FWP 1 n1776-x1_premarktanxa1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-227784-04
     

 

     
  UBS Commercial Mortgage Trust 2019-C17 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. 333-227784) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-877-713-1030 (8 a.m. – 5 p.m. EST).  
     
  Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.  
     
  STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION  
     
  The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance.  None of UBS Securities LLC, Wells Fargo Securities, LLC, CIBC World Markets Corp., Drexel Hamilton, LLC, Academy Securities, Inc., Bancroft Capital, LLC, and Brean Capital, LLC or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.  
     
  This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.  
     
  IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES  
     
  The information herein is preliminary and may be supplemented or amended prior to the time of sale. In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.  
     
  The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.  
     
  The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.  
     
  IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS  
     
  Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system  
     
     

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Mortgage Loan Originator Mortgage Loan Seller Cross-Collateralized and Cross-Defaulted Address
1 Loan Grand Canal Shoppes Wells Fargo Bank, N.A.; Morgan Stanley Bank, N.A.; JPMorgan Chase Bank, National Association; Goldman Sachs Bank USA WFB/UBS AG No 3327 & 3377 Las Vegas Boulevard South
2 Loan Phoenix Industrial Portfolio II UBS AG UBS AG No Various
2.01 Property Flint UBS AG UBS AG No 4444 West Maple Avenue
2.02 Property Beloit UBS AG UBS AG No 1 Reynolds Drive
2.03 Property Jefferson UBS AG UBS AG No 351 Collins Road
2.04 Property DuBois UBS AG UBS AG No 851-891 Beaver Drive
2.05 Property Huntsville UBS AG UBS AG No 1000 James Record Road
3 Loan 600 & 620 National Avenue Wells Fargo Bank, National Association; JP Morgan Chase Bank, National Association WFB No 600 & 620 National Avenue
4 Loan Phoenix Industrial Portfolio I UBS AG UBS AG No Various
4.01 Property Emerson UBS AG UBS AG No 5555 South Packard Avenue
4.02 Property St Francis UBS AG UBS AG No 4051 South Iowa Avenue & 4120 South Kansas Avenue
4.03 Property Delta UBS AG UBS AG No 4931 Denton Fly Road
5 Loan 10000 Santa Monica Boulevard Natixis Real Estate Capital LLC UBS AG No 10000 Santa Monica Boulevard
6 Loan Global Data Center Wells Fargo Bank, National Association WFB No 101 Troutman Road
7 Loan Waramaug Florida Hotel Portfolio BSPRT CMBS Finance, LLC RREF No Various
7.01 Property Residence Inn – Port St. Lucie BSPRT CMBS Finance, LLC RREF No 1920 Southwest Fountainview Boulevard
7.02 Property Springhill Suites – Tallahassee Central BSPRT CMBS Finance, LLC RREF No 1300 Executive Center Drive
8 Loan The Chantilly Office Portfolio UBS AG UBS AG No Various
8.01 Property Stoneleigh I UBS AG UBS AG No 4800 Westfields Boulevard
8.02 Property Stoneleigh II UBS AG UBS AG No 4840 Westfields Boulevard
8.03 Property Glenview II UBS AG UBS AG No 14155 Newbrook Drive
8.04 Property Glenview I UBS AG UBS AG No 14151 Newbrook Drive
8.05 Property Glenbrook III UBS AG UBS AG No 14150 Newbrook Drive
9 Loan Fresenius Salt Lake LCF LCF No 3702 S. State Street
10 Loan Centrepointe Plaza RMF RMF No 1040-1100 South Mt. Vernon Avenue
11 Loan Nostrand Place BSPRT CMBS Finance, LLC RREF No 3780-3858 Nostrand Avenue
12 Loan Chelmsford MHC LCF LCF No 270 Littleton Road
13 Loan Eagle Point Village Apartments RMF RMF No 830 Allonby Road
14 Loan The Black Building CIBC Inc. CIBC No 5701 Time Square Boulevard
15 Loan 10-12 Celina Avenue CIBC Inc. CIBC No 10-12 Celina Avenue
16 Loan SpringHill Suites Corona Riverside RMF RMF No 2025 Compton Avenue
17 Loan Smoke Tree Village and Smoke Tree Commons RMF RMF No Various
17.01 Property Smoke Tree Commons RMF RMF No 2465 East Palm Canyon Drive
17.02 Property Smoke Tree Village RMF RMF No 1733-1793 East Palm Canyon Drive
18 Loan CIRE Equity Retail & Industrial Portfolio Deutsche Bank AG, New York Branch; UBS AG UBS AG No Various
18.01 Property Wood Village Town Center Deutsche Bank AG, New York Branch; UBS AG UBS AG No 22557 Northeast Park Lane
18.02 Property Pecan Promenade Deutsche Bank AG, New York Branch; UBS AG UBS AG No 2735-2755 South 99th Avenue and 9820-9870 West Lower Buckeye Road
18.03 Property Valley Plaza Deutsche Bank AG, New York Branch; UBS AG UBS AG No 3115 South McClintock Drive
18.04 Property Pear Tree Deutsche Bank AG, New York Branch; UBS AG UBS AG No 504 East Perkins Street
18.05 Property Glendale Market Square Deutsche Bank AG, New York Branch; UBS AG UBS AG No 5840, 5870, 5880, 5890 West Bell Road and 17045 North 59th Avenue
18.06 Property Central Park Shopping Center Deutsche Bank AG, New York Branch; UBS AG UBS AG No 7425-7719 East Iliff Avenue and 2150 South Quebec Street
18.07 Property Val Vista Towne Center Deutsche Bank AG, New York Branch; UBS AG UBS AG No 1395-1505 East Warner Road
18.08 Property 2641 Hall Ave - Riverside, CA Deutsche Bank AG, New York Branch; UBS AG UBS AG No 2641 Hall Avenue
18.09 Property 606 W Troy - Indianapolis, IN Deutsche Bank AG, New York Branch; UBS AG UBS AG No 606 West Troy Avenue
18.10 Property Homeland - Bartow, FL Deutsche Bank AG, New York Branch; UBS AG UBS AG No 5700 US Highway 17 South
18.11 Property 2621 Hall Ave - Riverside, CA Deutsche Bank AG, New York Branch; UBS AG UBS AG No 2621 Hall Avenue
19 Loan Courtyard by Marriott Mt. Juliet CIBC Inc. CIBC No 1980 Providence Parkway
20 Loan Hudson River Hotel LCF LCF No 442 West 36th Street
21 Loan Hampton Inn & Suites Mt. Juliet CIBC Inc. CIBC No 5001 Crossings Circle
22 Loan Gateway Tower UBS AG UBS AG No 1 Memorial Drive
23 Loan Gatlin Retail Portfolio BSPRT CMBS Finance, LLC RREF No Various
23.01 Property The Forum at Gateways BSPRT CMBS Finance, LLC RREF No 44575 Mound Road
23.02 Property Wilson Square Shopping Center BSPRT CMBS Finance, LLC RREF No 6855 Wilson Boulevard

 

A-1-1

 

 

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

 

Mortgage Loan Number Property Flag Property Name Mortgage Loan Originator Mortgage Loan Seller Cross-Collateralized and Cross-Defaulted Address
24 Loan Ambler Yards UBS AG UBS AG No 300 Brookside Avenue
25 Loan Blackmore Marketplace UBS AG UBS AG No 5030-5040, 5063, 5091 East 2nd Street and 401-555 Newport Road
26 Loan Maui Portfolio UBS AG UBS AG No Various
26.01 Property Maui Beach Hotel UBS AG UBS AG No 170 West Kaahumanu Avenue
26.02 Property Maui Nui Golf Course UBS AG UBS AG No 470 Lipoa Parkway
27 Loan Motus Headquarters LCF LCF No 88 East 48th Street
28 Loan Comfort Inn & Suites - Seattle UBS AG UBS AG No 19333 International Boulevard
29 Loan Landing at Fancher Creek Wells Fargo Bank, National Association WFB No 921 North Peach Avenue
30 Loan The Bijou Building Wells Fargo Bank, National Association WFB No 1221-1235 Hermosa Avenue
31 Loan Howell Industrial Portfolio LCF LCF No 1051-1199 Austin Court
31.01 Property Hatch Stamping LCF LCF No 1051 Austin Court
31.02 Property TK Holdings LCF LCF No 1199 Austin Court
32 Loan Pikeville Commons LCF LCF No 111 Justice Way
33 Loan Courtyard by Marriott Secaucus BSPRT CMBS Finance, LLC RREF No 455 Harmon Meadow Boulevard
34 Loan Meidinger Tower UBS AG UBS AG No 462 South 4th Street
35 Loan The Cliffs at Waterford BSPRT CMBS Finance, LLC RREF No 859 Cliff Circle
36 Loan Staybridge Suites Benton Harbor BSPRT CMBS Finance, LLC RREF No 1275 Cinema Way
37 Loan Home2 Suites Cartersville RMF RMF No 1320 East Main Street
38 Loan Corporate Place Wells Fargo Bank, National Association WFB No 3150 Corporate Place
39 Loan New Hampshire Self Storage Portfolio RMF RMF No Various
39.01 Property Seacoast Self Storage RMF RMF No 219 Lafayette Road
39.02 Property Derry Self Storage RMF RMF No 23 Ashleigh Drive
40 Loan Springhill Suites Auburn Hills BSPRT CMBS Finance, LLC RREF No 4919 Interpark Drive
41 Loan San Antonio Hotel Portfolio CIBC Inc. CIBC No Various
41.01 Property La Quinta San Antonio CIBC Inc. CIBC No 6111 Interstate Highway 10 East
41.02 Property Best Western Elmendorf CIBC Inc. CIBC No 20015 Eagle Ford Way
42 Loan Best Western El Grande Inn CIBC Inc. CIBC No 15135 Lakeshore Drive
43 Loan MainStay Suites Grantville Hershey RMF RMF No 105 Kelley Court
44 Loan Fairfield Inn & Suites Holiday Tarpon Springs RMF RMF No 3060 U.S. Highway 19
45 Loan Indian Lake West Plaza RMF RMF No 259 Indian Lake Boulevard
46 Loan El Segundo Plaza UBS AG UBS AG No 215-275 Main Street
47 Loan Hampton Inn Belton RMF RMF No 16410 Cornerstone Drive
48 Loan 87 East 4th Street LCF LCF No 87 East 4th Street
49 Loan Norman’s Crossing UBS AG UBS AG No 365 Peachtree Parkway
50 Loan Windsor Park Apartments Wells Fargo Bank, National Association WFB No 3001 Arroyo Drive
51 Loan Walgreens Douglasville LCF LCF No 3851 Chapel Hill Road
52 Loan Northern Hills Shopping Center RMF RMF No 12311 Nacogdoches Road
53 Loan Webb’s Plaza RMF RMF No 800-850 3rd Avenue South
54 Loan Walgreens Tupelo LCF LCF No 834 Barnes Crossing Road
55 Loan Best Western Plus - Newport News RMF RMF No 500 Operations Drive
56 Loan Nut Tree 1670 Wells Fargo Bank, National Association WFB No 1670 East Monte Vista Avenue
57 Loan Parkway Village West UBS AG UBS AG No 3071-3141 South Perkins Road & 4660-4690 Knight Arnold Road
58 Loan Walgreens Lexington LCF LCF No 5220 Sunset Boulevard
59 Loan Military Plaza RMF RMF No 1456 - 1528 Military Road
60 Loan Ashgrove Apartments RMF RMF No 481 Hambrick Road
61 Loan Eagle Springs Professional Center RMF RMF No 5510 and 5514 Atascocita Road
62 Loan Safe and Sound Storage BSPRT CMBS Finance, LLC RREF No 9807 Maurice Avenue
63 Loan Twin Oaks Apartments BSPRT CMBS Finance, LLC RREF No 915, 935 and 1015 South Court Street
64 Loan Cavalier Manor Apartments BSPRT CMBS Finance, LLC RREF No 24563 Kelly Road
65 Loan Ludington Retail Center UBS AG UBS AG No 5530-5560 West US-10
66 Loan Dollar General Fayette LCF LCF No 599 South Church Street
67 Loan FedEx Muncie BSPRT CMBS Finance, LLC RREF No 3801 South Cowan Road
68 Loan Dollar General Centralia LCF LCF No 1948 East McCord Street
69 Loan Dollar General Hubbard Lake LCF LCF No 1697 West Hubert Street
70 Loan Dollar General Trenton LCF LCF No 201 Main Street

 

A-1-2

 

 

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

 

Mortgage Loan Number Property Flag Property Name City County State Zip Code General Property Type Specific Property Type Number of Properties Year Built Year Renovated Number of Units Unit of Measure
1 Loan Grand Canal Shoppes Las Vegas Clark NV 89109 Retail Specialty Retail 1 1999 2007 759,891 Sq. Ft.
2 Loan Phoenix Industrial Portfolio II Various Various Various Various Industrial Various 5 Various Various 2,390,648 Sq. Ft.
2.01 Property Flint Flint Genesee MI 48507 Industrial Manufacturing 1 2006 N/A 460,000 Sq. Ft.
2.02 Property Beloit Beloit Rock WI 53511 Industrial Warehouse 1 1974 2011 413,903 Sq. Ft.
2.03 Property Jefferson Jefferson Jefferson WI 53549 Industrial Warehouse 1 1995-2014 N/A 591,840 Sq. Ft.
2.04 Property DuBois DuBois Pennsylvania PA 15801 Industrial Warehouse 1 1961; 1988 1988 612,800 Sq. Ft.
2.05 Property Huntsville Huntsville Madison AL 35824 Industrial Warehouse 1 1976 2017 312,105 Sq. Ft.
3 Loan 600 & 620 National Avenue Mountain View Santa Clara CA 94043 Office Suburban 1 2017 N/A 151,064 Sq. Ft.
4 Loan Phoenix Industrial Portfolio I Various Various Various Various Industrial Warehouse 3 Various Various 1,181,569 Sq. Ft.
4.01 Property Emerson Cudahy Milwaukee WI 53110 Industrial Warehouse 1 1952 1995-1996; 2016-2017 435,695 Sq. Ft.
4.02 Property St Francis Saint Francis Milwaukee WI 53235 Industrial Warehouse 1 1940; 1997 1970; 1992 398,987 Sq. Ft.
4.03 Property Delta Milan Gibson TN 38358 Industrial Warehouse 1 1989-1992 2019 346,887 Sq. Ft.
5 Loan 10000 Santa Monica Boulevard Los Angeles Los Angeles CA 90067 Multifamily High Rise 1 2017 N/A 281 Units
6 Loan Global Data Center Collegeville Montgomery PA 19426 Other Data Center 1 2009 N/A 203,702 Sq. Ft.
7 Loan Waramaug Florida Hotel Portfolio Various Various FL Various Hospitality Various 2 Various 2016 213 Rooms
7.01 Property Residence Inn – Port St. Lucie Port St. Lucie St. Lucie FL 34986 Hospitality Extended Stay 1 2009 2016 125 Rooms
7.02 Property Springhill Suites – Tallahassee Central Tallahassee Leon FL 32301 Hospitality Limited Service 1 2008 2016 88 Rooms
8 Loan The Chantilly Office Portfolio Chantilly Fairfax VA 20151 Office Suburban 5 Various N/A 429,126 Sq. Ft.
8.01 Property Stoneleigh I Chantilly Fairfax VA 20151 Office Suburban 1 2006 N/A 109,598 Sq. Ft.
8.02 Property Stoneleigh II Chantilly Fairfax VA 20151 Office Suburban 1 2006 N/A 106,547 Sq. Ft.
8.03 Property Glenview II Chantilly Fairfax VA 20151 Office Suburban 1 2000 N/A 77,427 Sq. Ft.
8.04 Property Glenview I Chantilly Fairfax VA 20151 Office Suburban 1 2000 N/A 76,760 Sq. Ft.
8.05 Property Glenbrook III Chantilly Fairfax VA 20151 Office Suburban 1 2000 N/A 58,794 Sq. Ft.
9 Loan Fresenius Salt Lake Salt Lake City South Salt Lake UT 84115 Office Medical 1 2018 N/A 51,591 Sq. Ft.
10 Loan Centrepointe Plaza Colton San Bernardino CA 92324 Retail Anchored 1 1992 2006; 2018 115,424 Sq. Ft.
11 Loan Nostrand Place Brooklyn Kings NY 11235 Mixed Use Retail/Office 1 1959 2018 70,293 Sq. Ft.
12 Loan Chelmsford MHC Chelmsford Middlesex MA 1824 Manufactured Housing Community Manufactured Housing Community 1 1974 N/A 254 Pads
13 Loan Eagle Point Village Apartments Fayetteville Cumberland NC 28314 Multifamily Garden 1 2006 N/A 300 Units
14 Loan The Black Building Amarillo Randall TX 79119 Mixed Use Retail/Office 1 2017 N/A 124,023 Sq. Ft.
15 Loan 10-12 Celina Avenue Nashua Hillsborough NH 3063 Industrial Warehouse 1 1979 1997 321,800 Sq. Ft.
16 Loan SpringHill Suites Corona Riverside Corona Riverside CA 92881 Hospitality Limited Service 1 2009 2016-2017 130 Rooms
17 Loan Smoke Tree Village and Smoke Tree Commons Palm Springs Riverside CA 92264 Retail Anchored 2 Various N/A 281,235 Sq. Ft.
17.01 Property Smoke Tree Commons Palm Springs Riverside CA 92264 Retail Anchored 1 2008 N/A 171,479 Sq. Ft.
17.02 Property Smoke Tree Village Palm Springs Riverside CA 92264 Retail Anchored 1 1967 N/A 109,756 Sq. Ft.
18 Loan CIRE Equity Retail & Industrial Portfolio Various Various Various Various Various Various 11 Various Various 1,190,355 Sq. Ft.
18.01 Property Wood Village Town Center Wood Village Multnomah OR 97060 Retail Anchored 1 2006 N/A 137,105 Sq. Ft.
18.02 Property Pecan Promenade Tolleson Maricopa AZ 85353 Retail Anchored 1 2006 N/A 141,485 Sq. Ft.
18.03 Property Valley Plaza Tempe Maricopa AZ 85282 Retail Anchored 1 1991 N/A 146,226 Sq. Ft.
18.04 Property Pear Tree Ukiah Mendocino CA 95482 Retail Anchored 1 1977 1998 197,437 Sq. Ft.
18.05 Property Glendale Market Square Glendale Maricopa AZ 85308 Retail Anchored 1 1988 N/A 185,907 Sq. Ft.
18.06 Property Central Park Shopping Center Unincorporated Arapahoe Unincorporated Arapahoe CO 80231 Retail Anchored 1 1986 N/A 147,563 Sq. Ft.
18.07 Property Val Vista Towne Center Gilbert Maricopa AZ 85296 Retail Anchored 1 2000 N/A 93,352 Sq. Ft.
18.08 Property 2641 Hall Ave - Riverside, CA Riverside Riverside CA 92509 Industrial Warehouse 1 1987; 2014 N/A 34,982 Sq. Ft.
18.09 Property 606 W Troy - Indianapolis, IN Indianapolis Marion IN 46225 Industrial Warehouse 1 1967 1989 22,860 Sq. Ft.
18.10 Property Homeland - Bartow, FL Bartow Polk FL 33830 Industrial Warehouse 1 1983 N/A 67,438 Sq. Ft.
18.11 Property 2621 Hall Ave - Riverside, CA Riverside Riverside CA 92509 Industrial Warehouse 1 1990 N/A 16,000 Sq. Ft.
19 Loan Courtyard by Marriott Mt. Juliet Mount Juliet Wilson TN 37122 Hospitality Limited Service 1 2016 N/A 96 Rooms
20 Loan Hudson River Hotel New York New York NY 10018 Hospitality Limited Service 1 1999 N/A 56 Rooms
21 Loan Hampton Inn & Suites Mt. Juliet Mount Juliet Wilson TN 37122 Hospitality Limited Service 1 2008 2017; 2018 108 Rooms
22 Loan Gateway Tower St Louis St. Louis City MO 63102 Office CBD 1 1966 2014 213,229 Sq. Ft.
23 Loan Gatlin Retail Portfolio Various Various Various Various Retail Anchored 2 Various Various 324,261 Sq. Ft.
23.01 Property The Forum at Gateways Sterling Heights Macomb MI 48314 Retail Anchored 1 1998-1999 2002 256,212 Sq. Ft.
23.02 Property Wilson Square Shopping Center Jacksonville Duval FL 32210 Retail Anchored 1 1987 2013;2019 68,049 Sq. Ft.

 

A-1-3

 

 

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

 

Mortgage Loan Number Property Flag Property Name City County State Zip Code General Property Type Specific Property Type Number of Properties Year Built Year Renovated Number of Units Unit of Measure
24 Loan Ambler Yards Ambler Montgomery PA 19002 Mixed Use Industrial/Office 1 1950 2016 246,205 Sq. Ft.
25 Loan Blackmore Marketplace Casper Natrona WY 82609 Retail Anchored 1 2013 N/A 163,926 Sq. Ft.
26 Loan Maui Portfolio Various Maui HI Various Various Various 2 Various N/A 147 Various
26.01 Property Maui Beach Hotel Kahului Maui HI 96732 Hospitality Full Service 1 1968; 1970 N/A 147 Rooms
26.02 Property Maui Nui Golf Course Kihei Maui HI 96753 Other Golf Course 1 1987 N/A 178 Acres
27 Loan Motus Headquarters Holland Allegan MI 49423 Industrial Warehouse 1 1995 2004 320,333 Sq. Ft.
28 Loan Comfort Inn & Suites - Seattle SeaTac King WA 98188 Hospitality Limited Service 1 1987 2017-2018 119 Rooms
29 Loan Landing at Fancher Creek Fresno Fresno CA 93727 Multifamily Garden 1 1986 2019 476 Units
30 Loan The Bijou Building Hermosa Beach Los Angeles CA 90254 Mixed Use Retail/Office 1 1923 2000 22,801 Sq. Ft.
31 Loan Howell Industrial Portfolio Howell Livingston MI 48843 Industrial Various 2 Various Various 212,500 Sq. Ft.
31.01 Property Hatch Stamping Howell Livingston MI 48843 Industrial Manufacturing 1 2005 2019 100,000 Sq. Ft.
31.02 Property TK Holdings Howell Livingston MI 48843 Industrial Warehouse/Distribution 1 1999 2013 112,500 Sq. Ft.
32 Loan Pikeville Commons Pikeville Pike KY 41501 Mixed Use Multifamily/Retail 1 2014 N/A 121,165 Sq. Ft.
33 Loan Courtyard by Marriott Secaucus Secaucus Hudson NJ 7094 Hospitality Limited Service 1 1989 2019 168 Rooms
34 Loan Meidinger Tower Louisville Louisville/Jefferson KY 40202 Office CBD 1 1982 2006 331,054 Sq. Ft.
35 Loan The Cliffs at Waterford Spring Lake Cumberland NC 28390 Multifamily Garden 1 2010-2011 NAP 144 Units
36 Loan Staybridge Suites Benton Harbor Benton Harbor Berrien MI 49022 Hospitality Extended Stay 1 2017 N/A 88 Rooms
37 Loan Home2 Suites Cartersville Cartersville Bartow GA 30120 Hospitality Limited Service 1 2016 N/A 80 Rooms
38 Loan Corporate Place Hayward Alameda CA 94545 Industrial Flex 1 2000 N/A 86,613 Sq. Ft.
39 Loan New Hampshire Self Storage Portfolio Various Rockingham NH Various Self Storage Self Storage 2 Various N/A 115,372 Sq. Ft.
39.01 Property Seacoast Self Storage North Hampton Rockingham NH 3862 Self Storage Self Storage 1 2017 N/A 58,192 Sq. Ft.
39.02 Property Derry Self Storage Derry Rockingham NH 3038 Self Storage Self Storage 1 2016 N/A 57,180 Sq. Ft.
40 Loan Springhill Suites Auburn Hills Lake Orion Oakland MI 48359 Hospitality Select Service 1 2009 2016 102 Rooms
41 Loan San Antonio Hotel Portfolio Various Bexar TX Various Hospitality Limited Service 2 Various N/A 127 Rooms
41.01 Property La Quinta San Antonio San Antonio Bexar TX 78219 Hospitality Limited Service 1 2016 N/A 64 Rooms
41.02 Property Best Western Elmendorf Elmendorf Bexar TX 78112 Hospitality Limited Service 1 2015 N/A 63 Rooms
42 Loan Best Western El Grande Inn Clearlake Lake CA 95422 Hospitality Limited Service 1 1985 2019 68 Rooms
43 Loan MainStay Suites Grantville Hershey Grantville Dauphin PA 17028 Hospitality Extended Stay 1 2008 2019 64 Rooms
44 Loan Fairfield Inn & Suites Holiday Tarpon Springs Holiday Pasco FL 34691 Hospitality Limited Service 1 2011 2017-2018 78 Rooms
45 Loan Indian Lake West Plaza Hendersonville Sumner TN 37075 Retail Shadow Anchored 1 2015 N/A 41,328 Sq. Ft.
46 Loan El Segundo Plaza El Segundo Los Angeles CA 90245 Retail Unanchored 1 1956 N/A 24,022 Sq. Ft.
47 Loan Hampton Inn Belton Belton Cass MO 64012 Hospitality Limited Service 1 2013 N/A 80 Rooms
48 Loan 87 East 4th Street New York New York NY 10003 Mixed Use Multifamily/Retail 1 1900 N/A 5,811 Sq. Ft.
49 Loan Norman’s Crossing Cumming Forsyth GA 30041 Retail Unanchored 1 2019 N/A 5,750 Sq. Ft.
50 Loan Windsor Park Apartments Victoria Victoria TX 77901 Multifamily Garden 1 1978 2018 80 Units
51 Loan Walgreens Douglasville Douglasville Douglas GA 30135 Retail Single Tenant 1 2008 N/A 13,434 Sq. Ft.
52 Loan Northern Hills Shopping Center San Antonio Bexar TX 78217 Retail Shadow Anchored 1 1983 N/A 19,833 Sq. Ft.
53 Loan Webb’s Plaza Saint Petersburg Pinellas FL 33701 Retail Unanchored 1 1987 N/A 62,339 Sq. Ft.
54 Loan Walgreens Tupelo Tupelo Lee MS 38804 Retail Single Tenant 1 2008 N/A 14,691 Sq. Ft.
55 Loan Best Western Plus - Newport News Newport News City of Newport News VA 23602 Hospitality Limited Service 1 2006 2018 65 Rooms
56 Loan Nut Tree 1670 Vacaville Solano CA 95687 Retail Shadow Anchored 1 2017 N/A 9,592 Sq. Ft.
57 Loan Parkway Village West Memphis Shelby TN 38118 Retail Anchored 1 1959 N/A 147,520 Sq. Ft.
58 Loan Walgreens Lexington Lexington Lexington SC 29072 Retail Single Tenant 1 2008 N/A 14,820 Sq. Ft.
59 Loan Military Plaza Benton Saline AR 72015 Retail Anchored 1 1985 N/A 104,644 Sq. Ft.
60 Loan Ashgrove Apartments Stone Mountain DeKalb GA 30083 Multifamily Garden 1 1984 N/A 92 Units
61 Loan Eagle Springs Professional Center Humble Harris TX 77346 Office Suburban 1 2005 N/A 25,892 Sq. Ft.
62 Loan Safe and Sound Storage Maurice Vermilion LA 70555 Self Storage Self Storage 1 2012 N/A 59,470 Sq. Ft.
63 Loan Twin Oaks Apartments Circleville Pickaway OH 43113 Multifamily Garden 1 1978 2018 60 Units
64 Loan Cavalier Manor Apartments Eastpointe Macomb MI 48021 Multifamily Garden 1 1958 N/A 66 Units
65 Loan Ludington Retail Center Ludington Mason MI 49431 Retail Unanchored 1 1975 1995 77,496 Sq. Ft.
66 Loan Dollar General Fayette Fayette Howard MO 65248 Retail Single Tenant 1 2019 N/A 10,566 Sq. Ft.
67 Loan FedEx Muncie Muncie Delaware IN 47302 Industrial Warehouse 1 1991 N/A 13,875 Sq. Ft.
68 Loan Dollar General Centralia Centralia Marion IL 62801 Retail Single Tenant 1 2019 N/A 9,002 Sq. Ft.
69 Loan Dollar General Hubbard Lake Hubbard Lake Alcona MI 49747 Retail Single Tenant 1 2019 N/A 9,026 Sq. Ft.
70 Loan Dollar General Trenton Trenton Grundy MO 64683 Retail Single Tenant 1 2019 N/A 9,100 Sq. Ft.

