self Storage 1996 2001 291 Units   287,471 287,471
6.31 Life Storage - 075 Barclays   2947 McDowell Road Extension Jackson MS 39204 Self Storage Self Storage 1988   304 Units   265,358 265,358
6.32 Life Storage - 152 Barclays   4207 Hilltop Road Greensboro NC 27407 Self Storage Self Storage 1995 2000 285 Units   225,000 225,000
7 Olympia Medical Office WFB   5901 and 5975 West Olympic Boulevard Los Angeles CA 90036 Office Medical 1984 2018 90,549 Sq. Ft. 331 30,000,000 30,000,000
8 Sugar Creek Center RMF   1 Sugar Creek Center Boulevard Sugar Land TX 77478 Office Suburban 1983 2017 193,996 Sq. Ft. 149 29,000,000 28,929,851
9 3300 Renner AREF   3300 East Renner Road Richardson TX 75080 Office Suburban 1983 2019 185,078 Sq. Ft. 154 28,560,000 28,560,000
10 Mahwah Business Park AREF   37-73 Ramapo Valley Road Mahwah NJ 07430 Industrial Flex 1901 2018 380,346 Sq. Ft. 75 28,500,000 28,500,000
11 Sequa Corporation Industrial Portfolio WFB   Various Various Various Various Industrial Manufacturing Various Various 600,917 Sq. Ft. 45 27,100,000 27,100,000
11.01 3401 Queen Palm Drive - Tampa WFB   3401 Queen Palm Drive Tampa FL 33619 Industrial Manufacturing 2000 2011 167,207 Sq. Ft.   9,300,000 9,300,000
11.02 3636 Arrowhead Drive - Carson City WFB   3636 Arrowhead Drive Carson City NV 89706 Industrial Manufacturing 1991 2008 189,810 Sq. Ft.   7,050,000 7,050,000
11.03 601 Marshall Phelps Road - Windsor WFB   601 Marshall Phelps Road Windsor CT 06095 Industrial Manufacturing 1981 1997 125,000 Sq. Ft.   5,150,000 5,150,000
11.04 5161 West Polk Street - Phoenix WFB   5150 West Van Buren Street; 5139, 5149, 5161 and 5162 West Polk Street Phoenix AZ 85043 Industrial Manufacturing 1980 2013 87,294 Sq. Ft.   3,700,000 3,700,000
11.05 420 Commerce Boulevard - Oldsmar WFB   420 Commerce Boulevard Oldsmar FL 34677 Industrial Manufacturing 1999   31,606 Sq. Ft.   1,900,000 1,900,000
12 Grand Traverse Crossing BSPRT   2632 Crossing Circle Traverse City MI 49684 Retail Anchored 1996 2015 249,196 Sq. Ft. 98 24,300,000 24,300,000
13 Lenox Park AREF   3150 Lenox Park Boulevard; 6750, 6775, 6745 Lenox Center Court Memphis TN 38115 Office Suburban 1997 2001 391,292 Sq. Ft. 62 24,187,500 24,187,500
14 DCB Industrial Portfolio BSPRT   Various Various Various Various Industrial Warehouse Distribution Various Various 740,575 Sq. Ft. 32 24,062,500 24,062,500
14.01 DCB Savannah, GA BSPRT   3000 Tremont Road Savannah GA 31405 Industrial Warehouse Distribution 1975; 1991   299,200 Sq. Ft.   12,229,162 12,229,162
14.02 DCB Visalia, CA BSPRT   8700 West Doe Avenue Visalia CA 93291 Industrial Warehouse Distribution 1991   107,494 Sq. Ft.   4,637,629 4,637,629
14.03 DCB Bremen, GA BSPRT   1090 Pacific Avenue Bremen GA 30110 Industrial Warehouse Distribution 1999   158,080 Sq. Ft.   4,135,465 4,135,465
14.04 DCB Bondurant, IA BSPRT   1600 2nd Street Northeast Bondurant IA 50035 Industrial Warehouse Distribution 1966 2005 100,281 Sq. Ft.   1,725,080 1,725,080
14.05 DCB Mitchellville, IA 2 BSPRT   215 Mill Street Mitchellville IA 50169 Industrial Warehouse Distribution 1969 1997 46,129 Sq. Ft.   844,816 844,816
14.06 DCB Mitchellville, IA 1 BSPRT   100 Center Avenue North Mitchellville IA 50169 Industrial Warehouse Distribution 1976 2007 29,391 Sq. Ft.   490,348 490,348
15 Renaissance Center VI BSPRT   9125 Henderson Road Tampa FL 33634 Office Suburban 2018   150,000 Sq. Ft. 233 22,500,000 22,500,000
16 Triyar Portfolio III LCF   Various Various Various Various Industrial Various Various Various 748,906 Sq. Ft. 28 20,983,000 20,931,933
16.01 Greenville LCF   5805 Jaysville Street Greenville OH 45331 Industrial Warehouse Distribution 1999 2006 243,840 Sq. Ft.   7,788,000 7,769,046
16.02 Rantoul LCF   1924 County Road Rantoul IL 61866 Industrial Warehouse 1974 2017 303,826 Sq. Ft.   5,315,000 5,302,065
16.03 Wichita LCF   3737 S Midco Street Wichita KS 67215 Industrial Warehouse 2001   73,740 Sq. Ft.   4,171,000 4,160,849
16.04 Richland LCF   500 U.S. 49 Frontage Road Richland MS 39218 Industrial Warehouse Distribution 1989 2015 127,500 Sq. Ft.   3,709,000 3,699,973
17 Hi-25 BSPRT   25 East 19th Street Brooklyn NY 11226 Multifamily Mid Rise 2018   49 Units 382,653 18,750,000 18,750,000
18 188 Spear Street Barclays   188 Spear Street San Francisco CA 94105 Office CBD 1972 2012 218,669 Sq. Ft. 572 18,000,000 18,000,000
19 El Con Center RMF   3601 East Broadway Boulevard Tucson AZ 85716 Retail Anchored 1971 2014 480,383 Sq. Ft. 131 18,000,000 18,000,000
20 The Beacon LCF   1039 Grant Street Atlanta GA 30315 Mixed Use Retail/Office 1958 2019 75,910 Sq. Ft. 231 17,500,000 17,500,000
21 Mount Kemble BSPRT   350-360 Mount Kemble Avenue Morristown NJ 07960 Office Suburban 1999   229,719 Sq. Ft. 135 17,000,000 17,000,000
22 Bloomfield Square Apartments LCF   3161 Bloomfield Lane Auburn Hills MI 48326 Multifamily Garden 1970 2019 259 Units 65,637 17,000,000 17,000,000
23 Lehigh Student Housing Portfolio LCF   Various Bethlehem PA 18015 Multifamily Student Housing Various Various 219 Beds 73,059 16,000,000 16,000,000
24 TownePlace Suites Sacramento Cal Expo RMF   1784 Tribute Road Sacramento CA 95815 Hospitality Limited Service 2007 2015 118 Rooms 110,463 13,050,000 13,034,620
25 Shetland Park RMF   16 Lynch Street; 18 Perkins Street; 47 and 78 Congress Street Salem MA 01970 Mixed Use Industrial/Office/Self Storage 1916 2016 1,191,297 Sq. Ft. 49 13,000,000 12,957,960
26 Best Western Colorado Springs Portfolio LCF   Various Colorado Springs CO Various Hospitality Limited Service Various Various 183 Rooms 68,230 12,500,000 12,486,084
26.01 Best Western Plus Peak Vista LCF   7265 Commerce Center Drive Colorado Springs CO 80919 Hospitality Limited Service 1997 2014 99 Rooms   7,482,000 7,473,670
26.02 Best Western Executive Inn & Suites LCF   1440 Harrison Road Colorado Springs CO 80905 Hospitality Limited Service 1981 2015 84 Rooms   5,018,000 5,012,413
27 Smoke Tree Village and Smoke Tree Commons RMF   Various Palm Springs CA 92264 Retail Anchored Various Various 281,235 Sq. Ft. 126 10,000,000 10,000,000
27.01 Smoke Tree Commons RMF   2465 East Palm Canyon Drive Palm Springs CA 92264 Retail Anchored 2008   171,479 Sq. Ft.   6,097,356 6,097,356
27.02 Smoke Tree Village RMF   1733-1793 East Palm Canyon Drive Palm Springs CA 92264 Retail Anchored 1967   109,756 Sq. Ft.   3,902,644 3,902,644
28 South Grove Shopping Center AREF   7638 Mountain Grove Drive Knoxville TN 37920 Retail Anchored 2007 2009 89,021 Sq. Ft. 110 9,750,000 9,750,000
29 Hampton Inn Sneads Ferry RMF   1248 North Carolina Highway 210 Sneads Ferry NC 28460 Hospitality Limited Service 2018   90 Rooms 107,211 9,660,000 9,648,996
30 Del Mar Terrace Apartments BSPRT   7007 West Indian School Road Phoenix AZ 85033 Multifamily Garden 1985   1,012 Units 16,008 9,500,000 9,500,000
31 Central Park Plaza LCF   26211 Central Park Boulevard Southfield MI 48076 Office Suburban 1972 2016 115,276 Sq. Ft. 80 9,250,000 9,250,000
32 Cedar Crest LCF   1031 West Main Street Lebanon TN 37087 Retail Anchored 1986   149,932 Sq. Ft. 60 9,000,000 8,990,660
33 1305 Tacoma WFB   1305, 1301-1313 Tacoma Avenue South Tacoma WA 98402 Office Suburban 1960 2019 113,891 Sq. Ft. 77 8,715,000 8,715,000
34 54 Mint WFB   14 Mint Plaza San Francisco CA 94103 Mixed Use Office/Retail 1907 1999 17,251 Sq. Ft. 493 8,500,000 8,500,000
35 Cordelia Road WFB   2850, 2860 and 2870 Cordelia Road Fairfield CA 94534 Industrial Flex 1992 2017 99,745 Sq. Ft. 84 8,400,000 8,400,000
36 40 East Verdugo AREF   40 East Verdugo Avenue Burbank CA 91502 Office Suburban 1951 2018 24,475 Sq. Ft. 327 8,000,000 8,000,000
37 Sunrise Lake AREF   9307 & 9223 Broadway Street Pearland TX 77584 Office Suburban 2006   74,612 Sq. Ft. 104 7,725,000 7,725,000
38 Sonoma Point Apartments - CA WFB   19349 Riverside Drive Sonoma CA 95476 Multifamily Garden 1987   70 Units 107,143 7,500,000 7,500,000
39 Best Western Plus Madison/Huntsville AREF   9035 Madison Boulevard Madison AL 35758 Hospitality Limited Service 1985 2012 164 Rooms 45,732 7,500,000 7,500,000
40 East River Plaza Barclays   201 Greasy Ridge Road Princeton WV 24740 Retail Anchored 2000   67,965 Sq. Ft. 109 7,400,000 7,390,055
41 Fort Evans Plaza Office Buildings WFB   540 and 552 Fort Evans Road Northeast Leesburg VA 20176 Office Suburban 2008   60,064 Sq. Ft. 122 7,350,000 7,350,000
42 33rd & 23rd Retail Center WFB   2330 East 3300 South and 3305 South 2300 East Millcreek UT 84109 Retail Anchored 1986 2018 45,143 Sq. Ft. 149 6,750,000 6,742,134
43 CubeSmart -Leesburg WFB   1601 Battlefield Parkway, NE Leesburg VA 20176 Self Storage Self Storage 2017   54,999 Sq. Ft. 116 6,400,000 6,400,000
44 810 Lufkin Road LCF   810 Lufkin Road Apex NC 27539 Industrial Warehouse 1972 2018 150,832 Sq. Ft. 42 6,300,000 6,300,000
45 Plaza 273 BSPRT   56 West Main Street Christiana DE 19702 Office Suburban 1992   76,804 Sq. Ft. 78 6,000,000 6,000,000
46 Orangethorpe Center RMF   2350-2384 Orangethorpe Avenue Anaheim CA 92806 Industrial Flex 1973 2007 62,395 Sq. Ft. 96 6,000,000 6,000,000
47 Courtyard Columbus Dublin RMF   5175 Post Road Dublin OH 43017 Hospitality Select Service 1986 2015 147 Rooms 40,773 6,000,000 5,993,624
48 67 Forest Street LCF   67 Forest Street Marlborough MA 01752 Office Suburban 1984 2019 62,610 Sq. Ft. 92 5,750,000 5,743,390
49 Lofts at Ionia LCF   1 Ionia Avenue SW Grand Rapids MI 49503 Multifamily Garden 1885 2012 23 Units 239,130 5,500,000 5,500,000
50 Gray Falls Drive Office WFB   2550 Gray Falls Drive Houston TX 77077 Office Suburban 1982 2018 84,967 Sq. Ft. 65 5,500,000 5,500,000
51 Holiday Inn Express Shelbyville BSPRT   38 West Rampart Road Shelbyville IN 46176 Hospitality Limited Service 2010 2019 74 Rooms 72,973 5,400,000 5,400,000
52 Neighborhood Shoppes at Polaris RMF   8453-8491 Sancus Boulevard Columbus OH 43240 Retail Unanchored 2004   33,888 Sq. Ft. 144 4,875,000 4,875,000
53 Jefferson Storage LCF   4215 Baileys Ridge Boulevard Prince George VA 23875 Self Storage Self Storage 2010   61,375 Sq. Ft. 77 4,700,000 4,700,000
54 Larkfield Self Storage WFB   5241 Old Redwood Highway Santa Rosa CA 95403 Self Storage Self Storage 1988   75,525 Sq. Ft. 59 4,500,000 4,489,313
55 Red Roof Inn & Suites - Savannah Barclays   20 Mill Creek Circle Pooler GA 31322 Hospitality Limited Service 2000 2019 92 Rooms 46,588 4,300,000 4,286,125
56 Walgreens Elkton LCF   301 East Pulaski Highway Elkton MD 21921 Retail Single Tenant 2008   13,706 Sq. Ft. 310 4,250,000 4,250,000
57 Superior Storage Cheyenne LCF   4405 Van Buren Avenue Cheyenne WY 82001 Self Storage Self Storage 2016   493 Units 8,519 4,200,000 4,200,000
58 Best Western Shippensburg RMF   125 Walnut Bottom Road Shippensburg PA 17257 Hospitality Limited Service 1996 2017 59 Rooms 69,181 4,100,000 4,081,696
59 County Fair Market Place LCF   1320 Highway 15 S Hutchinson MN 55350 Retail Anchored 1999 2017 56,577 Sq. Ft. 64 3,640,000 3,640,000
60 Cintas Rochester WFB   2005 and 2007 Brighton Henrietta Town Line Road Rochester NY 14623 Industrial Flex 1968 2017 48,703 Sq. Ft. 75 3,640,000 3,640,000
61 Peckville Shopping Center BSPRT   1500 Main Street Peckville PA 18452 Retail Anchored 1953 2010 62,506 Sq. Ft. 57 3,570,000 3,558,854
62 Icon I & II AREF   Various San Diego CA 92101 Mixed Use Retail/Office Various Various 10,064 Sq. Ft. 345 3,475,000 3,475,000
62.01 Icon II AREF   315 10th Avenue and 1028 K Street San Diego CA 92101 Mixed Use Retail/Office 1920 2019 4,014 Sq. Ft.   1,805,000 1,805,000
62.02 Icon I AREF   390 11th Avenue; 1061 J Street and 1051 J Street San Diego CA 92101 Mixed Use Retail/Office 2007 2018 6,050 Sq. Ft.   1,670,000 1,670,000
63 Walgreens Spartanburg LCF   2198 Southport Road Spartanburg SC 29306 Retail Single Tenant 2008   14,820 Sq. Ft. 219 3,250,000 3,250,000
64 707-715 East 47th Street Barclays   707-715 East 47th Street Chicago IL 60653 Mixed Use Office/Retail 1991 2017 21,916 Sq. Ft. 115 2,525,000 2,521,854
65 14218 and 14292 US Highway 395 WFB   14218 and 14292 US Highway 395 Adelanto CA 92301 Other Leased Fee 2007   70,603 Sq. Ft. 32 2,275,000 2,269,542
66 Villa Rica Self Storage RMF   520 East Montgomery Street Villa Rica GA 30180 Self Storage Self Storage 1986   33,974 Sq. Ft. 35 1,200,000 1,200,000
67 Dollar General Houghton Lake LCF   1011 Byron Avenue Houghton Lake MI 48629 Retail Single Tenant 2018   9,100 Sq. Ft. 102 931,000 931,000

 

A-1-1 

 

 

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

 

Mortgage Loan Number Property Name % of Aggregate
Cut-off Date
Balance		 Maturity Date or ARD Balloon Payment ($) ARD Loan Origination Date First Pay Date Last IO Pay Date First P&I Pay Date Maturity Date or Anticipated Repayment Date ARD Loan Maturity Date Gross Mortgage Rate Trust Advisor Fee Certificate Administrator Fee Rate Servicing Fee CREFC® IP Royalty License Fee Rate Asset Representations Reviewer Fee Rate Net Mortgage Rate Interest Accrual Method Monthly P&I Payment ($)
1 Moffett Towers II - Buildings 3 & 4 5.5% 49,750,000 Y 6/19/2019 8/6/2019 7/6/2029   7/6/2029 6/6/2034 3.76386% 0.00000% 0.00780% 0.00375% 0.00050% 0.00030% 3.75151% Actual/360 158,644.09
2 University Town Center 4.6% 41,580,000 N 6/24/2019 8/6/2019 7/6/2029   7/6/2029   4.00000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 3.98450% Actual/360 140,910.00
3 SoCal Retail Portfolio 4.4% 40,000,000 N 4/25/2019 6/6/2019 5/6/2029   5/6/2029   4.05900% 0.00000% 0.00780% 0.00500% 0.00050% 0.00030% 4.04540% Actual/360 137,555.00
3.01 The Springs 0.9%                                  
3.02 Summerwood 0.7%                                  
3.03 Food 4 Less – Target Center 0.4%                                  
3.04 El Super Center 0.4%                                  
3.05 Island Plaza 0.3%                                  
3.06 Baldwin Park Promenade 0.2%                                  
3.07 Lynwood Plaza 0.2%                                  
3.08 El Cajon (CVS) 0.2%                                  
3.09 Loma Vista 0.2%                                  
3.10 MLK Medical 0.2%                                  
3.11 Hawthorne Plaza 0.2%                                  
3.12 Five Points Plaza 0.2%                                  
3.13 Towne Center Square 0.2%                                  
3.14 Camarillo 0.1%                                  
4 Embassy Suites at Centennial Olympic Park 4.3% 31,229,209 N 6/7/2019 8/6/2019   8/6/2019 7/6/2029   4.59000% 0.00000% 0.00780% 0.00500% 0.00050% 0.00030% 4.57640% Actual/360 197,138.06
5 Capital Plaza 4.0% 33,073,718 N 7/10/2019 9/6/2019 8/6/2024 9/6/2024 8/6/2029   4.42000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.40450% Actual/360 181,653.17
6 Inland Life Storage Portfolio 3.5% 26,946,465 N 7/2/2019 9/1/2019 8/1/2022 9/1/2022 8/1/2029   3.80900% 0.00000% 0.00780% 0.00500% 0.00050% 0.00030% 3.79540% Actual/360 145,993.40
6.01 Life Storage - 586 0.3%                                  
6.02 Life Storage - 145 0.2%                                  
6.03 Life Storage - 364 0.2%                                  
6.04 Life Storage - 365 0.2%                                  
6.05 Life Storage - 212 0.2%                                  
6.06 Life Storage - 386 0.2%                                  
6.07 Life Storage - 256 0.2%                                  
6.08 Life Storage - 206 0.1%                                  
6.09 Life Storage - 324 0.1%                                  
6.10 Life Storage - 236 0.1%                                  
6.11 Life Storage - 184 0.1%                                  
6.12 Life Storage - 500 0.1%                                  
6.13 Life Storage - 288 0.1%                                  
6.14 Life Storage - 299 0.1%                                  
6.15 Life Storage - 209 0.1%                                  
6.16 Life Storage - 035 0.1%                                  
6.17 Life Storage - 074 0.1%                                  
6.18 Life Storage - 252 0.1%                                  
6.19 Life Storage - 033 0.1%                                  
6.20 Life Storage - 205 0.1%                                  
6.21 Life Storage - 300 0.1%                                  
6.22 Life Storage - 026 0.1%                                  
6.23 Life Storage - 361 0.1%                                  
6.24 Life Storage - 165 0.1%                                  
6.25 Life Storage - 208 0.1%                                  
6.26 Life Storage - 211 0.1%                                  
6.27 Life Storage - 021 0.1%                                  
6.28 Life Storage - 298 0.1%                                  
6.29 Life Storage - 297 0.0%                                  
6.30 Life Storage - 153 0.0%                                  
6.31 Life Storage - 075 0.0%                                  
6.32 Life Storage - 152 0.0%                                  
7 Olympia Medical Office 3.3% 30,000,000 N 6/20/2019 8/11/2019 7/11/2024   7/11/2024   4.95000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.93450% Actual/360 125,812.50
8 Sugar Creek Center 3.2% 23,601,994 N 5/17/2019 7/6/2019   7/6/2019 6/6/2029   4.69000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.67450% Actual/360 150,230.71
9 3300 Renner 3.2% 28,560,000 N 7/19/2019 9/6/2019 8/6/2029   8/6/2029   4.04000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.02450% Actual/360 97,754.53
10 Mahwah Business Park 3.2% 24,176,582 N 7/22/2019 9/6/2019 8/6/2021 9/6/2021 8/6/2029   4.25000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.23450% Actual/360 140,202.87
11 Sequa Corporation Industrial Portfolio 3.0% 24,589,837 Y 7/22/2019 9/11/2019 8/11/2024 9/11/2024 8/11/2029 8/11/2032 3.99000% 0.00190% 0.00780% 0.02500% 0.00050% 0.00030% 3.95450% Actual/360 129,223.36
11.01 3401 Queen Palm Drive - Tampa 1.0%                                  
11.02 3636 Arrowhead Drive - Carson City 0.8%                                  
11.03 601 Marshall Phelps Road - Windsor 0.6%                                  
11.04 5161 West Polk Street - Phoenix 0.4%                                  
11.05 420 Commerce Boulevard - Oldsmar 0.2%                                  
12 Grand Traverse Crossing 2.7% 20,691,856 N 5/10/2019 7/6/2019 12/6/2020 1/6/2021 6/6/2029   4.86000% 0.00190% 0.00780% 0.02500% 0.00050% 0.00030% 4.82450% Actual/360 128,376.45
13 Lenox Park 2.7% 19,298,877 N 7/17/2019 9/6/2019   9/6/2019 8/6/2029   4.12000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.10450% Actual/360 117,154.40
14 DCB Industrial Portfolio 2.7% 21,947,432 N 7/19/2019 9/6/2019 8/6/2024 9/6/2024 8/6/2029   4.30000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.28450% Actual/360 119,078.44
14.01 DCB Savannah, GA 1.4%                                  
14.02 DCB Visalia, CA 0.5%                                  
14.03 DCB Bremen, GA 0.5%                                  
14.04 DCB Bondurant, IA 0.2%                                  
14.05 DCB Mitchellville, IA 2 0.1%                                  
14.06 DCB Mitchellville, IA 1 0.1%                                  
15 Renaissance Center VI 2.5% 21,068,303 N 7/12/2019 9/6/2019 8/6/2022 9/6/2022 8/6/2026   4.73000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.71450% Actual/360 117,099.57
16 Triyar Portfolio III 2.3% 17,059,945 N 5/31/2019 7/6/2019   7/6/2019 6/6/2029   4.66000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.64450% Actual/360 108,321.87
16.01 Greenville 0.9%                                  
16.02 Rantoul 0.6%                                  
16.03 Wichita 0.5%                                  
16.04 Richland 0.4%                                  
17 Hi-25 2.1% 18,750,000 N 3/8/2019 5/6/2019 7/6/2029   7/6/2029   5.15000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 5.13450% Actual/360 81,809.90
18 188 Spear Street 2.0% 18,000,000 N 6/5/2019 7/6/2019 6/6/2029   6/6/2029   3.57000% 0.00000% 0.00780% 0.00500% 0.00050% 0.00030% 3.55640% Actual/360 54,442.50
19 El Con Center 2.0% 18,000,000 N 5/1/2019 6/6/2019 5/6/2029   5/6/2029   4.82000% 0.00000% 0.00780% 0.00500% 0.00050% 0.00030% 4.80640% Actual/360 73,505.00
20 The Beacon 1.9% 14,632,116 N 7/22/2019 9/6/2019 8/6/2020 9/6/2020 8/6/2029   4.67300% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.65750% Actual/360 90,477.84
21 Mount Kemble 1.9% 17,000,000 N 7/19/2019 9/6/2019 8/6/2029   8/6/2029   4.08105% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.06555% Actual/360 58,778.44
22 Bloomfield Square Apartments 1.9% 17,000,000 N 7/16/2019 9/6/2019 8/6/2029   8/6/2029   4.61000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.59450% Actual/360 66,396.81
23 Lehigh Student Housing Portfolio 1.8% 14,086,384 N 7/8/2019 9/6/2019 8/6/2022 9/6/2022 8/6/2029   4.75000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.73450% Actual/360 83,463.57
24 TownePlace Suites Sacramento Cal Expo 1.4% 10,571,013 N 7/11/2019 8/6/2019   8/6/2019 7/6/2029   4.55000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.53450% Actual/360 66,510.70
25 Shetland Park 1.4% 12,018,634 N 5/1/2019 6/6/2019   6/6/2019 5/6/2024   5.15000% 0.00000% 0.00780% 0.00500% 0.00050% 0.00030% 5.13640% Actual/360 70,983.41
26 Best Western Colorado Springs Portfolio 1.4% 10,211,521 N 6/12/2019 8/6/2019   8/6/2019 7/6/2029   4.80000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.78450% Actual/360 65,583.17
26.01 Best Western Plus Peak Vista 0.8%                                  
26.02 Best Western Executive Inn & Suites 0.6%                                  
27 Smoke Tree Village and Smoke Tree Commons 1.1% 9,177,626 N 7/8/2019 8/6/2019 7/6/2024 8/6/2024 7/6/2029   4.68300% 0.00000% 0.00780% 0.00500% 0.00050% 0.00030% 4.66940% Actual/360 51,761.65
27.01 Smoke Tree Commons 0.7%                                  
27.02 Smoke Tree Village 0.4%                                  
28 South Grove Shopping Center 1.1% 7,977,677 N 7/17/2019 9/6/2019   9/6/2019 8/6/2029   4.85000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.83450% Actual/360 51,449.95
29 Hampton Inn Sneads Ferry 1.1% 7,865,005 N 6/13/2019 8/6/2019   8/6/2019 7/6/2029   4.70000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.68450% Actual/360 50,100.41
30 Del Mar Terrace Apartments 1.1% 9,500,000 N 6/27/2019 8/6/2019 7/6/2029   7/6/2029   2.90000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 2.88450% Actual/360 23,340.97
31 Central Park Plaza 1.0% 7,087,108 N 7/12/2019 9/6/2019   9/6/2019 8/6/2029   4.45000% 0.00190% 0.00780% 0.05500% 0.00050% 0.00030% 4.38450% Actual/360 49,102.01
32 Cedar Crest 1.0% 7,425,244 N 6/21/2019 8/6/2019   8/6/2019 7/6/2029   5.10000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 5.08450% Actual/360 48,865.48
33 1305 Tacoma 1.0% 8,715,000 N 5/9/2019 6/11/2019 5/11/2029   5/11/2029   4.38000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.36450% Actual/360 32,339.91
34 54 Mint 0.9% 8,500,000 N 5/15/2019 7/11/2019 6/11/2029   6/11/2029   4.18000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.16450% Actual/360 30,101.81
35 Cordelia Road 0.9% 8,400,000 N 5/29/2019 7/11/2019 6/11/2029   6/11/2029   3.95300% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 3.93750% Actual/360 28,132.18
36 40 East Verdugo 0.9% 8,000,000 N 7/2/2019 8/6/2019 7/6/2029   7/6/2029   4.62000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.60450% Actual/360 31,313.33
37 Sunrise Lake 0.9% 6,412,083 N 7/10/2019 9/6/2019 12/6/2020 1/6/2021 8/6/2029   4.13000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.11450% Actual/360 37,461.64
38 Sonoma Point Apartments - CA 0.8% 7,500,000 N 5/31/2019 7/11/2019 6/11/2026   6/11/2026   4.30000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.28450% Actual/360 27,322.92
39 Best Western Plus Madison/Huntsville 0.8% 5,639,225 N 7/16/2019 9/6/2019   9/6/2019 8/6/2029   5.15000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 5.13450% Actual/360 44,502.20
40 East River Plaza 0.8% 5,868,589 N 6/28/2019 8/6/2019   8/6/2019 7/6/2029   3.95000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 3.93450% Actual/360 35,115.76
41 Fort Evans Plaza Office Buildings 0.8% 7,350,000 N 6/28/2019 8/11/2019 7/11/2029   7/11/2029   3.85000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 3.83450% Actual/360 23,974.27
42 33rd & 23rd Retail Center 0.7% 5,477,120 N 7/8/2019 8/11/2019   8/11/2019 7/11/2029   4.60000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.58450% Actual/360 34,603.49
43 CubeSmart -Leesburg 0.7% 6,400,000 N 6/28/2019 8/11/2019 7/11/2029   7/11/2029   3.95000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 3.93450% Actual/360 21,417.78
44 810 Lufkin Road 0.7% 5,792,346 N 5/21/2019 7/6/2019 6/6/2024 7/6/2024 6/6/2029   4.80000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.78450% Actual/360 33,053.92
45 Plaza 273 0.7% 4,998,155 N 7/12/2019 9/6/2019 8/6/2020 9/6/2020 8/6/2029   4.55000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.53450% Actual/360 30,579.63
46 Orangethorpe Center 0.7% 6,000,000 N 6/27/2019 8/6/2019 7/6/2029   7/6/2029   4.22000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.20450% Actual/360 21,451.67
47 Courtyard Columbus Dublin 0.7% 4,934,063 N 6/12/2019 8/6/2019   8/6/2019 7/6/2029   5.00000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.98450% Actual/360 32,209.30
48 67 Forest Street 0.6% 4,675,220 N 7/3/2019 8/6/2019   8/6/2019 7/6/2029   4.66000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.64450% Actual/360 29,683.59
49 Lofts at Ionia 0.6% 5,500,000 N 7/12/2019 9/6/2019 8/6/2029   8/6/2029   4.75000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.73450% Actual/360 22,133.68
50 Gray Falls Drive Office 0.6% 4,482,214 N 7/16/2019 9/11/2019   9/11/2019 8/11/2029   4.73000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.71450% Actual/360 28,624.34
51 Holiday Inn Express Shelbyville 0.6% 4,438,856 N 7/12/2019 9/6/2019   9/6/2019 8/6/2029   4.99000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.97450% Actual/360 28,955.37
52 Neighborhood Shoppes at Polaris 0.5% 4,471,644 N 7/18/2019 9/6/2019 8/6/2024 9/6/2024 8/6/2029   4.65000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.63450% Actual/360 25,137.29
53 Jefferson Storage 0.5% 4,133,214 N 7/18/2019 9/6/2019 8/6/2022 9/6/2022 8/6/2029   4.70000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.68450% Actual/360 24,375.98
54 Larkfield Self Storage 0.5% 3,673,476 N 5/31/2019 7/11/2019   7/11/2019 6/11/2029   4.78000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.76450% Actual/360 23,555.57
55 Red Roof Inn & Suites - Savannah 0.5% 3,215,660 N 5/28/2019 7/6/2019   7/6/2019 6/6/2029   5.00000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.98450% Actual/360 25,137.37
56 Walgreens Elkton 0.5% 4,250,000 Y 7/19/2019 9/6/2019 8/6/2029   8/6/2029 10/6/2033 4.65700% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.64150% Actual/360 16,768.43
57 Superior Storage Cheyenne 0.5% 4,200,000 N 6/4/2019 7/6/2019 6/6/2029   6/6/2029   4.75000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.73450% Actual/360 16,902.08
58 Best Western Shippensburg 0.5% 3,110,844 N 5/10/2019 6/6/2019   6/6/2019 5/6/2029   5.40000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 5.38450% Actual/360 24,933.33
59 County Fair Market Place 0.4% 3,338,919 N 7/3/2019 8/6/2019 7/6/2024 8/6/2024 7/6/2029   4.65000% 0.00190% 0.00780% 0.04500% 0.00050% 0.00030% 4.59450% Actual/360 18,769.18
60 Cintas Rochester 0.4% 3,640,000 Y 6/4/2019 7/11/2019 6/11/2029   6/11/2029 6/11/2039 4.03500% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.01950% Actual/360 12,443.49
61 Peckville Shopping Center 0.4% 2,689,164 N 5/8/2019 7/6/2019   7/6/2019 6/6/2029   5.20000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 5.18450% Actual/360 21,287.96
62 Icon I & II 0.4% 3,475,000 N 7/17/2019 9/6/2019 8/6/2029   8/6/2029   4.50000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.48450% Actual/360 13,248.44
62.01 Icon II 0.2%                                  
62.02 Icon I 0.2%                                  
63 Walgreens Spartanburg 0.4% 3,250,000 Y 7/19/2019 9/6/2019 8/6/2029   8/6/2029 3/6/2033 4.53700% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.52150% Actual/360 12,492.50
64 707-715 East 47th Street 0.3% 2,027,680 N 6/28/2019 8/6/2019   8/6/2019 7/6/2029   4.30000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.28450% Actual/360 12,495.50
65 14218 and 14292 US Highway 395 0.3% 1,854,033 N 6/4/2019 7/11/2019   7/11/2019 6/11/2029   4.73000% 0.00190% 0.00780% 0.08250% 0.00050% 0.00030% 4.63700% Actual/360 11,840.07
66 Villa Rica Self Storage 0.1% 1,031,688 N 6/7/2019 7/6/2019 6/6/2021 7/6/2021 6/6/2029   4.75000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.73450% Actual/360 6,259.77
67 Dollar General Houghton Lake 0.1% 931,000 Y 7/18/2019 9/6/2019 8/6/2029   8/6/2029 12/6/2033 5.53000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 5.51450% Actual/360 4,361.86

