FWP 1 n1983_x7-a1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226486-13
     

     
 

WFCM 2020-C55 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-226486) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

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

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

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

Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A.  Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

The information herein is preliminary and may be supplemented or amended prior to the time of sale.

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

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

  
     

 

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Cross Collateralized and Cross Defaulted Loan Flag Address(2) City State Zip Code General Property Type(3) Specific Property Type Year
Built		 Year
Renovated		 Number of Units(3) Unit of Measure
1 Kings Plaza WFB   5100 Kings Plaza Brooklyn NY 11234 Retail Super Regional Mall 1969 2018 811,797 Sq. Ft.
2 1633 Broadway WFB   1633 Broadway New York NY 10019 Office CBD 1972 2013 2,561,512 Sq. Ft.
3 650 Madison Avenue Barclays   650 Madison Avenue New York NY 10022 Mixed Use Office/Retail 1957 2015 600,415 Sq. Ft.
4 F5 Tower Barclays   801 5th Avenue Seattle WA 98104 Office CBD 2019   515,518 Sq. Ft.
5 Silver City Plaza LCF   3001 South Las Vegas Boulevard Las Vegas NV 89109 Retail Anchored 2005   41,583 Sq. Ft.
6 Axalta Navy Yard LCF   1050 Constitution Avenue Philadelphia PA 19112 Office R&D 2017   175,000 Sq. Ft.
7 ExchangeRight Net Leased Portfolio #31 Barclays   Various Various Various Various Various Various Various   547,761 Sq. Ft.
7.01 Hy-Vee - Savage, MN Barclays   6150 Egan Drive Savage MN 55378 Retail Single Tenant 2016   101,278 Sq. Ft.
7.02 Giant Eagle - New Albany, OH Barclays   5461 New Albany Road West New Albany OH 43054 Retail Single Tenant 2006   71,050 Sq. Ft.
7.03 BioLife Plasma Services L.P. - Columbus, GA Barclays   6301 Veterans Parkway Columbus GA 31909 Office Medical 2019   14,181 Sq. Ft.
7.04 Walgreens - Des Plaines, IL Barclays   17 West Golf Road Des Plaines IL 60016 Retail Single Tenant 2000   15,120 Sq. Ft.
7.05 Tractor Supply - Yulee, FL Barclays   463180 State Hwy 200 Yulee FL 32097 Retail Single Tenant 2019   18,800 Sq. Ft.
7.06 Hobby Lobby - Belton, MO Barclays   520 East Markey Parkway Belton MO 64012 Retail Single Tenant 2016   55,000 Sq. Ft.
7.07 Tractor Supply - Oregon, OH Barclays   3942 Navarre Avenue Oregon OH 43616 Retail Single Tenant 2004   18,795 Sq. Ft.
7.08 Hobby Lobby - Marion, OH Barclays   280 McMahan Boulevard Marion OH 43616 Retail Single Tenant 2007   55,020 Sq. Ft.
7.09 Tractor Supply - New Lenox, IL Barclays   2161 East Laraway Road New Lenox IL 60451 Retail Single Tenant 2019   19,097 Sq. Ft.
7.10 Tractor Supply - Danville, IN Barclays   16 Ridge Avenue Danville IN 46122 Retail Single Tenant 2019   19,097 Sq. Ft.
7.11 CVS Pharmacy - Milford, OH Barclays   921 Lila Avenue Milford OH 45150 Retail Single Tenant 1999   10,118 Sq. Ft.
7.12 CVS Pharmacy - Alton, IL Barclays   2422 College Avenue Alton IL 62002 Retail Single Tenant 2000   10,157 Sq. Ft.
7.13 Walgreens - Chicago Heights, IL Barclays   3120 Chicago Road South Chicago Heights IL 60411 Retail Single Tenant 2000   14,725 Sq. Ft.
7.14 Walgreens - Wheeling, IL Barclays   1199 West Dundee Road Wheeling IL 60090 Retail Single Tenant 2000   14,250 Sq. Ft.
7.15 Tractor Supply - Kankakee, IL Barclays   506 Riverstone Parkway Kankakee IL 60901 Retail Single Tenant 2019   19,097 Sq. Ft.
7.16 Dollar General - Fayetteville, GA Barclays   1437 Highway 92 North Fayetteville GA 30214 Retail Single Tenant 2018   9,002 Sq. Ft.
7.17 CVS Pharmacy - Mobile, AL Barclays   3100 Dauphin Island Parkway Mobile AL 36605 Retail Single Tenant 2000   10,125 Sq. Ft.
7.18 Advance Auto Parts - Richmond, VA Barclays   7216 Brook Road Richmond VA 23227 Retail Single Tenant 2005   7,000 Sq. Ft.
7.19 Dollar General - Roanoke, VA Barclays   2227 Garden City Boulevard Southeast Roanoke VA 24014 Retail Single Tenant 2012   10,542 Sq. Ft.
7.20 Dollar General - McDonough, GA Barclays   2370 Highway 155 North McDonough GA 30252 Retail Single Tenant 2019   9,026 Sq. Ft.
7.21 Dollar General - Alvin, TX Barclays   1109 South Gordon Street Alvin TX 77511 Retail Single Tenant 2011   9,026 Sq. Ft.
7.22 CVS Pharmacy - Lawrenceville, GA Barclays   2650 Cruse Road Lawrenceville GA 30044 Retail Single Tenant 1999   10,127 Sq. Ft.
7.23 Dollar General - Prattville, AL Barclays   1455 Martin Luther King Drive Prattville AL 36067 Retail Single Tenant 2019   9,026 Sq. Ft.
7.24 Dollar General - Mobile, AL Barclays   5768 Three Notch Road Mobile AL 36619 Retail Single Tenant 2019   9,002 Sq. Ft.
7.25 Dollar General - Evansville, IN Barclays   3101 Mount Vernon Avenue Evansville IN 47712 Retail Single Tenant 2019   9,100 Sq. Ft.
8 One Stockton Barclays   1 Stockton Street San Francisco CA 94108 Retail Single Tenant 1973 2016 16,987 Sq. Ft.
9 Walgreens - Las Vegas Strip WFB   3765 South Las Vegas Boulevard Las Vegas NV 89109 Retail Single Tenant 1999   14,688 Sq. Ft.
10 Highland Village Townhomes AREF   140 Pinehurst Drive Pittsburgh PA 15229 Multifamily Garden 2016   161 Units
11 Vernon Tower RREF   31-43 Vernon Boulevard Astoria NY 11106 Multifamily Mid Rise 2015   103 Units
12 Exchange on Erwin Barclays   2610 Erwin Road Durham NC 27705 Mixed Use Multifamily/Office/Retail 2007   316,061 Sq. Ft.
13 Pinnacle Self Storage Portfolio LMF   Various Various NC Various Self Storage Self Storage Various Various 306,700 Sq. Ft.
13.01 Cedar Point LMF   1057, 1059 & 1061 Cedar Point Boulevard Cedar Point NC 28584 Self Storage Self Storage 1994   80,113 Sq. Ft.
13.02 Morehead City LMF   1136 and 1140 Highway 24 Newport NC 28570 Self Storage Self Storage 1985   67,957 Sq. Ft.
13.03 Highway 70 LMF   5002 East U.S. 70 Highway New Bern NC 28560 Self Storage Self Storage 2007   102,180 Sq. Ft.
13.04 Neuse Blvd LMF   3403 Neuse Boulevard New Bern NC 28560 Self Storage Self Storage 1987   56,450 Sq. Ft.
14 Delta Hotels by Marriott - Detroit Metro Airport LMF   31500 Wick Road Romulus MI 48174 Hospitality Full Service 1980 2018 271 Rooms
15 4041 Central WFB   4041 North Central Avenue Phoenix AZ 85012 Office CBD 1980 2016 406,453 Sq. Ft.
16 Hilton Garden Inn Charleston / Mt. Pleasant WFB   300 Wingo Way Mount Pleasant SC 29464 Hospitality Select Service 2015   133 Rooms
17 1888 Westchester Avenue LMF   1888 Westchester Avenue Bronx NY 10472 Office Medical 1993 2018 12,400 Sq. Ft.
18 Scenic Tree Apartments RREF   10205 86th Terrace Palos Hills IL 60465 Multifamily Garden 1968 2019 254 Units
19 Coast Aluminum Industrial Portfolio RREF   Various Various Various Various Industrial Warehouse Various Various 232,479 Sq. Ft.
19.01 Coast Aluminum Portfolio - Santa Fe Springs RREF   10628 Fulton Wells Avenue Santa Fe Springs CA 90670 Industrial Warehouse 2003   110,791 Sq. Ft.