 

A-1-4

 

 

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

 

Mortgage Loan Number Property Flag Property Name Cut-off Date Balance Per Unit/SF Original Balance Cut-off Date Balance % of Aggregate Cut-off Date Balance Maturity Date or Anticipated Repayment Date Maturity Balance ARD Final Maturity Date Origination Date First Pay Date Payment Day Gross Mortgage Rate Total Administrative Fee Net Mortgage Rate ARD Rate Interest Accrual Method Monthly Debt Service Payment
1 Loan Grand Canal Shoppes 1,000 50,384,615 50,384,615 6.2% 7/1/2029 50,384,615 No N/A 6/3/2019 8/1/2019 1 3.740800% 0.015240% 3.725560% N/A Actual/360 159,683.40
2 Loan Phoenix Industrial Portfolio II 28 40,000,000 40,000,000 5.0% 10/6/2029 34,974,966 No N/A 9/10/2019 11/6/2019 6 4.450000% 0.013990% 4.436010% N/A Actual/360 201,487.50
2.01 Property Flint   9,770,992 9,770,992 1.2%   8,543,503                      
2.02 Property Beloit   8,462,377 8,462,377 1.0%   7,399,284                      
2.03 Property Jefferson   8,375,136 8,375,136 1.0%   7,323,003                      
2.04 Property DuBois   8,375,136 8,375,136 1.0%   7,323,003                      
2.05 Property Huntsville   5,016,358 5,016,358 0.6%   4,386,173                      
3 Loan 600 & 620 National Avenue 913 38,950,000 38,950,000 4.8% 9/11/2029 38,950,000 No N/A 9/11/2019 10/11/2019 11 3.688000% 0.013990% 3.674010% N/A Actual/360 121,701.44
4 Loan Phoenix Industrial Portfolio I 28 33,000,000 32,950,297 4.1% 9/6/2029 25,976,518 No N/A 8/9/2019 10/6/2019 6 3.750000% 0.013990% 3.736010% N/A Actual/360 152,828.15
4.01 Property Emerson   16,790,000 16,764,712 2.1%   13,216,538                      
4.02 Property St Francis   11,750,000 11,732,303 1.5%   9,249,215                      
4.03 Property Delta   4,460,000 4,453,283 0.6%   3,510,766                      
5 Loan 10000 Santa Monica Boulevard 782,918 25,000,000 25,000,000 3.1% 5/6/2029 25,000,000 No N/A 4/12/2019 6/6/2019 6 4.150000% 0.013990% 4.136010% N/A Actual/360 87,659.14
6 Loan Global Data Center 182 25,000,000 25,000,000 3.1% 8/11/2029 25,000,000 No N/A 8/6/2019 9/11/2019 11 4.320000% 0.033990% 4.286010% N/A Actual/360 91,500.00
7 Loan Waramaug Florida Hotel Portfolio 114,554 24,400,000 24,400,000 3.0% 9/6/2029 21,132,241 No N/A 8/23/2019 10/6/2019 6 4.050000% 0.013990% 4.036010% N/A Actual/360 117,193.77
7.01 Property Residence Inn – Port St. Lucie   14,400,000 14,400,000 1.8%   12,471,487                      
7.02 Property Springhill Suites – Tallahassee Central   10,000,000 10,000,000 1.2%   8,660,755                      
8 Loan The Chantilly Office Portfolio 108 24,000,000 24,000,000 3.0% 6/6/2029 24,000,000 No N/A 5/16/2019 7/6/2019 6 4.150000% 0.013990% 4.136010% N/A Actual/360 84,152.78
8.01 Property Stoneleigh I   6,130,744 6,130,744 0.8%   6,130,744                      
8.02 Property Stoneleigh II   5,959,871 5,959,871 0.7%   5,959,871                      
8.03 Property Glenview II   4,328,803 4,328,803 0.5%   4,328,803                      
8.04 Property Glenview I   4,292,557 4,292,557 0.5%   4,292,557                      
8.05 Property Glenbrook III   3,288,026 3,288,026 0.4%   3,288,026                      
9 Loan Fresenius Salt Lake 407 21,000,000 20,973,336 2.6% 9/6/2029 17,095,410 No N/A 9/6/2019 10/6/2019 6 4.700000% 0.013990% 4.686010% N/A Actual/360 108,913.94
10 Loan Centrepointe Plaza 178 20,500,000 20,500,000 2.5% 7/6/2029 17,671,134 No N/A 7/1/2019 8/6/2019 6 4.850000% 0.013990% 4.836010% N/A Actual/360 108,176.82
11 Loan Nostrand Place 284 19,995,000 19,995,000 2.5% 9/6/2029 18,221,977 No N/A 8/22/2019 10/6/2019 6 4.250000% 0.013990% 4.236010% N/A Actual/360 98,363.38
12 Loan Chelmsford MHC 71,654 18,200,000 18,200,000 2.3% 8/6/2029 16,500,928 No N/A 8/1/2019 9/6/2019 6 3.943000% 0.013990% 3.929010% N/A Actual/360 86,292.58
13 Loan Eagle Point Village Apartments 58,000 17,400,000 17,400,000 2.2% 8/6/2029 15,493,525 No N/A 7/30/2019 9/6/2019 6 4.200000% 0.013990% 4.186010% N/A Actual/360 85,088.99
14 Loan The Black Building 134 16,650,000 16,650,000 2.1% 10/1/2029 14,395,930 No N/A 9/11/2019 11/1/2019 1 3.980000% 0.013990% 3.966010% N/A Actual/360 79,297.79
15 Loan 10-12 Celina Avenue 51 16,510,000 16,510,000 2.0% 8/1/2029 16,510,000 No N/A 7/30/2019 9/1/2019 1 4.180000% 0.013990% 4.166010% N/A Actual/360 58,308.58
16 Loan SpringHill Suites Corona Riverside 115,503 15,050,000 15,015,357 1.9% 8/6/2029 12,346,896 No N/A 7/18/2019 9/6/2019 6 4.930000% 0.013990% 4.916010% N/A Actual/360 80,149.03
17 Loan Smoke Tree Village and Smoke Tree Commons 126 15,000,000 15,000,000 1.9% 7/6/2029 13,766,439 No N/A 7/8/2019 8/6/2019 6 4.683000% 0.015240% 4.667760% N/A Actual/360 77,642.48
17.01 Property Smoke Tree Commons   9,146,034 9,146,034 1.1%   8,393,888                      
17.02 Property Smoke Tree Village   5,853,966 5,853,966 0.7%   5,372,551                      
18 Loan CIRE Equity Retail & Industrial Portfolio 108 15,000,000 15,000,000 1.9% 6/6/2029 15,000,000 No N/A 5/9/2019 7/6/2019 6 4.139000% 0.021690% 4.117310% N/A Actual/360 52,456.08
18.01 Property Wood Village Town Center   2,472,047 2,472,047 0.3%   2,472,047                      
18.02 Property Pecan Promenade   2,297,970 2,297,970 0.3%   2,297,970                      
18.03 Property Valley Plaza   2,090,509 2,090,509 0.3%   2,090,509                      
18.04 Property Pear Tree   1,947,433 1,947,433 0.2%   1,947,433                      
18.05 Property Glendale Market Square   1,844,099 1,844,099 0.2%   1,844,099                      
18.06 Property Central Park Shopping Center   1,677,177 1,677,177 0.2%   1,677,177                      
18.07 Property Val Vista Towne Center   1,478,459 1,478,459 0.2%   1,478,459                      
18.08 Property 2641 Hall Ave - Riverside, CA   436,352 436,352 0.1%   436,352                      
18.09 Property 606 W Troy - Indianapolis, IN   325,897 325,897 0.0%   325,897                      
18.10 Property Homeland - Bartow, FL   230,512 230,512 0.0%   230,512                      
18.11 Property 2621 Hall Ave - Riverside, CA   199,544 199,544 0.0%   199,544                      
19 Loan Courtyard by Marriott Mt. Juliet 154,583 14,840,000 14,840,000 1.8% 10/1/2029 11,768,136 No N/A 9/11/2019 11/1/2019 1 3.950000% 0.013990% 3.936010% N/A Actual/360 70,421.33
20 Loan Hudson River Hotel 253,278 14,200,000 14,183,560 1.8% 9/6/2029 11,751,245 No N/A 9/3/2019 10/6/2019 6 5.200000% 0.013990% 5.186010% N/A Actual/360 77,973.75
21 Loan Hampton Inn & Suites Mt. Juliet 128,519 13,880,000 13,880,000 1.7% 10/1/2029 11,058,672 No N/A 9/11/2019 11/1/2019 1 4.080000% 0.013990% 4.066010% N/A Actual/360 66,907.00
22 Loan Gateway Tower 65 13,850,000 13,850,000 1.7% 9/6/2029 12,285,530 No N/A 9/11/2019 10/6/2019 6 4.015000% 0.013990% 4.001010% N/A Actual/360 66,241.84
23 Loan Gatlin Retail Portfolio 73 13,775,000 13,775,000 1.7% 10/6/2029 10,919,617 No N/A 9/13/2019 11/6/2019 6 3.940000% 0.013990% 3.926010% N/A Actual/360 65,288.36
23.01 Property The Forum at Gateways   9,444,059 9,444,059 1.2%   7,486,425                      
23.02 Property Wilson Square Shopping Center   4,330,941 4,330,941 0.5%   3,433,192                      

 

A-1-5

 

 

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

 

Mortgage Loan Number Property Flag Property Name Cut-off Date Balance Per Unit/SF Original Balance Cut-off Date Balance % of Aggregate Cut-off Date Balance Maturity Date or Anticipated Repayment Date Maturity Balance ARD Final Maturity Date Origination Date First Pay Date Payment Day Gross Mortgage Rate Total Administrative Fee Net Mortgage Rate ARD Rate Interest Accrual Method Monthly Debt Service Payment
24 Loan Ambler Yards 95 13,300,000 13,300,000 1.6% 6/6/2029 11,434,543 No N/A 5/9/2019 7/6/2019 6 4.750000% 0.013990% 4.736010% N/A Actual/360 69,379.10
25 Loan Blackmore Marketplace 141 13,100,000 13,100,000 1.6% 8/6/2029 11,050,516 No N/A 8/9/2019 9/6/2019 6 4.048000% 0.013990% 4.034010% N/A Actual/360 62,904.46
26 Loan Maui Portfolio 193,878 12,500,000 12,500,000 1.5% 6/6/2029 11,241,246 No N/A 5/22/2019 7/6/2019 6 5.750000% 0.013990% 5.736010% N/A Actual/360 72,946.61
26.01 Property Maui Beach Hotel   8,289,474 8,289,474 1.0%   7,454,721                      
26.02 Property Maui Nui Golf Course   4,210,526 4,210,526 0.5%   3,786,525                      
27 Loan Motus Headquarters 38 12,200,000 12,200,000 1.5% 7/6/2029 12,200,000 No N/A 6/21/2019 8/6/2019 6 4.400000% 0.013990% 4.386010% N/A Actual/360 45,354.63
28 Loan Comfort Inn & Suites - Seattle 97,353 11,600,000 11,585,000 1.4% 9/6/2029 9,411,241 No N/A 9/9/2019 10/6/2019 6 4.600000% 0.013990% 4.586010% N/A Actual/360 59,466.75
29 Loan Landing at Fancher Creek 66,176 11,500,000 11,500,000 1.4% 9/11/2029 9,746,980 No N/A 9/11/2019 10/11/2019 11 4.220000% 0.015240% 4.204760% N/A Actual/360 56,371.30
30 Loan The Bijou Building 500 11,400,000 11,400,000 1.4% 8/11/2029 11,400,000 No N/A 8/5/2019 9/11/2019 11 3.800000% 0.013990% 3.786010% N/A Actual/360 36,701.67
31 Loan Howell Industrial Portfolio 53 11,250,000 11,235,585 1.4% 9/6/2029 9,142,795 No N/A 8/29/2019 10/6/2019 6 4.650000% 0.013990% 4.636010% N/A Actual/360 58,009.14
31.01 Property Hatch Stamping   6,350,000 6,341,863 0.8%   5,160,600                      
31.02 Property TK Holdings   4,900,000 4,893,721 0.6%   3,982,195                      
32 Loan Pikeville Commons 90 10,900,000 10,880,890 1.3% 9/6/2029 8,063,673 No N/A 8/30/2019 10/6/2019 6 4.710000% 0.013990% 4.696010% N/A Actual/360 61,892.28
33 Loan Courtyard by Marriott Secaucus 89,286 10,000,000 10,000,000 1.2% 10/6/2029 7,270,221 No N/A 9/12/2019 11/6/2019 6 4.250000% 0.013990% 4.236010% N/A Actual/360 54,173.81
34 Loan Meidinger Tower 85 9,000,000 9,000,000 1.1% 7/6/2029 8,065,327 No N/A 7/9/2019 8/6/2019 6 4.520000% 0.013990% 4.506010% N/A Actual/360 45,708.69
35 Loan The Cliffs at Waterford 60,069 8,650,000 8,650,000 1.1% 10/6/2029 8,650,000 No N/A 9/11/2019 11/6/2019 6 3.880000% 0.013990% 3.866010% N/A Actual/360 28,356.78
36 Loan Staybridge Suites Benton Harbor 96,464 8,500,000 8,488,807 1.1% 9/6/2029 6,872,608 No N/A 8/13/2019 10/6/2019 6 4.500000% 0.013990% 4.486010% N/A Actual/360 43,068.25
37 Loan Home2 Suites Cartersville 105,981 8,500,000 8,478,509 1.1% 8/6/2029 6,865,958 No N/A 7/15/2019 9/6/2019 6 4.470000% 0.013990% 4.456010% N/A Actual/360 42,916.87
38 Loan Corporate Place 95 8,250,000 8,250,000 1.0% 8/11/2029 8,250,000 No N/A 7/19/2019 9/11/2019 11 3.500000% 0.013990% 3.486010% N/A Actual/360 24,463.54
39 Loan New Hampshire Self Storage Portfolio 72 8,250,000 8,250,000 1.0% 8/6/2024 8,250,000 No N/A 7/18/2019 9/6/2019 6 4.490000% 0.013990% 4.476010% N/A Actual/360 31,297.48
39.01 Property Seacoast Self Storage   4,600,000 4,600,000 0.6%   4,600,000                      
39.02 Property Derry Self Storage   3,650,000 3,650,000 0.5%   3,650,000                      
40 Loan Springhill Suites Auburn Hills 80,671 8,250,000 8,228,420 1.0% 8/6/2029 6,624,686 No N/A 8/5/2019 9/6/2019 6 4.300000% 0.013990% 4.286010% N/A Actual/360 40,826.89
41 Loan San Antonio Hotel Portfolio 56,299 7,150,000 7,150,000 0.9% 10/1/2029 5,567,399 No N/A 9/4/2019 11/1/2019 1 4.900000% 0.013990% 4.886010% N/A Actual/360 39,833.51
41.01 Property La Quinta San Antonio   4,000,000 4,000,000 0.5%   3,114,629                      
41.02 Property Best Western Elmendorf   3,150,000 3,150,000 0.4%   2,452,770                      
42 Loan Best Western El Grande Inn 104,412 7,100,000 7,100,000 0.9% 10/1/2029 5,691,146 No N/A 9/5/2019 11/1/2019 1 4.250000% 0.013990% 4.236010% N/A Actual/360 34,927.73
43 Loan MainStay Suites Grantville Hershey 109,111 7,000,000 6,983,107 0.9% 8/6/2029 5,698,875 No N/A 7/31/2019 9/6/2019 6 4.700000% 0.013990% 4.686010% N/A Actual/360 36,304.65
44 Loan Fairfield Inn & Suites Holiday Tarpon Springs 89,518 7,000,000 6,982,408 0.9% 8/6/2029 5,660,170 No N/A 7/18/2019 9/6/2019 6 4.500000% 0.072740% 4.427260% N/A Actual/360 35,467.97
45 Loan Indian Lake West Plaza 157 6,500,000 6,500,000 0.8% 8/6/2029 5,406,436 No N/A 7/31/2019 9/6/2019 6 4.500000% 0.013990% 4.486010% N/A Actual/360 32,934.55
46 Loan El Segundo Plaza 263 6,350,000 6,325,208 0.8% 8/6/2029 4,535,702 No N/A 7/18/2019 9/6/2019 6 3.800000% 0.013990% 3.786010% N/A Actual/360 32,820.39
47 Loan Hampton Inn Belton 76,701 6,150,000 6,136,048 0.8% 8/6/2029 5,057,019 No N/A 7/17/2019 9/6/2019 6 5.000000% 0.013990% 4.986010% N/A Actual/360 33,014.53
48 Loan 87 East 4th Street 1,050 6,100,000 6,100,000 0.8% 9/6/2029 6,100,000 No N/A 8/27/2019 10/6/2019 6 4.650000% 0.013990% 4.636010% N/A Actual/360 23,965.80
49 Loan Norman’s Crossing 896 5,150,000 5,150,000 0.6% 9/6/2029 5,150,000 No N/A 8/27/2019 10/6/2019 6 4.300000% 0.013990% 4.286010% N/A Actual/360 18,710.47
50 Loan Windsor Park Apartments 62,500 5,000,000 5,000,000 0.6% 8/11/2029 4,568,714 No N/A 8/9/2019 9/11/2019 11 4.410000% 0.013990% 4.396010% N/A Actual/360 25,067.59
51 Loan Walgreens Douglasville 346 4,650,000 4,650,000 0.6% 9/6/2029 4,650,000 Yes 10/6/2033 9/6/2019 10/6/2019 6 4.480000% 0.013990% 4.466010% 8.480000% Actual/360 17,601.11
52 Loan Northern Hills Shopping Center 230 4,556,250 4,556,250 0.6% 8/6/2029 3,885,112 No N/A 7/29/2019 9/6/2019 6 4.440000% 0.013990% 4.426010% N/A Actual/360 22,923.70
53 Loan Webb’s Plaza 72 4,525,000 4,518,480 0.6% 9/6/2029 3,594,688 No N/A 9/9/2019 10/6/2019 6 4.000000% 0.013990% 3.986010% N/A Actual/360 21,603.04
54 Loan Walgreens Tupelo 303 4,450,000 4,450,000 0.6% 9/6/2029 4,450,000 Yes 1/6/2033 9/6/2019 10/6/2019 6 4.480000% 0.013990% 4.466010% 8.480000% Actual/360 16,844.07
55 Loan Best Western Plus - Newport News 67,574 4,400,000 4,392,332 0.5% 9/6/2029 3,259,914 No N/A 8/23/2019 10/6/2019 6 4.750000% 0.013990% 4.736010% N/A Actual/360 25,085.16
56 Loan Nut Tree 1670 448 4,300,000 4,300,000 0.5% 8/11/2029 3,630,527 No N/A 7/31/2019 9/11/2019 11 4.080000% 0.013990% 4.066010% N/A Actual/360 20,727.67
57 Loan Parkway Village West 29 4,228,000 4,228,000 0.5% 9/6/2029 3,596,276 No N/A 9/10/2019 10/6/2019 6 4.350000% 0.013990% 4.336010% N/A Actual/360 21,047.48
58 Loan Walgreens Lexington 273 4,050,000 4,050,000 0.5% 9/6/2029 4,050,000 Yes 10/6/2034 9/6/2019 10/6/2019 6 4.480000% 0.013990% 4.466010% 8.480000% Actual/360 15,330.00
59 Loan Military Plaza 36 3,750,000 3,750,000 0.5% 9/6/2029 3,408,929 No N/A 8/23/2019 10/6/2019 6 4.100000% 0.013990% 4.086010% N/A Actual/360 18,119.94
60 Loan Ashgrove Apartments 37,779 3,480,000 3,475,622 0.4% 9/6/2029 2,837,720 No N/A 9/5/2019 10/6/2019 6 4.750000% 0.013990% 4.736010% N/A Actual/360 18,153.33
61 Loan Eagle Springs Professional Center 129 3,350,000 3,350,000 0.4% 8/6/2029 2,918,895 No N/A 8/6/2019 9/6/2019 6 4.300000% 0.013990% 4.286010% N/A Actual/360 16,578.19
62 Loan Safe and Sound Storage 44 2,600,000 2,590,905 0.3% 8/6/2029 1,908,470 No N/A 8/1/2019 9/6/2019 6 4.500000% 0.013990% 4.486010% N/A Actual/360 14,451.64
63 Loan Twin Oaks Apartments 41,944 2,520,000 2,516,621 0.3% 9/6/2029 2,030,495 No N/A 8/14/2019 10/6/2019 6 4.400000% 0.013990% 4.386010% N/A Actual/360 12,619.17
64 Loan Cavalier Manor Apartments 37,500 2,475,000 2,475,000 0.3% 10/6/2029 2,001,246 No N/A 9/11/2019 11/6/2019 6 4.500000% 0.013990% 4.486010% N/A Actual/360 12,540.46
65 Loan Ludington Retail Center 31 2,377,500 2,371,762 0.3% 8/6/2029 1,935,583 No N/A 8/6/2019 9/6/2019 6 4.700000% 0.013990% 4.686010% N/A Actual/360 12,330.61
66 Loan Dollar General Fayette 101 1,071,000 1,071,000 0.1% 9/6/2029 1,071,000 Yes 1/6/2034 9/6/2019 10/6/2019 6 4.930000% 0.013990% 4.916010% 8.930000% Actual/360 4,461.14
67 Loan FedEx Muncie 68 950,000 950,000 0.1% 10/6/2029 699,953 No N/A 9/12/2019 11/6/2019 6 4.600000% 0.013990% 4.586010% N/A Actual/360 5,334.48
68 Loan Dollar General Centralia 103 931,000 931,000 0.1% 9/6/2029 931,000 Yes 2/6/2034 9/6/2019 10/6/2019 6 5.430000% 0.013990% 5.416010% 9.430000% Actual/360 4,271.29
69 Loan Dollar General Hubbard Lake 100 903,000 903,000 0.1% 9/6/2029 903,000 Yes 4/6/2034 9/6/2019 10/6/2019 6 4.930000% 0.013990% 4.916010% 8.930000% Actual/360 3,761.35
70 Loan Dollar General Trenton 96 875,000 875,000 0.1% 9/6/2029 875,000 Yes 12/6/2033 9/6/2019 10/6/2019 6 5.580000% 0.013990% 5.566010% 9.580000% Actual/360 4,125.26

 

A-1-6

 

 

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

 

Mortgage Loan Number Property Flag Property Name Amortization Type Original Term to Maturity or ARD Remaining Term to Maturity or ARD Original IO Term Remaining IO Term Original Amortization Term Remaining Amortization Term Seasoning Prepayment Provisions Grace Period Default Grace Period Late Grace Period at Maturity Default Appraised Value
1 Loan Grand Canal Shoppes  Full IO 120 117 120 117 0 0 3 LO(27);DEF(88);O(5) 0 (1 grace period of 2 business days every 12 month period) 0 0 1,640,000,000
2 Loan Phoenix Industrial Portfolio II  Partial IO 120 120 36 36 360 360 0 LO(24);DEF(90);O(6) 0 0 0 91,700,000
2.01 Property Flint                          22,400,000
2.02 Property Beloit                          19,400,000
2.03 Property Jefferson                          19,200,000
2.04 Property DuBois                          19,200,000
2.05 Property Huntsville                          11,500,000
3 Loan 600 & 620 National Avenue  Full IO 120 119 120 119 0 0 1 LO(25);DEF(90);O(5) 0 0 0 185,000,000
4 Loan Phoenix Industrial Portfolio I  Amortizing 120 119 0 0 360 359 1 LO(25);DEF(89);O(6) 0 0 0 51,300,000
4.01 Property Emerson                          26,000,000
4.02 Property St Francis                          18,200,000
4.03 Property Delta                          7,100,000
5 Loan 10000 Santa Monica Boulevard  Full IO 120 115 120 115 0 0 5 LO(29);DEF(87);O(4) 0 0 0 553,000,000
6 Loan Global Data Center  Full IO 120 118 120 118 0 0 2 LO(26);DEF(87);O(7) 0 0 0 60,000,000
7 Loan Waramaug Florida Hotel Portfolio  Partial IO 120 119 36 35 360 360 1 LO(25);DEF(91);O(4) 0 0 0 32,800,000
7.01 Property Residence Inn – Port St. Lucie                          19,000,000
7.02 Property Springhill Suites – Tallahassee Central                          13,800,000
8 Loan The Chantilly Office Portfolio  Full IO 120 116 120 116 0 0 4 LO(28);DEF(85);O(7) 0 0 0 104,500,000
8.01 Property Stoneleigh I                          26,874,518
8.02 Property Stoneleigh II                          26,125,482
8.03 Property Glenview II                          18,719,130
8.04 Property Glenview I                          18,562,391
8.05 Property Glenbrook III                          14,218,478
9 Loan Fresenius Salt Lake  Amortizing 120 119 0 0 360 359 1 LO(25);DEF(92);O(3) 0 0 0 30,600,000
10 Loan Centrepointe Plaza  Partial IO 120 117 24 21 360 360 3 LO(27);DEF(88);O(5) 0 0 0 32,500,000
11 Loan Nostrand Place  Partial IO 120 119 60 59 360 360 1 LO(25);DEF(91);O(4) 0 0 0 29,000,000
12 Loan Chelmsford MHC  Partial IO 120 118 60 58 360 360 2 LO(26);DEF(90);O(4) 0 0 0 28,400,000
13 Loan Eagle Point Village Apartments  Partial IO 120 118 48 46 360 360 2 LO(26);DEF(89);O(5) 0 0 0 26,500,000
14 Loan The Black Building  Partial IO 120 120 36 36 360 360 0 LO(24);DEF(93);O(3) 7 7 0 23,300,000
15 Loan 10-12 Celina Avenue  Full IO 120 118 120 118 0 0 2 LO(26);DEF(89);O(5) 7 7 0 25,500,000
16 Loan SpringHill Suites Corona Riverside  Amortizing 120 118 0 0 360 358 2 LO(26);DEF(89);O(5) 0 0 0 21,600,000
17 Loan Smoke Tree Village and Smoke Tree Commons  Partial IO 120 117 60 57 360 360 3 LO(24);YM1(92);O(4) 0 0 0 62,100,000
17.01 Property Smoke Tree Commons                          37,864,583
17.02 Property Smoke Tree Village                          24,235,417
18 Loan CIRE Equity Retail & Industrial Portfolio  Full IO 120 116 120 116 0 0 4 LO(24);YM1(89);O(7) 0 0 0 198,100,000
18.01 Property Wood Village Town Center                          31,100,000
18.02 Property Pecan Promenade                          28,910,000
18.03 Property Valley Plaza                          26,300,000
18.04 Property Pear Tree                          24,500,000
18.05 Property Glendale Market Square                          23,200,000
18.06 Property Central Park Shopping Center                          21,100,000
18.07 Property Val Vista Towne Center                          18,600,000
18.08 Property 2641 Hall Ave - Riverside, CA                          5,489,600
18.09 Property 606 W Troy - Indianapolis, IN                          4,100,000
18.10 Property Homeland - Bartow, FL                          2,900,000
18.11 Property 2621 Hall Ave - Riverside, CA                          2,510,400
19 Loan Courtyard by Marriott Mt. Juliet  Amortizing 120 120 0 0 360 360 0 LO(24);DEF(92);O(4) 7 7 0 21,200,000
20 Loan Hudson River Hotel  Amortizing 120 119 0 0 360 359 1 LO(25);DEF(92);O(3) 0 0 0 22,300,000
21 Loan Hampton Inn & Suites Mt. Juliet  Amortizing 120 120 0 0 360 360 0 LO(24);DEF(92);O(4) 7 7 0 20,200,000
22 Loan Gateway Tower  Partial IO 120 119 48 47 360 360 1 LO(25);DEF(88);O(7) 0 0 0 19,800,000
23 Loan Gatlin Retail Portfolio  Amortizing 120 120 0 0 360 360 0 LO(24);DEF(92);O(4) 0 0 0 30,950,000
23.01 Property The Forum at Gateways                          21,750,000
23.02 Property Wilson Square Shopping Center                          9,200,000