 

A-1-2 

 

 

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

 

Mortgage Loan Number Property Name Amortization Type Interest Accrual Method During IO Original Term to Maturity or ARD (Mos.) Remaining Term to Maturity or ARD (Mos.) Original IO
Period (Mos.)		 Remaining IO
Period (Mos.)		 Original Amort Term (Mos.) Remaining Amort Term (Mos.) Seasoning Prepayment Provisions Grace Period Default (Days) Grace Period Late (Days) Appraised Value ($)(4) Appraisal Date Coop -Rental Value  Coop - LTV as Rental Coop - Unsold Percent
1 Moffett Towers II - Buildings 3 & 4 Interest-only, ARD Actual/360 120 119 120 119 0 0 1 L(24),GRTR 1% or YM(1),GRTR 1% or YM or D(88),O(7) 0 0 790,000,000 Various      
2 University Town Center Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 66,000,000 5/3/2019      
3 SoCal Retail Portfolio Interest-only, Balloon Actual/360 120 117 120 117 0 0 3 L(27),GRTR 1% or YM(88),O(5) 0 0 413,250,000 Various      
3.01 The Springs                         87,000,000 3/26/2019      
3.02 Summerwood                         58,000,000 4/8/2019      
3.03 Food 4 Less – Target Center                         45,000,000 4/9/2019      
3.04 El Super Center                         40,000,000 3/22/2019      
3.05 Island Plaza                         30,500,000 3/22/2019      
3.06 Baldwin Park Promenade                         23,700,000 3/21/2019      
3.07 Lynwood Plaza                         23,500,000 3/22/2019      
3.08 El Cajon (CVS)                         15,500,000 4/8/2019      
3.09 Loma Vista                         17,000,000 3/23/2019      
3.10 MLK Medical                         15,200,000 3/24/2019      
3.11 Hawthorne Plaza                         17,500,000 3/22/2019      
3.12 Five Points Plaza                         17,100,000 3/21/2019      
3.13 Towne Center Square                         14,600,000 3/20/2019      
3.14 Camarillo                         8,650,000 3/21/2019      
4 Embassy Suites at Centennial Olympic Park Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 122,000,000 5/7/2019      
5 Capital Plaza Interest-only, Amortizing Balloon Actual/360 120 120 60 60 360 360 0 L(24),D(91),O(5) 0 0 56,000,000 4/9/2019      
6 Inland Life Storage Portfolio Interest-only, Amortizing Balloon Actual/360 120 120 36 36 360 360 0 L(25),GRTR 1% or YM(92),O(3) 0 0 225,000,000 6/28/2019      
6.01 Life Storage - 586                         15,400,000 6/6/2019      
6.02 Life Storage - 145                         12,400,000 6/7/2019      
6.03 Life Storage - 364                         12,400,000 6/6/2019      
6.04 Life Storage - 365                         12,000,000 6/6/2019      
6.05 Life Storage - 212                         10,400,000 6/13/2019      
6.06 Life Storage - 386                         9,700,000 6/10/2019      
6.07 Life Storage - 256                         9,400,000 6/10/2019      
6.08 Life Storage - 206                         8,900,000 6/10/2019      
6.09 Life Storage - 324                         8,400,000 6/12/2019      
6.10 Life Storage - 236                         9,200,000 6/13/2019      
6.11 Life Storage - 184                         7,700,000 6/6/2019      
6.12 Life Storage - 500                         7,150,000 6/13/2019      
6.13 Life Storage - 288                         7,100,000 6/10/2019      
6.14 Life Storage - 299                         6,500,000 6/12/2019      
6.15 Life Storage - 209                         7,000,000 6/12/2019      
6.16 Life Storage - 035                         6,400,000 6/13/2019      
6.17 Life Storage - 074                         6,000,000 6/10/2019      
6.18 Life Storage - 252                         5,800,000 6/7/2019      
6.19 Life Storage - 033                         5,350,000 6/13/2019      
6.20 Life Storage - 205                         4,300,000 6/6/2019      
6.21 Life Storage - 300                         5,300,000 6/13/2019      
6.22 Life Storage - 026                         4,700,000 6/12/2019      
6.23 Life Storage - 361                         4,100,000 6/6/2019      
6.24 Life Storage - 165                         3,850,000 6/12/2019      
6.25 Life Storage - 208                         3,700,000 6/12/2019      
6.26 Life Storage - 211                         3,600,000 6/12/2019      
6.27 Life Storage - 021                         4,200,000 6/13/2019      
6.28 Life Storage - 298                         3,200,000 6/13/2019      
6.29 Life Storage - 297                         2,500,000 6/13/2019      
6.30 Life Storage - 153                         1,950,000 6/12/2019      
6.31 Life Storage - 075                         1,800,000 6/6/2019      
6.32 Life Storage - 152                         1,700,000 6/10/2019      
7 Olympia Medical Office Interest-only, Balloon Actual/360 60 59 60 59 0 0 1 L(25),D(31),O(4) 0 0 50,700,000 6/1/2019      
8 Sugar Creek Center Amortizing Balloon   120 118 0 0 360 358 2 L(24),GRTR 1% or YM(89),O(7) 0 10 41,100,000 4/22/2019      
9 3300 Renner Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 0 5 45,020,000 9/1/2019      
10 Mahwah Business Park Interest-only, Amortizing Balloon Actual/360 120 120 24 24 360 360 0 L(24),D(91),O(5) 0 0 42,000,000 6/13/2019      
11 Sequa Corporation Industrial Portfolio Interest-only, Amortizing ARD Actual/360 120 120 60 60 360 360 0 L(24),GRTR 1% or YM(91),O(5) 0 5 54,200,000 Various      
11.01 3401 Queen Palm Drive - Tampa                         18,600,000 12/6/2018      
11.02 3636 Arrowhead Drive - Carson City                         14,100,000 12/6/2018      
11.03 601 Marshall Phelps Road - Windsor                         10,300,000 12/13/2018      
11.04 5161 West Polk Street - Phoenix                         7,400,000 12/18/2018      
11.05 420 Commerce Boulevard - Oldsmar                         3,800,000 12/6/2018      
12 Grand Traverse Crossing Interest-only, Amortizing Balloon Actual/360 120 118 18 16 360 360 2 L(26),D(89),O(5) 0 0 34,400,000 4/16/2019      
13 Lenox Park Amortizing Balloon   120 120 0 0 360 360 0 L(24),D(92),O(4) 0 0 34,600,000 6/6/2019      
14 DCB Industrial Portfolio Interest-only, Amortizing Balloon Actual/360 120 120 60 60 360 360 0 L(24),GRTR 1% or YM or D(92),O(4) 0 0 40,500,000 6/1/2019      
14.01 DCB Savannah, GA                         20,000,000 6/3/2019      
14.02 DCB Visalia, CA                         7,210,000 5/30/2019      
14.03 DCB Bremen, GA                         7,000,000 6/6/2019      
14.04 DCB Bondurant, IA                         2,830,000 6/10/2019      
14.05 DCB Mitchellville, IA 2                         1,390,000 6/10/2019      
14.06 DCB Mitchellville, IA 1                         810,000 6/10/2019      
15 Renaissance Center VI Interest-only, Amortizing Balloon Actual/360 84 84 36 36 360 360 0 L(24),D(56),O(4) 0 0 50,400,000 6/11/2019      
16 Triyar Portfolio III Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 29,700,000 Various      
16.01 Greenville                         10,600,000 5/2/2019      
16.02 Rantoul                         7,700,000 4/26/2019      
16.03 Wichita                         5,900,000 5/1/2019      
16.04 Richland                         5,500,000 4/30/2019      
17 Hi-25 Interest-only, Balloon Actual/360 123 119 123 119 0 0 4 L(28),D(91),O(4) 0 0 27,800,000 2/1/2019      
18 188 Spear Street Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(87),O(7) 0 0 217,000,000 4/29/2019      
19 El Con Center Interest-only, Balloon Actual/360 120 117 120 117 0 0 3 L(23),GRTR 1% or YM(93),O(4) 0 0 100,300,000 3/13/2019      
20 The Beacon Interest-only, Amortizing Balloon Actual/360 120 120 12 12 360 360 0 L(24),D(92),O(4) 0 0 27,500,000 5/23/2019      
21 Mount Kemble Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 0 0 46,800,000 5/29/2019      
22 Bloomfield Square Apartments Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 0 0 26,300,000 4/17/2019      
23 Lehigh Student Housing Portfolio Interest-only, Amortizing Balloon Actual/360 120 120 36 36 360 360 0 L(24),D(92),O(4) 0 0 22,500,000 6/4/2019      
24 TownePlace Suites Sacramento Cal Expo Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(90),O(5) 0 0 23,500,000 5/13/2019      
25 Shetland Park Amortizing Balloon   60 57 0 0 360 357 3 L(27),D(29),O(4) 0 0 79,400,000 4/3/2019      
26 Best Western Colorado Springs Portfolio Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 5 21,100,000 4/10/2019      
26.01 Best Western Plus Peak Vista                         12,300,000 4/10/2019      
26.02 Best Western Executive Inn & Suites                         8,800,000 4/10/2019      
27 Smoke Tree Village and Smoke Tree Commons Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360 360 1 L(24),GRTR 1% or YM(92),O(4) 0 0 62,100,000 4/20/2019      
27.01 Smoke Tree Commons                         37,864,583 4/20/2019      
27.02 Smoke Tree Village                         24,235,417 4/20/2019      
28 South Grove Shopping Center Amortizing Balloon   120 120 0 0 360 360 0 L(24),D(91),O(5) 0 0 13,000,000 6/10/2019      
29 Hampton Inn Sneads Ferry Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 13,900,000 4/23/2019      
30 Del Mar Terrace Apartments Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),GRTR 1% or YM(91),O(4) 0 0 99,900,000 6/7/2019      
31 Central Park Plaza Amortizing Balloon   120 120 0 0 324 324 0 L(24),D(92),O(4) 0 0 15,000,000 5/21/2019      
32 Cedar Crest Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(88),O(7) 0 0 12,500,000 4/26/2019      
33 1305 Tacoma Interest-only, Balloon Actual/360 120 117 120 117 0 0 3 L(27),D(89),O(4) 0 0 13,500,000 2/22/2019      
34 54 Mint Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4) 0 0 14,630,000 4/4/2019      
35 Cordelia Road Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),GRTR 1% or YM or D(90),O(4) 0 5 15,830,000 4/19/2019      
36 40 East Verdugo Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 13,500,000 5/21/2019      
37 Sunrise Lake Interest-only, Amortizing Balloon Actual/360 120 120 16 16 360 360 0 L(24),D(92),O(4) 0 0 10,390,000 6/3/2019      
38 Sonoma Point Apartments - CA Interest-only, Balloon Actual/360 84 82 84 82 0 0 2 L(26),D(54),O(4) 0 0 18,530,000 4/10/2019      
39 Best Western Plus Madison/Huntsville Amortizing Balloon   120 120 0 0 300 300 0 L(24),D(92),O(4) 0 0 12,700,000 6/24/2019      
40 East River Plaza Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(90),O(5) 0 0 11,100,000 6/3/2019      
41 Fort Evans Plaza Office Buildings Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 14,000,000 6/5/2019      
42 33rd & 23rd Retail Center Amortizing Balloon   120 119 0 0 360 359 1 L(25),GRTR 1% or YM(91),O(4) 0 0 9,000,000 5/21/2019      
43 CubeSmart -Leesburg Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 11,650,000 5/29/2019      
44 810 Lufkin Road Interest-only, Amortizing Balloon Actual/360 120 118 60 58 360 360 2 L(26),D(91),O(3) 0 0 9,300,000 7/3/2019      
45 Plaza 273 Interest-only, Amortizing Balloon Actual/360 120 120 12 12 360 360 0 L(24),D(92),O(4) 0 0 12,600,000 5/22/2019      
46 Orangethorpe Center Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 11,575,000 4/25/2019      
47 Courtyard Columbus Dublin Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 12,100,000 5/1/2020      
48 67 Forest Street Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 8,600,000 5/2/2019      
49 Lofts at Ionia Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 0 0 8,450,000 6/17/2019      
50 Gray Falls Drive Office Amortizing Balloon   120 120 0 0 360 360 0 L(24),D(92),O(4) 0 0 8,600,000 11/17/2019      
51 Holiday Inn Express Shelbyville Amortizing Balloon   120 120 0 0 360 360 0 L(24),D(92),O(4) 0 0 7,600,000 6/1/2019      
52 Neighborhood Shoppes at Polaris Interest-only, Amortizing Balloon Actual/360 120 120 60 60 360 360 0 L(24),D(92),O(4) 0 0 8,150,000 6/10/2019      
53 Jefferson Storage Interest-only, Amortizing Balloon Actual/360 120 120 36 36 360 360 0 L(24),D(92),O(4) 0 0 7,050,000 5/28/2019      
54 Larkfield Self Storage Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 9,000,000 1/9/2019      
55 Red Roof Inn & Suites - Savannah Amortizing Balloon   120 118 0 0 300 298 2 L(26),D(90),O(4) 0 0 7,600,000 3/29/2019      
56 Walgreens Elkton Interest-only, ARD Actual/360 120 120 120 120 0 0 0 YM(24),YM or D(89),O(7) 0 0 6,300,000 7/2/2019      
57 Superior Storage Cheyenne Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4) 0 0 6,950,000 4/12/2019      
58 Best Western Shippensburg Amortizing Balloon   120 117 0 0 300 297 3 L(27),D(89),O(4) 0 0 6,500,000 3/4/2019      
59 County Fair Market Place Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360 360 1 L(25),D(91),O(4) 0 0 5,700,000 5/15/2019      
60 Cintas Rochester Interest-only, ARD Actual/360 120 118 120 118 0 0 2 L(26),GRTR 1% or YM or D(87),O(7) 0 0 5,600,000 4/12/2019      
61 Peckville Shopping Center Amortizing Balloon   120 118 0 0 300 298 2 L(26),D(90),O(4) 0 0 5,500,000 4/3/2019      
62 Icon I & II Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 0 5 6,050,000 6/27/2019      
62.01 Icon II                         3,142,518 6/27/2019      
62.02 Icon I                         2,907,482 6/27/2019      
63 Walgreens Spartanburg Interest-only, ARD Actual/360 120 120 120 120 0 0 0 YM(24),YM or D(89),O(7) 0 0 4,900,000 6/25/2019      
64 707-715 East 47th Street Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 3,400,000 6/12/2019      
65 14218 and 14292 US Highway 395 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 5,530,000 4/22/2019      
66 Villa Rica Self Storage Interest-only, Amortizing Balloon Actual/360 120 118 24 22 360 360 2 L(26),D(90),O(4) 0 0 2,400,000 4/25/2019      
67 Dollar General Houghton Lake Interest-only, ARD Actual/360 120 120 120 120 0 0 0 YM(24),YM or D(89),O(7) 0 0 1,330,000 1/9/2019      

 

A-1-3 

 

 

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

 