19.02 Coast Aluminum Portfolio - Phoenix RREF   4455 West Magnolia Street Phoenix AZ 85043 Industrial Warehouse 2007 2019 80,000 Sq. Ft.
19.03 Coast Aluminum Portfolio - Fresno RREF   1360 East North Avenue Fesno CA 93725 Industrial Warehouse 2000   41,688 Sq. Ft.
20 Columbus Office Portfolio AREF   Various Various OH Various Office Suburban Various Various 223,531 Sq. Ft.
20.01 4151 Executive Parkway AREF   4151 Executive Parkway Westerville OH 43081 Office Suburban 1986 2006 119,925 Sq. Ft.
20.02 6530 West Campus Oval AREF   6530 West Campus Oval New Albany OH 43054 Office Suburban 1998   103,606 Sq. Ft.
21 Springhill Suites Miramar WFB   10880 Marks Way Miramar FL 33025 Hospitality Limited Service 2018   124 Rooms
22 Hampton Inn Ft. Lauderdale Airport LMF   2301 Southwest 12th Avenue Fort Lauderdale FL 33315 Hospitality Limited Service 2001 2017 109 Rooms
23 Aloft Bolingbrook RREF   500 North Janes Avenue Bolingbrook IL 60440 Hospitality Select Service 2009 2016 155 Rooms
24 Springdale Apartments AREF   2415 Springdale Road Waukesha WI 53186 Multifamily Garden 1972   199 Units
25 Pleasant Run LMF   2525 West Pleasant Run Road Lancaster TX 75146 Multifamily Garden 1984 2016 240 Units
26 Louisville Self Storage Portfolio LMF   Various Louisville KY Various Self Storage Self Storage Various Various 134,387 Sq. Ft.
26.01 Main Street Storage LMF   913 & 925 East Main Street Louisville KY 40206 Self Storage Self Storage 1975 2010 44,154 Sq. Ft.
26.02 Mellwood Storage LMF   1731 & 1747 Mellwood Avenue Louisville KY 40206 Self Storage Self Storage 1967 2015 34,602 Sq. Ft.
26.03 J-Town Storage LMF   9807 Taylorsville Road Louisville KY 40299 Self Storage Self Storage 1982 2016 55,631 Sq. Ft.
27 6000 Parkwood LCF   6000 Parkwood Place Dublin OH 43016 Office Suburban 1997 2019 158,044 Sq. Ft.
28 Amazon Distribution Center Tucson LCF   775 West Silverlake Road Tucson AZ 85713 Industrial Warehouse Distribution 2019   49,500 Sq. Ft.
29 Hampton Inn Pompano Beach WFB   900 South Federal Highway Pompano Beach FL 33062 Hospitality Limited Service 2017   102 Rooms
30 Waterside Center 3200 WFB   3200 East Guasti Road Ontario CA 91761 Office Suburban 2007   67,735 Sq. Ft.
31 Fairfield Inn & Suites - Nashville Airport Barclays   511 Royal Parkway Nashville TN 37214 Hospitality Limited Service 2018   104 Rooms
32 Pittsburgh Multifamily Portfolio LCF   Various Pittsburgh PA Various Multifamily Various Various Various 180 Units
33 Metroplex Apartments LMF   2302 South 137th East Avenue Tulsa OK 74134 Multifamily Garden 1975 2013 217 Units
34 Green Orchards Shopping Center LMF   745 Center Drive NW Walker MI 49544 Retail Anchored 1996   156,633 Sq. Ft.
35 Myrtle and Saint James Portfolio AREF   Various Various NY Various Various Various 1930   17,564 Sq. Ft.
35.01 Saint James Place AREF   205 Saint James Place Brooklyn NY 11238 Multifamily Low Rise 1930   8 Units
35.02 Myrtle Avenue AREF   58-23 Myrtle Avenue Ridgewood NY 11385 Mixed Use Retail/Multifamily/Office 1930   7,800 Sq. Ft.
36 Atlantic Storage Barclays   3434 Monroe Road Charlotte NC 28205 Self Storage Self Storage 1957 2016 113,379 Sq. Ft.
37 Comfort Inn New Mexico Portfolio LMF   Various Various NM Various Hospitality Limited Service Various Various 156 Rooms
37.01 Comfort Inn Santa Rosa LMF   2524 Historic Route 66 Santa Rosa NM 88435 Hospitality Limited Service 1974 2019 74 Rooms
37.02 Comfort Inn & Suites Albuquerque Downtown LMF   411 McKnight Avenue Northwest Albuquerque NM 87102 Hospitality Limited Service 1991 2017 82 Rooms
38 The Commerce Building AREF   950 Pacific Avenue Tacoma WA 98402 Office CBD 1920 1986 84,842 Sq. Ft.
39 Grand Bay Plaza LMF   19100 South Tamiami Trail Fort Myers FL 33908 Retail Anchored 2000 2018 77,810 Sq. Ft.
40 5242 West Adams Boulevard WFB   5242 West Adams Boulevard Los Angeles CA 90016 Office Suburban 2018   16,512 Sq. Ft.
41 Shoppes at Parma LCF   8303 West Ridgewood Drive Parma OH 44129 Retail Anchored 1955 2016 726,275 Sq. Ft.
42 Hampton Inn Cumming RREF   915 Ronald Reagan Boulevard Cumming GA 30041 Hospitality Limited Service 2002 2013 71 Rooms
43 Hagerstown Plaza Office LMF   1710 Underpass Way Hagerstown MD 21740 Office Suburban 1978 2012 70,043 Sq. Ft.
44 Lincoln Center LMF   403 North Generals Boulevard Lincolnton NC 28092 Retail Anchored 1988 2019 82,205 Sq. Ft.
45 Comfort Suites Woodland - Sacramento Airport LMF   2080 Freeway Drive Woodland CA 95776 Hospitality Limited Service 2015   66 Rooms
46 Holiday Inn & Suites – Peachtree City WFB   203 Newgate Road Peachtree City GA 30269 Hospitality Select Service 1997 2017 88 Rooms
47 Stoney Creek Apartments LMF   265 Ronald Avenue Ashland OH 44805 Multifamily Garden 1972 2018 156 Units
48 West Phoenix Self Storage LMF   9220 West Indian School Road Phoenix AZ 85037 Self Storage Self Storage 2006   74,740 Sq. Ft.
49 Chandler Self Storage Barclays   2015 South Arizona Avenue Chandler AZ 85286 Self Storage Self Storage 2017   71,910 Sq. Ft.
50 Fairfield Inn by Marriott Lexington Park Patuxent River Naval Air Station RREF   22119 Three Notch Road Lexington Park MD 20653 Hospitality Limited Service 2003 2017 78 Rooms
51 The Storage Center WFB   1387 East Pine Log Road Aiken SC 29803 Self Storage Self Storage 2007 2014 78,888 Sq. Ft.
52 Villas at Potters Creek LCF   2010 Judy Rae Avenue Alliance OH 44601 Multifamily Garden 2017   48 Units
53 5600 Northwest Central LCF   5600 Northwest Central Drive Houston TX 77092 Office Suburban 1982 2019 62,101 Sq. Ft.
54 Carrier Circle Business Complex AREF   6500 New Venture Gear Drive East Syracuse NY 13057 Industrial Flex 1969   244,376 Sq. Ft.
55 Johnson Estates MHC LMF   4101 South Western Avenue Sioux Falls SD 57105 Manufactured Housing Community Manufactured Housing Community 1949   150 Pads
56 Willow Park Apartments AREF   1230 South Battlement Parkway Parachute CO 81635 Multifamily Garden 1982   216 Units
57 Star Vale MHC LCF   3616 Highway 260 Star Valley AZ 85541 Manufactured Housing Community Manufactured Housing/Recreational Vehicle Community 1980 2009 154 Pads
58 The Reserve Apartments at Statesboro RREF   100 Reserve Lane Statesboro GA 30458 Multifamily Garden 2013   39 Units
59 Walgreens Albuquerque RREF   4700 4th Street Northwest Albuquerque NM 87107 Retail Single Tenant 2003   14,490 Sq. Ft.
60 CVS Mechanicsville RREF   9498 Charter Gate Drive Mechanicsville VA 23116 Retail Single Tenant 2000   10,107 Sq. Ft.
61 AmeriPark Storage LMF   21639 East Ocotillo Road Queen Creek AZ 85142 Other RV Parking 1985   480 Units
62 Village Apartments RREF   1721-1759 Rowan Lane Evans CO 80620 Multifamily Garden 2003   20 Units
63 Bank of America - Trophy Club, TX Barclays   353 Trophy Lake Drive Trophy Club TX 76262 Retail Single Tenant 2000   4,127 Sq. Ft.
64 Dollar General Clinton, IN LCF   209 South 11th Street Clinton IN 47842 Retail Single Tenant 2019   10,640 Sq. Ft.
65 Dollar General Wardsville, MO LCF   1523 Ashbury Way Wardsville MO 65101 Retail Single Tenant 2019   9,002 Sq. Ft.
66 Dollar General Saginaw, MI LCF   1330 Tittabawassee Road Kochville MI 48604 Retail Single Tenant 2019   9,100 Sq. Ft.