 

A-1-7

 

 

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

 

Mortgage Loan Number Property Flag Property Name Amortization Type Original Term to Maturity or ARD Remaining Term to Maturity or ARD Original IO Term Remaining IO Term Original Amortization Term Remaining Amortization Term Seasoning Prepayment Provisions Grace Period Default Grace Period Late Grace Period at Maturity Default Appraised Value
24 Loan Ambler Yards  Partial IO 120 116 24 20 360 360 4 LO(28);DEF(87);O(5) 0 0 0 31,730,000
25 Loan Blackmore Marketplace  Partial IO 120 118 24 22 360 360 2 LO(12);YM1(104);O(4) 0 0 0 34,600,000
26 Loan Maui Portfolio  Partial IO 120 116 36 32 360 360 4 LO(28);DEF(85);O(7) 0 0 0 45,100,000
26.01 Property Maui Beach Hotel                          29,100,000
26.02 Property Maui Nui Golf Course                          16,000,000
27 Loan Motus Headquarters  Full IO 120 117 120 117 0 0 3 LO(27);DEF(88);O(5) 0 0 0 18,900,000
28 Loan Comfort Inn & Suites - Seattle  Amortizing 120 119 0 0 360 359 1 LO(25);DEF(91);O(4) 0 0 0 17,900,000
29 Loan Landing at Fancher Creek  Partial IO 120 119 24 23 360 360 1 LO(25);DEF(91);O(4) 0 0 0 47,000,000
30 Loan The Bijou Building  Full IO 120 118 120 118 0 0 2 LO(26);DEF(90);O(4) 0 0 0 18,100,000
31 Loan Howell Industrial Portfolio  Amortizing 120 119 0 0 360 359 1 LO(25);DEF(90);O(5) 0 0 0 19,000,000
31.01 Property Hatch Stamping                          10,100,000
31.02 Property TK Holdings                          8,900,000
32 Loan Pikeville Commons  Amortizing 120 119 0 0 300 299 1 LO(25);DEF(92);O(3) 0 0 0 15,400,000
33 Loan Courtyard by Marriott Secaucus  Amortizing 120 120 0 0 300 300 0 LO(24);YM1(92);O(4) 0 0 0 25,500,000
34 Loan Meidinger Tower  Partial IO 120 117 48 45 360 360 3 LO(27);DEF(89);O(4) 0 0 0 41,000,000
35 Loan The Cliffs at Waterford  Full IO 120 120 120 120 0 0 0 LO(24);DEF(92);O(4) 0 0 0 13,800,000
36 Loan Staybridge Suites Benton Harbor  Amortizing 120 119 0 0 360 359 1 LO(25);DEF(90);O(5) 0 0 0 13,000,000
37 Loan Home2 Suites Cartersville  Amortizing 120 118 0 0 360 358 2 LO(26);DEF(90);O(4) 0 0 0 14,300,000
38 Loan Corporate Place  Full IO 120 118 120 118 0 0 2 LO(26);DEF/YM1(87);O(7) 0 5 0 17,700,000
39 Loan New Hampshire Self Storage Portfolio  Full IO 60 58 60 58 0 0 2 LO(26);DEF(27);O(7) 0 0 0 14,420,000
39.01 Property Seacoast Self Storage                          7,800,000
39.02 Property Derry Self Storage                          6,620,000
40 Loan Springhill Suites Auburn Hills  Amortizing 120 118 0 0 360 358 2 LO(26);DEF(90);O(4) 0 0 0 12,000,000
41 Loan San Antonio Hotel Portfolio  Amortizing 120 120 0 0 324 324 0 LO(24);DEF(93);O(3) 7 7 0 12,500,000
41.01 Property La Quinta San Antonio                          6,800,000
41.02 Property Best Western Elmendorf                          5,700,000
42 Loan Best Western El Grande Inn  Amortizing 120 120 0 0 360 360 0 LO(24);DEF(93);O(3) 7 7 0 11,100,000
43 Loan MainStay Suites Grantville Hershey  Amortizing 120 118 0 0 360 358 2 LO(26);DEF(90);O(4) 0 0 0 10,900,000
44 Loan Fairfield Inn & Suites Holiday Tarpon Springs  Amortizing 120 118 0 0 360 358 2 LO(26);DEF(90);O(4) 0 0 0 10,100,000
45 Loan Indian Lake West Plaza  Partial IO 120 118 12 10 360 360 2 LO(26);DEF(90);O(4) 0 0 0 9,900,000
46 Loan El Segundo Plaza  Amortizing 120 118 0 0 300 298 2 LO(12);YM1(102);O(6) 0 0 0 14,100,000
47 Loan Hampton Inn Belton  Amortizing 120 118 0 0 360 358 2 LO(26);DEF(90);O(4) 0 0 0 9,600,000
48 Loan 87 East 4th Street  Full IO 120 119 120 119 0 0 1 LO(25);DEF(91);O(4) 0 0 0 9,600,000
49 Loan Norman’s Crossing  Full IO 120 119 120 119 0 0 1 LO(24);YM1(92);O(4) 0 0 0 8,675,000
50 Loan Windsor Park Apartments  Partial IO 120 118 60 58 360 360 2 LO(26);DEF(90);O(4) 0 0 0 7,200,000
51 Loan Walgreens Douglasville  Full IO, ARD 120 119 120 119 0 0 1 YM(25);DEF/YM(88);O(7) 0 0 0 6,650,000
52 Loan Northern Hills Shopping Center  Partial IO 120 118 24 22 360 360 2 LO(24);YM1(92);O(4) 0 0 0 6,200,000
53 Loan Webb’s Plaza  Amortizing 120 119 0 0 360 359 1 LO(25);DEF(91);O(4) 0 0 0 7,700,000
54 Loan Walgreens Tupelo  Full IO, ARD 120 119 120 119 0 0 1 YM(25);DEF/YM(88);O(7) 0 0 0 6,400,000
55 Loan Best Western Plus - Newport News  Amortizing 120 119 0 0 300 299 1 LO(25);DEF(91);O(4) 0 0 0 7,400,000
56 Loan Nut Tree 1670  Partial IO 120 118 24 22 360 360 2 LO(26);DEF(90);O(4) 0 0 0 7,100,000
57 Loan Parkway Village West  Partial IO 120 119 24 23 360 360 1 LO(25);DEF(91);O(4) 0 0 0 6,975,000
58 Loan Walgreens Lexington  Full IO, ARD 120 119 120 119 0 0 1 YM(25);DEF/YM(88);O(7) 0 0 0 5,800,000
59 Loan Military Plaza  Partial IO 120 119 60 59 360 360 1 LO(25);DEF(91);O(4) 0 0 0 7,400,000
60 Loan Ashgrove Apartments  Amortizing 120 119 0 0 360 359 1 LO(25);DEF(91);O(4) 0 0 0 5,100,000
61 Loan Eagle Springs Professional Center  Partial IO 120 118 36 34 360 360 2 LO(24);YM1(92);O(4) 0 10 0 4,900,000
62 Loan Safe and Sound Storage  Amortizing 120 118 0 0 300 298 2 LO(26);DEF(90);O(4) 0 0 0 4,390,000
63 Loan Twin Oaks Apartments  Amortizing 120 119 0 0 360 359 1 YM1(116);O(4) 0 0 0 3,800,000
64 Loan Cavalier Manor Apartments  Amortizing 120 120 0 0 360 360 0 LO(24);DEF(92);O(4) 0 0 0 3,720,000
65 Loan Ludington Retail Center  Amortizing 120 118 0 0 360 358 2 LO(26);DEF(90);O(4) 0 0 0 3,400,000
66 Loan Dollar General Fayette  Full IO, ARD 120 119 120 119 0 0 1 YM(25);DEF/YM(88);O(7) 0 0 0 1,530,000
67 Loan FedEx Muncie  Amortizing 120 120 0 0 300 300 0 LO(24);DEF(92);O(4) 0 0 0 1,600,000
68 Loan Dollar General Centralia  Full IO, ARD 120 119 120 119 0 0 1 YM(25);DEF/YM(88);O(7) 0 0 0 1,330,000
69 Loan Dollar General Hubbard Lake  Full IO, ARD 120 119 120 119 0 0 1 YM(25);DEF/YM(88);O(7) 0 0 0 1,290,000
70 Loan Dollar General Trenton  Full IO, ARD 120 119 120 119 0 0 1 YM(25);DEF/YM(88);O(7) 0 0 0 1,250,000

 

A-1-8

 

 

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

 

Mortgage Loan Number Property Flag Property Name Appraisal Date U/W NOI DSCR U/W NCF DSCR Cut-off Date LTV Ratio LTV Ratio at Maturity or ARD U/W NOI Debt Yield U/W NCF Debt Yield UW EGI U/W Expenses U/W NOI U/W Replacement U/W TI/LC U/W NCF Occupancy Rate Occupancy as-of Date Most Recent Operating Statement Date
1 Loan Grand Canal Shoppes 4/3/2019 2.53 2.46 46.3% 46.3% 9.6% 9.3% 104,029,334 31,007,624 73,021,709 0 2,023,806 70,997,903 94.0% 5/31/2019 TTM 3/31/2019
2 Loan Phoenix Industrial Portfolio II Various 1.63 1.41 74.2% 64.8% 9.8% 8.5% 9,131,734 2,447,004 6,684,731 359,446 513,774 5,811,511 93.8% 6/30/2019 TTM 6/30/2019
2.01 Property Flint 8/8/2019             2,526,240 410,208 2,116,032 129,298 120,119 1,866,615 100.0% 6/30/2019 TTM 6/30/2019
2.02 Property Beloit 8/12/2019             1,689,683 921,780 767,903 35,351 79,199 653,354 67.0% 6/30/2019 TTM 6/30/2019
2.03 Property Jefferson 8/12/2019             1,632,426 245,814 1,386,611 121,272 117,899 1,147,440 100.0% 6/30/2019 TTM 6/30/2019
2.04 Property DuBois 8/16/2019             1,987,794 534,766 1,453,028 42,896 129,572 1,280,560 100.0% 6/30/2019 TTM 6/30/2019
2.05 Property Huntsville 8/19/2019             1,295,591 334,435 961,156 30,628 66,985 863,543 95.9% 6/30/2019 TTM 6/30/2019
3 Loan 600 & 620 National Avenue 8/19/2019 1.93 1.93 70.0% 70.0% 7.2% 7.2% 12,672,245 2,708,238 9,964,007 0 0 9,964,007 100.0% 10/1/2019 N/A
4 Loan Phoenix Industrial Portfolio I Various 2.04 1.93 64.2% 50.6% 11.3% 10.7% 4,618,555 882,044 3,736,511 86,463 116,405 3,533,643 100.0% 5/31/2019 TTM 5/31/2019
4.01 Property Emerson 7/18/2019             2,089,838 329,948 1,759,890 4,357 56,136 1,699,398 100.0% 5/31/2019 TTM 5/31/2019
4.02 Property St Francis 7/18/2019             1,649,275 382,317 1,266,958 71,699 34,286 1,160,973 100.0% 5/31/2019 TTM 5/31/2019
4.03 Property Delta 7/19/2019             879,442 169,779 709,663 10,407 25,983 673,273 100.0% 5/31/2019 TTM 5/31/2019
5 Loan 10000 Santa Monica Boulevard 3/25/2019 2.35 2.34 39.8% 39.8% 9.9% 9.8% 41,869,092 20,152,705 21,716,388 56,200 0 21,660,188 89.0% 4/9/2019 TTM 1/31/2019
6 Loan Global Data Center 6/13/2019 2.41 2.29 61.7% 61.7% 10.6% 10.1% 4,630,945 710,450 3,920,496 40,740 155,200 3,724,555 100.0% 10/1/2019 TTM 7/31/2019
7 Loan Waramaug Florida Hotel Portfolio Various 2.34 2.10 74.4% 64.4% 13.5% 12.1% 8,448,839 5,151,088 3,297,751 337,954 0 2,959,797 85.3% 6/30/2019 TTM 6/30/2019
7.01 Property Residence Inn – Port St. Lucie 7/15/2019             4,743,150 2,844,682 1,898,468 189,726 0 1,708,742 86.2% 6/30/2019 TTM 6/30/2019
7.02 Property Springhill Suites – Tallahassee Central 7/16/2019             3,705,689 2,306,406 1,399,283 148,228 0 1,251,055 84.1% 6/30/2019 TTM 6/30/2019
8 Loan The Chantilly Office Portfolio 3/28/2019 3.99 3.60 44.4% 44.4% 16.8% 15.2% 12,579,017 4,792,591 7,786,425 85,825 673,181 7,027,419 86.2% 5/31/2019 TTM 2/28/2019
8.01 Property Stoneleigh I 3/28/2019             N/A N/A N/A N/A N/A N/A 64.0% 5/31/2019 N/A
8.02 Property Stoneleigh II 3/28/2019             N/A N/A N/A N/A N/A N/A 100.0% 5/31/2019 N/A
8.03 Property Glenview II 3/28/2019             N/A N/A N/A N/A N/A N/A 87.5% 5/31/2019 N/A
8.04 Property Glenview I 3/28/2019             N/A N/A N/A N/A N/A N/A 94.3% 5/31/2019 N/A
8.05 Property Glenbrook III 3/28/2019             N/A N/A N/A N/A N/A N/A 90.4% 5/31/2019 N/A
9 Loan Fresenius Salt Lake 7/25/2019 1.31 1.29 68.5% 55.9% 8.2% 8.1% 2,004,102 294,537 1,709,565 7,739 10,318 1,691,508 92.7% 7/17/2019 TTM 6/30/2019
10 Loan Centrepointe Plaza 4/7/2019 1.44 1.43 63.1% 54.4% 9.1% 9.0% 2,542,291 676,931 1,865,361 15,005 0 1,850,355 93.0% 6/27/2019 TTM 4/30/2019
11 Loan Nostrand Place 6/24/2019 1.45 1.39 68.9% 62.8% 8.6% 8.2% 2,870,716 1,159,071 1,711,645 11,247 58,410 1,641,988 94.4% 5/13/2019 TTM 5/31/2019
12 Loan Chelmsford MHC 6/25/2019 1.43 1.42 64.1% 58.1% 8.1% 8.1% 2,135,490 654,556 1,480,935 12,700 0 1,468,235 98.0% 7/23/2019 TTM 5/31/2019
13 Loan Eagle Point Village Apartments 5/15/2019 1.55 1.48 65.7% 58.5% 9.1% 8.7% 2,852,112 1,264,572 1,587,540 75,000 0 1,512,540 93.3% 9/6/2019 TTM 7/31/2019
14 Loan The Black Building 8/15/2019 1.72 1.63 71.5% 61.8% 9.8% 9.3% 2,333,180 697,596 1,635,584 18,603 62,012 1,554,969 96.8% 8/12/2019 TTM 6/30/2019
15 Loan 10-12 Celina Avenue 5/29/2019 2.30 2.17 64.7% 64.7% 9.8% 9.2% 2,364,724 754,578 1,610,146 32,180 56,846 1,521,120 100.0% 9/1/2019 12/31/2018
16 Loan SpringHill Suites Corona Riverside 5/10/2019 1.96 1.77 69.5% 57.2% 12.5% 11.3% 4,618,594 2,735,986 1,882,608 184,744 0 1,697,864 83.9% 4/30/2019 TTM 4/30/2019
17 Loan Smoke Tree Village and Smoke Tree Commons 4/20/2019 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 TTM 3/31/2019
17.01 Property Smoke Tree Commons 4/20/2019             4,300,759 1,833,141 2,467,618 25,722 85,740 2,356,157 95.0% 4/12/2019 TTM 3/31/2019
17.02 Property Smoke Tree Village 4/20/2019             2,057,934 1,289,876 768,058 16,463 54,878 696,716 71.6% 4/12/2019 TTM 3/31/2019
18 Loan CIRE Equity Retail & Industrial Portfolio Various 2.43 2.28 64.9% 64.9% 10.2% 9.6% 17,894,164 4,772,257 13,121,906 223,431 595,178 12,303,298 91.4% Various TTM 2/28/2019
18.01 Property Wood Village Town Center 3/30/2019             2,664,878 653,930 2,010,947 23,131 68,553 1,919,264 94.1% 5/1/2019 TTM 2/28/2019
18.02 Property Pecan Promenade 4/3/2019             2,958,396 929,031 2,029,365 48,023 70,743 1,910,599 88.5% 5/1/2019 TTM 2/28/2019
18.03 Property Valley Plaza 4/5/2019             2,472,407 547,460 1,924,947 17,152 73,113 1,834,682 95.6% 5/1/2019 TTM 2/28/2019
18.04 Property Pear Tree 4/3/2019             2,383,917 686,766 1,697,150 42,297 98,719 1,556,135 90.9% 5/1/2019 TTM 2/28/2019
18.05 Property Glendale Market Square 4/2/2019             2,454,358 648,331 1,806,027 53,940 92,954 1,659,134 92.8% 5/1/2019 TTM 2/28/2019
18.06 Property Central Park Shopping Center 4/8/2019             2,412,264 788,827 1,623,437 24,676 73,782 1,524,979 95.1% 5/1/2019 TTM 2/28/2019
18.07 Property Val Vista Towne Center 4/5/2019             1,490,329 371,215 1,119,114 14,212 46,676 1,058,226 64.3% 5/1/2019 TTM 2/28/2019
18.08 Property 2641 Hall Ave - Riverside, CA 4/9/2019             253,841 32,264 221,577 0 17,491 204,086 100.0% 10/1/2019 TTM 2/28/2019
18.09 Property 606 W Troy - Indianapolis, IN 4/5/2019             345,412 41,185 304,227 0 11,430 292,797 100.0% 10/1/2019 TTM 2/28/2019
18.10 Property Homeland - Bartow, FL 4/10/2019             274,362 55,215 219,147 0 33,719 185,428 100.0% 10/1/2019 TTM 2/28/2019
18.11 Property 2621 Hall Ave - Riverside, CA 4/9/2019             184,000 18,032 165,968 0 8,000 157,968 100.0% 10/1/2019 TTM 2/28/2019
19 Loan Courtyard by Marriott Mt. Juliet 7/25/2019 2.33 2.13 70.0% 55.5% 13.3% 12.1% 4,223,439 2,257,098 1,966,341 168,938 0 1,797,403 77.7% 6/30/2019 TTM 6/30/2019
20 Loan Hudson River Hotel 5/28/2019 1.64 1.50 63.6% 52.7% 10.8% 9.9% 3,404,488 1,867,768 1,536,720 136,180 0 1,400,540 88.9% 5/31/2019 TTM 5/31/2019
21 Loan Hampton Inn & Suites Mt. Juliet 7/24/2019 2.31 2.09 68.7% 54.7% 13.3% 12.1% 4,321,502 2,469,507 1,851,995 172,860 0 1,679,135 78.3% 6/30/2019 TTM 6/30/2019
22 Loan Gateway Tower 6/6/2019 2.31 2.07 69.9% 62.0% 13.3% 11.9% 3,449,198 1,611,730 1,837,468 42,646 145,448 1,649,374 87.4% 8/21/2019 TTM 7/31/2019
23 Loan Gatlin Retail Portfolio Various 1.69 1.53 76.8% 60.9% 9.6% 8.7% 3,416,598 1,135,745 2,280,854 48,639 162,131 2,070,084 87.8% Various TTM 7/31/2019
23.01 Property The Forum at Gateways 7/25/2019             2,580,482 909,025 1,671,457 38,432 128,106 1,504,919 85.4% 7/31/2019 TTM 7/31/2019
23.02 Property Wilson Square Shopping Center 8/14/2019             836,116 226,719 609,397 10,207 34,025 565,165 96.9% 8/16/2019 TTM 7/31/2019

 

A-1-9

 

 

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

 