Mortgage Loan Number Property Name  Coop - Sponsor Units  Coop - Investor Units  Coop - Units Coop - Sponsor Carry Coop - Committed Secondary Debt U/W NOI
DSCR (x)(3)(5)		 U/W NCF
DSCR (x)(3)(5)		 Cut-off Date LTV Ratio(3)(4)(5) LTV Ratio at Maturity or ARD(3)(4)(5) Cut-off Date U/W NOI Debt Yield(3)(5) Cut-off Date U/W NCF Debt Yield(3)(5) U/W
Revenues ($)(2)		 U/W
Expenses ($)		 U/W Net Operating Income ($)(2) U/W
Replacement ($)		 U/W
TI/LC ($)		 U/W
Net Cash Flow ($)		 Occupancy Rate(2)(6) Occupancy as-of Date
1 Moffett Towers II - Buildings 3 & 4           3.46 3.45 44.3% 44.3% 13.2% 13.2% 57,629,637 11,259,997 46,369,641 145,025 0 46,224,616 100.0% 8/1/2019
2 University Town Center           3.05 2.86 63.0% 63.0% 12.4% 11.7% 6,783,922 1,625,824 5,158,098 52,332 261,658 4,844,107 94.4% 5/9/2019
3 SoCal Retail Portfolio           2.40 2.28 52.0% 52.0% 9.9% 9.4% 27,692,309 6,462,745 21,229,564 296,246 740,616 20,192,702 99.0% 3/1/2019
3.01 The Springs                       5,281,583 1,172,394 4,109,189 79,544 198,859 3,830,786 98.4% 3/1/2019
3.02 Summerwood                       3,868,877 812,404 3,056,473 35,754 89,385 2,931,334 100.0% 3/1/2019
3.03 Food 4 Less – Target Center                       2,912,157 788,924 2,123,232 39,287 98,218 1,985,727 100.0% 3/1/2019
3.04 El Super Center                       2,727,097 586,230 2,140,868 23,446 58,615 2,058,807 100.0% 3/1/2019
3.05 Island Plaza                       2,086,765 460,260 1,626,505 15,554 38,886 1,572,064 100.0% 3/1/2019
3.06 Baldwin Park Promenade                       1,570,073 331,448 1,238,625 9,981 24,953 1,203,691 100.0% 3/1/2019
3.07 Lynwood Plaza                       1,628,148 425,428 1,202,720 15,049 37,623 1,150,049 96.0% 3/1/2019
3.08 El Cajon (CVS)                       1,252,537 257,257 995,280 5,997 14,993 974,290 100.0% 3/1/2019
3.09 Loma Vista                       1,222,600 233,257 989,343 19,509 48,774 921,060 99.2% 3/1/2019
3.10 MLK Medical                       1,065,556 218,892 846,663 6,500 16,250 823,913 100.0% 3/1/2019
3.11 Hawthorne Plaza                       1,038,621 260,529 778,092 14,150 35,375 728,567 100.0% 3/1/2019
3.12 Five Points Plaza                       1,350,626 422,108 928,518 17,907 44,769 865,842 95.6% 3/1/2019
3.13 Towne Center Square                       1,040,173 317,001 723,172 11,502 28,755 682,915 100.0% 3/1/2019
3.14 Camarillo                       647,497 176,613 470,884 2,065 5,162 463,657 100.0% 3/1/2019
4 Embassy Suites at Centennial Olympic Park           1.90 1.72 68.4% 55.5% 11.7% 10.6% 23,146,771 13,382,534 9,764,237 925,871 0 8,838,366 84.2% 4/30/2019
5 Capital Plaza           1.99 1.86 64.6% 59.1% 12.0% 11.2% 8,541,766 4,203,944 4,337,822 96,028 179,515 4,062,279 87.3% 4/25/2019
6 Inland Life Storage Portfolio           1.70 1.68 61.8% 53.2% 9.5% 9.4% 21,860,451 8,604,656 13,255,794 210,853 0 13,044,942 91.3% 6/5/2019
6.01 Life Storage - 586                       1,371,838 352,371 1,019,467 14,508 0 1,004,959 93.5% 6/5/2019
6.02 Life Storage - 145                       1,206,363 475,170 731,194 10,133 0 721,061 92.2% 6/5/2019
6.03 Life Storage - 364                       1,132,189 307,323 824,866 10,472 0 814,394 92.3% 6/5/2019
6.04 Life Storage - 365                       1,056,886 269,654 787,232 7,578 0 779,654 95.3% 6/5/2019
6.05 Life Storage - 212                       973,042 298,483 674,559 7,328 0 667,231 91.0% 6/5/2019
6.06 Life Storage - 386                       1,056,555 458,166 598,388 9,997 0 588,391 90.9% 6/5/2019
6.07 Life Storage - 256                       896,476 343,580 552,896 7,167 0 545,729 93.3% 6/5/2019
6.08 Life Storage - 206                       902,153 379,768 522,385 8,725 0 513,660 92.2% 6/5/2019
6.09 Life Storage - 324                       885,487 300,853 584,634 11,033 0 573,602 93.7% 6/5/2019
6.10 Life Storage - 236                       866,329 330,016 536,313 8,931 0 527,382 82.6% 6/5/2019
6.11 Life Storage - 184                       759,633 262,293 497,340 6,037 0 491,303 91.1% 6/5/2019
6.12 Life Storage - 500                       787,337 369,632 417,705 4,858 0 412,847 95.7% 6/5/2019
6.13 Life Storage - 288                       722,836 285,912 436,924 7,595 0 429,329 89.2% 6/5/2019
6.14 Life Storage - 299                       693,963 292,625 401,338 6,758 0 394,580 91.8% 6/5/2019
6.15 Life Storage - 209                       684,576 242,116 442,461 5,348 0 437,113 93.0% 6/5/2019
6.16 Life Storage - 035                       685,459 299,282 386,177 6,720 0 379,457 90.8% 6/5/2019
6.17 Life Storage - 074                       646,409 246,760 399,649 6,523 0 393,126 89.4% 6/5/2019
6.18 Life Storage - 252                       614,654 265,261 349,393 6,147 0 343,246 92.1% 6/5/2019
6.19 Life Storage - 033                       593,198 263,866 329,332 5,675 0 323,657 91.3% 6/5/2019
6.20 Life Storage - 205                       520,767 202,127 318,640 5,750 0 312,890 87.8% 6/5/2019
6.21 Life Storage - 300                       568,362 263,257 305,105 5,429 0 299,676 90.7% 6/5/2019
6.22 Life Storage - 026                       539,582 258,616 280,965 6,080 0 274,886 91.6% 6/5/2019
6.23 Life Storage - 361                       506,435 220,828 285,607 4,415 0 281,192 95.3% 6/5/2019
6.24 Life Storage - 165                       441,216 191,693 249,523 5,639 0 243,884 94.4% 6/5/2019
6.25 Life Storage - 208                       391,623 162,060 229,563 5,662 0 223,901 91.3% 6/5/2019
6.26 Life Storage - 211                       441,950 259,156 182,795 4,520 0 178,275 91.8% 6/5/2019
6.27 Life Storage - 021                       441,743 217,467 224,276 4,667 0 219,609 83.9% 6/5/2019
6.28 Life Storage - 298                       355,058 160,484 194,575 3,703 0 190,872 89.9% 6/5/2019
6.29 Life Storage - 297                       294,168 148,767 145,401 3,160 0 142,241 92.7% 6/5/2019
6.30 Life Storage - 153                       282,401 160,402 121,998 3,288 0 118,711 89.0% 6/5/2019
6.31 Life Storage - 075                       292,944 170,352 122,592 3,836 0 118,756 87.2% 6/5/2019
6.32 Life Storage - 152                       248,817 146,316 102,502 3,175 0 99,327 91.2% 6/5/2019
7 Olympia Medical Office           2.13 2.07 59.2% 59.2% 10.7% 10.4% 4,597,714 1,385,540 3,212,174 20,187 59,334 3,132,653 100.0% 6/11/2019
8 Sugar Creek Center           1.77 1.57 70.4% 57.4% 11.0% 9.8% 5,605,584 2,420,603 3,184,981 54,319 300,000 2,830,662 86.6% 5/16/2019
9 3300 Renner           2.69 2.59 63.4% 63.4% 11.1% 10.6% 4,872,142 1,715,746 3,156,396 46,270 74,645 3,035,481 100.0% 6/14/2019
10 Mahwah Business Park           1.49 1.41 66.4% 56.1% 8.8% 8.3% 3,608,515 1,146,398 2,462,117 57,052 77,442 2,327,624 96.3% 7/10/2019
11 Sequa Corporation Industrial Portfolio           2.27 2.13 50.0% 45.4% 13.0% 12.2% 4,674,063 1,146,745 3,527,318 90,138 139,106 3,298,075 100.0% 8/1/2019
11.01 3401 Queen Palm Drive - Tampa                       1,598,079 403,446 1,194,633 25,081 42,887 1,126,665 100.0% 8/1/2019
11.02 3636 Arrowhead Drive - Carson City                       1,135,404 217,929 917,475 28,472 40,124 848,879 100.0% 8/1/2019
11.03 601 Marshall Phelps Road - Windsor                       1,007,506 294,101 713,405 18,750 35,262 659,393 100.0% 8/1/2019
11.04 5161 West Polk Street - Phoenix                       610,685 149,459 461,227 13,094 12,320 435,813 100.0% 8/1/2019
11.05 420 Commerce Boulevard - Oldsmar                       322,388 81,810 240,579 4,741 8,513 227,325 100.0% 8/1/2019
12 Grand Traverse Crossing           1.48 1.36 70.6% 60.2% 9.4% 8.6% 3,104,380 829,415 2,274,965 20,602 161,977 2,092,385 100.0% 5/14/2019
13 Lenox Park           2.27 2.03 69.9% 55.8% 13.2% 11.8% 6,696,090 3,504,558 3,191,533 97,823 241,292 2,852,418 86.9% 7/11/2019
14 DCB Industrial Portfolio           1.92 1.88 59.4% 54.2% 11.4% 11.1% 2,827,203 84,816 2,742,387 61,406 0 2,680,982 100.0% 8/1/2019
14.01 DCB Savannah, GA                       1,445,597 43,368 1,402,229 14,960 0 1,387,269 100.0% 8/1/2019
14.02 DCB Visalia, CA                       444,739 13,342 431,397 12,899 0 418,498 100.0% 8/1/2019
14.03 DCB Bremen, GA                       511,563 15,347 496,216 1,581 0 494,635 100.0% 8/1/2019
14.04 DCB Bondurant, IA                       231,940 6,958 224,982 10,028 0 214,954 100.0% 8/1/2019
14.05 DCB Mitchellville, IA 2                       125,713 3,771 121,942 17,529 0 104,413 100.0% 8/1/2019
14.06 DCB Mitchellville, IA 1                       67,652 2,030 65,622 4,409 0 61,213 100.0% 8/1/2019
15 Renaissance Center VI           1.43 1.42 69.4% 65.0% 8.9% 8.9% 5,044,483 1,921,039 3,123,444 22,500 0 3,100,944 100.0% 8/1/2019
16 Triyar Portfolio III           1.92 1.74 70.5% 57.4% 11.9% 10.8% 3,418,116 922,292 2,495,824 74,891 154,150 2,266,783 100.0% 8/1/2019
16.01 Greenville                       1,201,211 251,957 949,254 24,384 50,190 874,680 100.0% 8/1/2019
16.02 Rantoul                       1,000,466 344,690 655,776 30,383 62,538 562,856 100.0% 8/1/2019
16.03 Wichita                       657,363 169,144 488,218 7,374 15,178 465,666 100.0% 8/1/2019
16.04 Richland                       559,076 156,501 402,575 12,750 26,244 363,581 100.0% 8/1/2019
17 Hi-25           1.51 1.49 67.4% 67.4% 7.9% 7.8% 1,741,395 263,412 1,477,983 12,250 0 1,465,733 95.9% 4/4/2019
18 188 Spear Street           2.90 2.82 57.6% 57.6% 10.5% 10.2% 18,164,582 5,025,347 13,139,235 28,427 328,004 12,782,805 100.0% 4/1/2019
19 El Con Center           1.90 1.79 62.8% 62.8% 9.3% 8.8% 8,307,352 2,439,895 5,867,457 96,077 240,192 5,531,189 99.5% 2/2/2019
20 The Beacon           1.51 1.44 63.6% 53.2% 9.4% 8.9% 2,224,024 586,542 1,637,483 11,387 64,524 1,561,573 92.4% 7/1/2019
21 Mount Kemble           2.68 2.45 66.2% 66.2% 11.1% 10.2% 5,759,365 2,314,795 3,444,569 45,944 244,579 3,154,047 94.7% 7/17/2019
22 Bloomfield Square Apartments           1.88 1.80 64.6% 64.6% 8.8% 8.4% 2,828,017 1,331,978 1,496,039 64,750 0 1,431,289 94.2% 7/10/2019
23 Lehigh Student Housing Portfolio           1.55 1.52 71.1% 62.6% 9.7% 9.5% 2,048,575 493,900 1,554,675 32,850 0 1,521,825 96.3% 6/23/2019
24 TownePlace Suites Sacramento Cal Expo           2.45 2.22 55.5% 45.0% 15.0% 13.6% 4,672,300 2,717,000 1,955,300 186,892 0 1,768,408 85.9% 4/30/2019
25 Shetland Park           1.76 1.52 72.8% 67.5% 11.5% 10.0% 12,767,143 6,092,237 6,674,907 178,694 709,137 5,787,075 76.3% Various
26 Best Western Colorado Springs Portfolio           2.55 2.28 59.2% 48.4% 16.1% 14.4% 5,390,271 3,381,375 2,008,896 215,611 0 1,793,285 68.1% 3/31/2019
26.01 Best Western Plus Peak Vista                       3,076,371 2,059,219 1,017,152 123,055 0 894,098 67.5% 3/31/2019
26.02 Best Western Executive Inn & Suites                       2,313,900 1,322,156 991,744 92,556 0 899,188 68.7% 3/31/2019
27 Smoke Tree Village and Smoke Tree Commons           1.47 1.38 57.2% 52.5% 9.1% 8.6% 6,358,693 3,123,017 3,235,675 42,185 140,618 3,052,873 85.9% 4/12/2019
27.01 Smoke Tree Commons                       4,300,759 1,833,141 2,467,618 25,722 85,740 2,356,157 95.0% 4/12/2019
27.02 Smoke Tree Village                       2,057,934 1,289,876 768,058 16,463 54,878 696,716 71.6% 4/12/2019
28 South Grove Shopping Center           1.57 1.47 75.0% 61.4% 9.9% 9.3% 1,306,968 339,725 967,243 13,353 44,511 909,379 100.0% 6/30/2019
29 Hampton Inn Sneads Ferry           2.07 1.88 69.4% 56.6% 12.9% 11.7% 2,823,753 1,579,827 1,243,927 112,950 0 1,130,977 78.8% 4/30/2019
30 Del Mar Terrace Apartments           11.61 11.08 16.2% 16.2% 34.2% 32.7% 9,879,531 4,333,713 5,545,818 253,000 0 5,292,818 96.6% 6/17/2019
31 Central Park Plaza           1.97 1.76 61.7% 47.2% 12.5% 11.2% 1,750,519 591,029 1,159,491 23,055 100,000 1,036,435 88.6% 5/31/2019
32 Cedar Crest           1.74 1.58 71.9% 59.4% 11.4% 10.3% 1,282,076 260,311 1,021,765 22,490 74,966 924,310 91.0% 4/1/2019
33 1305 Tacoma           3.29 2.96 64.6% 64.6% 14.6% 13.2% 2,050,683 774,935 1,275,747 25,056 102,534 1,148,157 91.3% 5/9/2019
34 54 Mint           2.52 2.45 58.1% 58.1% 10.7% 10.4% 1,155,209 246,176 909,032 5,348 20,272 883,413 100.0% 5/9/2019
35 Cordelia Road           2.50 2.39 53.1% 53.1% 10.0% 9.6% 1,064,260 221,692 842,567 9,975 24,936 807,657 100.0% 5/17/2019
36 40 East Verdugo           1.87 1.83 59.3% 59.3% 8.8% 8.6% 974,564 271,415 703,149 4,895 12,238 686,017 100.0% 6/11/2019
37 Sunrise Lake           1.99 1.84 74.4% 61.7% 11.6% 10.7% 1,494,346 599,196 895,150 11,192 55,804 828,154 87.4% 6/11/2019
38 Sonoma Point Apartments - CA           3.02 2.98 40.5% 40.5% 13.2% 13.0% 1,523,617 532,965 990,652 14,469 0 976,183 92.9% 5/15/2019
39 Best Western Plus Madison/Huntsville           2.49 2.12 59.1% 44.4% 17.7% 15.1% 3,906,902 2,579,227 1,327,675 195,345 0 1,132,330 79.4% 3/31/2019
40 East River Plaza           2.00 1.82 66.6% 52.9% 11.4% 10.4% 1,020,592 175,805 844,787 0 76,591 768,196 95.1% 6/1/2019
41 Fort Evans Plaza Office Buildings           3.97 3.73 52.5% 52.5% 15.5% 14.6% 1,630,889 489,442 1,141,447 8,409 60,064 1,072,974 100.0% 7/1/2019
42 33rd & 23rd Retail Center           1.51 1.43 74.9% 60.9% 9.3% 8.8% 807,873 179,374 628,499 4,779 31,279 592,441 100.0% 7/1/2019
43 CubeSmart -Leesburg           2.82 2.80 54.9% 54.9% 11.3% 11.2% 1,070,400 346,051 724,348 5,500 0 718,848 90.2% 5/31/2019
44 810 Lufkin Road           1.76 1.64 67.7% 62.3% 11.1% 10.3% 860,121 163,756 696,366 30,166 15,083 651,116 100.0% 5/17/2019
45 Plaza 273           2.29 2.07 47.6% 39.7% 14.0% 12.7% 1,359,806 517,778 842,028 23,041 57,603 761,384 77.8% 6/1/2019
46 Orangethorpe Center           2.29 2.09 51.8% 51.8% 9.8% 9.0% 848,807 258,438 590,369 9,359 43,676 537,333 92.1% 6/1/2019
47 Courtyard Columbus Dublin           2.40 1.99 49.5% 40.8% 15.5% 12.8% 3,972,330 3,043,634 928,695 158,893 0 769,802 58.8% 4/30/2019
48 67 Forest Street           1.70 1.57 66.8% 54.4% 10.5% 9.8% 1,133,858 529,956 603,902 12,522 31,305 560,075 83.3% 5/31/2019
49 Lofts at Ionia           1.82 1.71 65.1% 65.1% 8.8% 8.3% 740,457 257,400 483,057 10,457 17,651 454,949 95.6% 6/28/2019
50 Gray Falls Drive Office           1.92 1.71 64.0% 52.1% 12.0% 10.7% 1,264,586 606,196 658,391 8,497 63,229 586,665 82.7% 7/31/2019
51 Holiday Inn Express Shelbyville           1.99 1.78 71.1% 58.4% 12.8% 11.4% 1,829,830 1,138,411 691,418 73,193 0 618,225 66.1% 5/31/2019
52 Neighborhood Shoppes at Polaris           1.91 1.77 59.8% 54.9% 11.8% 11.0% 921,485 346,018 575,467 6,778 33,888 534,801 100.0% 5/20/2019
53 Jefferson Storage           1.44 1.41 66.7% 58.6% 9.0% 8.8% 652,288 231,081 421,208 9,206 0 412,001 98.3% 7/8/2019
54 Larkfield Self Storage           2.18 2.15 49.9% 40.8% 13.7% 13.6% 1,021,194 405,087 616,107 7,553 0 608,555 95.4% 4/30/2019
55 Red Roof Inn & Suites - Savannah           2.15 1.92 56.4% 42.3% 15.1% 13.5% 1,699,639 1,051,860 647,779 67,986 0 579,794 73.8% 3/31/2019
56 Walgreens Elkton           1.78 1.78 67.5% 67.5% 8.4% 8.4% 368,600 11,058 357,542 0 0 357,542 100.0% 8/1/2019
57 Superior Storage Cheyenne           2.22 2.15 60.4% 60.4% 10.7% 10.4% 675,050 224,983 450,067 14,940 0 435,127 93.9% 5/7/2019
58 Best Western Shippensburg           1.94 1.77 62.8% 47.9% 14.2% 13.0% 1,222,739 643,669 579,071 48,910 0 530,161 79.8% 2/28/2019
59 County Fair Market Place           1.96 1.85 63.9% 58.6% 12.1% 11.4% 715,568 273,502 442,066 5,658 19,802 416,606 84.2% 4/15/2019
60 Cintas Rochester           3.01 2.86 65.0% 65.0% 12.4% 11.8% 461,427 11,793 449,634 21,916 0 427,717 100.0% 8/1/2019
61 Peckville Shopping Center           2.00 1.80 64.7% 48.9% 14.4% 12.9% 711,177 199,241 511,936 9,376 43,754 458,806 73.8% 5/1/2019
62 Icon I & II           1.96 1.89 57.4% 57.4% 9.0% 8.6% 401,740 90,353 311,388 1,510 10,064 299,814 100.0% 8/1/2019
62.01 Icon II                       NAV NAV NAV NAV NAV NAV 100.0% 8/1/2019
62.02 Icon I                       NAV NAV NAV NAV NAV NAV 100.0% 8/1/2019
63 Walgreens Spartanburg           1.83 1.83 66.3% 66.3% 8.4% 8.4% 282,270 8,468 273,802 0 0 273,802 100.0% 8/1/2019
64 707-715 East 47th Street           1.81 1.69 74.2% 59.6% 10.8% 10.1% 444,939 173,020 271,920 3,287 14,889 253,744 100.0% 5/21/2019
65 14218 and 14292 US Highway 395           1.55 1.49 41.0% 33.5% 9.7% 9.3% 237,323 17,203 220,120 8,974 0 211,146 100.0% 3/31/2019
66 Villa Rica Self Storage           1.93 1.86 50.0% 43.0% 12.1% 11.7% 276,310 131,145 145,165 5,096 0 140,069 95.7% 4/30/2019
67 Dollar General Houghton Lake           1.61 1.58 70.0% 70.0% 9.0% 8.9% 86,792 2,604 84,188 1,365 0 82,823 100.0% 8/1/2019

 

A-1-4 

 

 

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

 