 

 

 

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

 

Mortgage Loan Number Property Name Cut-off Date Balance Per Unit/SF Original Balance ($) Cut-off Date Balance ($) % of Aggregate
Cut-off Date
Balance		 Maturity Date or ARD Balloon Payment ($) ARD Loan Origination Date First Pay Date Last IO Pay Date First P&I Pay Date
1 Kings Plaza 600 82,945,946 82,945,946 8.6% 82,945,946 N 12/03/19 02/01/20 01/01/30  
2 1633 Broadway 391 70,000,000 70,000,000 7.3% 70,000,000 N 11/25/19 01/06/20 12/06/29  
3 650 Madison Avenue 977 40,000,000 40,000,000 4.2% 40,000,000 N 11/26/19 01/08/20 12/08/29  
4 F5 Tower 359 40,000,000 40,000,000 4.2% 40,000,000 Y 12/19/19 02/06/20 01/06/30  
5 Silver City Plaza 926 38,520,000 38,520,000 4.0% 38,520,000 N 12/27/19 02/06/20 01/06/30  
6 Axalta Navy Yard 210 36,720,000 36,720,000 3.8% 36,720,000 N 01/16/20 03/06/20 02/06/30  
7 ExchangeRight Net Leased Portfolio #31 135 33,875,000 33,875,000 3.5% 33,875,000 N 12/09/19 01/06/20 12/06/29  
7.01 Hy-Vee - Savage, MN   6,465,482 6,465,482 0.7%            
7.02 Giant Eagle - New Albany, OH   4,257,589 4,257,589 0.4%            
7.03 BioLife Plasma Services L.P. - Columbus, GA   2,531,168 2,531,168 0.3%            
7.04 Walgreens - Des Plaines, IL   2,013,012 2,013,012 0.2%            
7.05 Tractor Supply - Yulee, FL   1,696,616 1,696,616 0.2%            
7.06 Hobby Lobby - Belton, MO   1,478,807 1,478,807 0.2%            
7.07 Tractor Supply - Oregon, OH   1,260,998 1,260,998 0.1%            
7.08 Hobby Lobby - Marion, OH   1,238,071 1,238,071 0.1%            
7.09 Tractor Supply - New Lenox, IL   1,169,289 1,169,289 0.1%            
7.10 Tractor Supply - Danville, IN   1,146,362 1,146,362 0.1%            
7.11 CVS Pharmacy - Milford, OH   1,031,726 1,031,726 0.1%            
7.12 CVS Pharmacy - Alton, IL   1,008,799 1,008,799 0.1%            
7.13 Walgreens - Chicago Heights, IL   956,066 956,066 0.1%            
7.14 Walgreens - Wheeling, IL   942,310 942,310 0.1%            
7.15 Tractor Supply - Kankakee, IL   848,308 848,308 0.1%            
7.16 Dollar General - Fayetteville, GA   641,963 641,963 0.1%            
7.17 CVS Pharmacy - Mobile, AL   630,499 630,499 0.1%            
7.18 Advance Auto Parts - Richmond, VA   619,036 619,036 0.1%            
7.19 Dollar General - Roanoke, VA   619,036 619,036 0.1%            
7.20 Dollar General - McDonough, GA   607,572 607,572 0.1%            
7.21 Dollar General - Alvin, TX   561,717 561,717 0.1%            
7.22 CVS Pharmacy - Lawrenceville, GA   543,376 543,376 0.1%            
7.23 Dollar General - Prattville, AL   541,083 541,083 0.1%            
7.24 Dollar General - Mobile, AL   538,790 538,790 0.1%            
7.25 Dollar General - Evansville, IN   527,327 527,327 0.1%            
8 One Stockton 3,885 30,000,000 30,000,000 3.1% 30,000,000 N 11/15/19 01/06/20 12/06/29  
9 Walgreens - Las Vegas Strip 1,886 27,700,000 27,700,000 2.9% 27,700,000 N 12/19/19 02/11/20 01/11/30  
10 Highland Village Townhomes 164,596 26,500,000 26,500,000 2.8% 26,500,000 N 12/27/19 02/06/20 01/06/30  
11 Vernon Tower 419,903 26,450,000 26,450,000 2.7% 26,450,000 N 12/04/19 01/06/20 12/06/29  
12 Exchange on Erwin 239 25,450,000 25,450,000 2.6% 25,450,000 N 11/21/19 01/06/20 12/06/29  
13 Pinnacle Self Storage Portfolio 67 20,500,000 20,500,000 2.1% 18,838,401 N 12/23/19 02/06/20 01/06/25 02/06/25
13.01 Cedar Point   7,100,000 7,100,000 0.7%            
13.02 Morehead City   5,100,000 5,100,000 0.5%            
13.03 Highway 70   4,700,000 4,700,000 0.5%            
13.04 Neuse Blvd   3,600,000 3,600,000 0.4%            
14 Delta Hotels by Marriott - Detroit Metro Airport 75,646 20,500,000 20,500,000 2.1% 16,820,418 N 01/14/20 03/06/20   03/06/20
15 4041 Central 104 19,500,000 19,386,052 2.0% 15,298,991 N 10/03/19 11/11/19   11/11/19
16 Hilton Garden Inn Charleston / Mt. Pleasant 139,692 18,579,000 18,579,000 1.9% 18,579,000 N 12/04/19 01/11/20 12/11/26  
17 1888 Westchester Avenue 1,468 18,200,000 18,200,000 1.9% 18,200,000 N 12/31/19 02/06/20 01/06/30  
18 Scenic Tree Apartments 66,929 17,000,000 17,000,000 1.8% 14,415,595 N 01/21/20 03/01/20 02/01/22 03/01/22
19 Coast Aluminum Industrial Portfolio 72 16,750,000 16,750,000 1.7% 16,750,000 N 01/22/20 03/06/20 02/06/30  
19.01 Coast Aluminum Portfolio - Santa Fe Springs   11,517,795 11,517,795 1.2%            
19.02 Coast Aluminum Portfolio - Phoenix   3,611,610 3,611,610 0.4%            
19.03 Coast Aluminum Portfolio - Fresno   1,620,594 1,620,594 0.2%            
20 Columbus Office Portfolio 72 16,172,500 16,135,706 1.7% 13,172,700 N 11/25/19 01/06/20   01/06/20
20.01 4151 Executive Parkway   8,972,500 8,952,086 0.9%            
20.02 6530 West Campus Oval   7,200,000 7,183,619 0.7%            
21 Springhill Suites Miramar 123,043 15,300,000 15,257,388 1.6% 12,061,848 N 12/06/19 01/11/20   01/11/20
22 Hampton Inn Ft. Lauderdale Airport 137,615 15,000,000 15,000,000 1.6% 13,087,455 N 12/30/19 02/06/20 01/06/23 02/06/23