Mortgage Loan Number Property Flag Property Name Appraisal Date U/W NOI DSCR U/W NCF DSCR Cut-off Date LTV Ratio LTV Ratio at Maturity or ARD U/W NOI Debt Yield U/W NCF Debt Yield UW EGI U/W Expenses U/W NOI U/W Replacement U/W TI/LC U/W NCF Occupancy Rate Occupancy as-of Date Most Recent Operating Statement Date
24 Loan Ambler Yards 3/12/2019 1.63 1.49 73.4% 63.1% 10.2% 9.3% 3,651,674 1,278,050 2,373,624 32,007 172,059 2,169,559 91.6% 4/30/2019 TTM 1/31/2019
25 Loan Blackmore Marketplace 8/1/2019 1.67 1.60 66.8% 56.3% 9.6% 9.2% 2,664,433 437,332 2,227,101 14,753 83,842 2,128,506 94.2% 7/11/2019 TTM 6/30/2019
26 Loan Maui Portfolio Various 2.36 2.16 63.2% 56.8% 16.5% 15.1% 12,169,690 7,462,077 4,707,613 398,438 0 4,309,175 94.7% 3/31/2019 TTM 3/31/2019 Hotel, 2/28/2019 Golf
26.01 Property Maui Beach Hotel 2/1/2019             8,635,706 5,054,969 3,580,736 345,428 0 3,235,308 94.7% 3/31/2019 TTM 3/31/2019
26.02 Property Maui Nui Golf Course 1/28/2019             3,533,985 2,407,108 1,126,877 53,010 0 1,073,867 N/A N/A TTM 2/28/2019
27 Loan Motus Headquarters 5/23/2019 2.37 2.37 64.6% 64.6% 10.6% 10.6% 1,318,394 26,368 1,292,026 0 0 1,292,026 100.0% 10/1/2019 N/A
28 Loan Comfort Inn & Suites - Seattle 8/16/2019 2.07 1.85 64.7% 52.6% 12.7% 11.4% 3,895,291 2,419,646 1,475,645 155,812 0 1,319,833 77.3% 7/31/2019 TTM 7/31/2019
29 Loan Landing at Fancher Creek 7/22/2019 1.42 1.34 67.0% 56.8% 8.3% 7.9% 4,975,573 2,347,751 2,627,822 136,612 0 2,491,210 93.5% 7/31/2019 TTM 7/31/2019
30 Loan The Bijou Building 7/11/2019 2.02 1.95 63.0% 63.0% 7.8% 7.5% 1,229,614 339,019 890,595 6,840 26,712 857,043 94.0% 7/31/2019 TTM 6/30/2019
31 Loan Howell Industrial Portfolio Various 1.71 1.60 59.1% 48.1% 10.6% 9.9% 1,488,649 299,711 1,188,938 31,875 42,500 1,114,563 100.0% 10/1/2019 TTM 6/30/2019
31.01 Property Hatch Stamping 7/1/2019             770,613 148,845 621,768 15,000 20,000 586,768 100.0% 10/1/2019 TTM 6/30/2019
31.02 Property TK Holdings 4/30/2019             718,036 150,867 567,170 16,875 22,500 527,795 100.0% 10/1/2019 TTM 6/30/2019
32 Loan Pikeville Commons 7/2/2019 1.50 1.43 70.7% 52.4% 10.2% 9.8% 1,549,181 438,549 1,110,633 29,000 20,459 1,061,174 91.9% 6/19/2019 TTM 7/31/2019
33 Loan Courtyard by Marriott Secaucus 8/1/2019 2.37 1.96 58.8% 42.8% 15.4% 12.7% 8,024,714 5,712,452 2,312,262 401,236 0 1,911,026 75.5% 7/31/2019 TTM 7/31/2019
34 Loan Meidinger Tower 4/26/2019 1.66 1.53 68.3% 61.2% 10.1% 9.3% 5,873,378 3,036,161 2,837,217 66,211 159,173 2,611,833 88.1% 4/30/2019 TTM 5/31/2019
35 Loan The Cliffs at Waterford 7/25/2019 2.44 2.34 62.7% 62.7% 9.6% 9.2% 1,595,301 763,742 831,559 36,000 0 795,559 92.4% 9/3/2019 TTM 7/31/2019
36 Loan Staybridge Suites Benton Harbor 6/10/2019 2.13 1.92 65.3% 52.9% 13.0% 11.7% 2,744,491 1,643,932 1,100,560 109,780 0 990,780 69.7% 7/31/2019 TTM 7/31/2019
37 Loan Home2 Suites Cartersville 6/11/2019 2.65 2.43 59.3% 48.0% 16.1% 14.8% 2,912,305 1,545,014 1,367,291 116,492 0 1,250,799 84.9% 5/31/2019 TTM 5/31/2019
38 Loan Corporate Place 6/27/2019 3.11 2.96 46.6% 46.6% 11.1% 10.5% 1,127,183 213,585 913,598 8,661 34,645 870,292 100.0% 6/30/2019 TTM 6/30/2019
39 Loan New Hampshire Self Storage Portfolio 6/27/2019 1.97 1.92 57.2% 57.2% 9.0% 8.8% 1,372,593 632,879 739,714 17,306 0 722,409 86.7% 6/30/2019 TTM 6/30/2019
39.01 Property Seacoast Self Storage 6/27/2019             704,991 286,631 418,360 8,729 0 409,632 86.5% 6/30/2019 TTM 6/30/2019
39.02 Property Derry Self Storage 6/27/2019             667,602 346,248 321,354 8,577 0 312,777 86.9% 6/30/2019 TTM 6/30/2019
40 Loan Springhill Suites Auburn Hills 7/1/2019 2.13 1.88 68.6% 55.2% 12.7% 11.2% 3,105,343 2,060,638 1,044,705 124,214 0 920,491 74.5% 6/30/2019 TTM 6/30/2019
41 Loan San Antonio Hotel Portfolio Various 2.24 1.97 57.2% 44.5% 15.0% 13.1% 3,245,544 2,175,551 1,069,993 129,822 0 940,171 78.9% 7/31/2019 TTM 7/31/2019
41.01 Property La Quinta San Antonio 1/21/2019             1,681,130 1,170,481 510,648 67,245 0 443,403 78.6% 7/31/2019 TTM 7/31/2019
41.02 Property Best Western Elmendorf 2/21/2019             1,564,414 1,005,070 559,345 62,577 0 496,768 79.2% 7/31/2019 TTM 7/31/2019
42 Loan Best Western El Grande Inn 8/1/2019 2.84 2.57 64.0% 51.3% 16.7% 15.2% 2,824,489 1,635,372 1,189,117 112,980 0 1,076,137 71.4% 4/30/2019 TTM 4/30/2019
43 Loan MainStay Suites Grantville Hershey 6/12/2019 2.02 1.86 64.1% 52.3% 12.6% 11.6% 1,808,479 927,526 880,953 72,339 0 808,614 73.6% 5/31/2019 TTM 5/31/2019
44 Loan Fairfield Inn & Suites Holiday Tarpon Springs 6/18/2019 2.30 2.07 69.1% 56.0% 14.0% 12.6% 2,399,459 1,422,188 977,271 95,978 0 881,292 81.4% 6/30/2019 TTM 6/30/2019
45 Loan Indian Lake West Plaza 6/5/2019 1.55 1.48 65.7% 54.6% 9.5% 9.0% 769,163 154,853 614,311 6,199 22,538 585,574 86.3% 9/11/2019 TTM 5/31/2019
46 Loan El Segundo Plaza 5/18/2019 2.09 1.98 44.9% 32.2% 13.0% 12.4% 1,040,203 215,848 824,356 3,603 39,588 781,165 100.0% 6/27/2019 TTM 4/30/2019
47 Loan Hampton Inn Belton 5/15/2019 1.99 1.76 63.9% 52.7% 12.8% 11.4% 2,231,774 1,444,298 787,476 89,271 0 698,206 75.6% 5/31/2019 TTM 5/31/2019
48 Loan 87 East 4th Street 6/28/2019 1.44 1.43 63.5% 63.5% 6.8% 6.7% 493,749 78,640 415,109 2,250 1,669 411,190 100.0% 8/1/2019 TTM 7/31/2019
49 Loan Norman’s Crossing 7/7/2019 2.06 2.00 59.4% 59.4% 9.0% 8.7% 522,644 59,059 463,584 1,552 12,398 449,634 100.0% 9/12/2019 N/A
50 Loan Windsor Park Apartments 5/10/2019 1.61 1.54 69.4% 63.5% 9.7% 9.3% 732,872 249,569 483,303 20,000 0 463,303 97.5% 5/22/2019 Ann. T-6 6/30/2019
51 Loan Walgreens Douglasville 8/1/2019 1.86 1.84 69.9% 69.9% 8.4% 8.4% 404,005 12,120 391,885 2,687 0 389,198 100.0% 10/1/2019 N/A
52 Loan Northern Hills Shopping Center 6/25/2019 1.65 1.57 73.5% 62.7% 10.0% 9.5% 690,490 235,781 454,709 2,975 19,834 431,901 100.0% 7/1/2019 TTM 5/31/2019
53 Loan Webb’s Plaza 7/18/2019 2.21 2.08 58.7% 46.7% 12.7% 11.9% 880,295 306,503 573,793 9,351 25,000 539,442 100.0% 8/1/2019 TTM 6/30/2019
54 Loan Walgreens Tupelo 8/5/2019 1.86 1.85 69.5% 69.5% 8.5% 8.4% 388,000 11,640 376,360 2,938 0 373,422 100.0% 10/1/2019 N/A
55 Loan Best Western Plus - Newport News 7/8/2019 1.95 1.78 59.4% 44.1% 13.3% 12.2% 1,278,378 692,729 585,649 51,135 0 534,514 65.0% 7/31/2019 TTM 7/31/2019
56 Loan Nut Tree 1670 6/18/2019 1.59 1.56 60.6% 51.1% 9.2% 9.0% 548,340 153,729 394,611 1,055 4,796 388,760 100.0% 6/30/2019 TTM 6/30/2019
57 Loan Parkway Village West 7/23/2019 2.31 2.05 60.6% 51.6% 13.8% 12.3% 898,184 315,441 582,743 22,128 41,597 519,018 78.6% 8/1/2019 TTM 6/30/2019
58 Loan Walgreens Lexington 8/5/2019 1.85 1.84 69.8% 69.8% 8.4% 8.3% 351,140 10,534 340,606 2,964 0 337,642 100.0% 10/1/2019 N/A
59 Loan Military Plaza 6/17/2019 2.65 2.10 50.7% 46.1% 15.4% 12.2% 832,900 256,168 576,732 15,697 104,644 456,392 97.1% 7/23/2019 TTM 5/31/2019
60 Loan Ashgrove Apartments 7/3/2019 1.79 1.66 68.1% 55.6% 11.2% 10.4% 792,466 403,248 389,219 27,600 0 361,619 93.5% 8/14/2019 TTM 7/31/2019
61 Loan Eagle Springs Professional Center 6/21/2019 1.76 1.58 68.4% 59.6% 10.4% 9.4% 538,721 189,393 349,329 5,178 29,776 314,374 89.1% 6/6/2019 TTM 5/31/2019
62 Loan Safe and Sound Storage 6/23/2019 1.68 1.64 59.0% 43.5% 11.3% 11.0% 418,404 126,755 291,649 7,402 0 284,247 87.9% 7/22/2019 TTM 6/30/2019
63 Loan Twin Oaks Apartments 6/26/2019 2.01 1.90 66.2% 53.4% 12.1% 11.5% 529,331 224,929 304,402 16,000 0 288,402 93.3% 8/1/2019 TTM 6/30/2019
64 Loan Cavalier Manor Apartments 7/29/2019 1.86 1.75 66.5% 53.8% 11.3% 10.6% 604,858 325,397 279,461 16,500 0 262,961 98.5% 9/9/2019 TTM 7/31/2019
65 Loan Ludington Retail Center 6/21/2019 2.42 2.20 69.8% 56.9% 15.1% 13.7% 492,559 135,156 357,403 12,961 19,118 325,324 94.6% 8/2/2019 TTM 6/30/2019
66 Loan Dollar General Fayette 4/6/2019 1.80 1.77 70.0% 70.0% 9.0% 8.9% 99,581 2,987 96,593 1,585 0 95,009 100.0% 10/1/2019 N/A
67 Loan FedEx Muncie 6/12/2019 1.52 1.40 59.4% 43.7% 10.3% 9.5% 108,369 10,940 97,429 2,081 5,500 89,848 100.0% 10/6/2019 Ann. T-6 6/30/2019
68 Loan Dollar General Centralia 2/23/2019 1.64 1.62 70.0% 70.0% 9.0% 8.9% 86,735 2,602 84,133 1,350 0 82,783 100.0% 10/1/2019 N/A
69 Loan Dollar General Hubbard Lake 5/10/2019 1.80 1.77 70.0% 70.0% 9.0% 8.9% 83,816 2,514 81,301 1,354 0 79,947 100.0% 10/1/2019 N/A
70 Loan Dollar General Trenton 1/15/2019 1.59 1.57 70.0% 70.0% 9.0% 8.9% 81,396 2,442 78,954 1,365 0 77,589 100.0% 10/1/2019 N/A

 

A-1-10

 

 

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

 

Mortgage Loan Number Property Flag Property Name Most Recent EGI Most Recent Expenses Most Recent NOI Second Most Recent Operating Statement Date Second Most Recent EGI Second Most Recent Expenses Second Most Recent NOI Third Most Recent Operating Statement Date Third Most Recent EGI Third Most Recent Expenses Third Most Recent NOI Largest Tenant Name
1 Loan Grand Canal Shoppes 102,473,435 31,007,624 71,465,811 12/31/2018 103,110,653 31,784,180 71,326,473 12/31/2017 107,586,327 33,160,381 74,425,947 Venetian Casino Resort
2 Loan Phoenix Industrial Portfolio II 9,275,816 2,248,289 7,027,527 12/31/2018 8,923,998 1,963,475 6,960,523 N/A N/A N/A N/A Various
2.01 Property Flint 2,135,123 159,881 1,975,242 12/31/2018 2,117,520 149,611 1,967,909 N/A N/A N/A N/A Android Industries
2.02 Property Beloit 2,531,803 1,100,402 1,431,401 12/31/2018 2,390,751 873,271 1,517,480 N/A N/A N/A N/A Bay Valley Foods
2.03 Property Jefferson 1,683,269 318,719 1,364,550 12/31/2018 1,660,104 309,029 1,351,075 N/A N/A N/A N/A Generac Power Systems, Inc.
2.04 Property DuBois 1,703,788 295,208 1,408,580 12/31/2018 1,694,700 260,983 1,433,717 N/A N/A N/A N/A DuBois Logistics, LLC
2.05 Property Huntsville 1,221,833 374,079 847,754 12/31/2018 1,060,923 370,581 690,342 N/A N/A N/A N/A Boneal Aerospace, Inc.
3 Loan 600 & 620 National Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A Google
4 Loan Phoenix Industrial Portfolio I 4,548,754 796,453 3,752,302 12/31/2018 4,477,404 798,932 3,678,472 12/31/2017 4,413,617 852,447 3,561,170 Various
4.01 Property Emerson 2,079,463 349,100 1,730,362 12/31/2018 2,065,659 358,793 1,706,866 12/31/2017 2,048,850 372,062 1,676,788 Vilter Manufacturing LLC
4.02 Property St Francis 1,569,344 302,424 1,266,920 12/31/2018 1,520,469 291,085 1,229,384 12/31/2017 1,612,792 295,048 1,317,744 Nova Wildcat Shur-Line LLC
4.03 Property Delta 899,948 144,928 755,020 12/31/2018 891,276 149,054 742,222 12/31/2017 751,975 185,337 566,638 Delta Faucet Company
5 Loan 10000 Santa Monica Boulevard 40,206,841 19,998,236 20,208,605 12/31/2018 39,378,213 19,905,778 19,472,435 12/31/2017 18,246,774 15,684,622 2,562,152 N/A
6 Loan Global Data Center 3,980,845 565,997 3,414,848 12/31/2018 3,772,914 563,558 3,209,356 N/A N/A N/A N/A Flexential Corp.
7 Loan Waramaug Florida Hotel Portfolio 8,448,839 5,127,741 3,321,098 12/31/2018 8,316,831 4,966,256 3,350,575 12/31/2017 8,068,906 4,916,626 3,152,280 N/A
7.01 Property Residence Inn – Port St. Lucie 4,743,150 2,808,583 1,934,568 12/31/2018 4,859,985 2,777,941 2,082,044 12/31/2017 4,734,063 2,756,576 1,977,487 N/A
7.02 Property Springhill Suites – Tallahassee Central 3,705,689 2,319,159 1,386,530 12/31/2018 3,456,846 2,188,315 1,268,531 12/31/2017 3,334,843 2,160,050 1,174,793 N/A
8 Loan The Chantilly Office Portfolio 10,876,903 4,665,057 6,211,845 12/31/2018 10,966,136 4,486,782 6,479,354 12/31/2017 11,563,821 4,532,245 7,031,577 Various
8.01 Property Stoneleigh I N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A AECOM Management Services, Inc.
8.02 Property Stoneleigh II N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A The Teaching Company, LLC
8.03 Property Glenview II N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A Aetna Life Insurance
8.04 Property Glenview I N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A WEX, Inc.
8.05 Property Glenbrook III N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A General Dynamics Information Technology, Inc.
9 Loan Fresenius Salt Lake 1,895,116 323,730 1,571,386 N/A N/A N/A N/A N/A N/A N/A N/A Wasatch Artificial Kidney
10 Loan Centrepointe Plaza 2,204,585 634,629 1,569,957 12/31/2018 2,187,164 632,218 1,554,946 12/31/2017 2,241,920 575,751 1,666,169 Ross Dress For Less
11 Loan Nostrand Place 2,652,339 1,165,443 1,486,896 12/31/2018 2,755,152 1,211,727 1,543,425 12/31/2017 2,553,443 1,207,973 1,345,470 Silver Star
12 Loan Chelmsford MHC 2,069,264 673,012 1,396,252 12/31/2018 2,050,656 666,986 1,383,670 12/31/2017 2,004,355 665,077 1,339,278 N/A
13 Loan Eagle Point Village Apartments 2,852,112 1,261,836 1,590,276 12/31/2018 2,767,343 1,234,908 1,532,435 12/31/2017 2,446,589 1,193,658 1,252,931 N/A
14 Loan The Black Building 2,006,894 613,582 1,393,312 12/31/2018 1,617,920 612,934 1,004,986 12/31/2017 1,651,547 529,816 1,121,731 Verdure
15 Loan 10-12 Celina Avenue 2,368,402 772,318 1,596,085 12/31/2017 2,362,585 828,972 1,533,613 12/31/2016 2,283,630 650,062 1,633,568 United States Postal Service
16 Loan SpringHill Suites Corona Riverside 4,669,197 2,705,345 1,963,852 12/31/2018 4,667,885 2,703,109 1,964,776 12/31/2017 4,365,505 2,563,827 1,801,678 N/A
17 Loan Smoke Tree Village and Smoke Tree Commons 6,237,115 2,432,112 3,805,003 12/31/2018 6,267,547 2,768,637 3,498,910 12/31/2017 5,839,040 2,839,084 2,999,956 Various
17.01 Property Smoke Tree Commons 4,231,862 1,480,893 2,750,969 12/31/2018 4,214,192 1,781,530 2,432,662 12/31/2017 4,186,829 1,758,125 2,428,703 TJ Maxx
17.02 Property Smoke Tree Village 2,005,253 951,219 1,054,033 12/31/2018 2,053,355 987,107 1,066,247 12/31/2017 1,652,211 1,080,958 571,253 Ralphs Fresh Fare
18 Loan CIRE Equity Retail & Industrial Portfolio 17,561,596 4,694,815 12,866,781 12/31/2018 17,277,730 4,616,971 12,660,759 12/31/2017 14,622,381 4,060,487 10,561,894 Various
18.01 Property Wood Village Town Center 2,801,565 663,382 2,138,183 12/31/2018 2,452,348 584,313 1,868,035 N/A N/A N/A N/A Kohl’s Department Stores
18.02 Property Pecan Promenade 2,874,992 928,260 1,946,733 12/31/2018 2,889,453 941,721 1,947,732 12/31/2017 2,854,118 963,259 1,890,858 Ross Stores
18.03 Property Valley Plaza 2,285,063 554,428 1,730,635 12/31/2018 2,299,616 551,143 1,748,473 12/31/2017 2,231,849 524,561 1,707,288 US Foods
18.04 Property Pear Tree 2,608,254 701,355 1,906,899 12/31/2018 2,603,067 705,998 1,897,070 12/31/2017 2,156,706 619,411 1,537,295 JC Penney
18.05 Property Glendale Market Square 2,033,560 540,861 1,492,700 12/31/2018 2,119,604 553,160 1,566,444 12/31/2017 2,574,463 746,001 1,828,462 Floor & Décor
18.06 Property Central Park Shopping Center 2,305,891 795,370 1,510,521 12/31/2018 2,332,463 767,722 1,564,741 12/31/2017 2,183,914 717,680 1,466,234 Big Lots
18.07 Property Val Vista Towne Center 1,448,918 372,574 1,076,344 12/31/2018 1,437,803 384,336 1,053,467 12/31/2017 1,474,944 381,471 1,093,473 Ross Stores
18.08 Property 2641 Hall Ave - Riverside, CA 249,753 32,217 217,536 12/31/2018 226,729 22,209 204,520 12/31/2017 234,120 21,417 212,703  48 Forty Solutions
18.09 Property 606 W Troy - Indianapolis, IN 335,563 33,151 302,412 12/31/2018 312,765 33,151 279,614 12/31/2017 313,848 21,676 292,172  48 Forty Solutions
18.10 Property Homeland - Bartow, FL 274,807 55,216 219,591 12/31/2018 273,790 55,216 218,574 12/31/2017 265,962 53,050 212,912  48 Forty Solutions
18.11 Property 2621 Hall Ave - Riverside, CA 343,230 18,003 325,227 12/31/2018 330,092 18,003 312,089 12/31/2017 332,458 11,960 320,498  48 Forty Solutions
19 Loan Courtyard by Marriott Mt. Juliet 4,221,333 2,256,094 1,965,239 12/31/2018 4,366,980 2,301,924 2,065,056 12/31/2017 4,264,952 2,330,894 1,934,058 N/A
20 Loan Hudson River Hotel 3,404,488 1,722,691 1,681,797 12/31/2018 3,402,432 1,640,505 1,761,927 12/31/2017 3,360,948 1,655,066 1,705,881 N/A
21 Loan Hampton Inn & Suites Mt. Juliet 4,322,564 2,485,132 1,837,432 12/31/2018 4,276,640 2,492,464 1,784,176 12/31/2017 4,806,330 2,543,530 2,262,800 N/A
22 Loan Gateway Tower 2,973,119 1,598,723 1,374,396 12/31/2018 2,957,344 1,628,855 1,328,489 12/31/2017 3,219,329 1,575,335 1,643,994 KMOV-TV, Inc.
23 Loan Gatlin Retail Portfolio 2,910,849 1,024,450 1,886,399 12/31/2018 3,114,135 1,137,799 1,976,336 12/31/2017 3,259,232 1,145,571 2,113,661 Walmart
23.01 Property The Forum at Gateways 2,218,835 805,002 1,413,833 12/31/2018 2,434,733 940,975 1,493,758 12/31/2017 2,506,986 905,901 1,601,085 Walmart
23.02 Property Wilson Square Shopping Center 692,014 219,448 472,566 12/31/2018 679,402 196,824 482,578 12/31/2017 752,246 239,670 512,576 Walmart

 

A-1-11

 

 

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

 

Mortgage Loan Number Property Flag Property Name Most Recent EGI Most Recent Expenses Most Recent NOI Second Most Recent Operating Statement Date Second Most Recent EGI Second Most Recent Expenses Second Most Recent NOI Third Most Recent Operating Statement Date Third Most Recent EGI Third Most Recent Expenses Third Most Recent NOI Largest Tenant Name
24 Loan Ambler Yards 1,423,649 1,179,514 244,135 12/31/2018 1,303,282 1,203,244 100,037 12/31/2017 973,167 721,640 251,527 MPD Chemicals, LLC
25 Loan Blackmore Marketplace 2,284,637 435,479 1,849,158 12/31/2018 2,468,031 530,777 1,937,254 12/31/2017 2,204,211 473,922 1,730,290 Kohl’s
26 Loan Maui Portfolio 12,020,491 7,454,719 4,565,772 12/31/2018 11,955,700 7,549,266 4,406,434 12/31/2017 10,797,961 7,043,060 3,754,901 N/A
26.01 Property Maui Beach Hotel 8,486,506 5,030,840 3,455,666 12/31/2018 8,382,202 5,118,328 3,263,874 12/31/2017 7,372,738 4,717,527 2,655,211 N/A
26.02 Property Maui Nui Golf Course 3,533,985 2,423,879 1,110,106 12/31/2018 3,573,498 2,430,938 1,142,560 12/31/2017 3,425,223 2,325,533 1,099,690 N/A
27 Loan Motus Headquarters N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A Motus LLC
28 Loan Comfort Inn & Suites - Seattle 3,870,628 2,426,314 1,444,315 12/31/2018 3,573,817 2,592,651 981,166 12/31/2017 3,659,697 2,684,295 975,401 N/A
29 Loan Landing at Fancher Creek 4,840,250 2,357,750 2,482,500 12/31/2018 4,185,473 2,257,196 1,928,278 12/31/2017 3,730,204 2,189,341 1,540,863 N/A
30 Loan The Bijou Building 1,010,325 175,103 835,222 12/31/2018 990,103 135,025 855,078 12/31/2017 726,369 141,241 585,128 Chase Bank
31 Loan Howell Industrial Portfolio 856,250 58,615 797,635 12/31/2018 809,375 51,430 757,945 12/31/2017 715,625 53,339 662,286 Various
31.01 Property Hatch Stamping 263,468 18,036 245,432 12/31/2018 249,045 15,825 233,220 12/31/2017 220,198 16,412 203,786 Hatch Stamping Company, LLC
31.02 Property TK Holdings 592,782 40,579 552,203 12/31/2018 560,330 35,605 524,725 12/31/2017 495,427 36,927 458,500 TK Services Inc.
32 Loan Pikeville Commons 1,639,463 460,984 1,178,479 TTM 7/31/2019 1,456,028 460,984 995,044 12/31/2018 1,335,789 387,118 948,672 United States Postal Service
33 Loan Courtyard by Marriott Secaucus 7,937,743 5,562,901 2,374,842 12/31/2018 7,972,595 5,558,617 2,413,978 12/31/2017 8,194,378 5,582,753 2,611,625 N/A
34 Loan Meidinger Tower 6,068,223 2,938,561 3,129,662 12/31/2018 6,007,958 3,000,561 3,007,397 12/31/2017 5,117,403 2,702,804 2,414,599 Computershare, Inc.
35 Loan The Cliffs at Waterford 1,577,035 760,546 816,489 12/31/2018 1,529,624 775,843 753,780 12/31/2017 1,448,284 738,929 709,355 N/A
36 Loan Staybridge Suites Benton Harbor 2,744,491 1,593,614 1,150,878 12/31/2018 2,463,653 1,471,944 991,709 N/A N/A N/A N/A N/A
37 Loan Home2 Suites Cartersville 2,912,305 1,485,308 1,426,996 12/31/2018 2,858,549 1,487,031 1,371,519 12/31/2017 2,692,765 1,487,321 1,205,444 N/A
38 Loan Corporate Place 1,038,329 208,809 829,520 12/31/2018 1,007,773 206,263 801,510 12/31/2017 898,792 206,355 692,437 Lyrical Foods
39 Loan New Hampshire Self Storage Portfolio 1,298,230 660,558 637,672 12/31/2018 1,097,965 682,460 415,505 12/31/2017 379,832 435,619 -55,787 N/A
39.01 Property Seacoast Self Storage 657,843 297,731 360,112 12/31/2018 527,103 321,631 205,472 12/31/2017 43,647 85,687 -42,040 N/A
39.02 Property Derry Self Storage 640,387 362,827 277,560 12/31/2018 570,862 360,829 210,033 12/31/2017 336,185 349,932 -13,747 N/A
40 Loan Springhill Suites Auburn Hills 3,105,343 2,070,437 1,034,906 12/31/2018 3,087,344 2,091,649 995,695 12/31/2017 2,998,947 1,980,501 1,018,446 N/A
41 Loan San Antonio Hotel Portfolio 3,243,831 2,162,868 1,080,963 12/31/2018 3,101,240 2,066,565 1,034,675 12/31/2017 2,736,738 1,969,211 767,527 N/A
41.01 Property La Quinta San Antonio 1,680,512 1,164,275 516,237 12/31/2018 1,683,716 1,140,713 543,003 12/31/2017 1,514,194 1,072,405 441,789 N/A
41.02 Property Best Western Elmendorf 1,563,319 998,593 564,726 12/31/2018 1,417,524 925,852 491,672 12/31/2017 1,222,544 896,806 325,738 N/A
42 Loan Best Western El Grande Inn 2,824,374 1,715,925 1,108,449 12/31/2018 2,749,821 1,701,353 1,048,468 12/31/2017 2,335,274 1,610,057 725,217 N/A
43 Loan MainStay Suites Grantville Hershey 1,808,479 905,122 903,357 12/31/2018 1,865,385 946,739 918,646 12/31/2017 1,782,281 927,695 854,587 N/A
44 Loan Fairfield Inn & Suites Holiday Tarpon Springs 2,399,459 1,458,023 941,436 12/31/2018 2,332,748 1,429,954 902,794 12/31/2017 1,711,719 1,141,426 570,293 N/A
45 Loan Indian Lake West Plaza 1,414,475 297,941 1,116,534 12/31/2018 1,388,558 294,359 1,094,199 12/31/2017 1,353,854 275,399 1,078,455 Tuesday Morning
46 Loan El Segundo Plaza 1,030,100 213,994 816,106 12/31/2018 1,015,915 205,318 810,597 12/31/2017 0 0 0 CVB Financial Corp., dba Citizens Business Bank
47 Loan Hampton Inn Belton 2,249,628 1,421,182 828,446 12/31/2018 2,281,670 1,443,463 838,208 12/31/2017 2,304,073 1,457,271 846,802 N/A
48 Loan 87 East 4th Street 272,433 70,985 201,448 N/A N/A N/A N/A N/A N/A N/A N/A Sentio - Matthew Kenney
49 Loan Norman’s Crossing N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A First Watch Restaurant
50 Loan Windsor Park Apartments 712,720 277,248 435,472 T11 11/30/2018 712,947 299,243 413,703 T11 7/31/2018 661,617 325,075 336,542 N/A
51 Loan Walgreens Douglasville N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A Walgreens
52 Loan Northern Hills Shopping Center 481,425 219,460 261,965 12/31/2018 387,189 212,638 174,551 N/A N/A N/A N/A Longhorn Café
53 Loan Webb’s Plaza 873,351 299,763 573,588 12/31/2018 870,365 283,588 586,777 12/31/2017 804,143 284,794 519,349 The Kidz Club
54 Loan Walgreens Tupelo N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A Walgreens
55 Loan Best Western Plus - Newport News 1,278,378 679,209 599,169 12/31/2018 1,244,440 670,847 573,593 12/31/2017 1,161,754 641,550 520,204 N/A
56 Loan Nut Tree 1670 499,776 177,772 322,004 12/31/2018 412,466 137,727 274,739 N/A N/A N/A N/A Comcast/Xfinity
57 Loan Parkway Village West 979,081 371,803 607,278 12/31/2018 1,017,956 364,018 653,938 12/31/2017 942,258 336,985 605,272 Superlo Foods
58 Loan Walgreens Lexington N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A Walgreens
59 Loan Military Plaza 675,193 289,833 385,360 12/31/2018 660,621 212,062 448,559 12/31/2017 537,965 187,139 350,825 Urban Air
60 Loan Ashgrove Apartments 763,953 389,705 374,248 12/31/2018 740,727 411,890 328,837 12/31/2017 654,009 414,096 239,913 N/A
61 Loan Eagle Springs Professional Center 532,686 191,465 341,221 12/31/2018 518,820 183,957 334,863 12/31/2017 513,613 190,852 322,761 Vision Source
62 Loan Safe and Sound Storage 386,572 120,096 266,476 12/31/2018 359,474 116,902 242,572 12/31/2017 384,822 105,310 279,512 N/A
63 Loan Twin Oaks Apartments 535,769 236,746 299,023 12/31/2018 529,994 227,788 302,206 N/A N/A N/A N/A N/A
64 Loan Cavalier Manor Apartments 553,403 349,661 203,741 12/31/2018 582,392 351,964 230,428 12/31/2017 544,125 297,693 246,432 N/A
65 Loan Ludington Retail Center 484,809 146,041 338,769 12/31/2018 408,388 160,644 247,744 12/31/2017 393,312 122,907 270,405 Peebles
66 Loan Dollar General Fayette N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A Dollar General
67 Loan FedEx Muncie 111,731 11,018 100,713 12/31/2018 107,037 10,809 96,228 12/31/2017 107,188 10,812 96,377 Federal Express Corporation
68 Loan Dollar General Centralia N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A Dollar General
69 Loan Dollar General Hubbard Lake N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A Dollar General
70 Loan Dollar General Trenton N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A Dollar General

 

 

A-1-12

 

 

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

 