Mortgage Loan Number Property Name U/W Hotel ADR U/W Hotel RevPAR Most Recent Period Most Recent Revenues ($) Most Recent Expenses ($) Most
Recent
NOI ($)(2)		 Most Recent Capital Expenditures Most Recent NCF ($) Most Recent Hotel ADR Most Recent Hotel RevPAR Second Most Recent Period Second Most Recent Revenues ($) Second Most Recent Expenses ($) Second Most Recent NOI ($)(2) Second Most Recent Capital Expenditures Second Most Recent NCF ($) Second Most Recent Hotel ADR Second Most Recent Hotel RevPAR
1 Moffett Towers II - Buildings 3 & 4     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
2 University Town Center     TTM 4/30/2019 6,733,632 1,625,589 5,108,043 0 5,108,043     Actual 2018 6,586,282 1,539,270 5,047,012 0 5,047,012    
3 SoCal Retail Portfolio     Actual 2018 25,772,434 5,693,649 20,078,785 0 20,078,785     Actual 2017 25,444,108 5,686,484 19,757,624 0 19,757,624    
3.01 The Springs     Actual 2018 4,894,462 1,124,321 3,770,140 0 3,770,140     Actual 2017 4,006,174 1,073,858 2,932,316 0 2,932,316    
3.02 Summerwood     Actual 2018 4,030,751 701,864 3,328,887 0 3,328,887     Actual 2017 3,856,357 683,915 3,172,442 0 3,172,442    
3.03 Food 4 Less – Target Center     Actual 2018 2,622,197 438,728 2,183,469 0 2,183,469     Actual 2017 2,681,454 407,311 2,274,144 0 2,274,144    
3.04 El Super Center     Actual 2018 2,008,308 566,899 1,441,410 0 1,441,410     Actual 2017 2,393,075 576,743 1,816,332 0 1,816,332    
3.05 Island Plaza     Actual 2018 2,023,523 379,446 1,644,077 0 1,644,077     Actual 2017 2,123,336 357,820 1,765,516 0 1,765,516    
3.06 Baldwin Park Promenade     Actual 2018 1,629,991 333,738 1,296,253 0 1,296,253     Actual 2017 1,553,744 335,659 1,218,085 0 1,218,085    
3.07 Lynwood Plaza     Actual 2018 1,348,490 428,718 919,772 0 919,772     Actual 2017 1,399,750 453,511 946,238 0 946,238    
3.08 El Cajon (CVS)     Actual 2018 1,109,415 232,435 876,980 0 876,980     Actual 2017 1,088,230 258,500 829,730 0 829,730    
3.09 Loma Vista     Actual 2018 1,179,935 233,345 946,589 0 946,589     Actual 2017 1,242,489 232,226 1,010,263 0 1,010,263    
3.10 MLK Medical     Actual 2018 973,355 135,300 838,055 0 838,055     Actual 2017 988,919 136,106 852,813 0 852,813    
3.11 Hawthorne Plaza     Actual 2018 1,112,891 227,925 884,967 0 884,967     Actual 2017 1,165,693 245,517 920,176 0 920,176    
3.12 Five Points Plaza     Actual 2018 1,037,964 395,569 642,395 0 642,395     Actual 2017 1,160,805 364,576 796,228 0 796,228    
3.13 Towne Center Square     Actual 2018 1,093,775 319,455 774,319 0 774,319     Actual 2017 1,076,927 358,725 718,202 0 718,202    
3.14 Camarillo     Actual 2018 707,376 175,905 531,471 0 531,471     Actual 2017 707,155 202,018 505,138 0 505,138    
4 Embassy Suites at Centennial Olympic Park 200 168 TTM 4/30/2019 23,596,632 13,809,940 9,786,692 943,865 8,842,826 205 173 Actual 2018 21,808,761 13,332,721 8,476,039 872,350 7,603,689 194 160
5 Capital Plaza     TTM 5/31/2019 6,571,047 3,949,812 2,621,235 0 2,621,235     Actual 2018 6,250,353 3,770,556 2,479,797 0 2,479,797    
6 Inland Life Storage Portfolio     TTM 5/31/2019 21,860,443 7,008,221 14,852,222 151,008 14,701,214     Actual 2018 21,574,377 6,879,947 14,694,430 72,587 14,621,843    
6.01 Life Storage - 586     TTM 5/31/2019 1,371,838 280,662 1,091,176 4,727 1,086,449     Actual 2018 1,317,528 277,861 1,039,667 667 1,039,000    
6.02 Life Storage - 145     TTM 5/31/2019 1,206,363 364,414 841,949 3,909 838,040     Actual 2018 1,214,442 360,522 853,920 1,114 852,806    
6.03 Life Storage - 364     TTM 5/31/2019 1,132,189 246,846 885,343 8,022 877,321     Actual 2018 1,113,268 256,114 857,154 6,603 850,551    
6.04 Life Storage - 365     TTM 5/31/2019 1,056,886 212,266 844,620 10,177 834,443     Actual 2018 1,036,865 214,069 822,796 8,728 814,068    
6.05 Life Storage - 212     TTM 5/31/2019 973,042 205,454 767,588 4,567 763,021     Actual 2018 963,216 198,184 765,032 1,569 763,463    
6.06 Life Storage - 386     TTM 5/31/2019 1,056,555 392,987 663,568 4,380 659,188     Actual 2018 1,054,597 379,656 674,941 1,013 673,928    
6.07 Life Storage - 256     TTM 5/31/2019 896,476 254,477 641,999 4,643 637,356     Actual 2018 890,575 248,777 641,798 1,277 640,521    
6.08 Life Storage - 206     TTM 5/31/2019 902,153 319,962 582,191 5,982 576,209     Actual 2018 907,393 305,274 602,119 0 602,119    
6.09 Life Storage - 324     TTM 5/31/2019 885,487 243,690 641,797 6,453 635,344     Actual 2018 873,141 245,857 627,284 972 626,312    
6.10 Life Storage - 236     TTM 5/31/2019 866,329 291,659 574,670 4,946 569,724     Actual 2018 850,410 280,574 569,836 1,139 568,697    
6.11 Life Storage - 184     TTM 5/31/2019 759,633 219,389 540,244 2,881 537,363     Actual 2018 752,718 216,324 536,394 1,613 534,781    
6.12 Life Storage - 500     TTM 5/31/2019 787,337 311,311 476,026 6,031 469,995     Actual 2018 782,684 300,256 482,428 2,833 479,595    
6.13 Life Storage - 288     TTM 5/31/2019 722,836 235,957 486,879 2,736 484,143     Actual 2018 717,936 239,444 478,492 1,573 476,919    
6.14 Life Storage - 299     TTM 5/31/2019 693,963 193,664 500,299 5,606 494,693     Actual 2018 670,518 186,039 484,479 1,218 483,261    
6.15 Life Storage - 209     TTM 5/31/2019 684,576 186,661 497,915 7,041 490,874     Actual 2018 679,253 184,256 494,997 4,160 490,837    
6.16 Life Storage - 035     TTM 5/31/2019 685,459 271,679 413,780 10,092 403,688     Actual 2018 694,028 273,269 420,759 7,019 413,740    
6.17 Life Storage - 074     TTM 5/31/2019 646,409 209,862 436,547 5,468 431,079     Actual 2018 624,877 208,888 415,989 3,439 412,550    
6.18 Life Storage - 252     TTM 5/31/2019 614,654 230,886 383,768 4,151 379,617     Actual 2018 634,148 249,660 384,488 3,311 381,177    
6.19 Life Storage - 033     TTM 5/31/2019 593,198 240,137 353,061 2,385 350,676     Actual 2018 577,501 228,717 348,784 489 348,295    
6.20 Life Storage - 205     TTM 5/31/2019 520,767 195,046 325,721 4,900 320,821     Actual 2018 504,062 187,825 316,237 2,515 313,722    
6.21 Life Storage - 300     TTM 5/31/2019 568,362 169,486 398,876 4,325 394,551     Actual 2018 563,623 163,530 400,093 972 399,121    
6.22 Life Storage - 026     TTM 5/31/2019 539,582 207,656 331,926 7,406 324,520     Actual 2018 521,480 209,614 311,866 5,589 306,277    
6.23 Life Storage - 361     TTM 5/31/2019 506,435 191,813 314,622 1,650 312,972     Actual 2018 486,820 183,340 303,480 99 303,381    
6.24 Life Storage - 165     TTM 5/31/2019 441,216 157,665 283,551 3,219 280,332     Actual 2018 439,626 157,093 282,533 2,146 280,387    
6.25 Life Storage - 208     TTM 5/31/2019 391,623 128,538 263,085 2,795 260,290     Actual 2018 402,560 110,964 291,596 715 290,881    
6.26 Life Storage - 211     TTM 5/31/2019 441,950 167,615 274,335 3,254 271,081     Actual 2018 427,891 162,489 265,402 759 264,643    
6.27 Life Storage - 021     TTM 5/31/2019 441,743 199,033 242,710 4,207 238,503     Actual 2018 425,679 187,860 237,819 2,028 235,791    
6.28 Life Storage - 298     TTM 5/31/2019 355,058 128,332 226,726 3,460 223,266     Actual 2018 348,863 127,208 221,655 1,047 220,608    
6.29 Life Storage - 297     TTM 5/31/2019 294,168 121,887 172,281 3,176 169,105     Actual 2018 293,946 115,124 178,822 1,105 177,717    
6.30 Life Storage - 153     TTM 5/31/2019 282,401 140,949 141,452 2,065 139,387     Actual 2018 276,078 138,872 137,206 1,247 135,959    
6.31 Life Storage - 075     TTM 5/31/2019 292,944 155,103 137,841 3,601 134,240     Actual 2018 284,365 150,407 133,958 2,631 131,327    
6.32 Life Storage - 152     TTM 5/31/2019 248,817 133,135 115,682 2,753 112,929     Actual 2018 244,294 131,880 112,414 2,997 109,417    
7 Olympia Medical Office     TTM 5/31/2019 4,652,205 1,217,792 3,434,413 0 3,434,413     Actual 2018 4,595,151 1,176,545 3,418,606 0 3,418,606    
8 Sugar Creek Center     TTM 3/31/2019 4,565,754 2,120,781 2,444,973 0 2,444,973     Actual 2018 4,833,523 2,112,949 2,720,574 0 2,720,574    
9 3300 Renner     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
10 Mahwah Business Park     TTM 5/31/2019 3,385,451 1,070,111 2,315,339 3,085 2,312,254     Actual 2017 2,586,476 1,045,613 1,540,863 0 1,540,863    
11 Sequa Corporation Industrial Portfolio     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.01 3401 Queen Palm Drive - Tampa     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.02 3636 Arrowhead Drive - Carson City     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.03 601 Marshall Phelps Road - Windsor     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.04 5161 West Polk Street - Phoenix     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.05 420 Commerce Boulevard - Oldsmar     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
12 Grand Traverse Crossing     Annualized 11 2/28/2019 2,732,290 731,764 2,000,525 182,580 1,817,946     TTM 5/31/2018 2,907,675 729,275 2,178,400 182,580 1,995,821    
13 Lenox Park     TTM 6/30/2019 5,799,183 3,599,504 2,199,679 0 2,199,679     Actual 2018 6,108,830 3,466,122 2,642,708 0 2,642,708    
14 DCB Industrial Portfolio     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
14.01 DCB Savannah, GA     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
14.02 DCB Visalia, CA     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
14.03 DCB Bremen, GA     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
14.04 DCB Bondurant, IA     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
14.05 DCB Mitchellville, IA 2     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
14.06 DCB Mitchellville, IA 1     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
15 Renaissance Center VI     TTM 5/31/2019 3,690,000 1,706,617 1,983,383 0 1,983,383     Annualized 9 12/31/2018 3,675,000 1,443,828 2,231,172 0 2,231,172    
16 Triyar Portfolio III     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
16.01 Greenville     Actual 2018 1,212,427 146,471 1,065,956 0 1,065,956     Actual 2017 1,195,258 130,917 1,064,341 0 1,064,341    
16.02 Rantoul     Actual 2018 870,785 371,177 499,608 0 499,608     Actual 2017 754,480 351,834 402,646 0 402,646    
16.03 Wichita     Actual 2018 619,713 33,469 586,244 0 586,244     NAV NAV NAV NAV NAV NAV    
16.04 Richland     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
17 Hi-25     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
18 188 Spear Street     TTM 3/31/2019 15,152,563 4,543,255 10,609,308 0 10,609,308     Actual 2018 14,949,275 4,375,215 10,574,060 0 10,574,060    
19 El Con Center     Actual 2018 8,795,791 2,283,756 6,512,035 0 6,512,035     Actual 2017 7,984,336 2,347,800 5,636,536 0 5,636,536    
20 The Beacon     TTM 5/31/2019 1,466,327 381,680 1,084,646 0 1,084,646     NAV NAV NAV NAV NAV NAV    
21 Mount Kemble     TTM 5/31/2019 5,165,551 2,307,057 2,858,494 0 2,858,494     Actual 2017 4,510,800 2,480,613 2,030,187 0 2,030,187    
22 Bloomfield Square Apartments     TTM 5/31/2019 2,725,327 1,320,529 1,404,798 0 1,404,798     Actual 2018 2,625,586 1,335,017 1,290,569 0 1,290,569    
23 Lehigh Student Housing Portfolio     TTM 4/30/2019 1,979,023 472,519 1,506,504 0 1,506,504     Actual 2018 1,881,426 466,084 1,415,342 0 1,415,342    
24 TownePlace Suites Sacramento Cal Expo 127 107 TTM 4/30/2019 4,777,983 2,759,876 2,018,107 191,125 1,826,981 127 109 Actual 2018 4,594,804 2,699,808 1,894,996 183,792 1,711,203 124 105
25 Shetland Park     TTM 3/31/2019 12,592,460 6,086,923 6,505,537 0 6,505,537     Actual 2018 12,470,521 6,075,626 6,394,895 0 6,394,895    
26 Best Western Colorado Springs Portfolio 118 80 TTM 3/31/2019 5,398,954 3,337,580 2,061,374 0 2,061,374 118 80 Actual 2018 5,556,353 3,397,932 2,158,422 0 2,158,422 119 83
26.01 Best Western Plus Peak Vista 125 85 TTM 3/31/2019 2,890,084 1,973,334 916,750 0 916,750 118 79 Actual 2018 3,202,009 1,975,563 1,226,446 0 1,226,446 126 88
26.02 Best Western Executive Inn & Suites 109 75 TTM 3/31/2019 2,508,870 1,364,246 1,144,624 0 1,144,624 119 81 Actual 2018 2,354,345 1,422,369 931,976 0 931,976 110 77
27 Smoke Tree Village and Smoke Tree Commons     TTM 3/31/2019 6,237,115 2,432,112 3,805,003 0 3,805,003     Actual 2018 6,267,547 2,768,637 3,498,910 0 3,498,910    
27.01 Smoke Tree Commons     TTM 3/31/2019 4,231,862 1,480,893 2,750,969 0 2,750,969     Actual 2018 4,214,192 1,781,530 2,432,662 0 2,432,662    
27.02 Smoke Tree Village     TTM 3/31/2019 2,005,253 951,219 1,054,033 0 1,054,033     Actual 2018 2,053,355 987,107 1,066,247 0 1,066,247    
28 South Grove Shopping Center     TTM 6/30/2019 1,143,133 355,235 787,898 0 787,898     Actual 2017 1,165,531 305,450 860,081 0 860,081    
29 Hampton Inn Sneads Ferry 112 84 TTM 4/30/2019 3,061,136 1,628,360 1,432,777 122,445 1,310,331 116 91 Actual 2018 2,080,335 1,100,060 980,275 83,213 897,062 119 93
30 Del Mar Terrace Apartments     TTM 4/30/2019 9,879,531 4,283,063 5,596,468 253,000 5,343,468     Actual 2018 9,735,704 4,168,504 5,567,201 253,000 5,314,201    
31 Central Park Plaza     TTM 4/30/2019 841,986 531,264 310,722 0 310,722     Actual 2018 789,032 573,418 215,614 0 215,614    
32 Cedar Crest     TTM 4/30/2019 1,040,432 205,276 835,156 0 835,156     Actual 2018 1,101,486 217,724 883,762 0 883,762    
33 1305 Tacoma     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
34 54 Mint     TTM 5/31/2019 1,156,067 170,301 985,766 0 985,766     Actual 2018 1,102,787 174,486 928,301 0 928,301    
35 Cordelia Road     TTM 3/31/2019 1,053,302 249,671 803,631 0 803,631     Actual 2018 1,032,759 249,381 783,378 0 783,378    
36 40 East Verdugo     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
37 Sunrise Lake     TTM 4/30/2019 1,451,880 626,469 825,411 0 825,411     Actual 2018 1,462,704 628,336 834,368 0 834,368    
38 Sonoma Point Apartments - CA     TTM 5/31/2019 1,445,991 645,913 800,077 0 800,077     Actual 2018 1,490,330 679,976 810,354 0 810,354    
39 Best Western Plus Madison/Huntsville 76 60  TTM 3/31/2019 3,906,902 2,628,536 1,278,367 195,345 1,083,021 76 60 Actual 2018 3,666,222 2,551,959 1,114,263 183,311 930,952 75 56
40 East River Plaza     TTM 3/31/2019 1,055,082 175,331 879,751 0 879,751     Actual 2018 1,054,063 180,021 874,042 0 874,042    
41 Fort Evans Plaza Office Buildings     Annualized 5 5/31/2019 1,489,364 555,790 933,574 0 933,574     Actual 2018 1,240,332 435,739 804,593 0 804,593    
42 33rd & 23rd Retail Center     TTM 8/31/2018 287,071 85,792 201,279 0 201,279     Actual 2017 384,289 71,149 313,140 0 313,140    
43 CubeSmart -Leesburg     Annualized 5 5/31/2019 997,046 377,388 619,658 0 619,658     NAV NAV NAV NAV NAV NAV    
44 810 Lufkin Road     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
45 Plaza 273     TTM 4/30/2019 1,325,158 487,740 837,418 80,644 756,774     Actual 2018 1,298,692 497,589 801,103 80,644 720,459    
46 Orangethorpe Center     TTM 3/31/2019 803,283 205,999 597,284 0 597,284     Actual 2018 774,864 205,424 569,440 0 569,440    
47 Courtyard Columbus Dublin 112 66 TTM 4/30/2019 3,972,330 3,054,777 917,552 158,893 758,659 112 66 Actual 2018 3,982,366 3,096,033 886,333 159,295 727,038 112 67
48 67 Forest Street     TTM 5/31/2019 432,232 530,994 -98,762 0 -98,762     Actual 2018 599,938 552,014 47,924 0 47,924    
49 Lofts at Ionia     TTM 5/31/2019 729,719 256,522 473,197 0 473,197     Actual 2018 674,253 277,436 396,817 0 396,817    
50 Gray Falls Drive Office     TTM 5/31/2019 1,079,858 584,814 495,044 0 495,044     Actual 2018 1,162,688 599,094 563,593 0 563,593    
51 Holiday Inn Express Shelbyville 103 68 TTM 5/31/2019 1,829,830 1,089,399 740,431 73,193 667,238 103 68 Actual 2018 1,771,957 1,209,506 562,451 70,878 491,573 103 66
52 Neighborhood Shoppes at Polaris     TTM 3/31/2019 911,195 334,187 577,007 0 577,007     Actual 2018 889,605 368,908 520,696 679 520,018    
53 Jefferson Storage     TTM 4/30/2019 616,793 208,905 407,888 0 407,888     Actual 2018 608,929 228,189 380,740 0 380,740    
54 Larkfield Self Storage     TTM 4/30/2019 1,026,916 398,837 628,079 0 628,079     Actual 2018 1,019,200 391,489 627,712 0 627,712    
55 Red Roof Inn & Suites - Savannah 69 51 TTM 3/31/2019 1,699,639 956,980 742,659 67,986 674,674 69 51 Actual 2018 1,701,146 979,569 721,577 68,046 653,531 69 51
56 Walgreens Elkton     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
57 Superior Storage Cheyenne     TTM 4/30/2019 621,073 167,969 453,103 0 453,103     Actual 2018 556,871 158,819 398,051 0 398,051    
58 Best Western Shippensburg 67 54 TTM 2/28/2019 1,222,739 643,086 579,654 48,910 530,744 67 54 Actual 2018 1,216,573 641,383 575,190 48,663 526,527 67 53
59 County Fair Market Place     TTM 4/30/2019 441,982 261,183 180,799 0 180,799     Actual 2018 272,240 261,646 10,594 0 10,594    
60 Cintas Rochester     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
61 Peckville Shopping Center     TTM 3/31/2019 672,628 194,803 477,825 0 477,825     Actual 2018 735,380 207,002 528,377 0 528,377    
62 Icon I & II     TTM 6/30/2019 146,357 91,410 54,946 0 54,946     NAV NAV NAV NAV NAV NAV    
62.01 Icon II     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
62.02 Icon I     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
63 Walgreens Spartanburg     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
64 707-715 East 47th Street     TTM 4/30/2019 490,032 177,831 312,201 0 312,201     Actual 2018 499,147 174,284 324,863 0 324,863    
65 14218 and 14292 US Highway 395     TTM 4/30/2019 237,656 9,631 228,025 0 228,025     Actual 2018 237,664 7,356 230,308 0 230,308    
66 Villa Rica Self Storage     TTM 4/30/2019 264,836 114,845 149,991 0 149,991     Actual 2018 249,117 107,410 141,707 0 141,707    
67 Dollar General Houghton Lake     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    

 

A-1-5 

 

 

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

 

Mortgage Loan Number Property Name Third Most Recent Period Third Most Recent Revenues ($) Third Most Recent Expenses ($) Third Most Recent NOI ($)(2) Third Most Recent Capital Expenditures Third Most Recent NCF ($) Third Most Recent Hotel ADR Third Most Recent Hotel RevPAR Master Lease (Y/N)(11) Largest Tenant Name(4)(6)(7)(8)(9) Largest Tenant Sq. Ft. Largest
Tenant
% of NRA		 Largest Tenant Exp. Date 2nd Largest Tenant Name(6)(8) 2nd Largest Tenant Sq. Ft. 2nd Largest
Tenant
% of NRA
1 Moffett Towers II - Buildings 3 & 4 NAV NAV NAV NAV NAV NAV     N Facebook 701,266 100.0% 5/31/2034      
2 University Town Center Actual 2017 6,266,641 1,475,248 4,791,393 0 4,791,393     N Academy Sports 69,330 19.9% 1/31/2025 TJ Maxx 26,000 7.5%
3 SoCal Retail Portfolio Actual 2016 23,199,707 5,426,714 17,772,993 0 17,772,993     N Various Various Various Various Various Various Various
3.01 The Springs Actual 2016 3,661,670 1,048,836 2,612,834 0 2,612,834     N The Home Depot 149,591 37.6% 1/31/2034 Burlington Coat Factory 43,712 11.0%
3.02 Summerwood Actual 2016 3,463,690 699,202 2,764,489 0 2,764,489     N Smart & Final 31,500 17.6% 6/30/2021 Marshalls 28,230 15.8%
3.03 Food 4 Less – Target Center Actual 2016 2,607,363 370,497 2,236,866 0 2,236,866     N Target 133,987 68.2% 1/31/2028 Food 4 Less 52,924 26.9%
3.04 El Super Center Actual 2016 1,950,722 522,913 1,427,809 0 1,427,809     N El Super 45,000 38.4% 3/31/2027 Warehouse Shoes 16,722 14.3%
3.05 Island Plaza Actual 2016 1,794,035 342,576 1,451,458 0 1,451,458     N Island Pacific Market 31,000 39.9% 12/31/2023 99 Cents Only Stores LLC 15,000 19.3%
3.06 Baldwin Park Promenade Actual 2016 1,368,748 329,044 1,039,703 0 1,039,703     N Smart & Final 20,725 41.5% 12/31/2022 CVS 13,013 26.1%
3.07 Lynwood Plaza Actual 2016 1,248,718 405,141 843,577 0 843,577     N Smart & Final 20,925 27.8% 9/30/2023 99cents Only Store 18,000 23.9%
3.08 El Cajon (CVS) Actual 2016 1,057,339 206,346 850,993 0 850,993     N CVS 16,784 56.0% 10/6/2025 Northpark Produce 9,482 31.6%
3.09 Loma Vista Actual 2016 1,189,907 245,523 944,384 0 944,384     N Superior Super Warehouse 81,071 83.1% 4/30/2021 China Cook 2,145 2.2%
3.10 MLK Medical Actual 2016 934,077 132,682 801,394 0 801,394     N ALTAMED Health Services 15,000 46.2% 1/31/2024 Kaiser Foundation Health Plan 12,500 38.5%
3.11 Hawthorne Plaza Actual 2016 1,118,054 208,959 909,095 0 909,095     N WalMart 35,500 50.2% 7/9/2023 Marshalls 35,250 49.8%
3.12 Five Points Plaza Actual 2016 1,062,649 352,349 710,300 0 710,300     N El Super 46,967 52.5% 3/31/2025 Planet Fitness 19,700 22.0%
3.13 Towne Center Square Actual 2016 1,049,516 348,311 701,205 0 701,205     N Seafood City Supermarket 28,583 49.7% 10/31/2023 Tuesday Morning, Inc 15,343 26.7%
3.14 Camarillo Actual 2016 693,221 214,335 478,886 0 478,886     N Smash Burger 2,600 25.2% 11/25/2024 Chipotle 2,400 23.2%
4 Embassy Suites at Centennial Olympic Park Actual 2017 20,769,330 12,624,406 8,144,924 830,773 7,314,151 189 150 N              
5 Capital Plaza Actual 2017 4,334,316 3,596,374 737,942 0 737,942     N Johnson & Johnson 93,752 22.5% 12/31/2023 Select Portfolio Servicing 79,448 19.0%
6 Inland Life Storage Portfolio Actual 2017 21,626,532 6,998,459 14,628,073 79,193 14,548,880     N              
6.01 Life Storage - 586 Actual 2017 1,282,191 274,667 1,007,524 912 1,006,612     N              
6.02 Life Storage - 145 Actual 2017 1,244,299 363,404 880,895 1,172 879,723     N              
6.03 Life Storage - 364 Actual 2017 1,098,364 244,883 853,481 6,802 846,679     N              
6.04 Life Storage - 365 Actual 2017 995,871 219,283 776,588 8,881 767,707     N              
6.05 Life Storage - 212 Actual 2017 1,008,733 208,326 800,407 2,002 798,405     N              
6.06 Life Storage - 386 Actual 2017 1,018,767 358,871 659,896 1,296 658,600     N              
6.07 Life Storage - 256 Actual 2017 852,468 240,624 611,844 1,418 610,426     N              
6.08 Life Storage - 206 Actual 2017 971,159 309,731 661,428 0 661,428     N              
6.09 Life Storage - 324 Actual 2017 904,412 266,449 637,963 1,449 636,514     N              
6.10 Life Storage - 236 Actual 2017 887,221 286,128 601,093 1,691 599,402     N              
6.11 Life Storage - 184 Actual 2017 742,923 212,143 530,780 1,144 529,636     N              
6.12 Life Storage - 500 Actual 2017 823,454 337,932 485,522 4,897 480,625     N              
6.13 Life Storage - 288 Actual 2017 750,439 243,328 507,111 1,429 505,682     N              
6.14 Life Storage - 299 Actual 2017 665,516 190,513 475,003 1,439 473,564     N              
6.15 Life Storage - 209 Actual 2017 695,171 185,392 509,779 1,319 508,460     N              
6.16 Life Storage - 035 Actual 2017 687,878 268,905 418,973 3,235 415,738     N              
6.17 Life Storage - 074 Actual 2017 599,593 206,139 393,454 4,972 388,482     N              
6.18 Life Storage - 252 Actual 2017 630,855 246,675 384,180 4,246 379,934     N              
6.19 Life Storage - 033 Actual 2017 576,342 227,031 349,311 885 348,426     N              
6.20 Life Storage - 205 Actual 2017 489,743 186,975 302,768 3,973 298,795     N              
6.21 Life Storage - 300 Actual 2017 568,525 185,243 383,282 1,738 381,544     N              
6.22 Life Storage - 026 Actual 2017 504,535 191,947 312,588 5,295 307,293     N              
6.23 Life Storage - 361 Actual 2017 479,039 188,535 290,504 495 290,009     N              
6.24 Life Storage - 165 Actual 2017 403,839 165,632 238,207 1,479 236,728     N              
6.25 Life Storage - 208 Actual 2017 426,983 141,398 285,585 916 284,669     N              
6.26 Life Storage - 211 Actual 2017 435,315 172,012 263,303 1,896 261,407     N              
6.27 Life Storage - 021 Actual 2017 414,209 193,887 220,322 2,690 217,632     N              
6.28 Life Storage - 298 Actual 2017 369,175 131,414 237,761 1,693 236,068     N              
6.29 Life Storage - 297 Actual 2017 310,234 118,905 191,329 665 190,664     N              
6.30 Life Storage - 153 Actual 2017 266,683 133,932 132,751 2,297 130,454     N              
6.31 Life Storage - 075 Actual 2017 278,651 148,057 130,594 3,714 126,880     N              
6.32 Life Storage - 152 Actual 2017 243,955 150,098 93,857 3,153 90,704     N              
7 Olympia Medical Office Actual 2017 4,266,770 1,177,853 3,088,917 0 3,088,917     N Olympia Health Care 14,174 15.7% 5/31/2029 Peter Ruane, MD 9,035 10.0%
8 Sugar Creek Center Actual 2017 4,571,702 2,119,240 2,452,462 0 2,452,462     N Amerex Brokers 20,781 10.7% 5/31/2022 The Pronet Group 15,109 7.8%
9 3300 Renner NAV NAV NAV NAV NAV NAV     Y Genpact 179,402 96.9% 8/31/2029 Verizon / Genpact 5,265 2.8%
10 Mahwah Business Park Actual 2016 2,577,876 1,055,550 1,522,326 0 1,522,326     N Extra Space 97,328 25.6% 10/31/2026 Acupac 93,241 24.5%
11 Sequa Corporation Industrial Portfolio NAV NAV NAV NAV NAV NAV     N Chromalloy Gas Turbine, LLC 600,917 100.0% 10/31/2038      
11.01 3401 Queen Palm Drive - Tampa NAV NAV NAV NAV NAV NAV     N Chromalloy Gas Turbine, LLC 167,207 100.0% 10/31/2038      
11.02 3636 Arrowhead Drive - Carson City NAV NAV NAV NAV NAV NAV     N Chromalloy Gas Turbine, LLC 189,810 100.0% 10/31/2038      
11.03 601 Marshall Phelps Road - Windsor NAV NAV NAV NAV NAV NAV     N Chromalloy Gas Turbine, LLC 125,000 100.0% 10/31/2038      
11.04 5161 West Polk Street - Phoenix NAV NAV NAV NAV NAV NAV     N Chromalloy Gas Turbine, LLC 87,294 100.0% 10/31/2038      
11.05 420 Commerce Boulevard - Oldsmar NAV NAV NAV NAV NAV NAV     N Chromalloy Gas Turbine, LLC 31,606 100.0% 10/31/2038      
12 Grand Traverse Crossing Actual 2017 2,855,901 733,216 2,122,685 182,580 1,940,105     N Home Depot 111,847 44.9% 1/31/2027 Staples 24,218 9.7%
13 Lenox Park Actual 2017 5,449,568 3,356,744 2,092,824 0 2,092,824     N Varsity Brands, Inc. 51,073 13.1% 12/31/2021 RAC King, LLC 42,828 10.9%
14 DCB Industrial Portfolio NAV NAV NAV NAV NAV NAV     Y Diamond Crystal Brands 740,575 100.0% 8/31/2034      
14.01 DCB Savannah, GA NAV NAV NAV NAV NAV NAV     Y Diamond Crystal Brands 299,200 100.0% 8/31/2034      
14.02 DCB Visalia, CA NAV NAV NAV NAV NAV NAV     Y Diamond Crystal Brands 107,494 100.0% 8/31/2034      
14.03 DCB Bremen, GA NAV NAV NAV NAV NAV NAV     Y Diamond Crystal Brands 158,080 100.0% 8/31/2034      
14.04 DCB Bondurant, IA NAV NAV NAV NAV NAV NAV     Y Diamond Crystal Brands 100,281 100.0% 8/31/2034      
14.05 DCB Mitchellville, IA 2 NAV NAV NAV NAV NAV NAV     Y Diamond Crystal Brands 46,129 100.0% 8/31/2034      
14.06 DCB Mitchellville, IA 1 NAV NAV NAV NAV NAV NAV     Y Diamond Crystal Brands 29,391 100.0% 8/31/2034      
15 Renaissance Center VI NAV NAV NAV NAV NAV NAV     N The Auto Club Group, Inc. 150,000 100.0% 3/31/2033      
16 Triyar Portfolio III NAV NAV NAV NAV NAV NAV     N Various Various Various Various      
16.01 Greenville NAV NAV NAV NAV NAV NAV     N Beauty Systems Group LLC 243,840 100.0% 3/31/2024      
16.02 Rantoul NAV NAV NAV NAV NAV NAV     N Tri Rinse, Inc. 303,826 100.0% 10/31/2024      
16.03 Wichita NAV NAV NAV NAV NAV NAV     N Textron Aviation Inc. 73,740 100.0% 10/31/2023      
16.04 Richland NAV NAV NAV NAV NAV NAV     N American Tire Distributors, Inc. 127,500 100.0% 6/30/2025      
17 Hi-25 NAV NAV NAV NAV NAV NAV     N              
18 188 Spear Street Actual 2017 13,859,480 4,260,793 9,598,688 0 9,598,688     N Amazon 129,192 59.1% 1/1/2027 New Relic 73,392 33.6%
19 El Con Center Actual 2016 7,850,106 2,298,182 5,551,924 0 5,551,924     N JC Penney 220,424 45.9% 8/31/2021 Century Theatres 71,698 14.9%
20 The Beacon NAV NAV NAV NAV NAV NAV     N GP Public House 10,248 13.5% 7/1/2023 Elsewhere - Brewery 6,608 8.7%
21 Mount Kemble Actual 2016 3,666,936 2,297,423 1,369,513 0 1,369,513     N Avaya 48,098 20.9% 6/30/2029 Coughlin Duffy 39,227 17.1%
22 Bloomfield Square Apartments Actual 2017 2,758,531 1,247,266 1,511,266 0 1,511,266     N              
23 Lehigh Student Housing Portfolio NAV NAV NAV NAV NAV NAV     N              
24 TownePlace Suites Sacramento Cal Expo Actual 2017 4,198,513 2,458,551 1,739,962 167,941 1,572,021 118 96 N              
25 Shetland Park Actual 2017 11,484,858 5,841,147 5,643,711 0 5,643,711     N Excelitas Technologies Corp. 117,189 9.8% 9/30/2025 Salem Academy Charter School 57,826 4.9%
26 Best Western Colorado Springs Portfolio TTM 6/31/2017 5,349,652 2,762,083 2,587,569 0 2,587,569 116 80 N              
26.01 Best Western Plus Peak Vista TTM 6/31/2017 3,030,129 1,541,680 1,488,449 0 1,488,449 122 83 N              
26.02 Best Western Executive Inn & Suites TTM 6/31/2017 2,319,523 1,220,403 1,099,120 0 1,099,120 108 75 N              
27 Smoke Tree Village and Smoke Tree Commons Actual 2017 5,839,040 2,839,084 2,999,956 0 2,999,956     N Various Various Various Various Various Various Various
27.01 Smoke Tree Commons Actual 2017 4,186,829 1,758,125 2,428,703 0 2,428,703     N TJ Maxx 28,567 16.7% 3/31/2024 Jensen’s Finest Foods 25,360 14.8%
27.02 Smoke Tree Village Actual 2017 1,652,211 1,080,958 571,253 0 571,253     N Ralphs Fresh Fare 39,780 36.2% 12/31/2027 Union Oil 4,000 3.6%
28 South Grove Shopping Center Actual 2016 1,166,613 308,055 858,558 0 858,558     N Food City 44,029 49.5% 7/31/2028 Karm 15,152 17.0%
29 Hampton Inn Sneads Ferry NAV NAV NAV NAV NAV NAV NAV NAV N              
30 Del Mar Terrace Apartments Actual 2017 8,958,851 3,993,163 4,965,688 253,000 4,712,688     N              
31 Central Park Plaza Actual 2016 585,322 475,482 109,840 0 109,840     N Washtenaw County HIDTA 20,000 17.3% 2/28/2034 Michigan Orthopedic Surgeons 9,830 8.5%
32 Cedar Crest Actual 2017 1,014,611 211,874 802,737 0 802,737     N Big Lots 30,110 20.1% 1/31/2022 D.T. McCall & Sons 30,024 20.0%
33 1305 Tacoma NAV NAV NAV NAV NAV NAV     N Comprehensive Life Resources 42,935 37.7% 5/31/2026 Pierce County 27,653 24.3%
34 54 Mint Actual 2017 897,003 171,027 725,976 0 725,976     N Troia Alimentari Italiani, Inc. 4,168 24.2% 8/17/2028 Pearlfisher, Inc. 3,010 17.4%
35 Cordelia Road Actual 2017 942,249 249,938 692,311 0 692,311     N GAP Supply Corp 17,500 17.5% 1/31/2024 Alcal Industries 14,640 14.7%
36 40 East Verdugo NAV NAV NAV NAV NAV NAV     N Common Grounds Burbank 24,475 100.0% 11/30/2028      
37 Sunrise Lake Actual 2017 1,358,312 591,841 766,471 0 766,471     N State of Texas 11,108 14.9% 4/1/2024 Dialyspa 8,736 11.7%
38 Sonoma Point Apartments - CA Actual 2017 1,464,922 606,435 858,487 0 858,487     N              
39 Best Western Plus Madison/Huntsville Actual 2017 3,599,988 2,570,937 1,029,051 179,999 849,051 76 54 N              
40 East River Plaza Actual 2017 1,058,051 161,742 896,309 0 896,309     N Burke’s Outlet Store 21,111 31.1% 1/31/2022 Dollar Tree 8,500 12.5%
41 Fort Evans Plaza Office Buildings Annualized 11 11/30/2017 1,477,363 456,368 1,020,995 0 1,020,995     N Mosaic ATM, Inc. 6,384 10.6% 7/31/2022 Dwyer Engineering 4,189 7.0%
42 33rd & 23rd Retail Center Actual 2016 378,106 66,923 311,183 0 311,183     N Jo-Ann Stores, LLC 23,445 51.9% 1/31/2032 Downeast Outfitters, Inc. 20,755 46.0%
43 CubeSmart -Leesburg NAV NAV NAV NAV NAV NAV     N              
44 810 Lufkin Road NAV NAV NAV NAV NAV NAV     N Tipper Tie, Inc. 67,232 44.6% 6/30/2026 National Delivery Systems, Inc. 45,600 30.2%
45 Plaza 273 Actual 2017 1,304,860 514,983 789,877 80,644 709,233     N Kimmel Carter Roman & Peltz, P.A. 14,963 19.5% 2/29/2024 Keller Williams Realty 8,808 11.5%
46 Orangethorpe Center Actual 2017 751,700 209,749 541,951 0 541,951     N Galaxy International Connections, Inc. 6,400 10.3% 12/31/2021 Chynna Dolls 3,840 6.2%
47 Courtyard Columbus Dublin Actual 2017 4,378,388 3,119,954 1,258,434 175,136 1,083,299 114 74 N              
48 67 Forest Street Actual 2017 992,051 580,244 411,807 0 411,807     N The Commonwealth of Massachusetts 28,249 45.1% 6/30/2029 Tata & Howard, Inc 14,709 23.5%
49 Lofts at Ionia Actual 2017 674,311 280,360 393,951 0 393,951     N              
50 Gray Falls Drive Office Actual 2017 1,068,969 563,078 505,891 0 505,891     N Apartment Data Services, LLC 11,416 13.4% 11/30/2022 Colonial Life 5,289 6.2%
51 Holiday Inn Express Shelbyville Actual 2017 2,046,395 1,287,255 759,140 81,856 677,284 103 76 N              
52 Neighborhood Shoppes at Polaris Actual 2017 688,740 316,180 372,560 0 372,560     N Vaishno Foods 7,034 20.8% 8/31/2023 City Barbeque 4,500 13.3%
53 Jefferson Storage Actual 2017 605,423 200,415 405,008 0 405,008     Y              
54 Larkfield Self Storage Actual 2017 977,369 403,017 574,352 0 574,352     N              
55 Red Roof Inn & Suites - Savannah Actual 2017 1,609,609 957,241 652,368 64,384 587,984 67 48 N              
56 Walgreens Elkton NAV NAV NAV NAV NAV NAV     N Walgreens Elkton 13,706 100.0% 10/31/2033      
57 Superior Storage Cheyenne Actual 2017 430,199 139,402 290,797 0 290,797     N              
58 Best Western Shippensburg Actual 2017 1,156,360 628,264 528,096 46,254 481,842 69 51 N              
59 County Fair Market Place Actual 2017 266,173 264,563 1,610 0 1,610     N PetSmart 21,678 38.3% 1/31/2029 Aldi 19,958 35.3%
60 Cintas Rochester NAV NAV NAV NAV NAV NAV     N Cintas Corporation No. 2 48,703 100.0% 2/28/2032      
61 Peckville Shopping Center Actual 2017 692,829 208,956 483,873 0 483,873     N Planet Fitness 20,045 32.1% 4/30/2029 Dollar General 7,680 12.3%
62 Icon I & II NAV NAV NAV NAV NAV NAV     N Various Various Various Various      
62.01 Icon II NAV NAV NAV NAV NAV NAV     N Table 619 4,014 100.0% 8/31/2028      
62.02 Icon I NAV NAV NAV NAV NAV NAV     N C3 Live Events 6,050 100.0% 4/30/2024      
63 Walgreens Spartanburg NAV NAV NAV NAV NAV NAV     N Walgreen Spartanburg 14,820 100.0% 3/31/2033      
64 707-715 East 47th Street Actual 2017 366,255 164,809 201,446 0 201,446     N One Hope United 11,815 53.9% 4/30/2024 Dollar Tree 10,101 46.1%
65 14218 and 14292 US Highway 395 Actual 2017 219,736 4,970 214,766 0 214,766     N Bank of America, NA 40,000 56.7% 10/31/2027 Carl’s Jr 30,603 43.3%
66 Villa Rica Self Storage Actual 2017 213,355 97,771 115,584 0 115,584     N C&R Enterprises 2,240 6.6% 9/30/2023      
67 Dollar General Houghton Lake NAV NAV NAV NAV NAV NAV     N Dollar General 9,100 100.0% 12/31/2033      