23 Aloft Bolingbrook 91,613 14,200,000 14,200,000 1.5% 11,376,752 N 01/21/20 03/06/20   03/06/20
24 Springdale Apartments 70,477 14,025,000 14,025,000 1.5% 14,025,000 N 11/04/19 12/06/19 11/06/29  
25 Pleasant Run 57,083 13,700,000 13,700,000 1.4% 12,240,072 N 12/19/19 02/06/20 01/06/24 02/06/24
26 Louisville Self Storage Portfolio 93 12,500,000 12,500,000 1.3% 11,934,153 N 12/13/19 02/06/20 01/06/22 02/06/22
26.01 Main Street Storage   4,800,000 4,800,000 0.5%            
26.02 Mellwood Storage   4,000,000 4,000,000 0.4%            
26.03 J-Town Storage   3,700,000 3,700,000 0.4%            
27 6000 Parkwood 76 12,000,000 11,968,515 1.2% 9,557,608 N 12/05/19 01/06/20   01/06/20
28 Amazon Distribution Center Tucson 237 11,750,000 11,750,000 1.2% 11,750,000 N 12/13/19 02/06/20 01/06/30  
29 Hampton Inn Pompano Beach 113,653 11,625,000 11,592,623 1.2% 9,164,640 N 12/06/19 01/11/20   01/11/20
30 Waterside Center 3200 171 11,550,000 11,550,000 1.2% 10,440,645 N 12/10/19 01/11/20 12/11/24 01/11/25
31 Fairfield Inn & Suites - Nashville Airport 110,577 11,500,000 11,500,000 1.2% 8,719,972 N 01/21/20 03/06/20   03/06/20
32 Pittsburgh Multifamily Portfolio 58,333 10,500,000 10,500,000 1.1% 8,890,239 N 10/31/19 12/06/19 11/06/21 12/06/21
33 Metroplex Apartments 46,083 10,000,000 10,000,000 1.0% 8,464,125 N 11/18/19 01/06/20 12/06/21 01/06/22
34 Green Orchards Shopping Center 62 9,750,000 9,750,000 1.0% 8,861,825 N 12/09/19 01/06/20 12/06/24 01/06/25
35 Myrtle and Saint James Portfolio 541 9,500,000 9,500,000 1.0% 9,500,000 N 12/12/19 02/06/20 01/06/30  
35.01 Saint James Place   5,100,000 5,100,000 0.5%            
35.02 Myrtle Avenue   4,400,000 4,400,000 0.5%            
36 Atlantic Storage 75 8,500,000 8,500,000 0.9% 8,500,000 N 01/17/20 03/06/20 02/06/30  
37 Comfort Inn New Mexico Portfolio 52,564 8,200,000 8,200,000 0.9% 6,110,527 N 01/17/20 03/06/20   03/06/20
37.01 Comfort Inn Santa Rosa   4,800,000 4,800,000 0.5%            
37.02 Comfort Inn & Suites Albuquerque Downtown   3,400,000 3,400,000 0.4%            
38 The Commerce Building 97 8,200,000 8,200,000 0.9% 8,200,000 N 12/20/19 02/06/20 01/06/30  
39 Grand Bay Plaza 105 8,150,000 8,150,000 0.8% 7,427,405 N 12/11/19 01/06/20 12/06/24 01/06/25
40 5242 West Adams Boulevard 491 8,100,000 8,100,000 0.8% 8,100,000 N 01/22/20 03/11/20 02/11/30  
41 Shoppes at Parma 78 8,075,000 8,054,306 0.8% 6,456,569 N 11/15/19 01/06/20   01/06/20
42 Hampton Inn Cumming 112,551 8,000,000 7,991,093 0.8% 6,534,211 N 12/30/19 02/06/20   02/06/20
43 Hagerstown Plaza Office 112 7,850,000 7,850,000 0.8% 6,326,769 N 01/21/20 03/06/20   03/06/20
44 Lincoln Center 88 7,300,000 7,273,715 0.8% 5,932,570 N 10/30/19 12/06/19   12/06/19
45 Comfort Suites Woodland - Sacramento Airport 108,218 7,150,000 7,142,366 0.7% 5,874,795 N 12/20/19 02/06/20   02/06/20
46 Holiday Inn & Suites – Peachtree City 69,318 6,100,000 6,100,000 0.6% 5,681,240 N 12/17/19 02/11/20 01/11/23 02/11/23
47 Stoney Creek Apartments 38,462 6,000,000 6,000,000 0.6% 5,230,256 N 11/27/19 01/06/20 12/06/22 01/06/23
48 West Phoenix Self Storage 71 5,300,000 5,300,000 0.6% 5,300,000 N 11/22/19 01/06/20 12/06/24  
49 Chandler Self Storage 70 5,000,000 5,000,000 0.5% 5,000,000 N 12/10/19 01/06/20 12/06/29  
50 Fairfield Inn by Marriott Lexington Park Patuxent River Naval Air Station 64,103 5,000,000 5,000,000 0.5% 4,024,192 N 01/16/20 03/06/20   03/06/20
51 The Storage Center 59 4,650,000 4,650,000 0.5% 4,022,915 N 12/10/19 01/11/20 12/11/22 01/11/23
52 Villas at Potters Creek 96,354 4,625,000 4,625,000 0.5% 4,132,996 N 01/17/20 03/06/20 02/06/24 03/06/24
53 5600 Northwest Central 74 4,600,000 4,588,364 0.5% 3,685,873 N 12/06/19 01/06/20   01/06/20
54 Carrier Circle Business Complex 18 4,500,000 4,481,926 0.5% 3,590,238 N 10/31/19 12/06/19   12/06/19
55 Johnson Estates MHC 28,667 4,300,000 4,300,000 0.4% 3,751,768 N 11/08/19 12/06/19 11/06/22 12/06/22
56 Willow Park Apartments 19,651 4,250,000 4,244,646 0.4% 3,406,421 N 12/11/19 02/06/20   02/06/20
57 Star Vale MHC 25,974 4,000,000 4,000,000 0.4% 4,000,000 N 01/23/20 03/06/20 02/06/30  
58 The Reserve Apartments at Statesboro 76,923 3,000,000 3,000,000 0.3% 2,515,391 N 12/11/19 02/06/20 01/06/21 02/06/21
59 Walgreens Albuquerque 180 2,612,500 2,605,570 0.3% 2,076,953 N 12/05/19 01/06/20   01/06/20
60 CVS Mechanicsville 235 2,375,000 2,375,000 0.2% 2,375,000 N 01/07/20 03/06/20 02/06/30  
61 AmeriPark Storage 4,682 2,250,000 2,247,495 0.2% 1,837,747 N 12/18/19 02/06/20   02/06/20
62 Village Apartments 100,000 2,000,000 2,000,000 0.2% 1,711,301 N 12/06/19 01/06/20 12/06/21 01/06/22
63 Bank of America - Trophy Club, TX 460 1,900,000 1,900,000 0.2% 1,900,000 N 12/30/19 02/06/20 01/06/30  
64 Dollar General Clinton, IN 97 1,029,000 1,029,000 0.1% 1,029,000 Y 01/21/20 03/06/20 02/06/30  
65 Dollar General Wardsville, MO 108 973,000 973,000 0.1% 973,000 Y 01/21/20 03/06/20 02/06/30  
66 Dollar General Saginaw, MI 104 945,000 945,000 0.1% 945,000 Y 01/21/20 03/06/20 02/06/30  