Mortgage Loan Number Property Flag Property Name Largest Tenant Sq. Ft. Largest Tenant % of NRA Largest Tenant Exp. Date Second Largest Tenant Name Second Largest Tenant Sq. Ft. Second Largest Tenant % of NRA Second Largest Tenant Exp. Date Third Largest Tenant Name
1 Loan Grand Canal Shoppes 42,185 5.6% 34,088 SF (7/31/2025); 8,096 SF (9/30/2033); 1 SF (12/31/2019) The Venetian Resort (Showroom / Theater) 38,920 5.1% 5/31/2029 Madame Tussaud Las Vegas
2 Loan Phoenix Industrial Portfolio II Various N/A Various Various Various N/A Various Various
2.01 Property Flint 460,000 100.0% 6/30/2025 N/A N/A N/A N/A N/A
2.02 Property Beloit 140,947 34.1% 5/31/2020 Axium Foods, Inc. 99,670 24.1% 8/31/2020 Foal, LLC
2.03 Property Jefferson 591,840 100.0% 11/30/2023 N/A N/A N/A N/A N/A
2.04 Property DuBois 612,800 100.0% 2/28/2025 N/A N/A N/A N/A N/A
2.05 Property Huntsville 124,630 39.9% 3/31/2022 Intercept Industries, Ltd. 104,825 33.6% 1/31/2021 Custom Assembly, Inc
3 Loan 600 & 620 National Avenue 151,064 100.0% 5/31/2029 N/A N/A N/A N/A N/A
4 Loan Phoenix Industrial Portfolio I Various N/A Various Various Various N/A Various N/A
4.01 Property Emerson 435,695 100.0% 7/31/2027 N/A N/A N/A N/A N/A
4.02 Property St Francis 300,230 75.2% 11/30/2026 Manesis 3 PL LLC 98,757 24.8% 4/30/2021 N/A
4.03 Property Delta 346,887 100.0% 2/28/2022 N/A N/A N/A N/A N/A
5 Loan 10000 Santa Monica Boulevard N/A N/A N/A N/A N/A N/A N/A N/A
6 Loan Global Data Center 203,702 100.0% 11/30/2030 N/A N/A N/A N/A N/A
7 Loan Waramaug Florida Hotel Portfolio N/A N/A N/A N/A N/A N/A N/A N/A
7.01 Property Residence Inn – Port St. Lucie N/A N/A N/A N/A N/A N/A N/A N/A
7.02 Property Springhill Suites – Tallahassee Central N/A N/A N/A N/A N/A N/A N/A N/A
8 Loan The Chantilly Office Portfolio Various N/A Various Various Various N/A Various Various
8.01 Property Stoneleigh I 62,836 57.3% 50,066 SF (9/3/2020); 12,770 SF (10/31/2021) The Teaching Company, LLC 5,095 4.6% 6/30/2021 N/A
8.02 Property Stoneleigh II 44,434 41.7% 6/30/2021 Community Management Corporation 31,556 29.6% 7/31/2021 Johnston McLamb CASE Solutions, Inc.
8.03 Property Glenview II 29,180 37.7% 12/31/2022 Redfin 20,358 26.3% 11/30/2024 National Datacare Corporation
8.04 Property Glenview I 32,342 42.1% 12/31/2022 Tetra Tech, Inc. 20,020 26.1% 12/31/2024 General Dynamics Information Technology, Inc.
8.05 Property Glenbrook III 20,627 35.1% 12/31/2020 The Door and Hardware Institute 10,701 18.2% 9/30/2019 America’s Charities
9 Loan Fresenius Salt Lake 13,640 26.4% 3/31/2033 FMC-Nephrology Associates 11,031 21.4% 3/31/2033 Fresenius Management Services
10 Loan Centrepointe Plaza 30,187 26.2% 1/31/2022 99 Cents Only Stores 21,934 19.0% 1/31/2026 Sayaka Japanese Restaurant
11 Loan Nostrand Place 8,974 12.8% 5/31/2037 Aurora Energy Advisors LLC 5,670 8.1% 3/31/2024 Bogoraz Law Group
12 Loan Chelmsford MHC N/A N/A N/A N/A N/A N/A N/A N/A
13 Loan Eagle Point Village Apartments N/A N/A N/A N/A N/A N/A N/A N/A
14 Loan The Black Building 76,241 61.5% 6/30/2034 Coldwell Banker 10,436 8.4% 2/28/2025 P Dub Land Holdings
15 Loan 10-12 Celina Avenue 321,800 100.0% 2/28/2028 N/A N/A N/A N/A N/A
16 Loan SpringHill Suites Corona Riverside N/A N/A N/A N/A N/A N/A N/A N/A
17 Loan Smoke Tree Village and Smoke Tree Commons Various N/A Various Various Various N/A Various Various
17.01 Property Smoke Tree Commons 28,567 16.7% 3/31/2024 Jensen’s Finest Foods 25,360 14.8% 8/31/2023 Michael’s
17.02 Property Smoke Tree Village 39,780 36.2% 12/31/2027 Union Oil 4,000 3.6% MTM Pho 533
18 Loan CIRE Equity Retail & Industrial Portfolio Various N/A Various Various Various N/A Various Various
18.01 Property Wood Village Town Center 87,501 63.8% 1/31/2027 Theresa’s Pet 9,800 7.1% 6/30/2024 The Rock Wood Fired Pizza & Spirit
18.02 Property Pecan Promenade 30,187 21.3% 1/31/2022 LA Fitness 27,564 19.5% 11/30/2029 Dollar Tree
18.03 Property Valley Plaza 60,145 41.1% 3/31/2024 Ross Stores 27,650 18.9% 1/31/2021 Salon Boutique
18.04 Property Pear Tree 51,395 26.0% 2/28/2024 Lucky’s (SaveMart) 49,377 25.0% 3/31/2024 Ross Stores
18.05 Property Glendale Market Square 75,000 40.3% 4/30/2028 Linda Home Furnishings 45,000 24.2% 11/30/2024 EJ’s Auction & Consignment
18.06 Property Central Park Shopping Center 32,153 21.8% 1/31/2023 ARC Thrift Store 29,294 19.9% 5/31/2025 Adventure Dental
18.07 Property Val Vista Towne Center 25,126 26.9% 1/31/2022 Petco 13,221 14.2% 1/31/2022 Fred Astaire
18.08 Property 2641 Hall Ave - Riverside, CA 34,982 100.0% 5/31/2023 N/A N/A N/A N/A N/A
18.09 Property 606 W Troy - Indianapolis, IN 22,860 100.0% 4/30/2024 N/A N/A N/A N/A N/A
18.10 Property Homeland - Bartow, FL 67,438 100.0% 6/30/2025 N/A N/A N/A N/A N/A
18.11 Property 2621 Hall Ave - Riverside, CA 16,000 100.0% 5/31/2023 N/A N/A N/A N/A N/A
19 Loan Courtyard by Marriott Mt. Juliet N/A N/A N/A N/A N/A N/A N/A N/A
20 Loan Hudson River Hotel N/A N/A N/A N/A N/A N/A N/A N/A
21 Loan Hampton Inn & Suites Mt. Juliet N/A N/A N/A N/A N/A N/A N/A N/A
22 Loan Gateway Tower 51,535 24.2% 12/31/2027 (50,460 SF); 12/1/2027 (1,075 SF) Crawford, Murphy & Tilly, Inc. 19,670 9.2% 9/30/2028 East-West Gateway Coordination
23 Loan Gatlin Retail Portfolio 170,215 52.5% Various Various Various N/A Various Various
23.01 Property The Forum at Gateways 129,615 50.6% 1/26/2024 LA Fitness 42,300 16.5% 1/31/2029 Dollar Tree
23.02 Property Wilson Square Shopping Center 40,600 59.7% 11/6/2029 Blink Fitness 11,400 16.8% 9/4/2029 Own It Home Furnishings

 

A-1-13

 

 

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

 

Mortgage Loan Number Property Flag Property Name Largest Tenant Sq. Ft. Largest Tenant % of NRA Largest Tenant Exp. Date Second Largest Tenant Name Second Largest Tenant Sq. Ft. Second Largest Tenant % of NRA Second Largest Tenant Exp. Date Third Largest Tenant Name
24 Loan Ambler Yards 37,680 15.3% 2/28/2034 Monarch Storage & Warehouse 36,767 14.9% 7/31/2022 Kupper Engineering, Inc
25 Loan Blackmore Marketplace 55,882 34.1% 1/31/2032 Marshalls 24,000 14.6% 10/31/2023 Michael’s
26 Loan Maui Portfolio N/A N/A N/A N/A N/A N/A N/A N/A
26.01 Property Maui Beach Hotel N/A N/A N/A N/A N/A N/A N/A N/A
26.02 Property Maui Nui Golf Course N/A N/A N/A N/A N/A N/A N/A N/A
27 Loan Motus Headquarters 320,333 100.0% 6/30/2039 N/A N/A N/A N/A N/A
28 Loan Comfort Inn & Suites - Seattle N/A N/A N/A N/A N/A N/A N/A N/A
29 Loan Landing at Fancher Creek N/A N/A N/A N/A N/A N/A N/A N/A
30 Loan The Bijou Building 7,167 31.4% 9/30/2022 Clothing Shop Online 5,150 22.6% 9/30/2022 Beach City Capital
31 Loan Howell Industrial Portfolio Various N/A Various N/A N/A N/A N/A N/A
31.01 Property Hatch Stamping 100,000 100.0% 4/30/2029 N/A N/A N/A N/A N/A
31.02 Property TK Holdings 112,500 100.0% 4/30/2024 N/A N/A N/A N/A N/A
32 Loan Pikeville Commons 10,550 8.7% 6/27/2024 Wildcat Warehouse 3,492 2.9% 7/31/2021 OneMain Financial
33 Loan Courtyard by Marriott Secaucus N/A N/A N/A N/A N/A N/A N/A N/A
34 Loan Meidinger Tower 112,319 33.9% 10/31/2023 Mountjoy Chilton Medley, LLP 37,345 11.3% 11/30/2022 Cotiviti Healthcare
35 Loan The Cliffs at Waterford N/A N/A N/A N/A N/A N/A N/A N/A
36 Loan Staybridge Suites Benton Harbor N/A N/A N/A N/A N/A N/A N/A N/A
37 Loan Home2 Suites Cartersville N/A N/A N/A N/A N/A N/A N/A N/A
38 Loan Corporate Place 36,395 42.0% 12/31/2022 Magico 30,000 34.6% 3/31/2025 Coram Healthcare
39 Loan New Hampshire Self Storage Portfolio N/A N/A N/A N/A N/A N/A N/A N/A
39.01 Property Seacoast Self Storage N/A N/A N/A N/A N/A N/A N/A N/A
39.02 Property Derry Self Storage N/A N/A N/A N/A N/A N/A N/A N/A
40 Loan Springhill Suites Auburn Hills N/A N/A N/A N/A N/A N/A N/A N/A
41 Loan San Antonio Hotel Portfolio N/A N/A N/A N/A N/A N/A N/A N/A
41.01 Property La Quinta San Antonio N/A N/A N/A N/A N/A N/A N/A N/A
41.02 Property Best Western Elmendorf N/A N/A N/A N/A N/A N/A N/A N/A
42 Loan Best Western El Grande Inn N/A N/A N/A N/A N/A N/A N/A N/A
43 Loan MainStay Suites Grantville Hershey N/A N/A N/A N/A N/A N/A N/A N/A
44 Loan Fairfield Inn & Suites Holiday Tarpon Springs N/A N/A N/A N/A N/A N/A N/A N/A
45 Loan Indian Lake West Plaza 10,090 24.4% 12/31/2025 Nest Décor 7,374 17.8% 10/31/2020 Bonfire Mongolian Grill
46 Loan El Segundo Plaza 5,620 23.4% 5/31/2027 Soul Sauce Cantina, LLC, dba Sausal 3,935 16.4% 7/31/2025 Expert Cleaners
47 Loan Hampton Inn Belton N/A N/A N/A N/A N/A N/A N/A N/A
48 Loan 87 East 4th Street 1,669 28.7% 9/24/2033 N/A N/A N/A N/A N/A
49 Loan Norman’s Crossing 3,400 59.1% 5/31/2029 Noire the Nail Bar 2,350 40.9% 7/31/2029 Chase Bank
50 Loan Windsor Park Apartments N/A N/A N/A N/A N/A N/A N/A N/A
51 Loan Walgreens Douglasville 13,434 100.0% 10/31/2033 N/A N/A N/A N/A N/A
52 Loan Northern Hills Shopping Center 6,000 30.3% 11/30/2027 Laundrey Rey’s 3,321 16.7% 12/31/2028 Pho & Chinese
53 Loan Webb’s Plaza 12,137 19.5% 4/30/2021 Family Dollar 10,945 17.6% 12/31/2022 Amped Fitness
54 Loan Walgreens Tupelo 14,691 100.0% 1/31/2033 N/A N/A N/A N/A N/A
55 Loan Best Western Plus - Newport News N/A N/A N/A N/A N/A N/A N/A N/A
56 Loan Nut Tree 1670 4,846 50.5% 11/30/2024 Noah’s Bagels 2,311 24.1% 2/29/2028 Cream
57 Loan Parkway Village West 29,761 20.2% 9/30/2024 Dollar General 19,128 13.0% 10/31/2021 Advance Auto Parts
58 Loan Walgreens Lexington 14,820 100.0% 10/31/2034 N/A N/A N/A N/A N/A
59 Loan Military Plaza 34,512 33.0% 2/28/2026 Big Lots 30,260 28.9% 1/31/2021 Harbor Freight Tools
60 Loan Ashgrove Apartments N/A N/A N/A N/A N/A N/A N/A N/A
61 Loan Eagle Springs Professional Center 3,490 13.5% 5/31/2024 Theraworks, Inc. 2,757 10.6% 8/31/2024 Jerry L Gentry, MD
62 Loan Safe and Sound Storage N/A N/A N/A N/A N/A N/A N/A N/A
63 Loan Twin Oaks Apartments N/A N/A N/A N/A N/A N/A N/A N/A
64 Loan Cavalier Manor Apartments N/A N/A N/A N/A N/A N/A N/A N/A
65 Loan Ludington Retail Center 15,504 20.0% 1/31/2023 Harbor Freight Tools 15,373 19.8% 7/31/2028 Total Fitness
66 Loan Dollar General Fayette 10,566 100.0% 1/27/2034 N/A N/A N/A N/A N/A
67 Loan FedEx Muncie 13,875 100.0% 9/14/2028 N/A N/A N/A N/A N/A
68 Loan Dollar General Centralia 9,002 100.0% 2/28/2034 N/A N/A N/A N/A N/A
69 Loan Dollar General Hubbard Lake 9,026 100.0% 5/7/2034 N/A N/A N/A N/A N/A
70 Loan Dollar General Trenton 9,100 100.0% 12/31/2033 N/A N/A N/A N/A N/A

 

A-1-14

 

 

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

 

Mortgage Loan Number Property Flag Property Name Third Largest Tenant Sq. Ft. Third Largest Tenant % of NRA Third Largest Tenant Exp. Date Fourth Largest Tenant Name Fourth Largest Tenant Sq. Ft. Fourth Largest Tenant % of NRA Fourth Largest Tenant Exp. Date Fifth Largest Tenant Name
1 Loan Grand Canal Shoppes 28,235 3.7% 28,000 SF (7/31/2024); 235 SF (12/31/2019) Regis Galerie 28,099 3.7% 15,039 SF (5/31/2025); 8,406 SF (12/31/2020); 4,654 SF (2/29/2020) TAO Nightclub
2 Loan Phoenix Industrial Portfolio II Various N/A Various Various Various N/A Various N/A
2.01 Property Flint N/A N/A N/A N/A N/A N/A N/A N/A
2.02 Property Beloit 18,511 4.5% 1/31/2020 SSB Manufacturing Company 18,175 4.4% 11/30/2021 N/A
2.03 Property Jefferson N/A N/A N/A N/A N/A N/A N/A N/A
2.04 Property DuBois N/A N/A N/A N/A N/A N/A N/A N/A
2.05 Property Huntsville 70,000 22.4% 11/30/2019 N/A N/A N/A N/A N/A
3 Loan 600 & 620 National Avenue N/A N/A N/A N/A N/A N/A N/A N/A
4 Loan Phoenix Industrial Portfolio I N/A N/A N/A N/A N/A N/A N/A N/A
4.01 Property Emerson N/A N/A N/A N/A N/A N/A N/A N/A
4.02 Property St Francis N/A N/A N/A N/A N/A N/A N/A N/A
4.03 Property Delta N/A N/A N/A N/A N/A N/A N/A N/A
5 Loan 10000 Santa Monica Boulevard N/A N/A N/A N/A N/A N/A N/A N/A
6 Loan Global Data Center N/A N/A N/A N/A N/A N/A N/A N/A
7 Loan Waramaug Florida Hotel Portfolio N/A N/A N/A N/A N/A N/A N/A N/A
7.01 Property Residence Inn – Port St. Lucie N/A N/A N/A N/A N/A N/A N/A N/A
7.02 Property Springhill Suites – Tallahassee Central N/A N/A N/A N/A N/A N/A N/A N/A
8 Loan The Chantilly Office Portfolio Various N/A Various Various Various N/A Various Various
8.01 Property Stoneleigh I N/A N/A N/A N/A N/A N/A N/A N/A
8.02 Property Stoneleigh II 27,194 25.5% 1/14/2024 AECOM Management Services, Inc. 3,363 3.2% 11/30/2022 N/A
8.03 Property Glenview II 12,805 16.5% 10/31/2020 Omniplex World Services 4,370 5.6% 2/29/2020 N/A
8.04 Property Glenview I 20,000 26.1% 1/31/2021 N/A N/A N/A N/A N/A
8.05 Property Glenbrook III 7,951 13.5% 12/31/2021 First American Title 5,856 10.0% 1/31/2021 AECOM Management Services, Inc.
9 Loan Fresenius Salt Lake 7,140 13.8% 3/31/2033 Utah Vascular Clinic 6,851 13.3% 1/4/2033 Utah Imaging Associates
10 Loan Centrepointe Plaza 8,615 7.5% 2/28/2028 Kalifornia Distilleries 7,318 6.3% 3/20/2029 Classic Molding
11 Loan Nostrand Place 3,300 4.7% 9/30/2027 Billmed Management LLC 3,101 4.4% 12/31/2024 Chopstix
12 Loan Chelmsford MHC N/A N/A N/A N/A N/A N/A N/A N/A
13 Loan Eagle Point Village Apartments N/A N/A N/A N/A N/A N/A N/A N/A
14 Loan The Black Building 4,857 3.9% 5/31/2034 Southwest Anti Aging 4,267 3.4% 2/28/2026 Aim Bank
15 Loan 10-12 Celina Avenue N/A N/A N/A N/A N/A N/A N/A N/A
16 Loan SpringHill Suites Corona Riverside N/A N/A N/A N/A N/A N/A N/A N/A
17 Loan Smoke Tree Village and Smoke Tree Commons Various N/A Various Various Various N/A Various Various
17.01 Property Smoke Tree Commons 21,630 12.6% 5/31/2021 Cost Plus 18,300 10.7% 1/31/2021 Walgreens
17.02 Property Smoke Tree Village 3,343 3.0% 7/31/2021 U.S. Post Office 3,000 2.7% 8/31/2020 Giuseppe’s Pizza & Pasta
18 Loan CIRE Equity Retail & Industrial Portfolio Various N/A Various Various Various N/A Various Various
18.01 Property Wood Village Town Center 5,196 3.8% 6/30/2021 The Sleep Train, Inc. 5,091 3.7% 9/30/2026 National Vision, Inc.
18.02 Property Pecan Promenade 10,000 7.1% 10/31/2022 Kirkland’s 10,000 7.1% 6/30/2020 Shoe Show
18.03 Property Valley Plaza 7,880 5.4% 5/31/2028 Banner Health 5,000 3.4% 8/31/2023 Sprint
18.04 Property Pear Tree 25,976 13.2% 1/30/2025 Big 5 Sporting Goods 16,520 8.4% 5/31/2022 Maurice’s
18.05 Property Glendale Market Square 28,909 15.6% 11/30/2025 Hospice of the Valley 8,443 4.5% 2/29/2020 Cucina Tagliani
18.06 Property Central Park Shopping Center 8,805 6.0% 4/30/2024 Fast Cash Pawn and Jewelry 5,724 3.9% 11/30/2019 Comrade Brewery
18.07 Property Val Vista Towne Center 3,511 3.8% 11/30/2024 Val Vista Dental 2,551 2.7% 4/30/2020 Regis Salon
18.08 Property 2641 Hall Ave - Riverside, CA N/A N/A N/A N/A N/A N/A N/A N/A
18.09 Property 606 W Troy - Indianapolis, IN N/A N/A N/A N/A N/A N/A N/A N/A
18.10 Property Homeland - Bartow, FL N/A N/A N/A N/A N/A N/A N/A N/A
18.11 Property 2621 Hall Ave - Riverside, CA N/A N/A N/A N/A N/A N/A N/A N/A
19 Loan Courtyard by Marriott Mt. Juliet N/A N/A N/A N/A N/A N/A N/A N/A
20 Loan Hudson River Hotel N/A N/A N/A N/A N/A N/A N/A N/A
21 Loan Hampton Inn & Suites Mt. Juliet N/A N/A N/A N/A N/A N/A N/A N/A
22 Loan Gateway Tower 16,329 7.7% 12/31/2028 (16,101 SF); 12/1/2099 (228 SF) Oculus, Inc. 14,808 6.9% 8/31/2023 Fox Galvin, LLC
23 Loan Gatlin Retail Portfolio Various N/A Various Various Various N/A Various Various
23.01 Property The Forum at Gateways 11,972 4.7% 11/1/2029 Buffalo Wild Wings 7,583 3.0% 4/12/2024 Rondo Produce Market
23.02 Property Wilson Square Shopping Center 5,280 7.8% 10/31/2024 Super Wing & Philly 1,575 2.3% 2/28/2026 Smoke N’ Vape

 

A-1-15

 

 

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

 

Mortgage Loan Number Property Flag Property Name Third Largest Tenant Sq. Ft. Third Largest Tenant % of NRA Third Largest Tenant Exp. Date Fourth Largest Tenant Name Fourth Largest Tenant Sq. Ft. Fourth Largest Tenant % of NRA Fourth Largest Tenant Exp. Date Fifth Largest Tenant Name
24 Loan Ambler Yards 19,022 7.7% 1/31/2028 Betty Borden’s House of Whacks 18,305 7.4% 4/30/2024 Phenom People
25 Loan Blackmore Marketplace 18,362 11.2% 7/31/2029 PetSmart 17,868 10.9% 1/31/2028 ULTA
26 Loan Maui Portfolio N/A N/A N/A N/A N/A N/A N/A N/A
26.01 Property Maui Beach Hotel N/A N/A N/A N/A N/A N/A N/A N/A
26.02 Property Maui Nui Golf Course N/A N/A N/A N/A N/A N/A N/A N/A
27 Loan Motus Headquarters N/A N/A N/A N/A N/A N/A N/A N/A
28 Loan Comfort Inn & Suites - Seattle N/A N/A N/A N/A N/A N/A N/A N/A
29 Loan Landing at Fancher Creek N/A N/A N/A N/A N/A N/A N/A N/A
30 Loan The Bijou Building 4,510 19.8% 10/31/2026 Steel Services, LTD. 3,082 13.5% 7/31/2022 Bar Method Hermosa
31 Loan Howell Industrial Portfolio N/A N/A N/A N/A N/A N/A N/A N/A
31.01 Property Hatch Stamping N/A N/A N/A N/A N/A N/A N/A N/A
31.02 Property TK Holdings N/A N/A N/A N/A N/A N/A N/A N/A
32 Loan Pikeville Commons 2,683 2.2% 9/30/2020 Moe’s Southwest Grill 2,682 2.2% 4/30/2026 Kay Jewelers
33 Loan Courtyard by Marriott Secaucus N/A N/A N/A N/A N/A N/A N/A N/A
34 Loan Meidinger Tower 27,960 8.4% 7/31/2021 River Road Asset Management, LLC 19,980 6.0% 8/14/2022 Seiller Waterman, LLC
35 Loan The Cliffs at Waterford N/A N/A N/A N/A N/A N/A N/A N/A
36 Loan Staybridge Suites Benton Harbor N/A N/A N/A N/A N/A N/A N/A N/A
37 Loan Home2 Suites Cartersville N/A N/A N/A N/A N/A N/A N/A N/A
38 Loan Corporate Place 20,218 23.3% 1/31/2026 N/A N/A N/A N/A N/A
39 Loan New Hampshire Self Storage Portfolio N/A N/A N/A N/A N/A N/A N/A N/A
39.01 Property Seacoast Self Storage N/A N/A N/A N/A N/A N/A N/A N/A
39.02 Property Derry Self Storage N/A N/A N/A N/A N/A N/A N/A N/A
40 Loan Springhill Suites Auburn Hills N/A N/A N/A N/A N/A N/A N/A N/A
41 Loan San Antonio Hotel Portfolio N/A N/A N/A N/A N/A N/A N/A N/A
41.01 Property La Quinta San Antonio N/A N/A N/A N/A N/A N/A N/A N/A
41.02 Property Best Western Elmendorf N/A N/A N/A N/A N/A N/A N/A N/A
42 Loan Best Western El Grande Inn N/A N/A N/A N/A N/A N/A N/A N/A
43 Loan MainStay Suites Grantville Hershey N/A N/A N/A N/A N/A N/A N/A N/A
44 Loan Fairfield Inn & Suites Holiday Tarpon Springs N/A N/A N/A N/A N/A N/A N/A N/A
45 Loan Indian Lake West Plaza 5,013 12.1% 11/30/2021 FitRev Gym 4,800 11.6% 3/31/2021 Five Guys Burgers and Fries
46 Loan El Segundo Plaza 2,541 10.6% 1/31/2027 Gambucci Clinic 1,970 8.2% 6/30/2022 Havana Sandwich Company
47 Loan Hampton Inn Belton N/A N/A N/A N/A N/A N/A N/A N/A
48 Loan 87 East 4th Street N/A N/A N/A N/A N/A N/A N/A N/A
49 Loan Norman’s Crossing N/A N/A 12/31/2038 N/A N/A N/A N/A N/A
50 Loan Windsor Park Apartments N/A N/A N/A N/A N/A N/A N/A N/A
51 Loan Walgreens Douglasville N/A N/A N/A N/A N/A N/A N/A N/A
52 Loan Northern Hills Shopping Center 3,100 15.6% 4/30/2024 Dunkin Donuts 2,400 12.1% 7/31/2023 Mariner Finance
53 Loan Webb’s Plaza 10,600 17.0% 10/31/2026 Pinellas MYcroschool 10,166 16.3% 7/31/2022 St. Petersburg Kidney Care
54 Loan Walgreens Tupelo N/A N/A N/A N/A N/A N/A N/A N/A
55 Loan Best Western Plus - Newport News N/A N/A N/A N/A N/A N/A N/A N/A
56 Loan Nut Tree 1670 1,218 12.7% 4/30/2028 The Juice Company 1,217 12.7% 11/30/2028 N/A
57 Loan Parkway Village West 16,820 11.4% 5/31/2027 Central Wigs 13,872 9.4% 4/30/2022 Multiline Furniture
58 Loan Walgreens Lexington N/A N/A N/A N/A N/A N/A N/A N/A
59 Loan Military Plaza 16,582 15.8% 8/31/2027 Dollar Tree 8,228 7.9% 8/31/2024 Buffet City
60 Loan Ashgrove Apartments N/A N/A N/A N/A N/A N/A N/A N/A
61 Loan Eagle Springs Professional Center 2,700 10.4% 9/30/2021 Howard Lomax, DDS 2,500 9.7% 8/31/2024 Alliance MRI Lake Houston LLC
62 Loan Safe and Sound Storage N/A N/A N/A N/A N/A N/A N/A N/A
63 Loan Twin Oaks Apartments N/A N/A N/A N/A N/A N/A N/A N/A
64 Loan Cavalier Manor Apartments N/A N/A N/A N/A N/A N/A N/A N/A
65 Loan Ludington Retail Center 12,757 16.5% 4/30/2023 Dollar General 10,043 13.0% 9/30/2024 Aarons
66 Loan Dollar General Fayette N/A N/A N/A N/A N/A N/A N/A N/A
67 Loan FedEx Muncie N/A N/A N/A N/A N/A N/A N/A N/A
68 Loan Dollar General Centralia N/A N/A N/A N/A N/A N/A N/A N/A
69 Loan Dollar General Hubbard Lake N/A N/A N/A N/A N/A N/A N/A N/A
70 Loan Dollar General Trenton N/A N/A N/A N/A N/A N/A N/A N/A