 

A-1-6 

 

 

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

 

Mortgage Loan Number Property Name 2nd Largest Tenant Exp. Date 3rd Largest Tenant Name(6)(8)(9) 3rd Largest Tenant Sq. Ft. 3rd Largest
Tenant
% of NRA		 3rd Largest Tenant Exp. Date 4th Largest Tenant Name(6)(8)(9)(10) 4th Largest Tenant Sq. Ft. 4th Largest
Tenant
% of NRA		 4th Largest Tenant Exp. Date 5th Largest Tenant Name(6)(8)(9) 5th Largest Tenant Sq. Ft. 5th Largest
Tenant
% of NRA		 5th Largest Tenant Exp. Date
1 Moffett Towers II - Buildings 3 & 4                          
2 University Town Center 10/31/2022 HomeGoods 25,000 7.2% 9/30/2023 Michaels 21,216 6.1% 9/30/2023 Office Depot 20,813 6.0% 2/28/2023
3 SoCal Retail Portfolio Various Various Various Various Various Various Various Various Various Various Various Various Various
3.01 The Springs 9/30/2021 Ross Dress For Less 30,000 7.5% 2/1/2029 Marshalls 28,652 7.2% 4/30/2024 Bed Bath & Beyond 28,245 7.1% 1/31/2025
3.02 Summerwood 9/30/2022 Henry’s Market/Sprouts 27,072 15.1% 6/30/2021 Alin Party Supply 27,004 15.1% 5/31/2024 HomeGoods 24,000 13.4% 2/28/2023
3.03 Food 4 Less – Target Center 6/30/2033 Taco Bell 3,500 1.8% MTM Fat Burger 2,000 1.0% 7/30/2025 T-Mobile 1,500 0.8% 12/31/2019
3.04 El Super Center 12/31/2022 Fresenius Kidney Care San Jose Hills 14,264 12.2% 12/31/2029 Harbor Freight 14,000 11.9% 12/31/2024 Goodwill Southern California 12,294 10.5% 12/31/2028
3.05 Island Plaza 1/31/2027 Bank of America 8,800 11.3% 3/31/2020 Shakeys 6,000 7.7% MTM Sprint 4,000 5.1% 11/30/2021
3.06 Baldwin Park Promenade 3/31/2032 IHOP 4,240 8.5% 11/30/2031 Home Street Bank 2,016 4.0% 4/30/2027 FedEx Kinko’s 2,000 4.0% 12/31/2026
3.07 Lynwood Plaza 1/30/2022 Goodwill 15,000 19.9% 5/31/2029 CSK Auto, Inc. (O’Reilly) 6,003 8.0% 8/31/2020 Rent-A-Center 3,920 5.2% 11/30/2023
3.08 El Cajon (CVS) 8/31/2022 Starbucks Coffee 1,500 5.0% 2/28/2021 Tony’s Barber & Beauty Salon 1,020 3.4% 8/31/2024 Loving Care Nails & Spa 700 2.3% 1/30/2022
3.09 Loma Vista 9/30/2019 La Michoacana Premium 1,651 1.7% 4/30/2028 Tortilleria Flor de Mayo 1,520 1.6% MTM McKenzie Check Advance 1,520 1.6% 1/31/2020
3.10 MLK Medical 9/30/2021 Chase 5,000 15.4% 8/31/2020                
3.11 Hawthorne Plaza 10/31/2020                        
3.12 Five Points Plaza 5/31/2029 Wash & Clean 3,000 3.4% MTM Econo Lube & Tune/ John Huckabaa 2,475 2.8% 2/28/2020 Dollar Store 2,275 2.5% MTM
3.13 Towne Center Square 7/31/2026 Party City 13,584 23.6% 1/1/2024                
3.14 Camarillo 12/31/2024 PizzaRev 2,300 22.3% 11/3/2019 Pick Up Stix 1,864 18.1% 11/19/2024 Yogurtland 1,160 11.2% 12/7/2019
4 Embassy Suites at Centennial Olympic Park                          
5 Capital Plaza 4/30/2027 Allegis Group 67,114 16.1% 5/31/2023 Genpact 42,687 10.2% 11/30/2022 Tote Maritime 37,398 9.0% 01/31/2030
6 Inland Life Storage Portfolio                          
6.01 Life Storage - 586                          
6.02 Life Storage - 145                          
6.03 Life Storage - 364                          
6.04 Life Storage - 365                          
6.05 Life Storage - 212                          
6.06 Life Storage - 386                          
6.07 Life Storage - 256                          
6.08 Life Storage - 206                          
6.09 Life Storage - 324                          
6.10 Life Storage - 236                          
6.11 Life Storage - 184                          
6.12 Life Storage - 500                          
6.13 Life Storage - 288                          
6.14 Life Storage - 299                          
6.15 Life Storage - 209                          
6.16 Life Storage - 035                          
6.17 Life Storage - 074                          
6.18 Life Storage - 252                          
6.19 Life Storage - 033                          
6.20 Life Storage - 205                          
6.21 Life Storage - 300                          
6.22 Life Storage - 026                          
6.23 Life Storage - 361                          
6.24 Life Storage - 165                          
6.25 Life Storage - 208                          
6.26 Life Storage - 211                          
6.27 Life Storage - 021                          
6.28 Life Storage - 298                          
6.29 Life Storage - 297                          
6.30 Life Storage - 153                          
6.31 Life Storage - 075                          
6.32 Life Storage - 152                          
7 Olympia Medical Office 7/31/2022 A Ishaaya, MD 8,629 9.5% 11/30/2020 APLA Health & Wellness 7,688 8.5% 5/31/2023 Ludmila Bess, MD 6,343 7.0% 9/30/2022
8 Sugar Creek Center 3/31/2027 Wholesome Sweeteners 14,743 7.6% 4/30/2024 Comerica Bank 9,681 5.0% 9/30/2025 Hydro Resources 7,911 4.1% 12/31/2025
9 3300 Renner 8/31/2029                        
10 Mahwah Business Park 11/30/2026 Industrial Crating 33,746 8.9% 9/30/2026 MSN Services 29,475 7.7% 4/30/2023 Paulist Press 18,600 4.9% 6/30/2021
11 Sequa Corporation Industrial Portfolio                          
11.01 3401 Queen Palm Drive - Tampa                          
11.02 3636 Arrowhead Drive - Carson City                          
11.03 601 Marshall Phelps Road - Windsor                          
11.04 5161 West Polk Street - Phoenix                          
11.05 420 Commerce Boulevard - Oldsmar                          
12 Grand Traverse Crossing 10/31/2021 HomeGoods 23,570 9.5% 6/30/2029 PetSmart 22,365 9.0% 1/31/2023 Books-A-Million 20,076 8.1% 6/15/2027
13 Lenox Park 9/30/2028 IMC Companies, LLC 31,921 8.2% 8/31/2021 Graphic Packaging 27,456 7.0% 1/31/2022 Pickering, Inc. 25,767 6.6% 6/30/2020
14 DCB Industrial Portfolio                          
14.01 DCB Savannah, GA                          
14.02 DCB Visalia, CA                          
14.03 DCB Bremen, GA                          
14.04 DCB Bondurant, IA                          
14.05 DCB Mitchellville, IA 2                          
14.06 DCB Mitchellville, IA 1                          
15 Renaissance Center VI                          
16 Triyar Portfolio III                          
16.01 Greenville                          
16.02 Rantoul                          
16.03 Wichita                          
16.04 Richland                          
17 Hi-25                          
18 188 Spear Street 7/1/2027 JP Morgan Chase 3,439 1.6% 11/1/2023 Lee’s Deli 3,286 1.5% 4/1/2023 SF Florist, Inc. 3,083 1.4% 9/1/2022
19 El Con Center 6/30/2024 Burlington Coat Factory 65,000 13.5% 4/30/2020 Ross Dress For Less 30,186 6.3% 1/31/2023 Marshall’s 25,000 5.2% 8/31/2025
20 The Beacon 12/1/2029 Kickstart Martial Arts 4,000 5.3% 10/1/2028 Hotto Hotto 3,614 4.8% 6/30/2029 Third Street 3,411 4.5% 5/1/2023
21 Mount Kemble 8/31/2024 TenFour 22,543 9.8% 2/28/2023 Artech 17,457 7.6% 6/30/2025 NFP 16,970 7.4% 6/30/2030
22 Bloomfield Square Apartments                          
23 Lehigh Student Housing Portfolio                          
24 TownePlace Suites Sacramento Cal Expo                          
25 Shetland Park 6/30/2032 Comm. Of MA - Registry of Deeds 39,093 3.3% 3/27/2020 GTAT Corporation 37,408 3.1% 5/31/2021 Lahey Health Behavioral SVCS. 27,760 2.3% 11/31/2027
26 Best Western Colorado Springs Portfolio                          
26.01 Best Western Plus Peak Vista                          
26.02 Best Western Executive Inn & Suites                          
27 Smoke Tree Village and Smoke Tree Commons Various Various Various Various Various Various Various Various Various Various Various Various Various
27.01 Smoke Tree Commons 8/31/2023 Michael’s 21,630 12.6% 5/31/2021 Cost Plus 18,300 10.7% 1/31/2021 Walgreens 14,820 8.6% 5/1/2073
27.02 Smoke Tree Village MTM Pho 533 3,343 3.0% 7/31/2021 U.S. Post Office 3,000 2.7% 8/31/2020 Giuseppe’s Pizza & Pasta 2,602 2.4% 4/30/2021
28 South Grove Shopping Center 5/30/2023 Pet Supplies Plus 9,840 11.1% 11/30/2021 Gondolier 4,500 5.1% 5/31/2024 Little Tokyo 3,700 4.2% 9/30/2024
29 Hampton Inn Sneads Ferry                          
30 Del Mar Terrace Apartments                          
31 Central Park Plaza 12/31/2025 Puzio Law 5,500 4.8% 6/30/2023 Heartland Home Care, LLC 5,307 4.6% 1/31/2027 Elite School Management, LLC 4,843 4.2% 7/31/2026
32 Cedar Crest 2/29/2028 Planet Fitness 24,197 16.1% 7/31/2029 Cumberland Pediadtric 11,852 7.9% 8/31/2027 Dollar General 7,520 5.0% 3/31/2020
33 1305 Tacoma 12/31/2021 Department of Health Services 24,676 21.7% 9/30/2029 Department of Corrections 8,290 7.3% 7/31/2023 Genoa 430 0.4% 7/31/2020
34 54 Mint 6/30/2020 AGENT IQ, Inc. 3,010 17.4% 5/31/2020 Bamboo Technologies, Inc. 3,004 17.4% 11/30/2020 NRG Energy Center SF 2,909 16.9% 4/30/2020
35 Cordelia Road 2/29/2020 Battistella 13,200 13.2% 2/28/2021 Gruma Corp 7,236 7.3% 5/31/2021 Pride Industries 7,152 7.2% 5/31/2022
36 40 East Verdugo                          
37 Sunrise Lake 12/1/2025 M&S Logistics 6,269 8.4% 7/31/2025 Gulf Coast Regional Blood Center 4,446 6.0% 6/1/2024 Lymphedema Institute 3,590 4.8% 5/1/2022
38 Sonoma Point Apartments - CA                          
39 Best Western Plus Madison/Huntsville                          
40 East River Plaza 3/31/2026 The Shoe Dept. 7,527 11.1% 11/30/2021 MedExpress 5,911 8.7% 11/30/2020 The Cato Corp. 4,080 6.0% 1/31/2021
41 Fort Evans Plaza Office Buildings 9/30/2021 Progressive Casualty Insur.Co. 4,185 7.0% 10/31/2022 Vesta Settlements, LLC 3,074 5.1% 9/30/2021 Vita Family Medicine & MedSpa, LLC 2,951 4.9% 3/31/2027
42 33rd & 23rd Retail Center 12/31/2028 FFG Soda Shop Stores, LLC 483 1.1% 1/25/2025 Java Jo’s, LLC 460 1.0% 4/30/2034        
43 CubeSmart -Leesburg                          
44 810 Lufkin Road 4/30/2020 Donley’s Concrete Group, LLC 38,000 25.2% 11/30/2028                
45 Plaza 273 6/30/2024 Kirk & Associates, LLC 7,560 9.8% 03/31/2024 Century Engineering, Inc. 5,901 7.7% 9/30/2022 Cogency Global, Inc. 5,118 6.7% 10/31/2022
46 Orangethorpe Center 3/31/2021 School Ten, Inc. 3,320 5.3% 1/31/2021 Superior Smog & Repair 3,300 5.3% 5/31/2020 Danielewski Construction & James J. Donnelly 2,440 3.9% 6/30/2020
47 Courtyard Columbus Dublin                          
48 67 Forest Street 5/31/2025 Acuta, LLC 1,721 2.7% 4/30/2020 Pierbridge, Inc - WiseTech Global Group 1,672 2.7% 5/31/2021 RealPlay, LLC 1,515 2.4% 10/31/2019
49 Lofts at Ionia                          
50 Gray Falls Drive Office 11/30/2023 Dynamic Engineers Corporation 5,210 6.1% 06/30/2020 LandPark Commercial, LLC 4,613 5.4% 10/31/2021 Absolute Body Fitness & Rehabilitation 4,570 5.4% 11/13/2024
51 Holiday Inn Express Shelbyville                          
52 Neighborhood Shoppes at Polaris 5/31/2020 Claudiana 4,100 12.1% 9/30/2021 Sunny Street Café 3,355 9.9% 5/8/2027 Average Joe’s 3,300 9.7% 5/31/2023
53 Jefferson Storage                          
54 Larkfield Self Storage                          
55 Red Roof Inn & Suites - Savannah                          
56 Walgreens Elkton                          
57 Superior Storage Cheyenne                          
58 Best Western Shippensburg                          
59 County Fair Market Place 12/31/2026 Pizza Ranch 6,000 10.6% 7/31/2037                
60 Cintas Rochester                          
61 Peckville Shopping Center 12/31/2022 Wine & Spirts 4,620 7.4% 2/29/2020 Kabuki Restaurant 4,060 6.5% 9/30/2022 Northeast Eye Institute 4,050 6.5% 9/30/2021
62 Icon I & II                          
62.01 Icon II                          
62.02 Icon I                          
63 Walgreens Spartanburg                          
64 707-715 East 47th Street 4/30/2027                        
65 14218 and 14292 US Highway 395 9/30/2027                        
66 Villa Rica Self Storage                          
67 Dollar General Houghton Lake                          

 

A-1-7 

 

 

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

 