 

 

 

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

 

Mortgage Loan Number Property Name Maturity Date or Anticipated Repayment Date ARD Loan Maturity Date Gross Mortgage Rate Trust Advisor Fee Certificate Administrator Fee Rate Servicing Fee CREFC® IP Royalty License Fee Rate Asset Representations Reviewer Fee Rate Net Mortgage Rate Interest Accrual Method Monthly P&I Payment ($) Amortization Type
1 Kings Plaza 01/01/30   3.35880% 0.00131% 0.00774% 0.00375% 0.00050% 0.00026% 3.34524% Actual/360 236,035.13 Interest-only, Balloon
2 1633 Broadway 12/06/29   2.99000% 0.00131% 0.00774% 0.00375% 0.00050% 0.00026% 2.97644% Actual/360 177,323.61 Interest-only, Balloon
3 650 Madison Avenue 12/08/29   3.48600% 0.00131% 0.00774% 0.00375% 0.00050% 0.00026% 3.47244% Actual/360 118,136.67 Interest-only, Balloon
4 F5 Tower 01/06/30 09/06/33 3.69868% 0.00131% 0.00774% 0.00375% 0.00050% 0.00026% 3.68512% Actual/360 125,344.16 Interest-only, ARD
5 Silver City Plaza 01/06/30   4.15500% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.14019% Actual/360 135,598.43 Interest-only, Balloon
6 Axalta Navy Yard 02/06/30   3.63200% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 3.61719% Actual/360 112,991.52 Interest-only, Balloon
7 ExchangeRight Net Leased Portfolio #31 12/06/29   3.49400% 0.00131% 0.00774% 0.00375% 0.00050% 0.00026% 3.48044% Actual/360 100,276.59 Interest-only, Balloon
7.01 Hy-Vee - Savage, MN                        
7.02 Giant Eagle - New Albany, OH                        
7.03 BioLife Plasma Services L.P. - Columbus, GA                        
7.04 Walgreens - Des Plaines, IL                        
7.05 Tractor Supply - Yulee, FL                        
7.06 Hobby Lobby - Belton, MO                        
7.07 Tractor Supply - Oregon, OH                        
7.08 Hobby Lobby - Marion, OH                        
7.09 Tractor Supply - New Lenox, IL                        
7.10 Tractor Supply - Danville, IN                        
7.11 CVS Pharmacy - Milford, OH                        
7.12 CVS Pharmacy - Alton, IL                        
7.13 Walgreens - Chicago Heights, IL                        
7.14 Walgreens - Wheeling, IL                        
7.15 Tractor Supply - Kankakee, IL                        
7.16 Dollar General - Fayetteville, GA                        
7.17 CVS Pharmacy - Mobile, AL                        
7.18 Advance Auto Parts - Richmond, VA                        
7.19 Dollar General - Roanoke, VA                        
7.20 Dollar General - McDonough, GA                        
7.21 Dollar General - Alvin, TX                        
7.22 CVS Pharmacy - Lawrenceville, GA                        
7.23 Dollar General - Prattville, AL                        
7.24 Dollar General - Mobile, AL                        
7.25 Dollar General - Evansville, IN                        
8 One Stockton 12/06/29   4.04000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.02519% Actual/360 102,683.33 Interest-only, Balloon
9 Walgreens - Las Vegas Strip 01/11/30   4.18000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.16519% Actual/360 98,096.47 Interest-only, Balloon
10 Highland Village Townhomes 01/06/30   3.92000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 3.90519% Actual/360 88,009.44 Interest-only, Balloon
11 Vernon Tower 12/06/29   4.07000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.05519% Actual/360 91,204.74 Interest-only, Balloon
12 Exchange on Erwin 12/06/29   3.42100% 0.00131% 0.00774% 0.00375% 0.00050% 0.00026% 3.40744% Actual/360 73,762.94 Interest-only, Balloon
13 Pinnacle Self Storage Portfolio 01/06/30   4.77000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.75519% Actual/360 107,184.97 Interest-only, Amortizing Balloon
13.01 Cedar Point                        
13.02 Morehead City                        
13.03 Highway 70                        
13.04 Neuse Blvd                        
14 Delta Hotels by Marriott - Detroit Metro Airport 02/06/30   4.94000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.92519% Actual/360 109,297.94 Amortizing Balloon
15 4041 Central 10/11/29   3.66000% 0.00131% 0.00774% 0.00375% 0.00050% 0.00026% 3.64644% Actual/360 89,314.58 Amortizing Balloon
16 Hilton Garden Inn Charleston / Mt. Pleasant 12/11/26   3.86800% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 3.85319% Actual/360 60,884.42 Interest-only, Balloon
17 1888 Westchester Avenue 01/06/30   4.54000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.52519% Actual/360 70,004.28 Interest-only, Balloon
18 Scenic Tree Apartments 02/01/30   4.24000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.22519% Actual/360 83,530.29 Interest-only, Amortizing Balloon
19 Coast Aluminum Industrial Portfolio 02/06/30   4.57000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.55519% Actual/360 64,852.74 Interest-only, Balloon
19.01 Coast Aluminum Portfolio - Santa Fe Springs                        
19.02 Coast Aluminum Portfolio - Phoenix                        
19.03 Coast Aluminum Portfolio - Fresno                        
20 Columbus Office Portfolio 12/06/29   4.71500% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.70019% Actual/360 84,022.57 Amortizing Balloon
20.01 4151 Executive Parkway                        
20.02 6530 West Campus Oval                        
21 Springhill Suites Miramar 12/11/29   3.79000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 3.77519% Actual/360 71,204.41 Amortizing Balloon
22 Hampton Inn Ft. Lauderdale Airport 01/06/30   4.36000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.34519% Actual/360 74,760.14 Interest-only, Amortizing Balloon
23 Aloft Bolingbrook 02/06/30   4.24000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.22519% Actual/360 69,772.36 Amortizing Balloon
24 Springdale Apartments 11/06/29   4.08800% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.07319% Actual/360 48,574.81 Interest-only, Balloon
25 Pleasant Run 01/06/30   4.37000% 0.00131% 0.00774% 0.05250% 0.00050% 0.00026% 4.30769% Actual/360 68,361.68 Interest-only, Amortizing Balloon
26 Louisville Self Storage Portfolio 01/06/25   4.88000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.86519% Actual/360 66,188.97 Interest-only, Amortizing Balloon
26.01 Main Street Storage                        
26.02 Mellwood Storage                        
26.03 J-Town Storage                        
27 6000 Parkwood 12/06/29   4.07100% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.05619% Actual/360 57,782.11 Amortizing Balloon
28 Amazon Distribution Center Tucson 01/06/30   4.16900% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.15419% Actual/360 41,501.82 Interest-only, Balloon
29 Hampton Inn Pompano Beach 12/11/29   3.79000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 3.77519% Actual/360 54,101.39 Amortizing Balloon
30 Waterside Center 3200 12/11/29   3.77200% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 3.75719% Actual/360 53,634.14 Interest-only, Amortizing Balloon
31 Fairfield Inn & Suites - Nashville Airport 02/06/30   3.91100% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 3.89619% Actual/360 56,936.52 Amortizing Balloon
32 Pittsburgh Multifamily Portfolio 11/06/29   4.18300% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.16819% Actual/360 51,242.67 Interest-only, Amortizing Balloon
33 Metroplex Apartments 12/06/29   4.17000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.15519% Actual/360 48,726.78 Interest-only, Amortizing Balloon
34 Green Orchards Shopping Center 12/06/29   4.09000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.07519% Actual/360 47,055.30 Interest-only, Amortizing Balloon
35 Myrtle and Saint James Portfolio 01/06/30   4.42000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.40519% Actual/360 35,574.86 Interest-only, Balloon
35.01 Saint James Place                        
35.02 Myrtle Avenue                        
36 Atlantic Storage 02/06/30   3.42000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 3.40519% Actual/360 24,628.75 Interest-only, Balloon
37 Comfort Inn New Mexico Portfolio 02/06/30   4.91000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.89519% Actual/360 47,507.39 Amortizing Balloon
37.01 Comfort Inn Santa Rosa                        
37.02 Comfort Inn & Suites Albuquerque Downtown                        
38 The Commerce Building 01/06/30   3.88000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 3.86519% Actual/360 26,955.22 Interest-only, Balloon
39 Grand Bay Plaza 12/06/29   4.25000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.23519% Actual/360 40,093.10 Interest-only, Amortizing Balloon
40 5242 West Adams Boulevard 02/11/30   3.84200% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 3.82719% Actual/360 26,365.73 Interest-only, Balloon
41 Shoppes at Parma 12/06/29   4.18000% 0.00131% 0.00774% 0.00375% 0.00050% 0.00026% 4.16644% Actual/360 39,393.93 Amortizing Balloon
42 Hampton Inn Cumming 01/06/30   4.80000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.78519% Actual/360 41,973.23 Amortizing Balloon
43 Hagerstown Plaza Office 02/06/30   4.41000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.39519% Actual/360 39,356.11 Amortizing Balloon
44 Lincoln Center 11/06/29   4.65000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.63519% Actual/360 37,641.49 Amortizing Balloon
45 Comfort Suites Woodland - Sacramento Airport 01/06/30   4.98000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.96519% Actual/360 38,295.40 Amortizing Balloon
46 Holiday Inn & Suites – Peachtree City 01/11/27   4.30800% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.29319% Actual/360 30,215.82 Interest-only, Amortizing Balloon
47 Stoney Creek Apartments 12/06/29   4.32000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.30519% Actual/360 29,762.79 Interest-only, Amortizing Balloon
48 West Phoenix Self Storage 12/06/24   4.86000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.84519% Actual/360 21,822.75 Interest-only, Balloon
49 Chandler Self Storage 12/06/29   3.69000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 3.67519% Actual/360 15,631.25 Interest-only, Balloon
50 Fairfield Inn by Marriott Lexington Park Patuxent River Naval Air Station 02/06/30   4.37000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.35519% Actual/360 24,949.52 Amortizing Balloon
51 The Storage Center 12/11/29   4.00500% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 3.99019% Actual/360 22,213.22 Interest-only, Amortizing Balloon
52 Villas at Potters Creek 02/06/30   4.38200% 0.00131% 0.00774% 0.04500% 0.00050% 0.00026% 4.32719% Actual/360 23,111.04 Interest-only, Amortizing Balloon
53 5600 Northwest Central 12/06/29   4.24000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.22519% Actual/360 22,602.31 Amortizing Balloon
54 Carrier Circle Business Complex 11/06/29   4.12000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.10519% Actual/360 21,796.17 Amortizing Balloon
55 Johnson Estates MHC 11/06/29   4.36000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.34519% Actual/360 21,431.24 Interest-only, Amortizing Balloon
56 Willow Park Apartments 01/06/30   4.25000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.23519% Actual/360 20,907.45 Amortizing Balloon
57 Star Vale MHC 02/06/30   4.47200% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.45719% Actual/360 15,155.11 Interest-only, Balloon
58 The Reserve Apartments at Statesboro 01/06/30   4.77000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.75519% Actual/360 15,685.61 Interest-only, Amortizing Balloon
59 Walgreens Albuquerque 12/06/29   4.02000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.00519% Actual/360 12,502.62 Amortizing Balloon
60 CVS Mechanicsville 02/06/30   4.39000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.37519% Actual/360 8,833.35 Interest-only, Balloon
61 AmeriPark Storage 01/06/30   4.80000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.78519% Actual/360 11,804.97 Amortizing Balloon
62 Village Apartments 12/06/29   4.57000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.55519% Actual/360 10,217.06 Interest-only, Amortizing Balloon
63 Bank of America - Trophy Club, TX 01/06/30   4.31900% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.30419% Actual/360 6,952.39 Interest-only, Balloon
64 Dollar General Clinton, IN 02/06/30 09/06/34 4.72000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.70519% Actual/360 4,114.86 Interest-only, ARD
65 Dollar General Wardsville, MO 02/06/30 07/06/34 4.71000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.69519% Actual/360 3,882.68 Interest-only, ARD
66 Dollar General Saginaw, MI 02/06/30 07/06/34 4.69000% 0.00131% 0.00774% 0.00500% 0.00050% 0.00026% 4.67519% Actual/360 3,754.93 Interest-only, ARD