 

A-1-16

 

 

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

 

Mortgage Loan Number Property Flag Property Name Fifth Largest Tenant Sq. Ft. Fifth Largest Tenant % of NRA Fifth Largest Tenant Exp. Date Engineering Report Date Environmental Report Date (Phase I) Environmental Report Date (Phase II) Seismic Report Date Seismic PML % Loan Purpose Engineering Reserve / Deferred Maintenance Initial Tax Reserve Monthly Tax Reserve Initial Insurance Reserve Monthly Insurance Reserve Initial Replacement Reserve
1 Loan Grand Canal Shoppes 24,378 3.2% 1/31/2025 3/18/2019 5/15/2019 N/A N/A N/A Refinance            
2 Loan Phoenix Industrial Portfolio II N/A N/A N/A Various Various N/A N/A N/A Refinance 283,040 261,385 62,502 159,062 13,255  
2.01 Property Flint N/A N/A N/A 8/15/2019 8/15/2019 N/A N/A N/A              
2.02 Property Beloit N/A N/A N/A 8/15/2019 8/15/2019 N/A N/A N/A              
2.03 Property Jefferson N/A N/A N/A 8/15/2019 8/15/2019 N/A N/A N/A              
2.04 Property DuBois N/A N/A N/A 8/19/2019 8/19/2019 N/A N/A N/A              
2.05 Property Huntsville N/A N/A N/A 8/15/2019 8/15/2019 N/A N/A N/A              
3 Loan 600 & 620 National Avenue N/A N/A N/A 8/26/2019 8/27/2019 N/A 8/26/2019 6.0% Acquisition           75,532
4 Loan Phoenix Industrial Portfolio I N/A N/A N/A Various Various N/A N/A N/A Refinance 37,156 239,610 38,339 30,321 4,798  
4.01 Property Emerson N/A N/A N/A 7/23/2019 8/5/2019 N/A N/A N/A              
4.02 Property St Francis N/A N/A N/A 7/24/2019 8/5/2019 N/A N/A N/A              
4.03 Property Delta N/A N/A N/A 7/22/2019 8/8/2019 N/A N/A N/A              
5 Loan 10000 Santa Monica Boulevard N/A N/A N/A 3/26/2019 3/27/2019 N/A 3/26/2019 9.0% Refinance   890,641 222,660      
6 Loan Global Data Center N/A N/A N/A 6/21/2019 6/17/2019 N/A N/A N/A Refinance            
7 Loan Waramaug Florida Hotel Portfolio N/A N/A N/A Various 7/17/2019 N/A N/A N/A Acquisition   218,149 31,164 116,710 10,610  
7.01 Property Residence Inn – Port St. Lucie N/A N/A N/A 5/31/2019 7/17/2019 N/A N/A N/A              
7.02 Property Springhill Suites – Tallahassee Central N/A N/A N/A 5/29/2019 7/17/2019 N/A N/A N/A              
8 Loan The Chantilly Office Portfolio Various N/A Various Various 4/3/2019 N/A N/A N/A Recapitalization            
8.01 Property Stoneleigh I N/A N/A N/A 3/29/2019 4/3/2019 N/A N/A N/A              
8.02 Property Stoneleigh II N/A N/A N/A 3/29/2019 4/3/2019 N/A N/A N/A              
8.03 Property Glenview II N/A N/A N/A 4/1/2019 4/3/2019 N/A N/A N/A              
8.04 Property Glenview I N/A N/A N/A 4/1/2019 4/3/2019 N/A N/A N/A              
8.05 Property Glenbrook III 5,184 8.8% 10/31/2021 4/1/2019 4/3/2019 N/A N/A N/A              
9 Loan Fresenius Salt Lake 4,572 8.9% 1/4/2028 7/30/2019 7/30/2019 N/A 8/21/2019 7.0% Refinance   164,730 13,728 13,805 1,534  
10 Loan Centrepointe Plaza 5,789 5.0% 2/28/2021 4/19/2019 4/19/2019 N/A 4/23/2019 12.0% Refinance   104,832 24,960 15,389 4,885  
11 Loan Nostrand Place 3,081 4.4% 4/30/2024 6/25/2018 7/2/2019 N/A N/A N/A Acquisition 300,625 221,976 55,494      
12 Loan Chelmsford MHC N/A N/A N/A 7/2/2019 7/2/2019 N/A N/A N/A Refinance   23,865 11,933      
13 Loan Eagle Point Village Apartments N/A N/A N/A 5/20/2019 5/20/2019 N/A N/A N/A Refinance   207,625 24,717 35,213 3,726  
14 Loan The Black Building 3,696 3.0% 8/31/2020 8/22/2019 8/22/2019 N/A N/A N/A Refinance   174,474 17,447 39,543 5,649  
15 Loan 10-12 Celina Avenue N/A N/A N/A 6/25/2019 7/1/2019 6/28/2019 N/A N/A Acquisition   111,965 37,322 11,404 3,801  
16 Loan SpringHill Suites Corona Riverside N/A N/A N/A 7/1/2019 6/20/2019 N/A 6/20/2019 4.0% Acquisition 313 64,467 15,349 4,639 2,209  
17 Loan Smoke Tree Village and Smoke Tree Commons Various N/A Various 4/30/2019 Various N/A 5/1/2019 Various Refinance            
17.01 Property Smoke Tree Commons 14,820 8.6% 5/1/2073 4/30/2019 4/25/2019 N/A 5/1/2019 12.0%              
17.02 Property Smoke Tree Village 2,602 2.4% 4/30/2021 4/30/2019 4/30/2019 N/A 5/1/2019 15.0%              
18 Loan CIRE Equity Retail & Industrial Portfolio Various N/A Various 4/12/2019 4/12/2019 N/A Various Various Refinance 171,330 323,078 161,539     301,104
18.01 Property Wood Village Town Center 3,183 2.3% 1/31/2020 4/12/2019 4/12/2019 N/A 4/12/2019 7.0%              
18.02 Property Pecan Promenade 7,007 5.0% 6/30/2026 4/12/2019 4/12/2019 N/A N/A N/A              
18.03 Property Valley Plaza 4,230 2.9% 8/31/2021 4/12/2019 4/12/2019 N/A N/A N/A              
18.04 Property Pear Tree 5,300 2.7% 1/31/2021 4/12/2019 4/12/2019 N/A 4/12/2019 17.0%              
18.05 Property Glendale Market Square 4,920 2.6% 4/30/2024 4/12/2019 4/12/2019 N/A N/A N/A              
18.06 Property Central Park Shopping Center 5,315 3.6% 5/31/2021 4/12/2019 4/12/2019 N/A N/A N/A              
18.07 Property Val Vista Towne Center 1,910 2.0% 11/30/2019 4/12/2019 4/12/2019 N/A N/A N/A              
18.08 Property 2641 Hall Ave - Riverside, CA N/A N/A N/A 4/12/2019 4/12/2019 N/A 4/12/2019 14.0%              
18.09 Property 606 W Troy - Indianapolis, IN N/A N/A N/A 4/12/2019 4/12/2019 N/A N/A N/A              
18.10 Property Homeland - Bartow, FL N/A N/A N/A 4/12/2019 4/12/2019 N/A N/A N/A              
18.11 Property 2621 Hall Ave - Riverside, CA N/A N/A N/A 4/12/2019 4/12/2019 N/A 4/12/2019 11.0%              
19 Loan Courtyard by Marriott Mt. Juliet N/A N/A N/A 8/1/2019 8/1/2019 N/A N/A N/A Refinance   76,372 8,486 5,540 1,847  
20 Loan Hudson River Hotel N/A N/A N/A 6/5/2019 6/5/2019 N/A N/A N/A Refinance 65,000 147,213 36,803 37,596 4,177  
21 Loan Hampton Inn & Suites Mt. Juliet N/A N/A N/A 8/1/2019 8/1/2019 N/A N/A N/A Refinance   65,133 7,237 17,259 1,918  
22 Loan Gateway Tower 14,697 6.9% 6/30/2026 8/29/2019 8/28/2019 N/A N/A N/A Refinance   360,627 34,021 6,029 3,768  
23 Loan Gatlin Retail Portfolio Various N/A Various 8/22/2019 8/22/2019 N/A N/A N/A Refinance 142,933 211,249 36,596      
23.01 Property The Forum at Gateways 4,866 1.9% 1/31/2025 8/22/2019 8/22/2019 N/A N/A N/A              
23.02 Property Wilson Square Shopping Center 1,500 2.2% 2/28/2020 8/22/2019 8/22/2019 N/A N/A N/A              

 

A-1-17

 

 

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

 

Mortgage Loan Number Property Flag Property Name Fifth Largest Tenant Sq. Ft. Fifth Largest Tenant % of NRA Fifth Largest Tenant Exp. Date Engineering Report Date Environmental Report Date (Phase I) Environmental Report Date (Phase II) Seismic Report Date Seismic PML % Loan Purpose Engineering Reserve / Deferred Maintenance Initial Tax Reserve Monthly Tax Reserve Initial Insurance Reserve Monthly Insurance Reserve Initial Replacement Reserve
24 Loan Ambler Yards 17,689 7.2% 4/1/2026 3/20/2019 3/21/2019 N/A N/A N/A Refinance   23,761 9,139 119,496 10,074 267,691
25 Loan Blackmore Marketplace 9,992 6.1% 7/31/2024 4/25/2019 8/14/2019 N/A N/A N/A Refinance            
26 Loan Maui Portfolio N/A N/A N/A 11/13/2018 Various N/A N/A N/A Acquisition 122,281 68,919 12,307 98,753 27,431 1,610,000
26.01 Property Maui Beach Hotel N/A N/A N/A 11/13/2018 11/15/2018 N/A N/A N/A              
26.02 Property Maui Nui Golf Course N/A N/A N/A 11/13/2018 11/13/2018 N/A N/A N/A              
27 Loan Motus Headquarters N/A N/A N/A 5/29/2019 5/24/2019 N/A N/A N/A Acquisition            
28 Loan Comfort Inn & Suites - Seattle N/A N/A N/A 8/21/2019 8/21/2019 N/A 8/21/2019 9.0% Refinance 12,813 9,093 9,093 23,171 3,049  
29 Loan Landing at Fancher Creek N/A N/A N/A 7/29/2019 7/28/2019 N/A 7/29/2019 3.0% Refinance 29,438 272,985 38,998 86,016 10,752  
30 Loan The Bijou Building 1,530 6.7% 6/30/2022 7/17/2019 4/29/2019 N/A 7/17/2019 19.0% Acquisition   18,288 3,048 1,686    
31 Loan Howell Industrial Portfolio N/A N/A N/A Various 5/10/2019 N/A N/A N/A Refinance   26,278 8,759 17,698 1,770  
31.01 Property Hatch Stamping N/A N/A N/A 8/26/2019 5/10/2019 N/A N/A N/A              
31.02 Property TK Holdings N/A N/A N/A 5/21/2019 5/10/2019 N/A N/A N/A              
32 Loan Pikeville Commons 2,500 2.1% 12/31/2024 7/12/2019 7/12/2019 N/A N/A N/A Refinance 5,500 125,736 13,971 18,203 2,023  
33 Loan Courtyard by Marriott Secaucus N/A N/A N/A 8/29/2019 8/29/2019 N/A N/A N/A Refinance            
34 Loan Meidinger Tower 14,341 4.3% 12/31/2023 4/29/2019 4/29/2019 N/A N/A N/A Refinance   350,931 36,555      
35 Loan The Cliffs at Waterford N/A N/A N/A 8/2/2019 8/2/2019 N/A N/A N/A Acquisition   34,162 17,081   5,286 3,000
36 Loan Staybridge Suites Benton Harbor N/A N/A N/A 6/19/2019 6/19/2019 N/A N/A N/A Refinance   13,056 13,056 6,958 1,740  
37 Loan Home2 Suites Cartersville N/A N/A N/A 6/19/2019 6/19/2019 N/A N/A N/A Refinance   43,155 4,110 11,862 1,614  
38 Loan Corporate Place N/A N/A N/A 7/2/2019 7/3/2019 N/A 7/2/2019 16.0% Refinance   34,445 6,889      
39 Loan New Hampshire Self Storage Portfolio N/A N/A N/A 7/8/2019 7/3/2019 N/A N/A N/A Acquisition   88,396 16,837 9,188 729  
39.01 Property Seacoast Self Storage N/A N/A N/A 7/8/2019 7/3/2019 N/A N/A N/A              
39.02 Property Derry Self Storage N/A N/A N/A 7/8/2019 7/3/2019 N/A N/A N/A              
40 Loan Springhill Suites Auburn Hills N/A N/A N/A 7/12/2019 7/12/2019 N/A N/A N/A Refinance     11,668 13,035 2,607  
41 Loan San Antonio Hotel Portfolio N/A N/A N/A 3/5/2019 3/5/2019 N/A N/A N/A Refinance   220,846 22,085 37,921 3,033  
41.01 Property La Quinta San Antonio N/A N/A N/A 3/5/2019 3/5/2019 N/A N/A N/A              
41.02 Property Best Western Elmendorf N/A N/A N/A 3/5/2019 3/5/2019 N/A N/A N/A              
42 Loan Best Western El Grande Inn N/A N/A N/A 8/10/2019 8/9/2019 N/A 8/12/2019 14.0% Refinance 12,500 33,818 4,831 12,157 1,577  
43 Loan MainStay Suites Grantville Hershey N/A N/A N/A 6/17/2019 6/17/2019 N/A N/A N/A Refinance     6,045 23,275 3,167  
44 Loan Fairfield Inn & Suites Holiday Tarpon Springs N/A N/A N/A 6/27/2019 6/26/2019 N/A N/A N/A Acquisition   44,954 4,281 22,117 3,511  
45 Loan Indian Lake West Plaza 2,435 5.9% 12/31/2025 6/10/2019 6/11/2019 N/A N/A N/A Refinance 3,375 86,276 12,325 3,138 1,494  
46 Loan El Segundo Plaza 1,430 6.0% 4/30/2024 5/13/2019 7/1/2019 N/A 5/13/2019 16.0% Refinance   25,588 7,108 3,560 1,369  
47 Loan Hampton Inn Belton N/A N/A N/A 5/31/2019 5/31/2019 N/A N/A N/A Refinance   81,071 8,579 6,225 2,964  
48 Loan 87 East 4th Street N/A N/A N/A 7/2/2019 7/5/2019 N/A N/A N/A Refinance 7,500 1,814 1,814 4,178 696  
49 Loan Norman’s Crossing N/A N/A N/A 7/18/2019 7/18/2019 N/A N/A N/A Refinance     2,031 1,778 386  
50 Loan Windsor Park Apartments N/A N/A N/A 6/28/2019 N/A N/A N/A N/A Refinance 196,138 38,367 5,481      
51 Loan Walgreens Douglasville N/A N/A N/A 8/7/2019 8/7/2019 N/A N/A N/A Refinance            
52 Loan Northern Hills Shopping Center 1,806 9.1% 5/31/2021 7/8/2019 7/5/2019 N/A N/A N/A Acquisition   90,607 10,787 3,893 927  
53 Loan Webb’s Plaza 6,082 9.8% 5/31/2022 7/16/2019 7/16/2019 N/A N/A N/A Refinance 4,563 103,045 8,178 13,559 2,583  
54 Loan Walgreens Tupelo N/A N/A N/A 8/7/2019 8/7/2019 N/A N/A N/A Refinance            
55 Loan Best Western Plus - Newport News N/A N/A N/A 7/18/2019 7/18/2019 N/A N/A N/A Refinance     3,851 986 939  
56 Loan Nut Tree 1670 N/A N/A N/A 6/24/2019 N/A N/A 6/24/2019 9.0% Refinance   26,855 5,371      
57 Loan Parkway Village West 11,000 7.5% 11/30/2020 4/15/2019 4/15/2019 N/A 4/15/2019 11.0% Acquisition 267,695 36,856 10,238 7,464 2,871  
58 Loan Walgreens Lexington N/A N/A N/A 8/7/2019 8/12/2019 N/A N/A N/A Refinance            
59 Loan Military Plaza 7,062 6.7% 1/31/2022 6/24/2019 6/24/2019 N/A N/A N/A Refinance 18,750   4,723 18,833    
60 Loan Ashgrove Apartments N/A N/A N/A 7/11/2019 7/12/2019 N/A N/A N/A Acquisition 38,563 7,653 7,288 18,806 1,990 170,000
61 Loan Eagle Springs Professional Center 2,100 8.1% 11/30/2020 7/5/2019 7/3/2019 N/A N/A N/A Acquisition   71,621 8,526 1,199 1,142  
62 Loan Safe and Sound Storage N/A N/A N/A 6/28/2019 6/27/2019 N/A N/A N/A Refinance   12,123 1,347 4,178 1,393  
63 Loan Twin Oaks Apartments N/A N/A N/A 7/9/2019 7/11/2019 N/A N/A N/A Acquisition   11,874 3,958 4,288 2,144  
64 Loan Cavalier Manor Apartments N/A N/A N/A 8/6/2019 8/7/2019 N/A N/A N/A Acquisition 6,313 23,552 7,851 5,223 1,045  
65 Loan Ludington Retail Center 6,690 8.6% 7/31/2021 7/2/2019 7/9/2019 N/A N/A N/A Acquisition     3,962      
66 Loan Dollar General Fayette N/A N/A N/A 4/9/2019 4/9/2019 N/A N/A N/A Acquisition   4,000 333      
67 Loan FedEx Muncie N/A N/A N/A 6/24/2019 6/25/2019 N/A N/A N/A Refinance 61,278 731 731      
68 Loan Dollar General Centralia N/A N/A N/A 2/26/2019 2/22/2019 N/A N/A N/A Acquisition   4,000 333      
69 Loan Dollar General Hubbard Lake N/A N/A N/A 5/15/2019 5/14/2019 N/A N/A N/A Acquisition   4,000 333      
70 Loan Dollar General Trenton N/A N/A N/A 1/17/2019 1/17/2019 N/A N/A N/A Acquisition   4,000 333      

 

A-1-18

 

 

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

 

Mortgage Loan Number Property Flag Property Name Monthly Replacement Reserve Replacement Reserve Cap Initial TI/LC Reserve
1 Loan Grand Canal Shoppes   386,928 12,309,694
2 Loan Phoenix Industrial Portfolio II 19,922 481,308  
2.01 Property Flint      
2.02 Property Beloit      
2.03 Property Jefferson      
2.04 Property DuBois      
2.05 Property Huntsville      
3 Loan 600 & 620 National Avenue 3,147 75,532 12,085,120
4 Loan Phoenix Industrial Portfolio I 9,846 236,313 500,000
4.01 Property Emerson      
4.02 Property St Francis      
4.03 Property Delta      
5 Loan 10000 Santa Monica Boulevard 6,814 250,000  
6 Loan Global Data Center      
7 Loan Waramaug Florida Hotel Portfolio 14,081 N/A  
7.01 Property Residence Inn – Port St. Lucie      
7.02 Property Springhill Suites – Tallahassee Central      
8 Loan The Chantilly Office Portfolio   257,476  
8.01 Property Stoneleigh I      
8.02 Property Stoneleigh II      
8.03 Property Glenview II      
8.04 Property Glenview I      
8.05 Property Glenbrook III      
9 Loan Fresenius Salt Lake 645    
10 Loan Centrepointe Plaza 1,250 N/A 850,000
11 Loan Nostrand Place 937 N/A 400,000
12 Loan Chelmsford MHC 1,058 N/A  
13 Loan Eagle Point Village Apartments 6,250 300,000  
14 Loan The Black Building 1,550 N/A  
15 Loan 10-12 Celina Avenue 2,682 N/A  
16 Loan SpringHill Suites Corona Riverside 15,395 N/A  
17 Loan Smoke Tree Village and Smoke Tree Commons   N/A  
17.01 Property Smoke Tree Commons      
17.02 Property Smoke Tree Village      
18 Loan CIRE Equity Retail & Industrial Portfolio 20,994 An amount equal to the product of: (x) the sum of (1) the product obtained by multiplying $0.19 by the aggregate number of rentable retail square footage in the Properties, plus (2) the product obtained by multiplying $0.05 by the aggregate number of rentable non-retail square footage in the Properties; and (y) 2 589,027
18.01 Property Wood Village Town Center      
18.02 Property Pecan Promenade      
18.03 Property Valley Plaza      
18.04 Property Pear Tree      
18.05 Property Glendale Market Square      
18.06 Property Central Park Shopping Center      
18.07 Property Val Vista Towne Center      
18.08 Property 2641 Hall Ave - Riverside, CA      
18.09 Property 606 W Troy - Indianapolis, IN      
18.10 Property Homeland - Bartow, FL      
18.11 Property 2621 Hall Ave - Riverside, CA      
19 Loan Courtyard by Marriott Mt. Juliet 10,559 N/A  
20 Loan Hudson River Hotel 1/12th of 4% of Total Revenue    
21 Loan Hampton Inn & Suites Mt. Juliet 14,078 N/A  
22 Loan Gateway Tower 3,537 N/A 400,000
23 Loan Gatlin Retail Portfolio 4,053 N/A  
23.01 Property The Forum at Gateways      
23.02 Property Wilson Square Shopping Center      

 

 

A-1-19

 

 

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

 

Mortgage Loan Number Property Flag Property Name Monthly Replacement Reserve Replacement Reserve Cap Initial TI/LC Reserve
24 Loan Ambler Yards 4,103 N/A 476,718
25 Loan Blackmore Marketplace   N/A  
26 Loan Maui Portfolio   N/A  
26.01 Property Maui Beach Hotel      
26.02 Property Maui Nui Golf Course      
27 Loan Motus Headquarters   N/A  
28 Loan Comfort Inn & Suites - Seattle 12,984 N/A  
29 Loan Landing at Fancher Creek 11,384    
30 Loan The Bijou Building 380 9,120  
31 Loan Howell Industrial Portfolio 2,656 100,000  
31.01 Property Hatch Stamping      
31.02 Property TK Holdings      
32 Loan Pikeville Commons 2,810 N/A  
33 Loan Courtyard by Marriott Secaucus      
34 Loan Meidinger Tower 5,518 198,632  
35 Loan The Cliffs at Waterford 3,000 100,000  
36 Loan Staybridge Suites Benton Harbor 4,674 N/A  
37 Loan Home2 Suites Cartersville 9,708 N/A  
38 Loan Corporate Place 722 17,322  
39 Loan New Hampshire Self Storage Portfolio 1,442 N/A  
39.01 Property Seacoast Self Storage      
39.02 Property Derry Self Storage      
40 Loan Springhill Suites Auburn Hills 1/12th of 4% of the greater of (i) gross revenues in the preceding calendar year or (ii) the projected gross revenues for the current calendar year. Current Monthly deposit is $10,351.14 N/A  
41 Loan San Antonio Hotel Portfolio 10,819 N/A  
41.01 Property La Quinta San Antonio      
41.02 Property Best Western Elmendorf      
42 Loan Best Western El Grande Inn 7,061 N/A  
43 Loan MainStay Suites Grantville Hershey 3,014 N/A  
44 Loan Fairfield Inn & Suites Holiday Tarpon Springs 7,926 N/A  
45 Loan Indian Lake West Plaza 689 N/A 350,000
46 Loan El Segundo Plaza   N/A  
47 Loan Hampton Inn Belton 7,439 N/A  
48 Loan 87 East 4th Street 188 N/A 200,000
49 Loan Norman’s Crossing   N/A  
50 Loan Windsor Park Apartments 1,667    
51 Loan Walgreens Douglasville   N/A  
52 Loan Northern Hills Shopping Center 248 N/A  
53 Loan Webb’s Plaza 779 N/A  
54 Loan Walgreens Tupelo   N/A  
55 Loan Best Western Plus - Newport News 4,261 N/A  
56 Loan Nut Tree 1670 120 2,878  
57 Loan Parkway Village West 1,844 N/A 150,000
58 Loan Walgreens Lexington   N/A  
59 Loan Military Plaza 1,308 N/A 250,000
60 Loan Ashgrove Apartments 2,300 N/A  
61 Loan Eagle Springs Professional Center 432 N/A 150,000
62 Loan Safe and Sound Storage 616.81; Increasing 2% annually beginning 8/1/2019 N/A  
63 Loan Twin Oaks Apartments 1,333.33; Increasing 2% annually beginning 8/14/2019 N/A  
64 Loan Cavalier Manor Apartments $1,375, increment of 2% each year N/A  
65 Loan Ludington Retail Center 1,080 38,884  
66 Loan Dollar General Fayette   N/A  
67 Loan FedEx Muncie 173.44; Increasing 2% annually beginning 11/6/2020 N/A 76,278
68 Loan Dollar General Centralia   N/A  
69 Loan Dollar General Hubbard Lake   N/A  
70 Loan Dollar General Trenton   N/A  

 

A-1-20

 

 

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

 

Mortgage Loan Number Property Flag Property Name Monthly TI/LC Reserve TI/LC Reserve Cap Other Reserve Reserve Description
1 Loan Grand Canal Shoppes   2,321,544 Gap Rent Reserve
2 Loan Phoenix Industrial Portfolio II 199,221 1,500,000 N/A
2.01 Property Flint      
2.02 Property Beloit      
2.03 Property Jefferson      
2.04 Property DuBois      
2.05 Property Huntsville      
3 Loan 600 & 620 National Avenue     N/A
4 Loan Phoenix Industrial Portfolio I   500,000 N/A
4.01 Property Emerson      
4.02 Property St Francis      
4.03 Property Delta      
5 Loan 10000 Santa Monica Boulevard   N/A N/A
6 Loan Global Data Center     N/A
7 Loan Waramaug Florida Hotel Portfolio   N/A PIP Reserve
7.01 Property Residence Inn – Port St. Lucie      
7.02 Property Springhill Suites – Tallahassee Central      
8 Loan The Chantilly Office Portfolio   N/A Tenant Allowance TI/LC Reserve ($1,481,290); Rent Concession Reserve ($593,341)
8.01 Property Stoneleigh I      
8.02 Property Stoneleigh II      
8.03 Property Glenview II      
8.04 Property Glenview I      
8.05 Property Glenbrook III      
9 Loan Fresenius Salt Lake 860 N/A N/A
10 Loan Centrepointe Plaza $25,000 until 7/6/2021; $0 thereafter N/A Mother’s Nutrition Restoration Funds ($85,400); Unfunded TI/LC ($39,935); Free Rent ($35,819)
11 Loan Nostrand Place   400,000 Silver Star Gap Rent Reserve ($110,020.44); Silver Star TILC / Rent Credit Reserve ($100,000.00); Outstanding Leasing Commissions Reserve ($66,373.44); Silver Star Free Rent Reserve ($45,841.85); VankaVstanka Static Reserve ($39,286.41)
12 Loan Chelmsford MHC   N/A N/A
13 Loan Eagle Point Village Apartments   N/A N/A
14 Loan The Black Building 7,751 575,000 N/A
15 Loan 10-12 Celina Avenue 1,877 N/A N/A
16 Loan SpringHill Suites Corona Riverside   N/A PIP Reserve
17 Loan Smoke Tree Village and Smoke Tree Commons   703,088 N/A
17.01 Property Smoke Tree Commons      
17.02 Property Smoke Tree Village      
18 Loan CIRE Equity Retail & Industrial Portfolio 93,310 An amount equal to the product of: (x) the sum of (1) the product obtained by multiplying $1.00 by the aggregate number of rentable retail square footage in the Properties, plus (2) the product obtained by multiplying $0.50 by the aggregate number of rentable non-retail square footage in the Properties; and (y) 2. Rent Concession Funds Reserve
18.01 Property Wood Village Town Center      
18.02 Property Pecan Promenade      
18.03 Property Valley Plaza      
18.04 Property Pear Tree      
18.05 Property Glendale Market Square      
18.06 Property Central Park Shopping Center      
18.07 Property Val Vista Towne Center      
18.08 Property 2641 Hall Ave - Riverside, CA      
18.09 Property 606 W Troy - Indianapolis, IN      
18.10 Property Homeland - Bartow, FL      
18.11 Property 2621 Hall Ave - Riverside, CA      
19 Loan Courtyard by Marriott Mt. Juliet   N/A N/A
20 Loan Hudson River Hotel   N/A Seasonality Reserve Funds
21 Loan Hampton Inn & Suites Mt. Juliet   N/A N/A
22 Loan Gateway Tower 13,264 N/A Unfunded Tenant Obligations Reserve Funds
23 Loan Gatlin Retail Portfolio 13,511 N/A Free Rent Reserve ($226,892.09); Unfunded Obligation Reserve ($1,129,560.75)
23.01 Property The Forum at Gateways      
23.02 Property Wilson Square Shopping Center      