Mortgage Loan Number Property Name Engineering Report Date Environmental Report Date (Phase I) Environmental Report Date (Phase II) Seismic Report Date Seismic PML % Seismic Insurance Required  (Y/N) Terrorism Insurance (Y/N) Loan Purpose Engineering Escrow / Deferred Maintenance ($) Tax Escrow (Initial) Monthly Tax Escrow ($) Tax Escrow - Cash or LoC Tax Escrow - LoC Counterparty Insurance Escrow (Initial) Monthly Insurance Escrow ($) Insurance Escrow - Cash or LoC Insurance Escrow - LoC Counterparty
1 Moffett Towers II - Buildings 3 & 4 5/9/2019 5/13/2019   5/9/2019 3.0% N Y Refinance 0 525,523 87,587 Cash   0 Springing    
2 University Town Center 5/6/2019 5/6/2019       N Y Acquisition 20,250 397,688 47,344; Springing Cash   0 Springing    
3 SoCal Retail Portfolio Various Various   Various Various N Y Refinance 0 680,770 226,923 Cash   0 Springing    
3.01 The Springs 3/7/2019 3/27/2019   3/7/2019 14.0% N Y                    
3.02 Summerwood 3/6/2019 3/8/2019   3/5/2019 13.0% N Y                    
3.03 Food 4 Less – Target Center 3/6/2019 3/25/2019   3/5/2019 14.0% N Y                    
3.04 El Super Center 3/6/2019 3/6/2019   3/6/2019 12.0% N Y                    
3.05 Island Plaza 3/6/2019 3/6/2019   3/6/2019 14.0% N Y                    
3.06 Baldwin Park Promenade 3/6/2019 3/6/2019   3/6/2019 11.0% N Y                    
3.07 Lynwood Plaza 3/6/2019 3/7/2019   3/5/2019 15.0% N Y                    
3.08 El Cajon (CVS) 3/8/2019 3/11/2019   3/8/2019 13.0% N Y                    
3.09 Loma Vista 3/8/2019 3/12/2019   3/6/2019 16.0% N Y                    
3.10 MLK Medical 3/6/2019 3/5/2019   3/7/2019 15.0% N Y                    
3.11 Hawthorne Plaza 3/6/2019 4/3/2019   3/5/2019 14.0% N Y                    
3.12 Five Points Plaza 3/14/2019 3/8/2019   3/6/2019 17.0% N Y                    
3.13 Towne Center Square 3/6/2019 3/7/2019   3/6/2019 14.0% N Y                    
3.14 Camarillo 3/8/2019 3/6/2019   3/6/2019 11.0% N Y                    
4 Embassy Suites at Centennial Olympic Park 5/17/2019 5/17/2019       N Y Refinance 0 275,906 68,977 Cash   38,455 12,818 Cash  
5 Capital Plaza 4/15/2019 4/16/2019       N Y Acquisition 3,750 425,302 47,256 Cash   19,980 9,990 Cash  
6 Inland Life Storage Portfolio Various Various       N Y Acquisition 0 0 Springing     0 Springing    
6.01 Life Storage - 586 6/13/2019 3/26/2019       N Y                    
6.02 Life Storage - 145 6/14/2019 3/26/2019       N Y                    
6.03 Life Storage - 364 6/12/2019 3/25/2019       N Y                    
6.04 Life Storage - 365 6/13/2019 3/22/2019       N Y                    
6.05 Life Storage - 212 6/17/2019 3/26/2019       N Y                    
6.06 Life Storage - 386 6/17/2019 3/26/2019       N Y                    
6.07 Life Storage - 256 6/17/2019 3/25/2019       N Y                    
6.08 Life Storage - 206 6/17/2019 3/26/2019       N Y                    
6.09 Life Storage - 324 6/17/2019 3/28/2019       N Y                    
6.10 Life Storage - 236 6/17/2019 3/26/2019       N Y                    
6.11 Life Storage - 184 6/13/2019 3/22/2019       N Y                    
6.12 Life Storage - 500 6/17/2019 3/26/2019       N Y                    
6.13 Life Storage - 288 6/17/2019 3/25/2019       N Y                    
6.14 Life Storage - 299 6/17/2019 3/26/2019       N Y                    
6.15 Life Storage - 209 6/17/2019 3/26/2019       N Y                    
6.16 Life Storage - 035 6/17/2019 3/26/2019       N Y                    
6.17 Life Storage - 074 6/14/2019 3/22/2019       N Y                    
6.18 Life Storage - 252 6/14/2019 3/26/2019       N Y                    
6.19 Life Storage - 033 6/17/2019 3/26/2019       N Y                    
6.20 Life Storage - 205 6/13/2019 3/28/2019       N Y                    
6.21 Life Storage - 300 6/17/2019 3/26/2019       N Y                    
6.22 Life Storage - 026 6/17/2019 3/26/2019       N Y                    
6.23 Life Storage - 361 6/17/2019 3/25/2019       N Y                    
6.24 Life Storage - 165 6/17/2019 3/28/2019       N Y                    
6.25 Life Storage - 208 6/17/2019 3/26/2019       N Y                    
6.26 Life Storage - 211 6/17/2019 3/28/2019       N Y                    
6.27 Life Storage - 021 6/17/2019 3/25/2019       N Y                    
6.28 Life Storage - 298 6/17/2019 3/26/2019       N Y                    
6.29 Life Storage - 297 6/17/2019 3/26/2019       N Y                    
6.30 Life Storage - 153 6/17/2019 3/26/2019       N Y                    
6.31 Life Storage - 075 6/13/2019 3/25/2019       N Y                    
6.32 Life Storage - 152 6/17/2019 3/26/2019       N Y                    
7 Olympia Medical Office 5/17/2019 5/17/2019   5/24/2019 Medical Office Building: 15%; Parking Structure: 12% N Y Refinance 0 91,676 22,919 Cash   0 Springing    
8 Sugar Creek Center 4/26/2019 4/26/2019       N Y Acquisition 138,750 321,072 50,964 Cash   20,734 19,747 Cash  
9 3300 Renner 5/1/2019 5/1/2019       N Y Acquisition 0 0 Springing     0 Springing    
10 Mahwah Business Park 6/20/2019 6/20/2019       N Y Refinance 18,750 76,165 30,466 Cash   37,565 12,522 Cash  
11 Sequa Corporation Industrial Portfolio Various Various   Various Various N Y Acquisition 0 0 Springing     0 Springing    
11.01 3401 Queen Palm Drive - Tampa 4/26/2018 4/13/2018       N Y                    
11.02 3636 Arrowhead Drive - Carson City 5/1/2018 4/13/2018   6/28/2018 19.0% N Y                    
11.03 601 Marshall Phelps Road - Windsor 11/14/2018 11/12/2018       N Y                    
11.04 5161 West Polk Street - Phoenix 4/21/2018 4/13/2018       N Y                    
11.05 420 Commerce Boulevard - Oldsmar 4/26/2018 4/17/2018       N Y                    
12 Grand Traverse Crossing 4/24/2019 4/24/2019       N Y Refinance 140,156 189,485 23,686 Cash   40,096 3,341 Cash  
13 Lenox Park 5/10/2019 5/9/2019       N Y Acquisition 0 115,511 57,756 Cash   0 Springing Cash  
14 DCB Industrial Portfolio Various Various   Various Various N Y Acquisition 0 0 Springing     0 Springing    
14.01 DCB Savannah, GA 5/31/2019 6/4/2019       N Y                    
14.02 DCB Visalia, CA 6/5/2019 6/6/2019   5/31/2019 3.0% N Y                    
14.03 DCB Bremen, GA 6/6/2019 6/6/2019       N Y                    
14.04 DCB Bondurant, IA 6/13/2019 6/14/2019       N Y                    
14.05 DCB Mitchellville, IA 2 6/12/2019 6/13/2019       N Y                    
14.06 DCB Mitchellville, IA 1 6/13/2019 6/14/2019       N Y                    
15 Renaissance Center VI 6/28/2019 6/14/2019       N Y Recapitalization 12,500 433,336 39,394 Cash   70,956 6,451 Cash  
16 Triyar Portfolio III Various Various       N Y Acquisition 106,140 166,447 23,778 Cash   69,440 17,360 Cash  
16.01 Greenville 5/8/2019 5/8/2019       N Y                    
16.02 Rantoul 5/8/2019 5/10/2019       N Y                    
16.03 Wichita 3/1/2019 5/13/2019       N Y                    
16.04 Richland 5/8/2019 5/8/2019       N Y                    
17 Hi-25 12/4/2018 11/28/2018       N Y Refinance 0 4,702 784 Cash   17,417 2,177 Cash  
18 188 Spear Street 5/7/2019 5/6/2019   5/6/2019 16.0% N Y Refinance 0 0 Springing     0 Springing    
19 El Con Center 3/22/2019 3/22/2019       N Y Refinance 0 0 Springing     0 Springing    
20 The Beacon 5/31/2019 6/4/2019       N Y Refinance 0 61,154 5,559 Cash   27,125 2,087 Cash  
21 Mount Kemble 7/8/2019 6/5/2019       N Y Refinance 420,000 134,253 44,751 Cash   20,712 3,452 Cash  
22 Bloomfield Square Apartments 4/23/2019 4/23/2019       N Y Acquisition 0 22,580 22,580 Cash   56,838 4,737 Cash  
23 Lehigh Student Housing Portfolio Various Various       N Y Acquisition 30,912 84,316 10,540 Cash   11,880 3,960 Cash  
24 TownePlace Suites Sacramento Cal Expo 7/1/2019 7/1/2019   7/1/2019 2.0% N Y Refinance 1,563 50,657 12,061 Cash   21,240 2,023 Cash  
25 Shetland Park 4/10/2019; 4/11/2019; 4/16/2019 4/10/2019; 4/15/2019 1/9/2019; 2/8/2019     N Y Acquisition 108,875 255,812 81,210 Cash   80,533 38,349 Cash  
26 Best Western Colorado Springs Portfolio 4/11/2019 4/11/2019       N Y Acquisition 16,140 25,931 8,644 Cash   13,429 6,715 Cash  
26.01 Best Western Plus Peak Vista 4/11/2019 4/11/2019       N Y                    
26.02 Best Western Executive Inn & Suites 4/11/2019 4/11/2019       N Y                    
27 Smoke Tree Village and Smoke Tree Commons 4/30/2019 Various   5/1/2019 Various N Y Refinance 0 0 Springing     0 Springing    
27.01 Smoke Tree Commons 4/30/2019 4/25/2019   5/1/2019 12.0% N Y                    
27.02 Smoke Tree Village 4/30/2019 4/30/2019   5/1/2019 15.0% N Y                    
28 South Grove Shopping Center 6/20/2019 6/21/2019       N Y Refinance 8,638 79,668 13,278 Cash   9,474 1,184 Cash  
29 Hampton Inn Sneads Ferry 4/29/2019 5/9/2019       N Y Refinance 0 23,198 3,156 Cash   22,902 5,453 Cash  
30 Del Mar Terrace Apartments 6/19/2019 6/17/2019       N Y Refinance 0 213,501 53,375 Cash   55,451 10,082 Cash  
31 Central Park Plaza 5/30/2019 5/29/2019       N Y Refinance 0 15,789 15,789 Cash   27,816 2,318 Cash  
32 Cedar Crest 5/14/2019 5/9/2019       N Y Refinance 0 57,119 8,160 Cash   8,007 2,002 Cash  
33 1305 Tacoma 12/10/2018 12/10/2018 2/15/2019 12/10/2018 1035 S Tacoma Avenue: 11%; Parking Structure: 15% N Y Acquisition 0 12,897 12,897 Cash   5,286 2,643 Cash  
34 54 Mint 4/23/2019 4/23/2019   4/23/2019 18.0% N Y Refinance 0 0 Springing     0 Springing    
35 Cordelia Road 4/24/2019 4/24/2019   4/24/2019 18.0% N Y Refinance 0 33,213 11,071 Cash   0 Springing    
36 40 East Verdugo 5/24/2019 5/24/2019   5/24/2019 15.0% N Y Refinance 0 44,451 6,350 Cash   22,909 2,083 Cash  
37 Sunrise Lake 6/6/2019 6/3/2019       N Y Acquisition 0 130,331 16,291 Cash   15,678 3,919 Cash  
38 Sonoma Point Apartments - CA 4/18/2019 4/23/2019   4/18/2019 16.0% N Y Refinance 47,625 39,027 13,009 Cash   0 Springing    
39 Best Western Plus Madison/Huntsville 7/2/2019 7/2/2019       N Y Refinance 0 45,601 5,067 Cash   47,772 3,981 Cash  
40 East River Plaza 6/18/2019 6/18/2019       N Y Refinance 0 35,066 7,267 Cash   0 Springing    
41 Fort Evans Plaza Office Buildings 6/10/2019 6/6/2019       N Y Refinance 0 0 Springing     0 Springing    
42 33rd & 23rd Retail Center 5/30/2019 5/29/2019   5/29/2019 7.0% N Y Refinance 0 46,332 5,148 Cash   0 Springing    
43 CubeSmart -Leesburg 6/10/2019 6/6/2019       N Y Refinance 0 0 Springing     0 Springing    
44 810 Lufkin Road 4/17/2019 4/22/2019       N Y Acquisition 0 18,178 1,653 Cash   3,225 1,613 Cash  
45 Plaza 273 6/25/2019 6/6/2019       N Y Refinance 280,813 25,284 8,428 Cash   0 Springing    
46 Orangethorpe Center 5/13/2019 5/10/2019   5/13/2019 18.0% N Y Acquisition 171,469 34,152 8,131 Cash   2,758 1,313 Cash  
47 Courtyard Columbus Dublin 5/28/2019 5/28/2019       N Y Acquisition 16,550 72,996 34,760 Cash   9,421 2,243 Cash  
48 67 Forest Street 5/13/2019 5/15/2019       N Y Refinance 68,129 44,193 11,048 Cash   3,378 676 Cash  
49 Lofts at Ionia 6/19/2019 6/21/2019       N Y Refinance 113,474 26,558 6,853 Cash   6,626 736 Cash  
50 Gray Falls Drive Office 5/23/2019 5/22/2019       N Y Refinance 0 86,051 12,293 Cash   10,566 3,522 Cash  
51 Holiday Inn Express Shelbyville 6/4/2019 6/6/2019       N Y Refinance 0 43,057 10,764 Cash   9,483 3,161 Cash  
52 Neighborhood Shoppes at Polaris 5/1/2019 5/15/2019       N Y Refinance 0 23,862 11,363 Cash   24,496 Springing Cash  
53 Jefferson Storage 6/6/2019 6/7/2019       N Y Refinance 5,000 6,031 1,508 Cash   4,348 870 Cash  
54 Larkfield Self Storage 1/23/2019     1/23/2019 7.0% N Y Refinance 0 14,268 3,567 Cash   10,755 1,195 Cash  
55 Red Roof Inn & Suites - Savannah 4/15/2019 4/16/2019       N Y Refinance 0 12,827 4,276 Cash   12,434 4,145 Cash  
56 Walgreens Elkton 7/8/2019 7/5/2019       N Y Refinance 0 0 Springing     0 Springing    
57 Superior Storage Cheyenne 4/15/2019 4/3/2019       N Y Acquisition 0 6,449 2,150 Cash   4,533 567 Cash  
58 Best Western Shippensburg 4/3/2019 4/3/2019       N Y Refinance 0 18,329 3,491 Cash   12,272 1,670 Cash  
59 County Fair Market Place 5/30/2019 5/30/2019       N Y Acquisition 0 60,070 12,014 Cash   1,796 898 Cash  
60 Cintas Rochester 4/18/2019 4/18/2019       N Y Acquisition 0 0 Springing     0 Springing    
61 Peckville Shopping Center 4/5/2019 4/9/2019       N Y Acquisition 0 30,617 7,654 Cash   11,404 2,281 Cash  
62 Icon I & II 7/3/2019 7/2/2019   7/2/2019 7.0% N Y Refinance 0 33,860 4,233 Cash   3,442 344 Cash  
62.01 Icon II 7/3/2019 7/2/2019   7/2/2019 7.0% N Y                    
62.02 Icon I 7/3/2019 7/2/2019   7/2/2019 7.0% N Y                    
63 Walgreens Spartanburg 7/9/2019 7/11/2019       N Y Refinance 0 0 Springing     0 Springing    
64 707-715 East 47th Street 6/24/2019 6/24/2019       N Y Acquisition 3,313 0 9,668 Cash   789 789 Cash  
65 14218 and 14292 US Highway 395 5/6/2019 5/3/2019   5/6/2019 6.0% N Y Refinance 0 0 Springing     0 Springing    
66 Villa Rica Self Storage 5/6/2019 5/6/2019       N Y Recapitalization 22,156 6,063 722 Cash   2,727 371 Cash  
67 Dollar General Houghton Lake 1/21/2019 1/22/2019       N Y Acquisition 20,000 4,000 333 Cash   0 Springing    

 

A-1-8 

 

 

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

 

Mortgage Loan Number Property Name Upfront Replacement Reserve ($) Monthly Replacement Reserve ($)(12) Replacement Reserve Cap ($) Replacement Reserve Escrow - Cash or LoC Replacement Reserve Escrow - LoC Counterparty Upfront TI/LC Reserve ($)(13) Monthly TI/LC Reserve ($)(12) TI/LC Reserve Cap ($) TI/LC Escrow - Cash or LoC TI/LC Escrow - LoC Counterparty Debt Service Escrow (Initial) ($) Debt Service Escrow (Monthly) ($) Debt Service Escrow - Cash or LoC Debt Service Escrow - LoC Counterparty Other Escrow I Reserve Description(12)
1 Moffett Towers II - Buildings 3 & 4 0 Springing 0     0 0 0     0 0     Outstanding TI/LC and Free Rent Reserve
2 University Town Center 0 4,361 0 Cash   1,500,000 21,805 1,500,000 Cash   0 0      
3 SoCal Retail Portfolio 0 24,687 592,492 Cash   3,000,000 Springing 3,000,000 Cash   0 0     Outstanding Free Rent Reserve
3.01 The Springs                              
3.02 Summerwood                              
3.03 Food 4 Less – Target Center                              
3.04 El Super Center                              
3.05 Island Plaza                              
3.06 Baldwin Park Promenade                              
3.07 Lynwood Plaza                              
3.08 El Cajon (CVS)                              
3.09 Loma Vista                              
3.10 MLK Medical                              
3.11 Hawthorne Plaza                              
3.12 Five Points Plaza                              
3.13 Towne Center Square                              
3.14 Camarillo                              
4 Embassy Suites at Centennial Olympic Park 0 79,022 0 Cash   0 0 0     0 0     Rent Reserve
5 Capital Plaza 0 8,002 0 Cash   3,900,000 34,793 3,900,000 Cash   0 0     Outstanding TI/LC and Free Rent Reserve
6 Inland Life Storage Portfolio 424,056 35,338 424,056 Cash   0 0 0     0 0      
6.01 Life Storage - 586                              
6.02 Life Storage - 145                              
6.03 Life Storage - 364                              
6.04 Life Storage - 365                              
6.05 Life Storage - 212                              
6.06 Life Storage - 386                              
6.07 Life Storage - 256                              
6.08 Life Storage - 206                              
6.09 Life Storage - 324                              
6.10 Life Storage - 236                              
6.11 Life Storage - 184                              
6.12 Life Storage - 500                              
6.13 Life Storage - 288                              
6.14 Life Storage - 299                              
6.15 Life Storage - 209                              
6.16 Life Storage - 035                              
6.17 Life Storage - 074                              
6.18 Life Storage - 252                              
6.19 Life Storage - 033                              
6.20 Life Storage - 205                              
6.21 Life Storage - 300                              
6.22 Life Storage - 026                              
6.23 Life Storage - 361                              
6.24 Life Storage - 165                              
6.25 Life Storage - 208                              
6.26 Life Storage - 211                              
6.27 Life Storage - 021                              
6.28 Life Storage - 298                              
6.29 Life Storage - 297                              
6.30 Life Storage - 153                              
6.31 Life Storage - 075                              
6.32 Life Storage - 152                              
7 Olympia Medical Office 0 1,886 0 Cash   750,000 15,092 750,000 Cash   0 0     Rent Concession Reserve
8 Sugar Creek Center 0 4,527 162,957 Cash   250,000 25,000 750,000 Cash   0 0     Outstanding TI/LC Reserve
9 3300 Renner 0 3,085 111,047 Cash   0 Springing 0     0 0     Free Rent Reserve
10 Mahwah Business Park 0 6,339 0 Cash   785,000 Springing 785,000 Cash   0 0      
11 Sequa Corporation Industrial Portfolio 0 Springing 0     0 0 0     0 0      
11.01 3401 Queen Palm Drive - Tampa                              
11.02 3636 Arrowhead Drive - Carson City                              
11.03 601 Marshall Phelps Road - Windsor                              
11.04 5161 West Polk Street - Phoenix                              
11.05 420 Commerce Boulevard - Oldsmar                              
12 Grand Traverse Crossing 0 1,717 0 Cash   100,000 $23,881.28 until 12/6/2020; $13,498 thereafter 550,000 Cash   0 0     HomeGoods Lease Reserve
13 Lenox Park 250,000 8,152 0 Cash   1,500,000 Springing 1,500,000 Cash   0 0     Free Rent Reserve
14 DCB Industrial Portfolio 0 Springing 0     0 Springing 0     0 0      
14.01 DCB Savannah, GA                              
14.02 DCB Visalia, CA                              
14.03 DCB Bremen, GA                              
14.04 DCB Bondurant, IA                              
14.05 DCB Mitchellville, IA 2                              
14.06 DCB Mitchellville, IA 1                              
15 Renaissance Center VI 0 Springing 0     0 Springing 0     0 0     Ground Lease Reserve
16 Triyar Portfolio III 0 6,241 0 Cash   0 12,846 750,000 Cash   0 0     Tenant Allowance ($500,000.00); Tenant Allowance Escrow ($170,000.00); Seller Credits ($350,000.00)
16.01 Greenville                              
16.02 Rantoul                              
16.03 Wichita                              
16.04 Richland                              
17 Hi-25 0 1,021 0 Cash   53,375 0 0 Cash   0 0     Shortfall Reserve Funds
18 188 Spear Street 0 Springing 87,468     0 Springing 656,007     0 0     Outstanding TI/LC Reserve
19 El Con Center 0 Springing 0     0 Springing 1,200,958     0 0      
20 The Beacon 0 948 0 Cash   614,848 5,377 0 Cash   0 0     Holdback Reserve
21 Mount Kemble 0 3,829 0 Cash   1,000,000 28,715 1,500,000 Cash   0 0     Unfunded Obligations Reserve
22 Bloomfield Square Apartments 0 Springing 0     0 0 0     0 0     Property Improvement Reserve
23 Lehigh Student Housing Portfolio 0 2,738 0 Cash   0 0 0     0 0     Radon Holdback
24 TownePlace Suites Sacramento Cal Expo 0 15,574 0 Cash   0 0 0     0 0      
25 Shetland Park 2,200,000 14,891 0 Cash   800,000 59,095 0 Cash   0 0     Tenant Specific TI
26 Best Western Colorado Springs Portfolio 100,000 1/12th of 4.0% of EGI 0 Cash   0 0 0     0 0     Seasonality Reserve
26.01 Best Western Plus Peak Vista                              
26.02 Best Western Executive Inn & Suites                              
27 Smoke Tree Village and Smoke Tree Commons 0 Springing 0     0 Springing 703,088     0 0      
27.01 Smoke Tree Commons                              
27.02 Smoke Tree Village                              
28 South Grove Shopping Center 0 1,113 0 Cash   115,000 3,709 0 Cash   0 0      
29 Hampton Inn Sneads Ferry 0 4,706 500,000 Cash   0 0 0     0 0      
30 Del Mar Terrace Apartments 0 21,083 0 Cash   0 0 0     0 0      
31 Central Park Plaza 0 1,921 100,000 Cash   0 8,334 400,000 Cash   0 0     Outstandng TI/LC Reserve
32 Cedar Crest 0 1,874 0 Cash   0 6,247 250,000 Cash   0 0     Big Lots Reserve
33 1305 Tacoma 0 2,075 74,703 Cash   0 14,148 339,555 Cash   0 0     Key Tenant Springing Reserve
34 54 Mint 12,902 358 12,902 Cash   0 1,792 64,509 Cash   0 0      
35 Cordelia Road 0 831 19,944 Cash   0 4,156 99,744 Cash   0 0      
36 40 East Verdugo 0 510 0 Cash   1,172,567 2,040 122,375 Cash   0 0      
37 Sunrise Lake 0 933 0 Cash   300,000 Springing 0 Cash   0 0     Delinquent Rent Reserve
38 Sonoma Point Apartments - CA 0 1,458 0 Cash   0 0 0     0 0      
39 Best Western Plus Madison/Huntsville 771,330 16,279 0 Cash   0 0 0     0 0      
40 East River Plaza 266,060 0 0 Cash   100,000 4,248 203,895 Cash   0 0      
41 Fort Evans Plaza Office Buildings 0 Springing 0     0 Springing 0     0 0      
42 33rd & 23rd Retail Center 0 543 0 Cash   357,904 2,698 0 Cash   0 0     Rent Concession Reserve
43 CubeSmart -Leesburg 0 Springing 0     0 0 0     0 0      
44 810 Lufkin Road 0 2,514 0 Cash   170,000 1,257 0 Cash   0 0     Free Rent Funds ($29,414.00); Escrow Funds ($975,000.00)
45 Plaza 273 0 1,920 0 Cash   0 0 0     0 0     Bankers Life Leasing Reserve
46 Orangethorpe Center 0 780 0 Cash   0 3,640 0 Cash   0 0     Free Rent Reserve
47 Courtyard Columbus Dublin 0 13,236 0 Cash   0 0 0     0 0     PIP Reserve
48 67 Forest Street 25,044 1,044 25,044 Cash   94,000 2,609 94,000 Cash   0 0     Outstandng TI/LC Reserve
49 Lofts at Ionia 0 871 0 Cash   0 1,471 0 Cash   0 0      
50 Gray Falls Drive Office 0 1,416 0 Cash   212,418 10,621 424,835 Cash   0 0     Renovation Reserve
51 Holiday Inn Express Shelbyville 0 6,099 500,000 Cash   0 0 0     0 0     PIP Reserve
52 Neighborhood Shoppes at Polaris 0 565 0 Cash   400,000 2,824 500,000 Cash   0 0      
53 Jefferson Storage 0 769 0 Cash   0 0 0     0 0      
54 Larkfield Self Storage 0 Springing 0     0 0 0     0 0      
55 Red Roof Inn & Suites - Savannah 100,000 5,665 0 Cash   0 0 0     0 0     PIP Reserve
56 Walgreens Elkton 0 0 0     0 0 0     0 0      
57 Superior Storage Cheyenne 0 1,246 0 Cash   0 0 0     0 0      
58 Best Western Shippensburg 0 4,076 0 Cash   0 0 0     0 0      
59 County Fair Market Place 0 471 0 Cash   0 1,650 0 Cash   0 0     Payment Reserve
60 Cintas Rochester 0 Springing 0     0 0 0     0 0     Roof Reserve
61 Peckville Shopping Center 48,379 781 0 Cash   161,827 3,646 0 Cash   0 0      
62 Icon I & II 0 210 0 Cash   215,206 839 0 Cash   0 0     Condominium Reserve ($3,449); Gap Rent ($36,000)
62.01 Icon II                              
62.02 Icon I                              
63 Walgreens Spartanburg 0 0 0     0 0 0     0 0      
64 707-715 East 47th Street 0 274 0 Cash   0 1,826 0 Cash   0 0      
65 14218 and 14292 US Highway 395 0 75; Springing 1,800 Cash   0 748 0 Cash   0 0     Specified Tenant Reserve
66 Villa Rica Self Storage 0 425 15,288 Cash   0 0 0     0 0      
67 Dollar General Houghton Lake 0 0 0     0 0 0     0 0      

 

A-1-9 

 

 

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

 