 

 

 

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

 

Mortgage Loan Number Property Name Interest Accrual Method During IO Original Term to Maturity or ARD (Mos.) Remaining Term to Maturity or ARD (Mos.) Original IO
Period (Mos.)		 Remaining IO
Period (Mos.)		 Original Amort Term (Mos.) Remaining Amort Term (Mos.) Seasoning Prepayment Provisions Grace Period Default (Days) Grace Period Late (Days) Appraised Value ($)(4)
1 Kings Plaza Actual/360 120 119 120 119 0 0 1 L(25),GRTR 1% or YM(90),O(5) 0 5 900,000,000
2 1633 Broadway Actual/360 120 118 120 118 0 0 2 L(26),D(87),O(7) 0 0 2,400,000,000
3 650 Madison Avenue Actual/360 120 118 120 118 0 0 2 L(26),D(87),O(7) 0 3 1,210,000,000
4 F5 Tower Actual/360 120 119 120 119 0 0 1 L(24),GRTR 1% or YM(1),GRTR 1% or YM or D(88),O(7) 0 0 470,000,000
5 Silver City Plaza Actual/360 120 119 120 119 0 0 1 L(25),D(90),O(5) 0 0 60,500,000
6 Axalta Navy Yard Actual/360 120 120 120 120 0 0 0 L(23),GRTR 1% or YM(93),O(4) 0 0 61,800,000
7 ExchangeRight Net Leased Portfolio #31 Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4) 0 0 119,040,000
7.01 Hy-Vee - Savage, MN                       22,400,000
7.02 Giant Eagle - New Albany, OH                       16,480,000
7.03 BioLife Plasma Services L.P. - Columbus, GA                       7,950,000
7.04 Walgreens - Des Plaines, IL                       6,300,000
7.05 Tractor Supply - Yulee, FL                       5,560,000
7.06 Hobby Lobby - Belton, MO                       5,300,000
7.07 Tractor Supply - Oregon, OH                       4,180,000
7.08 Hobby Lobby - Marion, OH                       4,200,000
7.09 Tractor Supply - New Lenox, IL                       4,050,000
7.10 Tractor Supply - Danville, IN                       3,900,000
7.11 CVS Pharmacy - Milford, OH                       3,450,000
7.12 CVS Pharmacy - Alton, IL                       3,390,000
7.13 Walgreens - Chicago Heights, IL                       4,100,000
7.14 Walgreens - Wheeling, IL                       5,600,000
7.15 Tractor Supply - Kankakee, IL                       3,000,000
7.16 Dollar General - Fayetteville, GA                       1,920,000
7.17 CVS Pharmacy - Mobile, AL                       2,100,000
7.18 Advance Auto Parts - Richmond, VA                       2,180,000
7.19 Dollar General - Roanoke, VA                       1,850,000
7.20 Dollar General - McDonough, GA                       1,870,000
7.21 Dollar General - Alvin, TX                       1,670,000
7.22 CVS Pharmacy - Lawrenceville, GA                       2,830,000
7.23 Dollar General - Prattville, AL                       1,575,000
7.24 Dollar General - Mobile, AL                       1,625,000
7.25 Dollar General - Evansville, IN                       1,560,000
8 One Stockton Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4) 0 0 111,000,000
9 Walgreens - Las Vegas Strip Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 38,000,000
10 Highland Village Townhomes Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 42,400,000
11 Vernon Tower Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4) 0 0 70,100,000
12 Exchange on Erwin Actual/360 120 118 120 118 0 0 2 L(24),GRTR 1% or YM(92),O(4) 0 0 117,000,000
13 Pinnacle Self Storage Portfolio Actual/360 120 119 60 59 360 360 1 L(25),D(91),O(4) 0 0 40,200,000
13.01 Cedar Point                       12,000,000
13.02 Morehead City                       9,940,000
13.03 Highway 70                       9,810,000
13.04 Neuse Blvd                       6,760,000
14 Delta Hotels by Marriott - Detroit Metro Airport   120 120 0 0 360 360 0 L(24),D(92),O(4) 0 0 33,000,000
15 4041 Central   120 116 0 0 360 356 4 L(28),D(85),O(7) 0 0 58,000,000
16 Hilton Garden Inn Charleston / Mt. Pleasant Actual/360 84 82 84 82 0 0 2 L(24),GRTR 1% or YM(53),O(7) 0 5 29,700,000
17 1888 Westchester Avenue Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 28,900,000
18 Scenic Tree Apartments Actual/360 120 120 24 24 360 360 0 L(24),D(95),O(1) 5 5 22,800,000
19 Coast Aluminum Industrial Portfolio Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 0 0 28,940,000
19.01 Coast Aluminum Portfolio - Santa Fe Springs                       19,900,000
19.02 Coast Aluminum Portfolio - Phoenix                       6,240,000
19.03 Coast Aluminum Portfolio - Fresno                       2,800,000
20 Columbus Office Portfolio   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 23,260,000
20.01 4151 Executive Parkway                       12,900,000
20.02 6530 West Campus Oval                       10,360,000
21 Springhill Suites Miramar   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 23,000,000
22 Hampton Inn Ft. Lauderdale Airport Actual/360 120 119 36 35 360 360 1 L(25),D(90),O(5) 0 0 22,000,000
23 Aloft Bolingbrook   120 120 0 0 360 360 0 L(24),D(92),O(4) 0 0 21,000,000
24 Springdale Apartments Actual/360 120 117 120 117 0 0 3 L(27),D(89),O(4) 0 0 18,800,000
25 Pleasant Run Actual/360 120 119 48 47 360 360 1 L(25),D(91),O(4) 0 0 20,000,000
26 Louisville Self Storage Portfolio Actual/360 60 59 24 23 360 360 1 L(25),D(31),O(4) 0 0 19,420,000
26.01 Main Street Storage                       6,900,000
26.02 Mellwood Storage                       6,500,000
26.03 J-Town Storage                       5,260,000
27 6000 Parkwood   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 19,100,000
28 Amazon Distribution Center Tucson Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 17,718,000
29 Hampton Inn Pompano Beach   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 19,000,000
30 Waterside Center 3200 Actual/360 120 118 60 58 360 360 2 L(26),GRTR 1% or YM(90),O(4) 0 0 16,500,000
31 Fairfield Inn & Suites - Nashville Airport   120 120 0 0 330 330 0 L(24),D(92),O(4) 0 0 17,000,000
32 Pittsburgh Multifamily Portfolio Actual/360 120 117 24 21 360 360 3 L(27),D(90),O(3) 0 0 15,190,000
33 Metroplex Apartments Actual/360 120 118 24 22 360 360 2 L(26),D(90),O(4) 0 0 15,300,000
34 Green Orchards Shopping Center Actual/360 120 118 60 58 360 360 2 L(24),GRTR 1% or YM(92),O(4) 0 0 16,950,000
35 Myrtle and Saint James Portfolio Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 14,100,000
35.01 Saint James Place                       7,600,000
35.02 Myrtle Avenue                       6,500,000
36 Atlantic Storage Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 0 0 18,150,000
37 Comfort Inn New Mexico Portfolio   120 120 0 0 300 300 0 L(24),D(92),O(4) 0 0 13,200,000
37.01 Comfort Inn Santa Rosa                       6,900,000
37.02 Comfort Inn & Suites Albuquerque Downtown                       6,300,000
38 The Commerce Building Actual/360 120 119 120 119 0 0 1 L(25),D(92),O(3) 0 0 12,750,000
39 Grand Bay Plaza Actual/360 120 118 60 58 360 360 2 L(26),D(87),O(7) 0 0 11,800,000
40 5242 West Adams Boulevard Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 0 0 12,700,000
41 Shoppes at Parma   120 118 0 0 360 358 2 L(38),D(78),O(4) 0 0 87,300,000
42 Hampton Inn Cumming   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 11,500,000
43 Hagerstown Plaza Office   120 120 0 0 360 360 0 L(24),D(92),O(4) 0 0 14,400,000
44 Lincoln Center   120 117 0 0 360 357 3 L(27),D(89),O(4) 0 0 10,800,000
45 Comfort Suites Woodland - Sacramento Airport   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 11,900,000
46 Holiday Inn & Suites – Peachtree City Actual/360 84 83 36 35 360 360 1 L(25),D(54),O(5) 0 0 10,000,000
47 Stoney Creek Apartments Actual/360 120 118 36 34 360 360 2 L(26),D(90),O(4) 0 0 8,700,000
48 West Phoenix Self Storage Actual/360 60 58 60 58 0 0 2 L(26),D(30),O(4) 0 0 8,960,000
49 Chandler Self Storage Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4) 0 0 9,500,000
50 Fairfield Inn by Marriott Lexington Park Patuxent River Naval Air Station   120 120 0 0 360 360 0 L(24),D(92),O(4) 0 0 8,700,000
51 The Storage Center Actual/360 120 118 36 34 360 360 2 L(26),D(90),O(4) 0 0 6,600,000
52 Villas at Potters Creek Actual/360 120 120 48 48 360 360 0 L(24),D(93),O(3) 0 0 6,300,000
53 5600 Northwest Central   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 6,800,000
54 Carrier Circle Business Complex   120 117 0 0 360 357 3 L(27),D(89),O(4) 0 0 6,500,000
55 Johnson Estates MHC Actual/360 120 117 36 33 360 360 3 L(27),D(89),O(4) 0 0 6,200,000
56 Willow Park Apartments   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 10,550,000
57 Star Vale MHC Actual/360 120 120 120 120 0 0 0 L(24),D(93),O(3) 0 0 7,560,000
58 The Reserve Apartments at Statesboro Actual/360 120 119 12 11 360 360 1 L(25),D(91),O(4) 0 0 4,500,000
59 Walgreens Albuquerque   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 5,430,000
60 CVS Mechanicsville Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 0 0 4,000,000
61 AmeriPark Storage   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 5,110,000
62 Village Apartments Actual/360 120 118 24 22 360 360 2 L(26),D(90),O(4) 0 0 3,250,000
63 Bank of America - Trophy Club, TX Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 3,310,000
64 Dollar General Clinton, IN Actual/360 120 120 120 120 0 0 0 YM(24),YM or D(89),O(7) 0 0 1,470,000
65 Dollar General Wardsville, MO Actual/360 120 120 120 120 0 0 0 YM(24),YM or D(89),O(7) 0 0 1,390,000
66 Dollar General Saginaw, MI Actual/360 120 120 120 120 0 0 0 YM(24),YM or D(89),O(7) 0 0 1,350,000