 

A-1-21

 

 

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

 

Mortgage Loan Number Property Flag Property Name Monthly TI/LC Reserve TI/LC Reserve Cap Other Reserve Reserve Description
24 Loan Ambler Yards 20,517 738,615 Norac Additive Holdback ($1,385,000); Free Rent Reserve ($274,337)
25 Loan Blackmore Marketplace   491,772 Unfunded Tenant Obligations Reserve Funds
26 Loan Maui Portfolio   N/A N/A
26.01 Property Maui Beach Hotel      
26.02 Property Maui Nui Golf Course      
27 Loan Motus Headquarters   N/A N/A
28 Loan Comfort Inn & Suites - Seattle   N/A Seasonality Reserve ($300,000); PIP Reserve ($173,300)
29 Loan Landing at Fancher Creek     Tax Lien Reserve
30 Loan The Bijou Building 2,850 100,000 Rent Concession Reserve ($28,864); Existing TI/LC Reserve ($225,500)
31 Loan Howell Industrial Portfolio 3,542 N/A Outstanding TI Funds ($30,000); Maintenance Charge Funds ($5,000)
31.01 Property Hatch Stamping      
31.02 Property TK Holdings      
32 Loan Pikeville Commons 1,311 100,000 Free Rent Reserve
33 Loan Courtyard by Marriott Secaucus   N/A  
34 Loan Meidinger Tower 20,691 993,162 Unfunded Obligations Reserve
35 Loan The Cliffs at Waterford   N/A N/A
36 Loan Staybridge Suites Benton Harbor   N/A Seasonality Reserve
37 Loan Home2 Suites Cartersville   N/A N/A
38 Loan Corporate Place 2,887 69,288 N/A
39 Loan New Hampshire Self Storage Portfolio   N/A N/A
39.01 Property Seacoast Self Storage      
39.02 Property Derry Self Storage      
40 Loan Springhill Suites Auburn Hills   N/A N/A
41 Loan San Antonio Hotel Portfolio   N/A N/A
41.01 Property La Quinta San Antonio      
41.02 Property Best Western Elmendorf      
42 Loan Best Western El Grande Inn   N/A N/A
43 Loan MainStay Suites Grantville Hershey   N/A N/A
44 Loan Fairfield Inn & Suites Holiday Tarpon Springs   N/A PIP Reserve
45 Loan Indian Lake West Plaza 4,167 250,000 Free Rent Deposit
46 Loan El Segundo Plaza   N/A N/A
47 Loan Hampton Inn Belton   N/A N/A
48 Loan 87 East 4th Street 139 N/A N/A
49 Loan Norman’s Crossing   N/A TATILC Reserve Funds ($249,462); Rent Concession Funds Reserve ($13,333)
50 Loan Windsor Park Apartments     N/A
51 Loan Walgreens Douglasville   N/A N/A
52 Loan Northern Hills Shopping Center 1,653 50,000 N/A
53 Loan Webb’s Plaza 2,083 100,000 N/A
54 Loan Walgreens Tupelo   N/A N/A
55 Loan Best Western Plus - Newport News   N/A N/A
56 Loan Nut Tree 1670 1,599 38,368 N/A
57 Loan Parkway Village West 12,293 225,000 N/A
58 Loan Walgreens Lexington   N/A N/A
59 Loan Military Plaza 8,720 500,000 N/A
60 Loan Ashgrove Apartments   N/A N/A
61 Loan Eagle Springs Professional Center 2,481 150,000 Vision Source Outstanding TI Reserve ($17,450); Cutaia Outstanding TI Reserve ($3,780)
62 Loan Safe and Sound Storage   N/A N/A
63 Loan Twin Oaks Apartments   N/A N/A
64 Loan Cavalier Manor Apartments   N/A N/A
65 Loan Ludington Retail Center 3,600 108,010 N/A
66 Loan Dollar General Fayette   N/A N/A
67 Loan FedEx Muncie 463 N/A N/A
68 Loan Dollar General Centralia   N/A N/A
69 Loan Dollar General Hubbard Lake   N/A N/A
70 Loan Dollar General Trenton   N/A N/A

 

A-1-22

 

 

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

 

Mortgage Loan Number Property Flag Property Name Initial Other Reserve Monthly Other Reserve
1 Loan Grand Canal Shoppes 1,218,246  
2 Loan Phoenix Industrial Portfolio II    
2.01 Property Flint    
2.02 Property Beloit    
2.03 Property Jefferson    
2.04 Property DuBois    
2.05 Property Huntsville    
3 Loan 600 & 620 National Avenue    
4 Loan Phoenix Industrial Portfolio I   2,408
4.01 Property Emerson    
4.02 Property St Francis    
4.03 Property Delta    
5 Loan 10000 Santa Monica Boulevard    
6 Loan Global Data Center    
7 Loan Waramaug Florida Hotel Portfolio 2,755,015 (i) Commencing on October 6, 2019 and on each Monthly Payment Date thereafter through and including September 6, 2022, 1/12th of 2.0% of the greater of (a) gross revenues in the preceding calendar year; (b) the projected gross revenues for the current calendar year; (ii) if Lender determines that, as of April 6, 2023, FF&E Reserve Funds together with PIP Reserve Funds with respect to the Schedule PIP has yet to be completed as of such date are in an amount less than 110% of the estimated costs required to complete the Remaining Scheduled PIP, Borrower shall make a deposit into the PIP Reserve Account in an amount sufficient to increase the sum of the PIP Reserve Funds with respect to the Scheduled PIP plus FF&E Reserve Funds to 110% of the estimated costs to complete the Remaining Scheduled PIP; or (iii) on the date that any new PIP is imposed by the Franchisor, an amount equal to 110% of the estimated costs to pay for such new PIP less the amount of FF&E Reserve Funds that remain in the FF&E Reserve Account that are not allocated for completion of FF&E work; provided however, if the PIP Work is not required to be completed with 12 months of the date of such notice.
7.01 Property Residence Inn – Port St. Lucie    
7.02 Property Springhill Suites – Tallahassee Central    
8 Loan The Chantilly Office Portfolio 2,074,631  
8.01 Property Stoneleigh I    
8.02 Property Stoneleigh II    
8.03 Property Glenview II    
8.04 Property Glenview I    
8.05 Property Glenbrook III    
9 Loan Fresenius Salt Lake    
10 Loan Centrepointe Plaza 161,154  
11 Loan Nostrand Place 361,522  
12 Loan Chelmsford MHC    
13 Loan Eagle Point Village Apartments    
14 Loan The Black Building    
15 Loan 10-12 Celina Avenue    
16 Loan SpringHill Suites Corona Riverside 326,950  
17 Loan Smoke Tree Village and Smoke Tree Commons    
17.01 Property Smoke Tree Commons    
17.02 Property Smoke Tree Village    
18 Loan CIRE Equity Retail & Industrial Portfolio 52,244  
18.01 Property Wood Village Town Center    
18.02 Property Pecan Promenade    
18.03 Property Valley Plaza    
18.04 Property Pear Tree    
18.05 Property Glendale Market Square    
18.06 Property Central Park Shopping Center    
18.07 Property Val Vista Towne Center    
18.08 Property 2641 Hall Ave - Riverside, CA    
18.09 Property 606 W Troy - Indianapolis, IN    
18.10 Property Homeland - Bartow, FL    
18.11 Property 2621 Hall Ave - Riverside, CA    
19 Loan Courtyard by Marriott Mt. Juliet    
20 Loan Hudson River Hotel 100,000  
21 Loan Hampton Inn & Suites Mt. Juliet   20,000
22 Loan Gateway Tower 71,036  
23 Loan Gatlin Retail Portfolio 1,356,453  
23.01 Property The Forum at Gateways    
23.02 Property Wilson Square Shopping Center    

 

A-1-23

 

 

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

 

Mortgage Loan Number Property Flag Property Name Initial Other Reserve Monthly Other Reserve
24 Loan Ambler Yards 1,659,337  
25 Loan Blackmore Marketplace 100,370  
26 Loan Maui Portfolio   47,762
26.01 Property Maui Beach Hotel    
26.02 Property Maui Nui Golf Course    
27 Loan Motus Headquarters    
28 Loan Comfort Inn & Suites - Seattle 473,300 Springing
29 Loan Landing at Fancher Creek 9,263  
30 Loan The Bijou Building 254,364  
31 Loan Howell Industrial Portfolio 35,000  
31.01 Property Hatch Stamping    
31.02 Property TK Holdings    
32 Loan Pikeville Commons 4,875  
33 Loan Courtyard by Marriott Secaucus    
34 Loan Meidinger Tower 134,676  
35 Loan The Cliffs at Waterford    
36 Loan Staybridge Suites Benton Harbor 85,500 Seasonality Reserve: In August and September, borrower shall deposit the Lesser of (a) $42,750 and (b) the amount which, at the time is made and after deducting any pending requests for disbursements from the account, if any, therefrom, would increase the balance in the account to $85,500
37 Loan Home2 Suites Cartersville    
38 Loan Corporate Place    
39 Loan New Hampshire Self Storage Portfolio    
39.01 Property Seacoast Self Storage    
39.02 Property Derry Self Storage    
40 Loan Springhill Suites Auburn Hills   Springing
41 Loan San Antonio Hotel Portfolio    
41.01 Property La Quinta San Antonio    
41.02 Property Best Western Elmendorf    
42 Loan Best Western El Grande Inn    
43 Loan MainStay Suites Grantville Hershey    
44 Loan Fairfield Inn & Suites Holiday Tarpon Springs 120,000  
45 Loan Indian Lake West Plaza 28,143  
46 Loan El Segundo Plaza    
47 Loan Hampton Inn Belton    
48 Loan 87 East 4th Street    
49 Loan Norman’s Crossing 262,796  
50 Loan Windsor Park Apartments    
51 Loan Walgreens Douglasville    
52 Loan Northern Hills Shopping Center    
53 Loan Webb’s Plaza    
54 Loan Walgreens Tupelo    
55 Loan Best Western Plus - Newport News    
56 Loan Nut Tree 1670    
57 Loan Parkway Village West    
58 Loan Walgreens Lexington    
59 Loan Military Plaza    
60 Loan Ashgrove Apartments    
61 Loan Eagle Springs Professional Center 21,230  
62 Loan Safe and Sound Storage    
63 Loan Twin Oaks Apartments    
64 Loan Cavalier Manor Apartments    
65 Loan Ludington Retail Center    
66 Loan Dollar General Fayette    
67 Loan FedEx Muncie    
68 Loan Dollar General Centralia    
69 Loan Dollar General Hubbard Lake    
70 Loan Dollar General Trenton    

 

A-1-24

 

 

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

 

Mortgage Loan Number Property Flag Property Name Other Reserve Cap Ownership Interest Ground Lease Initial Expiration Date Ground Lease Extension Options Lockbox
1 Loan Grand Canal Shoppes   Fee Simple/Leasehold 2/28/2064 Walgreens has one option to extend the Term for an additional 40 years with 2 years written notice prior to the expiration of the Term. Hard
2 Loan Phoenix Industrial Portfolio II N/A Fee Simple N/A N/A Hard
2.01 Property Flint   Fee Simple N/A N/A  
2.02 Property Beloit   Fee Simple N/A N/A  
2.03 Property Jefferson   Fee Simple N/A N/A  
2.04 Property DuBois   Fee Simple N/A N/A  
2.05 Property Huntsville   Fee Simple N/A N/A  
3 Loan 600 & 620 National Avenue   Fee Simple N/A N/A Hard
4 Loan Phoenix Industrial Portfolio I N/A Various Various Various Hard
4.01 Property Emerson   Fee Simple N/A N/A  
4.02 Property St Francis   Fee Simple/Leasehold Plant: December 31, 2066; Parking: December 31, 2066 Plant: Five, 5 Year; Parking: Five, 5 Year  
4.03 Property Delta   Fee Simple N/A N/A  
5 Loan 10000 Santa Monica Boulevard N/A Fee Simple N/A N/A Soft
6 Loan Global Data Center   Fee Simple N/A N/A Hard
7 Loan Waramaug Florida Hotel Portfolio N/A Fee Simple N/A N/A Springing
7.01 Property Residence Inn – Port St. Lucie   Fee Simple N/A N/A  
7.02 Property Springhill Suites – Tallahassee Central   Fee Simple N/A N/A  
8 Loan The Chantilly Office Portfolio N/A Fee Simple N/A N/A Hard
8.01 Property Stoneleigh I   Fee Simple N/A N/A  
8.02 Property Stoneleigh II   Fee Simple N/A N/A  
8.03 Property Glenview II   Fee Simple N/A N/A  
8.04 Property Glenview I   Fee Simple N/A N/A  
8.05 Property Glenbrook III   Fee Simple N/A N/A  
9 Loan Fresenius Salt Lake N/A Fee Simple N/A N/A Hard
10 Loan Centrepointe Plaza N/A Fee Simple N/A N/A Springing
11 Loan Nostrand Place N/A Fee Simple N/A N/A Hard
12 Loan Chelmsford MHC N/A Fee Simple N/A N/A Springing
13 Loan Eagle Point Village Apartments N/A Fee Simple N/A N/A Springing
14 Loan The Black Building N/A Fee Simple N/A N/A Springing
15 Loan 10-12 Celina Avenue N/A Fee Simple N/A N/A Springing
16 Loan SpringHill Suites Corona Riverside N/A Fee Simple N/A N/A Springing
17 Loan Smoke Tree Village and Smoke Tree Commons N/A Leasehold Various Various Springing
17.01 Property Smoke Tree Commons   Leasehold 7/31/2071; 12/31/2053 No; 3 5-year options and 1 31-month option  
17.02 Property Smoke Tree Village   Leasehold 2/1/2054 1, 15-year option  
18 Loan CIRE Equity Retail & Industrial Portfolio N/A Fee Simple N/A N/A Hard
18.01 Property Wood Village Town Center   Fee Simple N/A N/A  
18.02 Property Pecan Promenade   Fee Simple N/A N/A  
18.03 Property Valley Plaza   Fee Simple N/A N/A  
18.04 Property Pear Tree   Fee Simple N/A N/A  
18.05 Property Glendale Market Square   Fee Simple N/A N/A  
18.06 Property Central Park Shopping Center   Fee Simple N/A N/A  
18.07 Property Val Vista Towne Center   Fee Simple N/A N/A  
18.08 Property 2641 Hall Ave - Riverside, CA   Fee Simple N/A N/A  
18.09 Property 606 W Troy - Indianapolis, IN   Fee Simple N/A N/A  
18.10 Property Homeland - Bartow, FL   Fee Simple N/A N/A  
18.11 Property 2621 Hall Ave - Riverside, CA   Fee Simple N/A N/A  
19 Loan Courtyard by Marriott Mt. Juliet N/A Fee Simple N/A N/A Springing
20 Loan Hudson River Hotel 151,000 Fee Simple N/A N/A Hard
21 Loan Hampton Inn & Suites Mt. Juliet N/A Fee Simple N/A N/A Springing
22 Loan Gateway Tower N/A Fee Simple N/A N/A Springing
23 Loan Gatlin Retail Portfolio N/A Fee Simple N/A N/A Hard
23.01 Property The Forum at Gateways   Fee Simple N/A N/A  
23.02 Property Wilson Square Shopping Center   Fee Simple N/A N/A  

 

 

A-1-25

 

 

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

 

Mortgage Loan Number Property Flag Property Name Other Reserve Cap Ownership Interest Ground Lease Initial Expiration Date Ground Lease Extension Options Lockbox
24 Loan Ambler Yards N/A Leasehold 6/12/2114 N/A Soft
25 Loan Blackmore Marketplace N/A Fee Simple N/A N/A Springing
26 Loan Maui Portfolio N/A Fee Simple N/A N/A Hard
26.01 Property Maui Beach Hotel   Fee Simple N/A N/A  
26.02 Property Maui Nui Golf Course   Fee Simple N/A N/A  
27 Loan Motus Headquarters N/A Fee Simple N/A N/A Hard
28 Loan Comfort Inn & Suites - Seattle N/A Fee Simple N/A N/A Hard
29 Loan Landing at Fancher Creek N/A Fee Simple N/A N/A Soft
30 Loan The Bijou Building N/A Fee Simple N/A N/A Soft
31 Loan Howell Industrial Portfolio N/A Fee Simple N/A N/A Hard
31.01 Property Hatch Stamping   Fee Simple N/A N/A  
31.02 Property TK Holdings   Fee Simple N/A N/A  
32 Loan Pikeville Commons N/A Fee Simple N/A N/A Soft
33 Loan Courtyard by Marriott Secaucus N/A Leasehold 6/28/2037 4, 10 year; 5th expiring March 31, 2085 Springing
34 Loan Meidinger Tower N/A Fee Simple N/A N/A Hard
35 Loan The Cliffs at Waterford N/A Fee Simple N/A N/A Springing
36 Loan Staybridge Suites Benton Harbor N/A Fee Simple N/A N/A Springing
37 Loan Home2 Suites Cartersville N/A Fee Simple N/A N/A Springing
38 Loan Corporate Place N/A Fee Simple N/A N/A None
39 Loan New Hampshire Self Storage Portfolio N/A Fee Simple N/A N/A Springing
39.01 Property Seacoast Self Storage   Fee Simple N/A N/A  
39.02 Property Derry Self Storage   Fee Simple N/A N/A  
40 Loan Springhill Suites Auburn Hills N/A Fee Simple N/A N/A Springing
41 Loan San Antonio Hotel Portfolio N/A Fee Simple N/A N/A Springing
41.01 Property La Quinta San Antonio   Fee Simple N/A N/A  
41.02 Property Best Western Elmendorf   Fee Simple N/A N/A  
42 Loan Best Western El Grande Inn N/A Fee Simple N/A N/A Springing
43 Loan MainStay Suites Grantville Hershey N/A Fee Simple N/A N/A Springing
44 Loan Fairfield Inn & Suites Holiday Tarpon Springs N/A Fee Simple N/A N/A Springing
45 Loan Indian Lake West Plaza N/A Fee Simple N/A N/A Springing
46 Loan El Segundo Plaza N/A Fee Simple N/A N/A Springing
47 Loan Hampton Inn Belton N/A Fee Simple N/A N/A Springing
48 Loan 87 East 4th Street N/A Fee Simple N/A N/A Springing
49 Loan Norman’s Crossing N/A Fee Simple N/A N/A Springing
50 Loan Windsor Park Apartments N/A Fee Simple N/A N/A Springing
51 Loan Walgreens Douglasville N/A Fee Simple N/A N/A Hard
52 Loan Northern Hills Shopping Center N/A Fee Simple N/A N/A Springing
53 Loan Webb’s Plaza N/A Fee Simple N/A N/A Springing
54 Loan Walgreens Tupelo N/A Fee Simple N/A N/A Hard
55 Loan Best Western Plus - Newport News N/A Fee Simple N/A N/A Springing
56 Loan Nut Tree 1670 N/A Fee Simple N/A N/A Springing
57 Loan Parkway Village West N/A Fee Simple N/A N/A Springing
58 Loan Walgreens Lexington N/A Fee Simple N/A N/A Hard
59 Loan Military Plaza N/A Fee Simple N/A N/A Springing
60 Loan Ashgrove Apartments N/A Fee Simple N/A N/A Springing
61 Loan Eagle Springs Professional Center N/A Fee Simple N/A N/A Springing
62 Loan Safe and Sound Storage N/A Fee Simple N/A N/A Springing
63 Loan Twin Oaks Apartments N/A Fee Simple N/A N/A Springing
64 Loan Cavalier Manor Apartments N/A Fee Simple N/A N/A Springing
65 Loan Ludington Retail Center N/A Fee Simple N/A N/A Soft
66 Loan Dollar General Fayette N/A Fee Simple N/A N/A Hard
67 Loan FedEx Muncie N/A Fee Simple N/A N/A Springing
68 Loan Dollar General Centralia N/A Fee Simple N/A N/A Hard
69 Loan Dollar General Hubbard Lake N/A Fee Simple N/A N/A Hard
70 Loan Dollar General Trenton N/A Fee Simple N/A N/A Hard

 

A-1-26

 

 

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

 

Mortgage Loan Number Property Flag Property Name Cash Management Cut-off Date Pari Passu Mortgage Debt Balance Cut-off Date Subord. Mortgage Debt Balance Total Mortgage Debt Cut-off Date LTV Ratio Total Mortgage Debt UW NCF DSCR Total Mortgage Debt UW NOI Debt Yield Cut-off Date Mezzanine Debt Balance Total Debt Cut-off Date LTV Ratio Total Debt UW NCF DSCR Total Debt UW NOI Debt Yield Future Secured Subordinate Debt (Y/N) Conditions for Future Secured Subordinate Debt Lender Consent Required for Future Secured Subordinate Debt (Y/N) Future Mezzanine Debt Permitted (Y/N)
1 Loan Grand Canal Shoppes Springing 709,615,385 215,000,000 60% 1.67 7.5% N/A N/A N/A N/A No N/A N/A No
2 Loan Phoenix Industrial Portfolio II Springing 28,000,000 N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
2.01 Property Flint                            
2.02 Property Beloit                            
2.03 Property Jefferson                            
2.04 Property DuBois                            
2.05 Property Huntsville                            
3 Loan 600 & 620 National Avenue Springing 98,950,000 N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
4 Loan Phoenix Industrial Portfolio I Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
4.01 Property Emerson                            
4.02 Property St Francis                            
4.03 Property Delta                            
5 Loan 10000 Santa Monica Boulevard In Place 195,000,000 130,000,000 63% 1.47 6.2% N/A N/A N/A N/A No N/A N/A No
6 Loan Global Data Center In Place 12,000,000 N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
7 Loan Waramaug Florida Hotel Portfolio Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
7.01 Property Residence Inn – Port St. Lucie                            
7.02 Property Springhill Suites – Tallahassee Central                            
8 Loan The Chantilly Office Portfolio Springing 22,350,000 N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
8.01 Property Stoneleigh I                            
8.02 Property Stoneleigh II                            
8.03 Property Glenview II                            
8.04 Property Glenview I                            
8.05 Property Glenbrook III                            
9 Loan Fresenius Salt Lake In Place N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
10 Loan Centrepointe Plaza Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
11 Loan Nostrand Place Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
12 Loan Chelmsford MHC Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A Yes
13 Loan Eagle Point Village Apartments Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
14 Loan The Black Building Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
15 Loan 10-12 Celina Avenue Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
16 Loan SpringHill Suites Corona Riverside Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
17 Loan Smoke Tree Village and Smoke Tree Commons Springing 20,500,000 N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
17.01 Property Smoke Tree Commons                            
17.02 Property Smoke Tree Village                            
18 Loan CIRE Equity Retail & Industrial Portfolio Springing 113,600,000 N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
18.01 Property Wood Village Town Center                            
18.02 Property Pecan Promenade                            
18.03 Property Valley Plaza                            
18.04 Property Pear Tree                            
18.05 Property Glendale Market Square                            
18.06 Property Central Park Shopping Center                            
18.07 Property Val Vista Towne Center                            
18.08 Property 2641 Hall Ave - Riverside, CA                            
18.09 Property 606 W Troy - Indianapolis, IN                            
18.10 Property Homeland - Bartow, FL                            
18.11 Property 2621 Hall Ave - Riverside, CA                            
19 Loan Courtyard by Marriott Mt. Juliet Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
20 Loan Hudson River Hotel Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
21 Loan Hampton Inn & Suites Mt. Juliet Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
22 Loan Gateway Tower Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
23 Loan Gatlin Retail Portfolio Springing 10,000,000 N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A Yes
23.01 Property The Forum at Gateways                            
23.02 Property Wilson Square Shopping Center                            

 

 

A-1-27

 

 

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

 

Mortgage Loan Number Property Flag Property Name Cash Management Cut-off Date Pari Passu Mortgage Debt Balance Cut-off Date Subord. Mortgage Debt Balance Total Mortgage Debt Cut-off Date LTV Ratio Total Mortgage Debt UW NCF DSCR Total Mortgage Debt UW NOI Debt Yield Cut-off Date Mezzanine Debt Balance Total Debt Cut-off Date LTV Ratio Total Debt UW NCF DSCR Total Debt UW NOI Debt Yield Future Secured Subordinate Debt (Y/N) Conditions for Future Secured Subordinate Debt Lender Consent Required for Future Secured Subordinate Debt (Y/N) Future Mezzanine Debt Permitted (Y/N)
24 Loan Ambler Yards Springing 10,000,000 N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
25 Loan Blackmore Marketplace Springing 10,000,000 N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
26 Loan Maui Portfolio Springing 16,000,000 N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
26.01 Property Maui Beach Hotel                            
26.02 Property Maui Nui Golf Course                            
27 Loan Motus Headquarters In Place N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
28 Loan Comfort Inn & Suites - Seattle Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
29 Loan Landing at Fancher Creek Springing 20,000,000 N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
30 Loan The Bijou Building Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
31 Loan Howell Industrial Portfolio Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
31.01 Property Hatch Stamping                            
31.02 Property TK Holdings                            
32 Loan Pikeville Commons Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
33 Loan Courtyard by Marriott Secaucus Springing 5,000,000 N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
34 Loan Meidinger Tower Springing 19,000,000 N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
35 Loan The Cliffs at Waterford Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
36 Loan Staybridge Suites Benton Harbor Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
37 Loan Home2 Suites Cartersville Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
38 Loan Corporate Place None N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
39 Loan New Hampshire Self Storage Portfolio Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A Yes
39.01 Property Seacoast Self Storage                            
39.02 Property Derry Self Storage                            
40 Loan Springhill Suites Auburn Hills Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
41 Loan San Antonio Hotel Portfolio Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
41.01 Property La Quinta San Antonio                            
41.02 Property Best Western Elmendorf                            
42 Loan Best Western El Grande Inn Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
43 Loan MainStay Suites Grantville Hershey Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
44 Loan Fairfield Inn & Suites Holiday Tarpon Springs Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
45 Loan Indian Lake West Plaza Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
46 Loan El Segundo Plaza Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
47 Loan Hampton Inn Belton Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
48 Loan 87 East 4th Street Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
49 Loan Norman’s Crossing Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
50 Loan Windsor Park Apartments Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
51 Loan Walgreens Douglasville In Place N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A Yes
52 Loan Northern Hills Shopping Center Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
53 Loan Webb’s Plaza Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
54 Loan Walgreens Tupelo In Place N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A Yes
55 Loan Best Western Plus - Newport News Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
56 Loan Nut Tree 1670 Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
57 Loan Parkway Village West Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
58 Loan Walgreens Lexington In Place N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A Yes
59 Loan Military Plaza Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
60 Loan Ashgrove Apartments Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A Yes
61 Loan Eagle Springs Professional Center Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
62 Loan Safe and Sound Storage Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
63 Loan Twin Oaks Apartments Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
64 Loan Cavalier Manor Apartments Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
65 Loan Ludington Retail Center Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
66 Loan Dollar General Fayette In Place N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A Yes
67 Loan FedEx Muncie Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A No
68 Loan Dollar General Centralia In Place N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A Yes
69 Loan Dollar General Hubbard Lake In Place N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A Yes
70 Loan Dollar General Trenton In Place N/A N/A N/A N/A N/A N/A N/A N/A N/A No N/A N/A Yes