Mortgage Loan Number Property Name Other Escrow I (Initial) ($)(4)(6)(12) Other Escrow I (Monthly) ($) Other Escrow I Cap ($) Other Escrow I Escrow - Cash or LoC Other  Escrow I - LoC Counterparty Other Escrow II Reserve Description
1 Moffett Towers II - Buildings 3 & 4 39,293,262 0 0 Cash   Lease Sweep Reserve
2 University Town Center 0 0 0      
3 SoCal Retail Portfolio 729,724 0 0 Cash    
3.01 The Springs            
3.02 Summerwood            
3.03 Food 4 Less – Target Center            
3.04 El Super Center            
3.05 Island Plaza            
3.06 Baldwin Park Promenade            
3.07 Lynwood Plaza            
3.08 El Cajon (CVS)            
3.09 Loma Vista            
3.10 MLK Medical            
3.11 Hawthorne Plaza            
3.12 Five Points Plaza            
3.13 Towne Center Square            
3.14 Camarillo            
4 Embassy Suites at Centennial Olympic Park 50,000 0 0 Cash    
5 Capital Plaza 1,927,705 0 0 Cash   HOA Common Charges Reserve
6 Inland Life Storage Portfolio 0 0 0      
6.01 Life Storage - 586            
6.02 Life Storage - 145            
6.03 Life Storage - 364            
6.04 Life Storage - 365            
6.05 Life Storage - 212            
6.06 Life Storage - 386            
6.07 Life Storage - 256            
6.08 Life Storage - 206            
6.09 Life Storage - 324            
6.10 Life Storage - 236            
6.11 Life Storage - 184            
6.12 Life Storage - 500            
6.13 Life Storage - 288            
6.14 Life Storage - 299            
6.15 Life Storage - 209            
6.16 Life Storage - 035            
6.17 Life Storage - 074            
6.18 Life Storage - 252            
6.19 Life Storage - 033            
6.20 Life Storage - 205            
6.21 Life Storage - 300            
6.22 Life Storage - 026            
6.23 Life Storage - 361            
6.24 Life Storage - 165            
6.25 Life Storage - 208            
6.26 Life Storage - 211            
6.27 Life Storage - 021            
6.28 Life Storage - 298            
6.29 Life Storage - 297            
6.30 Life Storage - 153            
6.31 Life Storage - 075            
6.32 Life Storage - 152            
7 Olympia Medical Office 355,002 0 0 Cash   Additional Insurance Reserve
8 Sugar Creek Center 337,208 0 0 Cash   Free Rent Reserve
9 3300 Renner 261,628 0 0 Cash   Outstanding TI/LC Reserve
10 Mahwah Business Park 0 0 0      
11 Sequa Corporation Industrial Portfolio 0 0 0      
11.01 3401 Queen Palm Drive - Tampa            
11.02 3636 Arrowhead Drive - Carson City            
11.03 601 Marshall Phelps Road - Windsor            
11.04 5161 West Polk Street - Phoenix            
11.05 420 Commerce Boulevard - Oldsmar            
12 Grand Traverse Crossing 1,037,080 0 0 Cash   HomeGoods Repair Reserve ($9,886.25); HomeGoods Gap Rent Reserve ($340,854.33)
13 Lenox Park 763,049 0 0 Cash   Outstanding TI/LC Reserve
14 DCB Industrial Portfolio 0 0 0      
14.01 DCB Savannah, GA            
14.02 DCB Visalia, CA            
14.03 DCB Bremen, GA            
14.04 DCB Bondurant, IA            
14.05 DCB Mitchellville, IA 2            
14.06 DCB Mitchellville, IA 1            
15 Renaissance Center VI 0 Springing 0      
16 Triyar Portfolio III 1,020,000 0 0 Cash   Free Rent Reserve ($97,162.77); Rantoul Environmental Reserve ($40,625)
16.01 Greenville            
16.02 Rantoul            
16.03 Wichita            
16.04 Richland            
17 Hi-25 90,000 0 0 Cash   421-a Filling Fee Reserve
18 188 Spear Street 6,448,233 0 0 Cash   Amazon Free Rent Reserve
19 El Con Center 0 0 0      
20 The Beacon 1,250,000 0 0 Cash   Cash Flow Reserve
21 Mount Kemble 2,130,827 0 0 Cash    
22 Bloomfield Square Apartments 1,315,000 0 0 Cash   Payment Reserve
23 Lehigh Student Housing Portfolio 28,463 0 0 Cash   AST & Damaged Asbestos ($18,400.00); Asbestos Remediation ($2,300.00)
24 TownePlace Suites Sacramento Cal Expo 0 0 0      
25 Shetland Park 526,065 0 0 Cash    
26 Best Western Colorado Springs Portfolio 0 The seasonality reserve is set up such that there are fixed deposits of $25,931 in good months (March through October of each calendar year) and fixed disbursements in seasonal months (November through February) per a schedule to be attached to the loan agreement. Notwithstanding the foregoing, during the first two months of the Loan term, deposits of $103,726 will be collected in order to fill the reserve up to the anticipated shortfall amount for the seasonal months by the September payment date. 0 Cash    
26.01 Best Western Plus Peak Vista            
26.02 Best Western Executive Inn & Suites            
27 Smoke Tree Village and Smoke Tree Commons 0 0 0      
27.01 Smoke Tree Commons            
27.02 Smoke Tree Village            
28 South Grove Shopping Center 0 0 0      
29 Hampton Inn Sneads Ferry 0 0 0      
30 Del Mar Terrace Apartments 0 0 0      
31 Central Park Plaza 259,800 0 0 Cash   Payment Reserve ($49,102.01); Free Rent Reserve ($118,564.00)
32 Cedar Crest 100,000 0 0 Cash   Free Rent ($25,707.00); Outstanding LC Reserve ($4,406.00)
33 1305 Tacoma 0 Springing 0      
34 54 Mint 0 0 0      
35 Cordelia Road 0 0 0      
36 40 East Verdugo 0 0 0      
37 Sunrise Lake 32,000 0 0 Cash    
38 Sonoma Point Apartments - CA 0 0 0      
39 Best Western Plus Madison/Huntsville 0 0 0      
40 East River Plaza 0 0 0      
41 Fort Evans Plaza Office Buildings 0 0 0      
42 33rd & 23rd Retail Center 77,955 0 0 Cash   Downeast TI/LC Reserve
43 CubeSmart -Leesburg 0 0 0      
44 810 Lufkin Road 1,004,414 0 0 Cash   Collateral Reserve
45 Plaza 273 10,009 0 0 Cash   Bankers Life Free Rent Reserve
46 Orangethorpe Center 13,342 0 0 Cash    
47 Courtyard Columbus Dublin 2,150,000 0 0 Cash    
48 67 Forest Street 361,715 0 0 Cash    
49 Lofts at Ionia 0 0 0      
50 Gray Falls Drive Office 345,500 0 0 Cash    
51 Holiday Inn Express Shelbyville 0 Springing 0      
52 Neighborhood Shoppes at Polaris 0 0 0      
53 Jefferson Storage 0 0 0      
54 Larkfield Self Storage 0 0 0      
55 Red Roof Inn & Suites - Savannah 0 Springing 0      
56 Walgreens Elkton 0 0 0      
57 Superior Storage Cheyenne 0 0 0      
58 Best Western Shippensburg 0 0 0      
59 County Fair Market Place 14,575 0 0 Cash    
60 Cintas Rochester 0 15,584 187,008 Cash    
61 Peckville Shopping Center 0 0 0      
62 Icon I & II 39,449 1,724 0 Cash   C3 TI Reserve
62.01 Icon II            
62.02 Icon I            
63 Walgreens Spartanburg 0 0 0      
64 707-715 East 47th Street 0 0 0      
65 14218 and 14292 US Highway 395 0 Springing 0      
66 Villa Rica Self Storage 0 0 0      
67 Dollar General Houghton Lake 0 0 0      

 

A-1-10 

 

 

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

 

Mortgage Loan Number Property Name Other Escrow II (Initial) ($)(4)(6)(14) Other Escrow II (Monthly) ($) Other Escrow II Cap ($) Other Escrow II Escrow - Cash or LoC Other  Escrow II - LoC Counterparty Holdback(5)(6) Ownership Interest(15) Ground Lease Initial Expiration Date Annual Ground Rent Payment(10) Annual Ground Rent Increases
1 Moffett Towers II - Buildings 3 & 4 0 Springing 0       Fee      
2 University Town Center 0 0 0       Fee      
3 SoCal Retail Portfolio 0 0 0       Fee      
3.01 The Springs             Fee      
3.02 Summerwood             Fee      
3.03 Food 4 Less – Target Center             Fee      
3.04 El Super Center             Fee      
3.05 Island Plaza             Fee      
3.06 Baldwin Park Promenade             Fee      
3.07 Lynwood Plaza             Fee      
3.08 El Cajon (CVS)             Fee      
3.09 Loma Vista             Fee      
3.10 MLK Medical             Fee      
3.11 Hawthorne Plaza             Fee      
3.12 Five Points Plaza             Fee      
3.13 Towne Center Square             Fee      
3.14 Camarillo             Fee      
4 Embassy Suites at Centennial Olympic Park 0 0 0       Fee      
5 Capital Plaza 11,532 3,844 0 Cash     Fee      
6 Inland Life Storage Portfolio 0 0 0       Fee      
6.01 Life Storage - 586             Fee      
6.02 Life Storage - 145             Fee      
6.03 Life Storage - 364             Fee      
6.04 Life Storage - 365             Fee      
6.05 Life Storage - 212             Fee      
6.06 Life Storage - 386             Fee      
6.07 Life Storage - 256             Fee      
6.08 Life Storage - 206             Fee      
6.09 Life Storage - 324             Fee      
6.10 Life Storage - 236             Fee      
6.11 Life Storage - 184             Fee      
6.12 Life Storage - 500             Fee      
6.13 Life Storage - 288             Fee      
6.14 Life Storage - 299             Fee      
6.15 Life Storage - 209             Fee      
6.16 Life Storage - 035             Fee      
6.17 Life Storage - 074             Fee      
6.18 Life Storage - 252             Fee      
6.19 Life Storage - 033             Fee      
6.20 Life Storage - 205             Fee      
6.21 Life Storage - 300             Fee      
6.22 Life Storage - 026             Fee      
6.23 Life Storage - 361             Fee      
6.24 Life Storage - 165             Fee      
6.25 Life Storage - 208             Fee      
6.26 Life Storage - 211             Fee      
6.27 Life Storage - 021             Fee      
6.28 Life Storage - 298             Fee      
6.29 Life Storage - 297             Fee      
6.30 Life Storage - 153             Fee      
6.31 Life Storage - 075             Fee      
6.32 Life Storage - 152             Fee      
7 Olympia Medical Office 500,000 0 0 Cash     Fee      
8 Sugar Creek Center 160,096 0 0 Cash     Fee      
9 3300 Renner 4,194,944 0 0 Cash     Fee      
10 Mahwah Business Park 0 0 0     600,000 Fee      
11 Sequa Corporation Industrial Portfolio 0 0 0       Fee      
11.01 3401 Queen Palm Drive - Tampa             Fee      
11.02 3636 Arrowhead Drive - Carson City             Fee      
11.03 601 Marshall Phelps Road - Windsor             Fee      
11.04 5161 West Polk Street - Phoenix             Fee      
11.05 420 Commerce Boulevard - Oldsmar             Fee      
12 Grand Traverse Crossing 350,741 0 0 Cash     Fee      
13 Lenox Park 305,905 0 0 Cash     Fee      
14 DCB Industrial Portfolio 0 0 0       Fee      
14.01 DCB Savannah, GA             Fee      
14.02 DCB Visalia, CA             Fee      
14.03 DCB Bremen, GA             Fee      
14.04 DCB Bondurant, IA             Fee      
14.05 DCB Mitchellville, IA 2             Fee      
14.06 DCB Mitchellville, IA 1             Fee      
15 Renaissance Center VI 0 0 0       Leasehold 2/11/2115 $120,000  
16 Triyar Portfolio III 137,788 0 0 Cash     Fee      
16.01 Greenville             Fee      
16.02 Rantoul             Fee      
16.03 Wichita             Fee      
16.04 Richland             Fee      
17 Hi-25 16,000 0 0 Cash     Fee      
18 188 Spear Street 2,486,946 0 0 Cash     Fee      
19 El Con Center 0 0 0       Fee      
20 The Beacon 350,000 0 0 Cash     Fee      
21 Mount Kemble 0 0 0       Fee      
22 Bloomfield Square Apartments 66,215 0 0 Cash     Fee      
23 Lehigh Student Housing Portfolio 20,700 0 0 Cash     Fee      
24 TownePlace Suites Sacramento Cal Expo 0 0 0       Fee      
25 Shetland Park 0 0 0       Fee      
26 Best Western Colorado Springs Portfolio 0 0 0       Fee      
26.01 Best Western Plus Peak Vista             Fee      
26.02 Best Western Executive Inn & Suites             Fee      
27 Smoke Tree Village and Smoke Tree Commons 0 0 0       Leasehold Various $1,231,685  
27.01 Smoke Tree Commons             Leasehold 7/31/2071; 12/31/2053 $746,240  
27.02 Smoke Tree Village             Leasehold 2/1/2054 $485,445  
28 South Grove Shopping Center 0 0 0       Fee      
29 Hampton Inn Sneads Ferry 0 0 0       Fee      
30 Del Mar Terrace Apartments 0 0 0       Fee      
31 Central Park Plaza 167,666 0 0 Cash     Fee      
32 Cedar Crest 30,113 0 0 Cash     Fee      
33 1305 Tacoma 0 0 0       Fee      
34 54 Mint 0 0 0       Fee      
35 Cordelia Road 0 0 0       Fee      
36 40 East Verdugo 0 0 0       Fee      
37 Sunrise Lake 0 0 0       Fee      
38 Sonoma Point Apartments - CA 0 0 0       Fee      
39 Best Western Plus Madison/Huntsville 0 0 0       Fee      
40 East River Plaza 0 0 0       Fee      
41 Fort Evans Plaza Office Buildings 0 0 0       Fee      
42 33rd & 23rd Retail Center 0 Springing 0     411,500 Fee      
43 CubeSmart -Leesburg 0 0 0       Fee      
44 810 Lufkin Road 0 Springing 0       Fee      
45 Plaza 273 5,311 0 0 Cash     Fee and Leasehold 12/31/2089 $19,000  
46 Orangethorpe Center 0 0 0       Fee      
47 Courtyard Columbus Dublin 0 0 0       Fee      
48 67 Forest Street 0 0 0       Fee      
49 Lofts at Ionia 0 0 0       Fee      
50 Gray Falls Drive Office 0 0 0       Fee      
51 Holiday Inn Express Shelbyville 0 0 0       Fee      
52 Neighborhood Shoppes at Polaris 0 0 0       Fee      
53 Jefferson Storage 0 0 0       Fee      
54 Larkfield Self Storage 0 0 0       Leasehold 7/8/2040 $115,870 Beginning July 9, 1990 and on July 9 of every fifth lease year thereafter, rent is to be increased based upon increases in the Consumer Price Index for San Francisco/Oakland Bay Area (“CPI”). The next scheduled CPI increase is slated for July 9, 2020, at which time the rent will escalate based on the increase in CPI over the prior five years.
55 Red Roof Inn & Suites - Savannah 0 0 0       Fee      
56 Walgreens Elkton 0 0 0       Fee      
57 Superior Storage Cheyenne 0 0 0       Fee      
58 Best Western Shippensburg 0 0 0       Fee      
59 County Fair Market Place 0 0 0       Fee      
60 Cintas Rochester 0 0 0       Fee      
61 Peckville Shopping Center 0 0 0       Fee      
62 Icon I & II 150,000 0 0 Cash     Fee      
62.01 Icon II             Fee      
62.02 Icon I             Fee      
63 Walgreens Spartanburg 0 0 0       Fee      
64 707-715 East 47th Street 0 0 0       Fee      
65 14218 and 14292 US Highway 395 0 0 0       Fee      
66 Villa Rica Self Storage 0 0 0       Fee      
67 Dollar General Houghton Lake 0 0 0       Fee      

 

A-1-11 

 

 

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

 

Mortgage Loan Number Property Name Lockbox Whole Loan Cut-off Date Balance ($) Whole Loan Debt Service ($) Subordinate Secured Debt Original Balance ($) Subordinate Secured Debt Cut-off Date Balance ($) Whole Loan U/W NOI DSCR (x) Whole Loan U/W NCF DSCR (x) Whole Loan Cut-off Date LTV Ratio Whole Loan Cut-off Date U/W NOI Debt Yield Whole Loan Cut-off Date U/W NCF Debt Yield Mezzanine Debt Cut-off Date Balance($) Sponsor Affiliated Sponsors Mortgage Loan Number
1 Moffett Towers II - Buildings 3 & 4 Hard/Upfront Cash Management 505,000,000 1,610,357 155,000,000 155,000,000 2.40 2.39 63.9% 9.2% 9.2% 85,000,000 Jay Paul Company   1
2 University Town Center Springing                     J. Kenneth Dunn   2
3 SoCal Retail Portfolio Hard/Springing Cash Management                     Mark Gabay   3
3.01 The Springs                           3.01
3.02 Summerwood                           3.02
3.03 Food 4 Less – Target Center                           3.03
3.04 El Super Center                           3.04
3.05 Island Plaza                           3.05
3.06 Baldwin Park Promenade                           3.06
3.07 Lynwood Plaza                           3.07
3.08 El Cajon (CVS)                           3.08
3.09 Loma Vista                           3.09
3.10 MLK Medical                           3.10
3.11 Hawthorne Plaza                           3.11
3.12 Five Points Plaza                           3.12
3.13 Towne Center Square                           3.13
3.14 Camarillo                           3.14
4 Embassy Suites at Centennial Olympic Park Hard/Springing Cash Management                     David D. Marvin   4
5 Capital Plaza Hard/Springing Cash Management                     Ten Capital Management; Somerset Properties, Inc.   5
6 Inland Life Storage Portfolio Springing                     Inland Private Capital Corporation   6
6.01 Life Storage - 586                           6.01
6.02 Life Storage - 145                           6.02
6.03 Life Storage - 364                           6.03
6.04 Life Storage - 365                           6.04
6.05 Life Storage - 212                           6.05
6.06 Life Storage - 386                           6.06
6.07 Life Storage - 256                           6.07
6.08 Life Storage - 206                           6.08
6.09 Life Storage - 324                           6.09
6.10 Life Storage - 236                           6.10
6.11 Life Storage - 184                           6.11
6.12 Life Storage - 500                           6.12
6.13 Life Storage - 288                           6.13
6.14 Life Storage - 299                           6.14
6.15 Life Storage - 209                           6.15
6.16 Life Storage - 035                           6.16
6.17 Life Storage - 074                           6.17
6.18 Life Storage - 252                           6.18
6.19 Life Storage - 033                           6.19
6.20 Life Storage - 205                           6.20
6.21 Life Storage - 300                           6.21
6.22 Life Storage - 026                           6.22
6.23 Life Storage - 361                           6.23
6.24 Life Storage - 165                           6.24
6.25 Life Storage - 208                           6.25
6.26 Life Storage - 211                           6.26
6.27 Life Storage - 021                           6.27
6.28 Life Storage - 298                           6.28
6.29 Life Storage - 297                           6.29
6.30 Life Storage - 153                           6.30
6.31 Life Storage - 075                           6.31
6.32 Life Storage - 152                           6.32
7 Olympia Medical Office Springing                     Laxman Reddy   7
8 Sugar Creek Center Springing                     Kevin Glazer   8
9 3300 Renner Hard/Springing Cash Management                     Apex Capital Investments Corporation   9
10 Mahwah Business Park Soft/Springing Cash Management                     Gavriel Alexander   10
11 Sequa Corporation Industrial Portfolio Hard/Upfront Cash Management                     AG Net Lease III Corp.; AG Net Lease III (SO) Corp.   11
11.01 3401 Queen Palm Drive - Tampa                           11.01
11.02 3636 Arrowhead Drive - Carson City                           11.02
11.03 601 Marshall Phelps Road - Windsor                           11.03
11.04 5161 West Polk Street - Phoenix                           11.04
11.05 420 Commerce Boulevard - Oldsmar                           11.05
12 Grand Traverse Crossing Hard/Springing Cash Management                     Kevin Baker; Daniel Kukes; Daniel Kukes Living Trust dated May 15, 2012; Nikolaos Moschouris   12
13 Lenox Park Hard/Springing Cash Management                     Group RMC Corporation   13
14 DCB Industrial Portfolio Hard/Springing Cash Management                     New Mountain Net Lease Partners Corporation   14
14.01 DCB Savannah, GA                           14.01
14.02 DCB Visalia, CA                           14.02
14.03 DCB Bremen, GA                           14.03
14.04 DCB Bondurant, IA                           14.04
14.05 DCB Mitchellville, IA 2                           14.05
14.06 DCB Mitchellville, IA 1                           14.06
15 Renaissance Center VI Hard/Springing Cash Management                     DT GRAT JAT, LLC Y - Group 1 15
16 Triyar Portfolio III Soft/Springing Cash Management                     Bob Yari   16
16.01 Greenville                           16.01
16.02 Rantoul                           16.02
16.03 Wichita                           16.03
16.04 Richland                           16.04
17 Hi-25 Soft/Upfront Cash Management                     Eran Tourgeman; Barak Ben Shlomo   17
18 188 Spear Street Hard/Springing Cash Management                     Shorenstein Company LLC   18
19 El Con Center Springing                     E. Stanley Kroenke Y - Group 2 19
20 The Beacon Springing                     Philippe Pellerin   20
21 Mount Kemble Hard/Springing Cash Management                   3,950,000 Fred Arena; Anthony Arena; Arena Capital Group LLC Y - Group 1 21
22 Bloomfield Square Apartments Soft/Springing Cash Management                     John Beale   22
23 Lehigh Student Housing Portfolio Soft/Springing Cash Management                     Elias Zakay; The Elias Zakay Revocable Family Trust Dated August 29, 2014   23
24 TownePlace Suites Sacramento Cal Expo Springing                     Seon Hee Suh; Jung Ho Han   24
25 Shetland Park Springing                     Robert Moser   25
26 Best Western Colorado Springs Portfolio Hard/Springing Cash Management                     Timothy O’Byrne   26
26.01 Best Western Plus Peak Vista                           26.01
26.02 Best Western Executive Inn & Suites                           26.02
27 Smoke Tree Village and Smoke Tree Commons Springing                     E. Stanley Kroenke Y - Group 2 27
27.01 Smoke Tree Commons                         Y - Group 2 27.01
27.02 Smoke Tree Village                         Y - Group 2 27.02
28 South Grove Shopping Center Springing                     Nathaniel A. Tower   28
29 Hampton Inn Sneads Ferry Springing                     Oscar N. Harris; John M. Sandlin   29
30 Del Mar Terrace Apartments Springing                     Heers Family Trust dated March 16, 1983, as restated on April 28, 2017   30
31 Central Park Plaza Soft/Springing Cash Management                     Gregory M. Boll   31
32 Cedar Crest Soft/Springing Cash Management                     Jeffrey Rosenberg; Jason Nidiffer; Michael Rosenberg   32
33 1305 Tacoma Springing                     Benjamin R. Stutz; Garry Vallaster; Jeffrey A. Mincheff   33
34 54 Mint Springing                     Patrick M. McNerney   34
35 Cordelia Road None                     Michael C. Jaeger; Robert A. McHugh, III   35
36 40 East Verdugo Soft/Springing Cash Management                     Mory Barak; Jeffrey M. Weller   36
37 Sunrise Lake Soft/Springing Cash Management                     Nadyrshah Dhanani   37
38 Sonoma Point Apartments - CA Springing                     Michael Kidson; The Linda Zabel Living Trust   38
39 Best Western Plus Madison/Huntsville Hard/Springing Cash Management                     Nishant Meraiya; Jashiben Patel   39
40 East River Plaza Springing                     Stanley Werb; Jonathan Gaines; Rivercrest Realty Investors   40
41 Fort Evans Plaza Office Buildings None                     10th Street LLC Y - Group 3 41
42 33rd & 23rd Retail Center Springing                     Steven Usdan   42
43 CubeSmart -Leesburg None                     10th Street LLC Y - Group 3 43
44 810 Lufkin Road Springing                     John V. Livanos; Jared L. Marcus   44
45 Plaza 273 Springing                     Louis J. Capano, III   45
46 Orangethorpe Center Springing                     Rachel Ruth Serrano; Heather Sarah Osterman   46
47 Courtyard Columbus Dublin Springing                     Praveen Kollipara; Venkatararama Prasad Nalamolu; Dakshesh Patel   47
48 67 Forest Street Springing                     Andrew J. Segal   48
49 Lofts at Ionia Soft/Springing Cash Management                     Jeffrey L. Baker; Raymond A. Lanning   49
50 Gray Falls Drive Office Springing                     James M. Birney; Ceyan Birney   50
51 Holiday Inn Express Shelbyville Hard/Springing Cash Management                     Anup Patel   51
52 Neighborhood Shoppes at Polaris Springing                     William A. Morris   52
53 Jefferson Storage Springing                     James L. Clayton   53
54 Larkfield Self Storage None                     Eugene Burger   54
55 Red Roof Inn & Suites - Savannah Hard/Springing Cash Management                     Sam Patel; Pratik Patel   55
56 Walgreens Elkton Hard/Upfront Cash Management                     Ladder Capital CRE Equity LLC Y - Group 4 56
57 Superior Storage Cheyenne Springing                     Matthew N. Follett; Matthew L. Garibaldi   57
58 Best Western Shippensburg Springing                     Nandit Mehta; Aman J. Parekh   58
59 County Fair Market Place Springing                     Barbara Leonard   59
60 Cintas Rochester Springing                     Zell Kravinsky   60
61 Peckville Shopping Center Springing                     Robert B. Erlich; Drew Connell Angel; Joshua M. Weinberg   61
62 Icon I & II Springing                     Paragon Real Estate Fund, LLC   62
62.01 Icon II                           62.01
62.02 Icon I                           62.02
63 Walgreens Spartanburg Hard/Upfront Cash Management                     Ladder Capital CRE Equity LLC Y - Group 4 63
64 707-715 East 47th Street Hard/Springing Cash Management                     Ananthan Thangavel; Arul Thangavel   64
65 14218 and 14292 US Highway 395 Springing                     Andrew Sun   65
66 Villa Rica Self Storage Springing                     Steven E. Smoot   66
67 Dollar General Houghton Lake Hard/Upfront Cash Management                     Ladder Capital CRE Equity LLC Y - Group 4 67

 

A-1-12 

 

 

          FOOTNOTES TO ANNEX A-1        
                           
                           
  See “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” in the Preliminary Prospectus for additional information on the 15 largest mortgage loans.
                           
(1) “AREF” denotes Argentic Real Estate Finance LLC, “RMF” denotes Rialto Mortgage Finance, LLC, “Barclays” denotes Barclays Capital Real Estate Inc., “LCF” denotes Ladder Capital Finance LLC, “BSPRT” denotes BSPRT CMBS Finance, LLC and “WFB” denotes Wells Fargo Bank, National Association.
                           
(2) For mortgage loan #3 (SoCal Retail Portfolio), the collateral consists of 13 retail properties totaling 1,448,731 square feet and one office property totaling 32,500 square feet.
                           
  For mortgage loan #4 (Embassy Suites at Centennial Olympic Park), the mortgaged property contains 17,205 square feet of retail space, which is included in UW NOI, Most Recent NOI, Second Most Recent NOI and Third Most Recent NOI, but is not included in Occupancy.
                           
  For mortgage loan #20 (The Beacon), the Number of Units includes 55,444 square feet of retail space and 20,466 square feet of office space.
                           
  For mortgage loan #25 (Shetland Park), the Number of Units includes 552,599 square feet of office space, 300,759 square feet of light industrial space, 91,364 square feet for tenant storage, 57,826 square feet for school use, 10,505 square feet for small business center space, and 178,244 square feet (1,994 units) for a self-storage facility.
                           
  For mortgage loan #34 (54 Mint), Number of Units includes 13,083 square feet of office and 4,167 square feet of retail space.
                           
  For mortgage loan #49 (Lofts at Ionia), the Number of Units reflects 23 multifamily units. The mortgaged property also includes 23,525 square feet of commercial space.
                           
  For mortgage loan #62 (Icon I & II), the Number of Units includes 6,050 square feet of office space and 4,014 square feet of retail space.
                           