 

 

 

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

 

Mortgage Loan Number Property Name Appraisal Date Coop -Rental Value  Coop - LTV as Rental Coop - Unsold Percent  Coop - Sponsor Units  Coop - Investor Units  Coop - Units Coop - Sponsor Carry Coop - Committed Secondary Debt U/W NOI
DSCR (x)		 U/W NCF
DSCR (x)		 Cut-off Date LTV Ratio(4)
1 Kings Plaza 10/17/19                 3.13 3.06 54.1%
2 1633 Broadway 10/24/19                 3.92 3.83 41.7%
3 650 Madison Avenue 10/31/19                 2.81 2.73 48.5%
4 F5 Tower 11/05/19                 3.45 3.32 39.4%
5 Silver City Plaza 11/26/19                 1.76 1.73 63.7%
6 Axalta Navy Yard 10/18/19                 2.60 2.58 59.4%
7 ExchangeRight Net Leased Portfolio #31 Various                 2.65 2.56 62.1%
7.01 Hy-Vee - Savage, MN 11/12/19                      
7.02 Giant Eagle - New Albany, OH 11/25/19                      
7.03 BioLife Plasma Services L.P. - Columbus, GA 10/24/19                      
7.04 Walgreens - Des Plaines, IL 11/01/19                      
7.05 Tractor Supply - Yulee, FL 11/13/19                      
7.06 Hobby Lobby - Belton, MO 10/22/19                      
7.07 Tractor Supply - Oregon, OH 10/19/19                      
7.08 Hobby Lobby - Marion, OH 10/19/19                      
7.09 Tractor Supply - New Lenox, IL 10/31/19                      
7.10 Tractor Supply - Danville, IN 10/24/19                      
7.11 CVS Pharmacy - Milford, OH 10/25/19                      
7.12 CVS Pharmacy - Alton, IL 10/25/19                      
7.13 Walgreens - Chicago Heights, IL 11/01/19                      
7.14 Walgreens - Wheeling, IL 11/01/19                      
7.15 Tractor Supply - Kankakee, IL 10/31/19                      
7.16 Dollar General - Fayetteville, GA 10/22/19                      
7.17 CVS Pharmacy - Mobile, AL 10/28/19                      
7.18 Advance Auto Parts - Richmond, VA 10/28/19                      
7.19 Dollar General - Roanoke, VA 10/27/19                      
7.20 Dollar General - McDonough, GA 10/22/19                      
7.21 Dollar General - Alvin, TX 10/24/19                      
7.22 CVS Pharmacy - Lawrenceville, GA 10/22/19                      
7.23 Dollar General - Prattville, AL 11/09/19                      
7.24 Dollar General - Mobile, AL 10/28/19                      
7.25 Dollar General - Evansville, IN 10/26/19                      
8 One Stockton 10/21/19                 1.84 1.79 59.5%
9 Walgreens - Las Vegas Strip 11/21/19                 1.69 1.69 72.9%
10 Highland Village Townhomes 10/23/19                 2.02 1.99 62.5%
11 Vernon Tower 11/06/19                 1.79 1.77 61.7%
12 Exchange on Erwin 10/31/19                 2.26 2.23 64.5%
13 Pinnacle Self Storage Portfolio 11/15/19                 1.48 1.44 51.0%
13.01 Cedar Point 11/15/19                      
13.02 Morehead City 11/15/19                      
13.03 Highway 70 11/15/19                      
13.04 Neuse Blvd 11/15/19                      
14 Delta Hotels by Marriott - Detroit Metro Airport 10/01/19                 2.11 1.85 62.1%
15 4041 Central 09/09/19                 1.84 1.73 72.8%
16 Hilton Garden Inn Charleston / Mt. Pleasant 11/12/19                 3.40 3.04 62.6%
17 1888 Westchester Avenue 10/30/19                 1.89 1.89 63.0%
18 Scenic Tree Apartments 11/05/19                 1.51 1.45 74.6%
19 Coast Aluminum Industrial Portfolio Various                 2.02 1.84 57.9%
19.01 Coast Aluminum Portfolio - Santa Fe Springs 12/04/19                      
19.02 Coast Aluminum Portfolio - Phoenix 12/02/19                      
19.03 Coast Aluminum Portfolio - Fresno 12/03/19                      
20 Columbus Office Portfolio 10/23/19                 1.97 1.76 69.4%
20.01 4151 Executive Parkway 10/23/19                      
20.02 6530 West Campus Oval 10/23/19                      
21 Springhill Suites Miramar 10/30/19                 2.42 2.18 66.3%
22 Hampton Inn Ft. Lauderdale Airport 10/28/19                 2.36 2.12 68.2%
23 Aloft Bolingbrook 12/01/19                 2.21 1.96 67.6%
24 Springdale Apartments 10/10/19                 2.03 1.95 74.6%
25 Pleasant Run 10/22/19                 1.52 1.44 68.5%
26 Louisville Self Storage Portfolio Various                 1.48 1.44 64.4%
26.01 Main Street Storage 10/16/19                      
26.02 Mellwood Storage 10/16/19                      
26.03 J-Town Storage 08/29/19                      
27 6000 Parkwood 11/07/19                 1.93 1.72 62.7%
28 Amazon Distribution Center Tucson 11/01/19                 1.92 1.89 66.3%
29 Hampton Inn Pompano Beach 10/29/19                 2.35 2.09 61.0%
30 Waterside Center 3200 10/04/19                 1.75 1.74 70.0%
31 Fairfield Inn & Suites - Nashville Airport 11/26/19                 2.23 2.03 67.6%
32 Pittsburgh Multifamily Portfolio Various                 1.84 1.75 69.1%
33 Metroplex Apartments 10/23/19                 1.99 1.89 65.4%
34 Green Orchards Shopping Center 10/29/19                 2.41 2.23 57.5%
35 Myrtle and Saint James Portfolio 10/02/19                 1.48 1.48 67.4%
35.01 Saint James Place 10/02/19                      
35.02 Myrtle Avenue 10/02/19                      
36 Atlantic Storage 12/13/19                 3.42 3.33 46.8%
37 Comfort Inn New Mexico Portfolio 09/23/19                 1.99 1.76 62.1%
37.01 Comfort Inn Santa Rosa 09/23/19                      
37.02 Comfort Inn & Suites Albuquerque Downtown 09/23/19                      
38 The Commerce Building 11/21/19                 2.81 2.58 64.3%
39 Grand Bay Plaza 10/04/19                 1.73 1.61 69.1%
40 5242 West Adams Boulevard 02/01/20                 2.11 2.02 63.8%
41 Shoppes at Parma 08/29/19                 1.89 1.74 65.2%
42 Hampton Inn Cumming 11/21/19                 1.99 1.78 69.5%
43 Hagerstown Plaza Office 10/31/19                 2.08 1.87 54.5%
44 Lincoln Center 07/21/19                 1.72 1.53 67.3%
45 Comfort Suites Woodland - Sacramento Airport 10/16/19                 2.19 1.97 60.0%
46 Holiday Inn & Suites – Peachtree City 11/07/19                 2.51 2.21 61.0%
47 Stoney Creek Apartments 10/28/19                 1.71 1.60 69.0%
48 West Phoenix Self Storage 10/16/19                 1.95 1.91 59.2%
49 Chandler Self Storage 11/22/19                 2.58 2.54 52.6%
50 Fairfield Inn by Marriott Lexington Park Patuxent River Naval Air Station 10/09/19                 2.52 2.17 57.5%
51 The Storage Center 11/01/19                 1.75 1.72 70.5%
52 Villas at Potters Creek 10/22/19                 1.43 1.39 73.4%
53 5600 Northwest Central 10/23/19                 1.73 1.57 67.5%
54 Carrier Circle Business Complex 08/14/19                 1.91 1.54 69.0%
55 Johnson Estates MHC 09/25/19                 1.51 1.49 69.4%
56 Willow Park Apartments 11/07/19                 2.35 2.14 40.2%
57 Star Vale MHC 11/01/19                 1.91 1.87 52.9%
58 The Reserve Apartments at Statesboro 10/04/19                 1.55 1.49 66.7%
59 Walgreens Albuquerque 09/26/19                 2.40 2.33 48.0%
60 CVS Mechanicsville 11/10/19                 1.90 1.90 59.4%
61 AmeriPark Storage 07/30/19                 2.11 2.03 44.0%
62 Village Apartments 10/27/19                 1.51 1.47 61.5%
63 Bank of America - Trophy Club, TX 12/10/19                 1.86 1.77 57.4%
64 Dollar General Clinton, IN 09/17/19                 1.87 1.84 70.0%
65 Dollar General Wardsville, MO 10/02/19                 1.88 1.85 70.0%
66 Dollar General Saginaw, MI 09/04/19                 1.89 1.86 70.0%