 

A-1-28

 

 

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

 

Mortgage Loan Number Property Flag Property Name Conditions for Future Mezzanine Debt Lender Consent Required for Future Mezzanine Debt (Y/N) Future Unsecured Debt Permitted (Y/N) Conditions for Future Unsecured Debt Lender Consent Required for Future Unsecured Debt (Y/N)
1 Loan Grand Canal Shoppes N/A N/A No N/A N/A
2 Loan Phoenix Industrial Portfolio II N/A N/A No N/A N/A
2.01 Property Flint          
2.02 Property Beloit          
2.03 Property Jefferson          
2.04 Property DuBois          
2.05 Property Huntsville          
3 Loan 600 & 620 National Avenue N/A N/A No N/A N/A
4 Loan Phoenix Industrial Portfolio I N/A N/A No N/A N/A
4.01 Property Emerson          
4.02 Property St Francis          
4.03 Property Delta          
5 Loan 10000 Santa Monica Boulevard N/A N/A No N/A N/A
6 Loan Global Data Center N/A N/A No N/A N/A
7 Loan Waramaug Florida Hotel Portfolio N/A N/A No N/A N/A
7.01 Property Residence Inn – Port St. Lucie          
7.02 Property Springhill Suites – Tallahassee Central          
8 Loan The Chantilly Office Portfolio N/A N/A No N/A N/A
8.01 Property Stoneleigh I          
8.02 Property Stoneleigh II          
8.03 Property Glenview II          
8.04 Property Glenview I          
8.05 Property Glenbrook III          
9 Loan Fresenius Salt Lake N/A N/A No N/A N/A
10 Loan Centrepointe Plaza N/A N/A No N/A N/A
11 Loan Nostrand Place N/A N/A No N/A N/A
12 Loan Chelmsford MHC (a) the combined loan-to-value ratio is not greater than the lesser of 70.0% and the related loan-to-value ratio at origination (b) the combined debt service coverage ratio must be at least equal to the greater of 1.25x and the related debt service coverage ratio at origination (c) Intercreditor Agreement is required Yes No N/A N/A
13 Loan Eagle Point Village Apartments N/A N/A No N/A N/A
14 Loan The Black Building N/A N/A No N/A N/A
15 Loan 10-12 Celina Avenue N/A N/A No N/A N/A
16 Loan SpringHill Suites Corona Riverside N/A N/A No N/A N/A
17 Loan Smoke Tree Village and Smoke Tree Commons N/A N/A No N/A N/A
17.01 Property Smoke Tree Commons          
17.02 Property Smoke Tree Village          
18 Loan CIRE Equity Retail & Industrial Portfolio N/A N/A No N/A N/A
18.01 Property Wood Village Town Center          
18.02 Property Pecan Promenade          
18.03 Property Valley Plaza          
18.04 Property Pear Tree          
18.05 Property Glendale Market Square          
18.06 Property Central Park Shopping Center          
18.07 Property Val Vista Towne Center          
18.08 Property 2641 Hall Ave - Riverside, CA          
18.09 Property 606 W Troy - Indianapolis, IN          
18.10 Property Homeland - Bartow, FL          
18.11 Property 2621 Hall Ave - Riverside, CA          
19 Loan Courtyard by Marriott Mt. Juliet N/A N/A No N/A N/A
20 Loan Hudson River Hotel N/A N/A No N/A N/A
21 Loan Hampton Inn & Suites Mt. Juliet N/A N/A No N/A N/A
22 Loan Gateway Tower N/A N/A No N/A N/A
23 Loan Gatlin Retail Portfolio Borrower has the right to encumber the Property with up to  $2.0 million in mezzanine debt with a rate of up to 12.0% upon (i) DSCR (Combined) greater than or equal to 1.25x, (ii) LTV (Combined) no greater than 80.7%, (iii) Each of the Tenants commonly known as “LA Fitness”, “Walmart” at Individual Property (Florida) and “Walmart” at Individual Property (Michigan), satisfy all of the Operating Conditions, (iv) Debt Yield (Combined) greater than or equal to 7.7% Yes No N/A N/A
23.01 Property The Forum at Gateways          
23.02 Property Wilson Square Shopping Center          

 

A-1-29

 

 

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

 

Mortgage Loan Number Property Flag Property Name Conditions for Future Mezzanine Debt Lender Consent Required for Future Mezzanine Debt (Y/N) Future Unsecured Debt Permitted (Y/N) Conditions for Future Unsecured Debt Lender Consent Required for Future Unsecured Debt (Y/N)
24 Loan Ambler Yards N/A N/A No N/A N/A
25 Loan Blackmore Marketplace N/A N/A No N/A N/A
26 Loan Maui Portfolio N/A N/A No N/A N/A
26.01 Property Maui Beach Hotel          
26.02 Property Maui Nui Golf Course          
27 Loan Motus Headquarters N/A N/A No N/A N/A
28 Loan Comfort Inn & Suites - Seattle N/A N/A No N/A N/A
29 Loan Landing at Fancher Creek N/A N/A No N/A N/A
30 Loan The Bijou Building N/A N/A No N/A N/A
31 Loan Howell Industrial Portfolio N/A N/A No N/A N/A
31.01 Property Hatch Stamping          
31.02 Property TK Holdings          
32 Loan Pikeville Commons N/A N/A No N/A N/A
33 Loan Courtyard by Marriott Secaucus N/A N/A No N/A N/A
34 Loan Meidinger Tower N/A N/A No N/A N/A
35 Loan The Cliffs at Waterford N/A N/A No N/A N/A
36 Loan Staybridge Suites Benton Harbor N/A N/A No N/A N/A
37 Loan Home2 Suites Cartersville N/A N/A No N/A N/A
38 Loan Corporate Place N/A N/A No N/A N/A
39 Loan New Hampshire Self Storage Portfolio Approved mezzanine loan subject to following conditions: (i) the execution of an Intercreditor Agreement in form and substance reasonably acceptable to Lender; (ii) the combined Loan-To-Value Ratio will not be greater than 57.2%; (iii) the combined Debt Service Coverage Ratio based on trailing twelve month period will not be less than 1.95x; (iv) Rating Agency confirmation Yes No N/A N/A
39.01 Property Seacoast Self Storage          
39.02 Property Derry Self Storage          
40 Loan Springhill Suites Auburn Hills N/A N/A No N/A N/A
41 Loan San Antonio Hotel Portfolio N/A N/A No N/A N/A
41.01 Property La Quinta San Antonio          
41.02 Property Best Western Elmendorf          
42 Loan Best Western El Grande Inn N/A N/A No N/A N/A
43 Loan MainStay Suites Grantville Hershey N/A N/A No N/A N/A
44 Loan Fairfield Inn & Suites Holiday Tarpon Springs N/A N/A No N/A N/A
45 Loan Indian Lake West Plaza N/A N/A No N/A N/A
46 Loan El Segundo Plaza N/A N/A No N/A N/A
47 Loan Hampton Inn Belton N/A N/A No N/A N/A
48 Loan 87 East 4th Street N/A N/A No N/A N/A
49 Loan Norman’s Crossing N/A N/A No N/A N/A
50 Loan Windsor Park Apartments N/A N/A No N/A N/A
51 Loan Walgreens Douglasville (i) No Event of Default; (ii) LTV<=85%; (iii) DSCR>=1.20x; (iv) Intercreditor Agreement Yes No N/A N/A
52 Loan Northern Hills Shopping Center N/A N/A No N/A N/A
53 Loan Webb’s Plaza N/A N/A No N/A N/A
54 Loan Walgreens Tupelo (i) No Event of Default; (ii) LTV<=85%; (iii) DSCR>=1.20x; (iv) Intercreditor Agreement Yes No N/A N/A
55 Loan Best Western Plus - Newport News N/A N/A No N/A N/A
56 Loan Nut Tree 1670 N/A N/A No N/A N/A
57 Loan Parkway Village West N/A N/A No N/A N/A
58 Loan Walgreens Lexington (i) No Event of Default; (ii) LTV<=85%; (iii) DSCR>=1.20x; (iv) Intercreditor Agreement Yes No N/A N/A
59 Loan Military Plaza N/A N/A No N/A N/A
60 Loan Ashgrove Apartments Approved mezzanine loan subject to following conditions: (i) the execution of an Intercreditor Agreement in form and substance reasonably acceptable to Lender; (ii) the combined Loan-To-Value Ratio will not be greater than 69.0%; (iii) the combined Debt Service Coverage Ratio will not be less than 1.30x; (iv) Rating Agency confirmation Yes No N/A N/A
61 Loan Eagle Springs Professional Center N/A N/A No N/A N/A
62 Loan Safe and Sound Storage N/A N/A No N/A N/A
63 Loan Twin Oaks Apartments N/A N/A No N/A N/A
64 Loan Cavalier Manor Apartments N/A N/A No N/A N/A
65 Loan Ludington Retail Center N/A N/A No N/A N/A
66 Loan Dollar General Fayette (i) No Event of Default; (ii) LTV<=85%; (iii) DSCR>=1.20x; (iv) Intercreditor Agreement Yes No N/A N/A
67 Loan FedEx Muncie N/A N/A No N/A N/A
68 Loan Dollar General Centralia (i) No Event of Default; (ii) LTV<=85%; (iii) DSCR>=1.20x; (iv) Intercreditor Agreement Yes No N/A N/A
69 Loan Dollar General Hubbard Lake (i) No Event of Default; (ii) LTV<=85%; (iii) DSCR>=1.20x; (iv) Intercreditor Agreement Yes No N/A N/A
70 Loan Dollar General Trenton (i) No Event of Default; (ii) LTV<=85%; (iii) DSCR>=1.20x; (iv) Intercreditor Agreement Yes No N/A N/A

 

A-1-30

 

 

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

 

Mortgage Loan Number Property Flag Property Name Sponsor
1 Loan Grand Canal Shoppes Brookfield Properties REIT Inc.; Nuveen Real Estate
2 Loan Phoenix Industrial Portfolio II Phoenix Investors
2.01 Property Flint  
2.02 Property Beloit  
2.03 Property Jefferson  
2.04 Property DuBois  
2.05 Property Huntsville  
3 Loan 600 & 620 National Avenue Farshid Steve Shokouhi; Brett Michael Lipman
4 Loan Phoenix Industrial Portfolio I Phoenix Investors
4.01 Property Emerson  
4.02 Property St Francis  
4.03 Property Delta  
5 Loan 10000 Santa Monica Boulevard Sonny Kahn, not personally or individually (except as set forth in  the guaranty), but solely as trustee of the SK Business Trust  pursuant to that certain Declaration of Trust dated December 31, 2003; Russell Galbut, not personally or individually (except as set forth in   the guaranty), but solely as trustee of the RF  Business Trust pursuant to that certain Amendment and Restatement of the RF  Business Trust dated November 3, 2009;  Bruce A. Menin, not personally or individually (except as set forth in  the guaranty), but solely as trustee of the Menin  1998 Business Trust pursuant to that certain Restated and Amended Declaration  of Trust dated November 6, 2009
6 Loan Global Data Center GI Manager LLC
7 Loan Waramaug Florida Hotel Portfolio Leslie Ng; Paul A. Nussbaum
7.01 Property Residence Inn – Port St. Lucie  
7.02 Property Springhill Suites – Tallahassee Central  
8 Loan The Chantilly Office Portfolio RMR Office Property Fund LP
8.01 Property Stoneleigh I  
8.02 Property Stoneleigh II  
8.03 Property Glenview II  
8.04 Property Glenview I  
8.05 Property Glenbrook III  
9 Loan Fresenius Salt Lake Donald Morris; Ruth Indahyung; Sanjiv Anand; Arasu Gopinath; Sey Lau; Jeff Barklow; David Tien; Kevin Jansen; Landon Dickson
10 Loan Centrepointe Plaza Ming Yang Lee
11 Loan Nostrand Place Christopher Wild; Elliot Sasson
12 Loan Chelmsford MHC Ross H. Partrich
13 Loan Eagle Point Village Apartments Roy E. Carroll II
14 Loan The Black Building Perry Williams
15 Loan 10-12 Celina Avenue Global Gate Capital Partners Limited
16 Loan SpringHill Suites Corona Riverside Seon Hee Suh
17 Loan Smoke Tree Village and Smoke Tree Commons E. Stanley Kroenke
17.01 Property Smoke Tree Commons  
17.02 Property Smoke Tree Village  
18 Loan CIRE Equity Retail & Industrial Portfolio Trevor Smith; Joshua Volen; CIRE OpCo I, LLC
18.01 Property Wood Village Town Center  
18.02 Property Pecan Promenade  
18.03 Property Valley Plaza  
18.04 Property Pear Tree  
18.05 Property Glendale Market Square  
18.06 Property Central Park Shopping Center  
18.07 Property Val Vista Towne Center  
18.08 Property 2641 Hall Ave - Riverside, CA  
18.09 Property 606 W Troy - Indianapolis, IN  
18.10 Property Homeland - Bartow, FL  
18.11 Property 2621 Hall Ave - Riverside, CA  
19 Loan Courtyard by Marriott Mt. Juliet Bhavin L. Ghodasara; Laxmikant P. Ghodasara
20 Loan Hudson River Hotel Ae Sook Choi; Jin Sup An
21 Loan Hampton Inn & Suites Mt. Juliet Bhavin L. Ghodasara; Laxmikant P. Ghodasara
22 Loan Gateway Tower Matthew G. Lefkowitz; Alexandra R. Lefkowitz
23 Loan Gatlin Retail Portfolio Franklin Gatlin III; Franklin C. Gatlin, III, As Trustee of the Franklin C. Gatlin, III Trust, A Revocable inter vivos trust dated December 16, 2003
23.01 Property The Forum at Gateways  
23.02 Property Wilson Square Shopping Center  

 

A-1-31

 

 

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

 

Mortgage Loan Number Property Flag Property Name Sponsor
24 Loan Ambler Yards Matthew P. Sigel; Marcus A. Policarpo
25 Loan Blackmore Marketplace E. Stanley Kroenke
26 Loan Maui Portfolio Benjamin G. Rafter
26.01 Property Maui Beach Hotel  
26.02 Property Maui Nui Golf Course  
27 Loan Motus Headquarters LCN North American Fund II REIT
28 Loan Comfort Inn & Suites - Seattle Binchi Zhang; Wei Lang; Xiaoqiang Xu
29 Loan Landing at Fancher Creek Patrick De La Torre
30 Loan The Bijou Building Sepehr Dardashti
31 Loan Howell Industrial Portfolio Markus M. Ernst
31.01 Property Hatch Stamping  
31.02 Property TK Holdings  
32 Loan Pikeville Commons Realtylink USA, LLC, Philip J. Wilson, John C. Jamison, W. Neil Wilson
33 Loan Courtyard by Marriott Secaucus Leslie Ng; Paul A. Nussbaum
34 Loan Meidinger Tower Charles Stein; Dennis Udwin
35 Loan The Cliffs at Waterford Martin B. Geller; Eric P. Richelson
36 Loan Staybridge Suites Benton Harbor Saher Sandiha
37 Loan Home2 Suites Cartersville Xama U. Bhatt; Dipak Patel
38 Loan Corporate Place Michael C. Jaeger; Robert A. McHugh, III
39 Loan New Hampshire Self Storage Portfolio Robert Moser
39.01 Property Seacoast Self Storage  
39.02 Property Derry Self Storage  
40 Loan Springhill Suites Auburn Hills James Mann; John Mann
41 Loan San Antonio Hotel Portfolio Ashwin Gajera
41.01 Property La Quinta San Antonio  
41.02 Property Best Western Elmendorf  
42 Loan Best Western El Grande Inn Dilipkumar G. Patel; Bhavnaben D. Patel
43 Loan MainStay Suites Grantville Hershey Krupal Desai
44 Loan Fairfield Inn & Suites Holiday Tarpon Springs Pravin Kotadia
45 Loan Indian Lake West Plaza J. Scott Lucas
46 Loan El Segundo Plaza Eddie Leisner; Steven Leisner
47 Loan Hampton Inn Belton Larry-Bharat Patel
48 Loan 87 East 4th Street Abe Cohen, Joseph Wahba, Robert Wahba
49 Loan Norman’s Crossing John L. Varner
50 Loan Windsor Park Apartments Kenneth Heron II
51 Loan Walgreens Douglasville Ladder Capital CRE Equity LLC
52 Loan Northern Hills Shopping Center Vinu Krishnamurthy; Ravi Jagtiani
53 Loan Webb’s Plaza Min Tjia
54 Loan Walgreens Tupelo Ladder Capital CRE Equity LLC
55 Loan Best Western Plus - Newport News Karan Shah; Dhrumit Shah
56 Loan Nut Tree 1670 Ricardo Capretta; Lisa Capretta; The Capretta Family Revocable Trust
57 Loan Parkway Village West Rajender Dudani
58 Loan Walgreens Lexington Ladder Capital CRE Equity LLC
59 Loan Military Plaza William A. Morris
60 Loan Ashgrove Apartments Steve Firestone
61 Loan Eagle Springs Professional Center Nathan T. Newman
62 Loan Safe and Sound Storage Carroll Lee Wood, IV; Julius J. Stagg, IV.; Timothy G. Metcalf
63 Loan Twin Oaks Apartments Tyler J. Woods
64 Loan Cavalier Manor Apartments Manojkumar M. Manwani; Sachin J. Shah
65 Loan Ludington Retail Center Charles J. Laurencelle; Morris Chabbott
66 Loan Dollar General Fayette Ladder Capital CRE Equity LLC
67 Loan FedEx Muncie Joseph Sarot; Fred P. Schwartz; Michael E. Tsorotzkin
68 Loan Dollar General Centralia Ladder Capital CRE Equity LLC
69 Loan Dollar General Hubbard Lake Ladder Capital CRE Equity LLC
70 Loan Dollar General Trenton Ladder Capital CRE Equity LLC

 

A-1-32

 

 

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

 

Mortgage Loan Number Property Flag Property Name Guarantor Affiliated Sponsors
1 Loan Grand Canal Shoppes BPR Nimbus LLC No
2 Loan Phoenix Industrial Portfolio II Irrevocable Children’s Trust dated 7/22/91; Irrevocable Children’s Trust No. 2 dated 7/22/91 Group 1
2.01 Property Flint    
2.02 Property Beloit    
2.03 Property Jefferson    
2.04 Property DuBois    
2.05 Property Huntsville    
3 Loan 600 & 620 National Avenue Farshid Steve Shokouhi; Brett Michael Lipman No
4 Loan Phoenix Industrial Portfolio I Irrevocable Children’s Trust dated 7/22/91; Irrevocable Children’s Trust No. 2 dated 7/22/91 Group 1
4.01 Property Emerson    
4.02 Property St Francis    
4.03 Property Delta    
5 Loan 10000 Santa Monica Boulevard Sonny Kahn, not personally or individually (except as set forth in  the guaranty), but solely as trustee of the SK Business Trust  pursuant to that certain Declaration of Trust dated December 31, 2003; Russell Galbut, not personally or individually (except as set forth in   the guaranty), but solely as trustee of the RF  Business Trust pursuant to that certain Amendment and Restatement of the RF  Business Trust dated November 3, 2009;  Bruce A. Menin, not personally or individually (except as set forth in  the guaranty), but solely as trustee of the Menin  1998 Business Trust pursuant to that certain Restated and Amended Declaration  of Trust dated November 6, 2009 No
6 Loan Global Data Center GI Manager L.P.; GI Tare LP No
7 Loan Waramaug Florida Hotel Portfolio Leslie Ng; Paul A. Nussbaum Group 2
7.01 Property Residence Inn – Port St. Lucie    
7.02 Property Springhill Suites – Tallahassee Central    
8 Loan The Chantilly Office Portfolio RMR Office Property Fund LP No
8.01 Property Stoneleigh I    
8.02 Property Stoneleigh II    
8.03 Property Glenview II    
8.04 Property Glenview I    
8.05 Property Glenbrook III    
9 Loan Fresenius Salt Lake Donald Morris; Ruth Indahyung; Sanjiv Anand; Arasu Gopinath; Sey Lau; Jeff Barklow; David Tien; Kevin Jansen; Landon Dickson No
10 Loan Centrepointe Plaza Ming Yang Lee No
11 Loan Nostrand Place Christopher Wild; Elliot Sasson No
12 Loan Chelmsford MHC Ross H. Partrich No
13 Loan Eagle Point Village Apartments Roy E. Carroll II No
14 Loan The Black Building Perry Williams No
15 Loan 10-12 Celina Avenue Global Gate Capital Partners Limited No
16 Loan SpringHill Suites Corona Riverside Seon Hee Suh No
17 Loan Smoke Tree Village and Smoke Tree Commons E. Stanley Kroenke Group 4
17.01 Property Smoke Tree Commons    
17.02 Property Smoke Tree Village    
18 Loan CIRE Equity Retail & Industrial Portfolio Trevor Smith; Joshua Volen; CIRE OpCo I, LLC No
18.01 Property Wood Village Town Center    
18.02 Property Pecan Promenade    
18.03 Property Valley Plaza    
18.04 Property Pear Tree    
18.05 Property Glendale Market Square    
18.06 Property Central Park Shopping Center    
18.07 Property Val Vista Towne Center    
18.08 Property 2641 Hall Ave - Riverside, CA    
18.09 Property 606 W Troy - Indianapolis, IN    
18.10 Property Homeland - Bartow, FL    
18.11 Property 2621 Hall Ave - Riverside, CA    
19 Loan Courtyard by Marriott Mt. Juliet Bhavin L. Ghodasara; Laxmikant P. Ghodasara Group 3
20 Loan Hudson River Hotel Ae Sook Choi; Jin Sup An No
21 Loan Hampton Inn & Suites Mt. Juliet Bhavin L. Ghodasara; Laxmikant P. Ghodasara Group 3
22 Loan Gateway Tower Matthew G. Lefkowitz; Alexandra R. Lefkowitz No
23 Loan Gatlin Retail Portfolio Franklin Gatlin III; Franklin C. Gatlin, III, As Trustee of the Franklin C. Gatlin, III Trust, A Revocable inter vivos trust dated December 16, 2003 No
23.01 Property The Forum at Gateways    
23.02 Property Wilson Square Shopping Center    

 

A-1-33

 

 

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

 

Mortgage Loan Number Property Flag Property Name Guarantor Affiliated Sponsors
24 Loan Ambler Yards Matthew P. Sigel; Marcus A. Policarpo No
25 Loan Blackmore Marketplace E. Stanley Kroenke Group 4
26 Loan Maui Portfolio Benjamin G. Rafter No
26.01 Property Maui Beach Hotel    
26.02 Property Maui Nui Golf Course    
27 Loan Motus Headquarters LCN North American Fund II REIT No
28 Loan Comfort Inn & Suites - Seattle Binchi Zhang; Wei Lang; Xiaoqiang Xu No
29 Loan Landing at Fancher Creek Patrick De La Torre No
30 Loan The Bijou Building Sepehr Dardashti No
31 Loan Howell Industrial Portfolio Markus M. Ernst No
31.01 Property Hatch Stamping    
31.02 Property TK Holdings    
32 Loan Pikeville Commons Realtylink USA, LLC, Philip J. Wilson, John C. Jamison, W. Neil Wilson No
33 Loan Courtyard by Marriott Secaucus Leslie Ng; Paul A. Nussbaum Group 2
34 Loan Meidinger Tower Charles Stein; Dennis Udwin No
35 Loan The Cliffs at Waterford Martin B. Geller; Eric P. Richelson No
36 Loan Staybridge Suites Benton Harbor Saher Sandiha No
37 Loan Home2 Suites Cartersville Xama U. Bhatt; Dipak Patel No
38 Loan Corporate Place Michael C. Jaeger; Robert A. McHugh, III No
39 Loan New Hampshire Self Storage Portfolio Robert Moser No
39.01 Property Seacoast Self Storage    
39.02 Property Derry Self Storage    
40 Loan Springhill Suites Auburn Hills James Mann; John Mann No
41 Loan San Antonio Hotel Portfolio Ashwin Gajera No
41.01 Property La Quinta San Antonio    
41.02 Property Best Western Elmendorf    
42 Loan Best Western El Grande Inn Dilipkumar G. Patel; Bhavnaben D. Patel No
43 Loan MainStay Suites Grantville Hershey Krupal Desai No
44 Loan Fairfield Inn & Suites Holiday Tarpon Springs Pravin Kotadia No
45 Loan Indian Lake West Plaza J. Scott Lucas No
46 Loan El Segundo Plaza Eddie Leisner; Steven Leisner No
47 Loan Hampton Inn Belton Larry-Bharat Patel No
48 Loan 87 East 4th Street Abe Cohen, Joseph Wahba, Robert Wahba No
49 Loan Norman’s Crossing John L. Varner No
50 Loan Windsor Park Apartments Kenneth Heron II No
51 Loan Walgreens Douglasville Ladder Capital CRE Equity LLC Group 5
52 Loan Northern Hills Shopping Center Vinu Krishnamurthy; Ravi Jagtiani No
53 Loan Webb’s Plaza Min Tjia No
54 Loan Walgreens Tupelo Ladder Capital CRE Equity LLC Group 5
55 Loan Best Western Plus - Newport News Karan Shah; Dhrumit Shah No
56 Loan Nut Tree 1670 Ricardo Capretta; Lisa Capretta; The Capretta Family Revocable Trust No
57 Loan Parkway Village West Rajender Dudani No
58 Loan Walgreens Lexington Ladder Capital CRE Equity LLC Group 5
59 Loan Military Plaza William A. Morris No
60 Loan Ashgrove Apartments Steve Firestone No
61 Loan Eagle Springs Professional Center Nathan T. Newman No
62 Loan Safe and Sound Storage Carroll Lee Wood, IV; Julius J. Stagg, IV.; Timothy G. Metcalf No
63 Loan Twin Oaks Apartments Tyler J. Woods No
64 Loan Cavalier Manor Apartments Manojkumar M. Manwani; Sachin J. Shah No
65 Loan Ludington Retail Center Charles J. Laurencelle; Morris Chabbott No
66 Loan Dollar General Fayette Ladder Capital CRE Equity LLC Group 5
67 Loan FedEx Muncie Joseph Sarot; Fred P. Schwartz; Michael E. Tsorotzkin No
68 Loan Dollar General Centralia Ladder Capital CRE Equity LLC Group 5
69 Loan Dollar General Hubbard Lake Ladder Capital CRE Equity LLC Group 5
70 Loan Dollar General Trenton Ladder Capital CRE Equity LLC Group 5

 

A-1-34