  For mortgage loan #64 (707-715 East 47th Street), the Number of Units consists of 11,815 square feet of office space and 10,101 square feet of retail space. The retail component accounts for 42.9% of underwritten gross potential income.
                           
(3) For mortgage loan #1 (Moffett Towers II - Buildings 3 & 4), the mortgage loan represents Note A-1-D, one of eleven pari passu senior notes, which have a combined Cut-off Date Balance of $350,000,000, and three pari passu subordinate B-notes which have a combined Cut-off Date Balance of $155,000,000. Notes A-1-A, A-1-B, A-1-C, A-1-E, A-2-A, A-2-B, A-2-C, A-3-A, A-3-B, A-3-C, B-1, B-2 and B-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1-A, A-1-B, A-1-C, A-1-D, A-1-E, A-2-A, A-2-B, A-2-C, A-3-A, A-3-B and A-3-C in the aggregate but exclude notes B-1, B-2 and B-3. Notes B-1, B-2 and B-3 represent a controlling interest in the Moffett Towers II - Buildings 3 & 4 Whole Loan. When a control appraisal period is no longer in effect, Note A-1-B will be the controlling note, and the Directing Certificate holder will be entitled to exercise the related control rights.  See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced AB Whole Loan” in the Preliminary Prospectus.
                           
  For mortgage loan #3 (SoCal Retail Portfolio), the mortgage loan represents Note A-3 of eight pari passu notes, which have a combined Cut-off Date Balance of $214,785,000 (the “SoCal Retail Portfolio Whole Loan”). Notes A-1, A-2, A-4, A-5, A-6, A-7 and A-8 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on

 

A-1-13 

 

 

                           
  the SoCal Retail Portfolio Whole Loan. Note A-3 represents a non-controlling interest in the SoCal Retail Portfolio Whole Loan.
   
  For mortgage loan #4 (Embassy Suites at Centennial Olympic Park), the mortgage loan represents Notes A-2, A-4, A-5, and A-6 of six pari passu notes, which have a combined Cut-off Date Balance of $83,402,475, (the “Embassy Suites at Centennial Olympic Park Whole Loan”). Notes A-1 and A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on the Embassy Suites at Centennial Olympic Park Whole Loan. Notes A-2, A-4, A-5, and A-6 represent a non-controlling interest in the Embassy Suites at Centennial Olympic Park Whole Loan.
                           
  For mortgage loan #6 (Inland Life Storage Portfolio), the mortgage loan represents Note A-2-B, one of five pari passu notes, which have a combined Cut-off Date Balance of $139,100,000. Notes A-1-A, A-1-B, A-2-A and A-1-C are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1-A, A-1-B, A-2-A, A-2-B and A-1-C in the aggregate (the “Inland Life Storage Portfolio Whole Loan”). Note A-1-A represents a controlling interest in the Inland Life Storage Portfolio Whole Loan.
                           
  For mortgage loan #15 (Renaissance Center VI), the mortgage loan represents Note A-1, one of two pari passu notes, which have a combined Cut-off Date Balance of $35,000,000. Note A-2 is not included in the WFCM 2019-C52 securitization trust. All LTV, DSCR, Debt Yield, and Cut-off Date Balance Per Unit/SF figures presented are based on the Notes A-1 and A-2 in the aggregate (the “Renaissance Center VI Whole Loan”). Note A-1 represents a controlling interest in the Renaissance Center VI Whole Loan.
                           
  For mortgage loan #18 (188 Spear Street), the mortgage loan represents Note A-3, one of three pari passu notes, which have a combined Cut-off Date Balance of $125,000,000. Notes A-1 and A-2 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1, A-2 and A-3 in the aggregate (the “188 Spear Street Whole Loan”). Note A-2 represents a controlling interest in the 188 Spear Street Whole Loan.
                           
  For mortgage loan #19 (El Con Center), the mortgage loan represents Note A-2, one of two pari passu notes, which have a combined Cut-off Date Balance of $63,000,000. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “El Con Center Whole Loan”). Note A-2 represents a non-controlling interest in the El Con Center Whole Loan.
                           
  For mortgage loan #21 (Mount Kemble), the mortgage loan represents Note A-1, one of two pari passu notes, which have a combined Cut-off Date Balance of $31,000,000. Note A-2 is not included in the WFCM 2019-C52 securitization trust. All LTV, DSCR, Debt Yield, and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “Mount Kemble Whole Loan”). Note A-1 represents a controlling interest in the Mount Kemble Whole Loan.
                           
  For mortgage loan #25 (Shetland Park), the mortgage loan represents Note A-2, one of two pari passu notes, which have a combined Cut-off Date Balance of $57,812,438. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “Shetland Park Whole Loan”). Note A-2 represents a non-controlling interest in the Shetland Park Whole Loan.
                           
  For mortgage loan #27 (Smoke Tree Village and Smoke Tree Commons), the mortgage loan represents Note A-2, one of two pari passu notes, which have a combined Cut-off Date Balance of $35,500,000. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “Smoke Tree Village and Smoke Tree Commons Whole Loan”). Note A-2 represents a non-controlling interest in the Smoke Tree Village and Smoke Tree Commons Whole Loan.

 

A-1-14 

 

 

                           
  For mortgage loan #30 (Del Mar Terrace Apartments), the mortgage loan represents Note A-1, one of two pari passu notes, which have a combined Cut-off Date Balance of $16,200,000. Note A-2 is not included in the WFCM 2019-C52 securitization trust. All LTV, DSCR, Debt Yield, and Cut-off Date Balance Per Unit/SF figures presented are based on the Notes A-1 and A-2 in the aggregate (the “Del Mar Terrace Apartments Whole Loan”). Note A-1 represents a controlling interest in the Del Mar Terrace Apartments Whole Loan.  
                           
(4) For mortgage loan #6 (Inland Life Storage Portfolio), the As-Is Appraised Value is based on a portfolio appraised value. The Inland Life Storage Portfolio was sold with the existing Life Storage management platform in place, thus excluding potential buyers with an existing management platform. Given the limited buyer pool due to the management agreement, the appraiser concluded a portfolio value of $225.0 million, which does not consider the management restrictions. The sum of the appraised values of the individual properties is $212,100,000, resulting in a Cut-off Date LTV and LTV at Maturity of 65.6% and 56.5%, respectively.
                           
  For mortgage loan #9 (3300 Renner), the Appraised Value represents the “Prospective As Stabilized” value of $45,020,000 as of September 1, 2019.  The “Prospective As Stabilized” and “As-Is” value estimates are subject to the extraordinary assumption that at origination, the seller will credit the borrower the costs for all existing outstanding tenant improvement allowances and FF&E allowances. In addition, the appraiser deducted from the “Prospective As Stabilized” value the two remaining months of free rent for the largest tenant, representing approximately 96.9% of net rentable square feet, in calculating the “As-Is” value.  The lender escrowed $4,194,944 in outstanding TI/LC costs and $261,628 in rent abatement at closing. The Cut-off Date LTV Ratio and LTV Ratio at Maturity based on the as-is appraised value of $44,500,000 are 64.2% and 64.2%, respectively.
                           
  For mortgage loan #14 (DCB Industrial Portfolio), the Appraised Value reflects a portfolio level appraisal, which includes a diversity premium based on an assumption that all of the mortgaged properties would be sold together as a portfolio. The Appraised Value assuming no portfolio level diversity premium is $39,240,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD assuming the $39,240,000 value are 61.3% and 55.9%, respectively.
                           
  For mortgage loan #47 (Courtyard Columbus Dublin), the Appraised Value is based on the “As-Complete” appraised value of $12,100,000, which assumes that the renovation at the property will be completed within one year. At loan closing, the borrower deposited $2,150,000 into a PIP reserve. The “As-Is” appraised value for the mortgaged property is $9,600,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $9,600,000 “As-Is” appraised value are 62.4% and 51.4%, respectively.
                           
  For mortgage loan #50 (Gray Falls Drive Office), the Appraised Value assumes that renovations expected to be completed by November 2019 have been completed. Reserves were taken at close for the outstanding renovations expenses.  The appraised value assuming all outstanding renovations are not completed is $7,900,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $7,900,000 appraised value are 69.6% and 56.7%, respectively.
                           
(5) For mortgage loan #10 (Mahwah Business Park), all LTVs, DSCRs and Debt Yields are calculated assuming the full Cut-off Date Balance net of the debt yield holdback amount of $600,000.  The holdback can be disbursed in whole or in part , at any time after the payment date occurring in January 2020,  provided that the following conditions are satisfied, among other things: (i) a minimum net operating income debt yield of 8.25% for two consecutive calendar calculation dates, based on a loan amount equal to $28,500,000; and (ii) no event of default has occurred or is continuing.  If the holdback has not been released by July 22, 2022, the lender must apply the unreleased proceeds to pay down the mortgage loan, accompanied by the applicable yield maintenance premium to be paid by the borrower.  Assuming the full holdback balance is not applied to the full Cut-off Date Balance amount of $28,500,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 67.9%, 57.6%, 1.46x, 1.38x, 8.6% and 8.2%, respectively. Assuming the full holdback balance is applied to the full Cut-off Date Balance amount of $28,500,000, the Cut-off Date LTV

 

A-1-15 

 

 

                           
  Ratio, the LTV Ratio at Maturity or ARD,  U/W NOI DSCR, U/W NCF DSCR, the U/W NOI Debt Yield, U/W NCF Debt Yield, are 66.4%, 56.1%, 1.49x, 1.41x, 8.8%, and 8.3%, respectively.
   
  For mortgage loan #42 (33rd & 23rd Retail Center), all LTVs, DSCRs and Debt Yields are calculated assuming the full loan amount of $6,750,000.  The Holdback can be disbursed in whole or in part provided that the following conditions are satisfied: (i) no event of default has occurred or is continuing; (ii) the net cash flow debt yield is at least 8.56%; and (iii) the lender has satisfactory evidence that construction on the Swig space has been completed and the tenant is in occupancy, open for business, paying full unabated rent and all tenant improvements and leasing commissions have been paid.  If the Holdback has not been released by the permitted prepayment date, which is expected to be August 1, 2021, the lender may apply the unreleased proceeds to pay down the loan, accompanied by the applicable yield maintenance premium to be paid by the borrower.  Assuming the full Holdback balance is applied to the full loan amount of $6,750,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 70.3%, 56.3%, 1.61x, 1.52x, 9.9% and 9.4%, respectively.
                           
(6) Certain tenants may not be in occupancy or may be in free rent periods. In particular, with respect (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans and (iii) tenants that alone, or together with affiliated tenants, occupy 50% or more of the net rentable area of, or represent 50% or more of the underwritten revenues of related Mortgage Properties, certain of such tenants have not taken possession or commenced paying rent or are not yet fully operational. For more information see “Description of the Mortgage Pool—Tenant Issues—Other” and the Annex A-3 in this prospectus for additional information.
                           
  For mortgage loan #16 (Triyar Portfolio III), the largest tenant (303,826 square feet) of the portfolio, representing approximately 40.6% of net rentable square feet of the portfolio, executed a lease extension and expansion leasing an additional 115,920 square feet in January 2018. As a result, the monthly minimum rent for the original premises (158,159 square feet) is abated from October 2021 through December 2021. $97,163 has been reserved with the lender in respect of free rent for this tenant.
                           
  For mortgage loan #20 (The Beacon), the second largest tenant (6,608 square feet), representing 8.7% of net rentable square feet, has executed its lease but is not in occupancy or paying rent. The tenant is anticipated to take occupancy in December 2019. The fourth largest tenant (3,614 square feet), representing 4.8% of net rentable square feet, has executed its lease but is not in occupancy. The tenant is anticipated to open in the next month. An earnout reserve was taken at closing in connection with various tenants that had not yet occupied their spaces, with approximately $625,643 thereof attributable to the foregoing two tenants. That reserve is to be released to the borrower as each of the subject tenants opens for business with a clean estoppel in the amount attributable to that tenant in accordance with a schedule.
                           
  For mortgage loan #21 (Mount Kemble), the largest tenant (48,098 square feet), representing approximately 20.9% of the net rentable area, will take occupancy of its expansion space (11,161 square feet) on September 1, 2019. The fifth largest tenant (16,970 square feet), representing 7.4% of net rentable square feet, has (i) 8 months of free rent commencing in November 2019 with respect to 13,086 square feet of its premises and (ii) 5 months of free rent commencing in August 2024 with respect to 3,884 square feet of its premises. All outstanding free rent was reserved for at origination.
                           
  For mortgage loan #31 (Central Park Plaza), the fourth largest tenant (5,307 square feet), representing approximately 4.6% of net rentable square feet, has free rent through January 2020. $28,304 has been reserved with the lender in respect of free rent for this tenant.

 

A-1-16 

 

 

                           
  For mortgage loan #32 (Cedar Crest), the third largest tenant (24,197 square feet), representing approximately 16.1% of net rentable square feet, has free rent on its expansion space through March 2020. $25,707 has been reserved with the lender in respect of free rent for this tenant.
                           
  For mortgage loan #34 (54 Mint), the third largest tenant (3,010 square feet), representing 17.4% of net rentable square feet, subleases a portion of its space for an annual base rent of $60,000 on a month to month basis
                           
  For mortgage loan #35 (Cordelia Road), the largest tenant (17,500 square feet), representing 17.5% of net rentable square feet, has free rent in December 2019.  U/W Revenues for the largest tenant is net of the free rent period.   
                           
  For mortgage loan #42 (33rd & 23rd Retail Center), the largest tenant (23,445 square feet), representing 51.9% of net rentable square feet, has free rent through September 2019.  All outstanding free rent was reserved for at closing.  The third largest tenant (483 square feet), representing 1.1% of net rentable square feet, has executed its lease but is not in occupancy or paying rent.  The tenant is anticipated to commence in November 2019.  A holdback was taken at closing for the gap rent.  
                           
  For mortgage loan #62 (Icon I & II), the largest tenant at the Icon I mortgaged property (6,050 square feet), representing 60.1% of net rentable square feet of the portfolio, has taken occupancy and opened for business in July 2019, but is not expected to commence rental payments until September 2019.  At origination, $150,000 was reserved at origination in connection with the borrower’s obligation to fund certain tenant improvement allowances under the tenant’s lease. In addition, the tenant has a remaining free rent allowance totaling $36,000. The borrower deposited $36,000 at origination to fund a free rent reserve for the tenant’s rent payments occurring in August and September 2019.
                           
(7) For mortgage loan #9 (3300 Renner), the largest tenant (179,402 square feet), representing 96.9% of the net rentable square feet, must lease the space currently occupied by Verizon on the earlier of January 1, 2023 or the date Verizon vacates its premise. The expiration of the lease for such additional space will be coterminous with the tenant’s current lease, which is scheduled to terminate on August 31, 2029.
                           
(8) Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. In particular, with respect to (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans and (iii) tenants that alone, or together with affiliated tenants, occupy 50% or more of the net rentable area of, or represent 50% or more of the underwritten revenues of related Mortgaged Properties, certain of such tenants have unilateral termination options or termination options related to lack of appropriations with respect to all or a portion of their space. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” in this prospectus for additional information, as well as the charts entitled “Major Tenants” and “Lease Expiration Schedules” for the 15 largest Mortgage Loans presented on Annex A-3 to this prospectus.  
                           
  For mortgage loan #19 (El Con Center), the largest tenant (220,424 square feet), representing 45.9% of net rentable square feet, has the right to terminate its lease at any time on and after September 1, 2021 by giving a 6-month prior written notice.
                           
  For mortgage loan #21 (Mount Kemble), the largest tenant (48,098 square feet), representing approximately 20.9% of the net rentable area, may terminate its lease to the entire premises, the first floor premises, the second floor premises or to the expansion premises, effective as of July 30, 2024, upon delivering 12 months’ notice to the landlord and paying a termination fee of $2,086,907 with respect to termination of the entire premises, $651,404 with respect to termination of the first floor premises, $1,039,573 with respect to the termination of the second floor premises or to the expansion premises and $395,930 with respect to the termination of the expansion premises. The fourth largest tenant, (17,457 square feet), representing approximately

 

A-1-17 

 

 

                           
  7.6% of the net rentable area, may terminate its lease on June 30, 2022, upon delivering 12 months’ notice to landlord and paying a termination fee of $406,019.
   
  For mortgage loan #25 (Shetland Park), the largest tenant (117,189 square feet), representing 9.8% of net rentable square feet, has the right to terminate its lease at the end of year 7 (September 2020) by providing a 6-month prior written notice and paying a termination fee of $357,051. The third largest tenant (39,093 square feet), representing 3.3% of net rentable square feet, has the right to terminate its lease without any penalty or other charges if sufficient funds are not authorized by the State of Massachusetts to cover its obligations under the lease. The fourth largest tenant (37,408 square feet), representing 3.1% of net rentable square feet, has the right to terminate its lease at any time by providing a one-month prior written notice.
                           
  For mortgage loan #31 (Central Park Plaza), the largest tenant (20,000 square feet), representing approximately 17.3% of net rentable square feet, has an ongoing option to terminate its lease upon notice that its Federal funding source has been terminated, with 60 days’ notice to landlord. The fourth largest tenant (5,307 square feet), representing approximately 4.6% of net rentable square feet, has the option to terminate its lease in September 2024 with 90 days’ notice to the landlord and payment of a termination fee.
                           
  For mortgage loan #33 (1305 Tacoma), the largest tenant (42,935 square feet), representing 37.7% of net rentable square feet, may terminate its lease as of May 31, 2024 upon providing six months’ written notice.  The fourth largest tenant (8,290 square feet), representing 7.3% of net rentable square feet, may terminate its lease at any time upon providing 90 days’ written notice and payment of all unamortized tenant improvements.  The fifth largest tenant (430 square feet), representing 0.4% of net rentable square feet, may terminate its lease at any time upon providing 120 days’ written notice.
                           
  For mortgage loan #35 (Cordelia Road), the fifth largest tenant (7,152 square feet), representing 7.2% of net rentable square feet, may terminate its lease as of May 31, 2020 or May 31, 2021 upon providing written notice by January 31, 2020 or January 31, 2021, respectively.
                           
  For mortgage loan #37 (Sunrise Lake), the largest tenant (11,108 square feet), representing 14.9% of net rentable square feet, may terminate its lease in the event that the State of Texas ceases to fund such lease.
                           
  For mortgage loan #41 (Fort Evans Plaza Office Buildings), the third largest tenant (4,185 square feet), representing 7.0% of net rentable square feet, may terminate its lease as of December 31, 2020 upon providing written notice by July 1, 2020 and payment of termination fees equal to all unamortized free rent, tenant improvements and leasing commissions.
                           
  For mortgage loan #42 (33rd & 23rd Retail Center), the second largest tenant (20,755 square feet), representing 46.0% of net rentable square feet, may terminate its lease if gross sales are less than $2,000,000 during the trailing twelve months ending December 31, 2023, upon providing written notice within 30 days’ of December 31, 2023.  Such termination shall be effective 60 days after the termination notice is received.
                           
  For mortgage loan #45 (Plaza 273), the second largest tenant (8,808 square feet), representing approximately 11.5% of net rentable square feet, has a one-time right to terminate the lease if the Sponsor’s planned interior renovations on the first floor are not completed by June 30, 2020.
                           
  For mortgage loan #48 (67 Forest Street), the largest tenant (28,249 square feet), representing approximately 45.1% of net rentable square feet, has an ongoing option to terminate its lease if during any fiscal year sufficient funds for the discharge of its obligations under its lease are not appropriated and authorized, or if, during any fiscal year, funds for the discharge of its obligations under its lease are reduced pursuant to the deficiency of revenue statute of the General Laws of the Commonwealth of Massachusetts.

 

A-1-18 

 

 

                           
  For mortgage loan #59 (County Fair Market Place), the largest tenant (21,678 square feet), representing approximately 38.3% of net rentable square feet, has the option to terminate its lease on or prior to the 180th day following the end of the 5th year of the lease term (notice delivered by July 2024) if, during such 5th year, sales fall below $3,000,000. The lease will terminate 90 days later with payment of a termination fee. The third largest tenant (6,000 square feet), representing approximately 10.6% of net rentable square feet, has the option to terminate its lease at the end of the tenth year (2027) or fifteenth year (2032) of the initial lease term, with 180 days’ notice.
                           
(9) For mortgage loan #7 (Olympia Medical Office), the fourth largest tenant (7,688 square feet), representing 8.5% of net rentable square feet, has multiple lease expiration dates. The tenant has 5,675 square feet expiring on May 31, 2023 and 2,013 square feet expiring on September 30, 2020. 
                           
  For mortgage loan #10 (Mahwah Business Park), the largest tenant (97,328 square feet), representing 25.6% of net rentable square feet, has multiple expiration dates. The tenant has 96,838 square feet expiring on October 31, 2026 and 490 square feet expiring on September 30, 2025. The third largest tenant (33,746 square feet), representing 8.9% of net rentable square feet, has multiple lease expiration dates. The tenant has 18,746 square feet expiring on September 30, 2026 and 15,000 square feet expiring on March 31, 2030.
                           
  For mortgage loan #25 (Shetland Park), the largest tenant (117,189 square feet), representing 9.8% of net rentable square feet, has multiple expiration dates. The tenant has 114,789 square feet expiring on September 30, 2025 and 2,400 square feet that are month-to-month. The fourth largest tenant (37,408 square feet), representing 3.1% of net rentable square feet, has multiple lease expiration dates. The tenant has 19,151 square feet expiring on May 31, 2021 and 18,257 square feet expiring on May 31, 2023. The fifth largest tenant (27,760 square feet), representing 2.3% of net rentable square feet, has multiple expiration dates. The tenant has 18,830 square feet expiring on November 31, 2027 and 8,930 square feet expiring on April 30, 2023. Additionally, 65 other tenants leasing 70,990 square feet (7.0% of NRA, 10.3% of UW Base Rent) are operating under month to month leases.
                           
(10) For mortgage loan #42 (33rd & 23rd Retail Center), approximately 7% of the mortgaged property is subject to a ground lease, that covers some parking spaces and ingress/egress for the fourth largest tenant (460 square feet), representing 1.0% of net rentable square feet.
                           
(11) For mortgage loan #53 (Jefferson Storage), the land is owned by Clayton Holdings, LLC. The borrower signed a master lease with Jefferson Park Storage LLC, as tenant. Both entities have the same ownership, are co-borrowers under the loan agreement and signed the mortgage.
                           
(12) For mortgage loan #10 (Mahwah Business Park), if the balance in the replacement reserve drops below $500,000, the borrower must make monthly payments in the amount of $7,923.88, subject to a cap of $785,000. If the balance of the replacement reserve does not accumulate to $785,000 by the payment date occurring in July 2026, the borrower is required to pay to the lender the difference between the current account balance and $785,000.
                           
  For mortgage loan #26 (Best Western Colorado Springs Portfolio), the Monthly Replacement Reserve will be equal to 1/12th of 4.0% of the greater of (i) annual gross revenues calculated as of the end of the most recent calendar quarter and (ii) gross revenues projected in the most recent approved annual budget. The borrower is required to deposit approximately $103,726 in a seasonality reserve in August and September 2019 and then deposit $25,931 per month according to a schedule across the months of March through October to fund the shortfall during the months of November through February. Amounts deposited from time to time may be increased on an annual basis by the lender in such amount the lender reasonably deems necessary.

 

A-1-19 

 

 

                           
  For mortgage loan #29 (Hampton Inn Sneads Ferry), the monthly capital expenditure deposit means an amount equal to the greater of (a) (i) for the first 24 payment dates, an amount equal to 1/12 of 2.0% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs, (ii) for the 25th - 36th payment dates, an amount equal to 1/12 of 3% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs, and (iii) commencing on the 37th payment date and continuing thereafter, an amount equal to 1/12 of 4% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs; and (b) the aggregate amount, if any, required to be reserved under the management agreement and the franchise agreement.
                           
  For mortgage loan #39 (Best Western Plus Madison/Huntsville), pursuant to the Mortgage Loan documents, the lender upon at least 30 days’ prior notice may require the borrower to make monthly deposits into a seasonal working capital reserve, provided that the total annual amount of deposits into such reserve may not be increased except (i) in the event of a material change in the monthly fluctuation of occupancy, average daily rate or operating income, (ii) if the debt service coverage ratio as of the end of two consecutive calendar quarters is less than the amount set forth in such Mortgage Loan documents or (iii) if required by any rating agency.
                           
  For mortgage loan #51 (Holiday Inn Express Shelbyville), the Monthly Replacement Reserve will adjust to 1/12th of 4.0% of the greater of (i) gross revenues for the mortgaged property in the preceding calendar year or (ii) the projected gross revenues for the mortgaged property for the current calendar year according to the most recently submitted annual budget, provided however, that as long no cash sweep period or event of default has occurred and is continuing, the borrower will not be required to make a monthly deposit to the FF&E Reserve Account if the available reserve balance is at least $500,000.
                           
  For mortgage loan #58 (Best Western Shippensburg), the monthly capital expenditure deposit means an amount equal to the greater of (a) (i) for the first 24 payment dates, an amount equal to 1/12 of 2.0% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs, (ii) for the 25th - 36th payment dates, an amount equal to 1/12 of 3% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs, and (iii) commencing on the 37th payment date and continuing thereafter, an amount equal to 1/12 of 4% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs; and (b) the aggregate amount, if any, required to be reserved under the management agreement and the franchise agreement.
                           
  For mortgage loan #61 (Peckville Shopping Center), the Monthly Replacement Reserve will increase by two percent (2%) on each anniversary of the first payment date.
                           
(13) For mortgage loan #5 (Capital Plaza), TI/LC underwriting is inclusive of a straight-line credit for the upfront TI/LC reserve equal to $390,000, which is 10.0% of the upfront TI/LC reserve of $3,900,000. At loan closing, $3,900,000 was deposited into a tenant improvement and leasing commission reserve account for future re-tenanting expenses.
   
(14) For mortgage loan #7 (Olympia Medical Office), the Other Escrow II (Initial) has been released.
                           
  For mortgage loan #40 (East River Plaza), TI/LC underwriting is inclusive of a straight-line credit for the upfront TI/LC reserve equal to $10,000, which is 10.0% of the upfront TI/LC reserve of $100,000. At loan closing, $100,000 was deposited into a tenant improvement and leasing commission reserve account for future re-tenanting expenses.
                           
(15) For mortgage loan #45 (Plaza 273), 273 Plaza Associates, L.P. is the borrower for the leasehold portion of the mortgaged property and 273 Landcap LLC is the borrower for the fee portion of the mortgaged property.

 

A-1-20