 

 

 

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

 

Mortgage Loan Number Property Name LTV Ratio at Maturity or ARD(4) Cut-off Date U/W NOI Debt Yield Cut-off Date U/W NCF Debt Yield U/W
Revenues ($)(3)		 U/W
Expenses ($)		 U/W Net Operating Income ($) U/W
Replacement ($)		 U/W
TI/LC ($)		 U/W
Net Cash Flow ($)		 Occupancy Rate(3)(5) Occupancy as-of Date U/W Hotel ADR
1 Kings Plaza 54.1% 10.7% 10.5% 81,045,187 29,004,262 52,040,925 139,559 995,395 50,905,970 96.7% 10/31/19  
2 1633 Broadway 41.7% 11.9% 11.7% 190,585,947 71,435,784 119,150,163 461,072 2,011,364 116,677,727 98.4% 10/31/19  
3 650 Madison Avenue 48.5% 10.0% 9.7% 87,327,989 28,901,495 58,426,495 150,104 1,500,000 56,776,391 97.4% 10/01/19  
4 F5 Tower 39.4% 13.0% 12.5% 32,787,852 8,792,416 23,995,436 103,104 773,277 23,119,056 100.0% 02/01/20  
5 Silver City Plaza 63.7% 7.5% 7.3% 3,363,071 492,778 2,870,293 6,237 51,979 2,812,077 100.0% 11/20/19  
6 Axalta Navy Yard 59.4% 9.6% 9.5% 3,628,502 108,855 3,519,647 17,500 0 3,502,147 100.0% 02/01/20  
7 ExchangeRight Net Leased Portfolio #31 62.1% 9.4% 9.1% 7,588,539 627,046 6,961,493 35,581 214,480 6,711,432 100.0% 02/01/20  
7.01 Hy-Vee - Savage, MN       1,274,823 34,153 1,240,670 0 59,332 1,181,338 100.0% 02/01/20  
7.02 Giant Eagle - New Albany, OH       991,892 33,309 958,582 0 44,155 914,428 100.0% 02/01/20  
7.03 BioLife Plasma Services L.P. - Columbus, GA       499,955 14,385 485,569 0 0 485,569 100.0% 02/01/20  
7.04 Walgreens - Des Plaines, IL       393,743 9,267 384,475 2,268 13,885 368,322 100.0% 02/01/20  
7.05 Tractor Supply - Yulee, FL       326,482 8,207 318,275 2,820 13,246 302,209 100.0% 02/01/20  
7.06 Hobby Lobby - Belton, MO       491,508 187,838 303,670 8,250 23,730 271,690 100.0% 02/01/20  
7.07 Tractor Supply - Oregon, OH       250,506 7,566 242,940 0 10,564 232,376 100.0% 02/01/20  
7.08 Hobby Lobby - Marion, OH       380,690 126,958 253,731 8,253 23,085 222,393 100.0% 02/01/20  
7.09 Tractor Supply - New Lenox, IL       236,951 6,090 230,861 2,865 11,188 216,809 100.0% 02/01/20  
7.10 Tractor Supply - Danville, IN       227,014 5,929 221,085 2,865 10,961 207,259 100.0% 02/01/20  
7.11 CVS Pharmacy - Milford, OH       204,091 4,873 199,218 0 7,910 191,308 100.0% 02/01/20  
7.12 CVS Pharmacy - Alton, IL       200,557 5,068 195,489 0 7,880 187,609 100.0% 02/01/20  
7.13 Walgreens - Chicago Heights, IL       253,037 6,347 246,689 2,209 10,375 234,105 100.0% 02/01/20  
7.14 Walgreens - Wheeling, IL       369,292 8,678 360,614 2,138 0 358,477 100.0% 02/01/20  
7.15 Tractor Supply - Kankakee, IL       175,635 4,822 170,812 2,865 10,106 157,842 100.0% 02/01/20  
7.16 Dollar General - Fayetteville, GA       132,422 14,974 117,448 0 0 117,448 100.0% 02/01/20  
7.17 CVS Pharmacy - Mobile, AL       124,218 3,202 121,016 0 5,893 115,123 100.0% 02/01/20  
7.18 Advance Auto Parts - Richmond, VA       133,351 9,668 123,683 1,050 5,203 117,430 100.0% 02/01/20  
7.19 Dollar General - Roanoke, VA       131,051 16,074 114,977 0 0 114,977 100.0% 02/01/20  
7.20 Dollar General - McDonough, GA       136,005 24,730 111,276 0 0 111,276 100.0% 02/01/20  
7.21 Dollar General - Alvin, TX       129,398 28,494 100,904 0 0 100,904 100.0% 02/01/20  
7.22 CVS Pharmacy - Lawrenceville, GA       167,060 4,151 162,909 0 6,967 155,942 100.0% 02/01/20  
7.23 Dollar General - Prattville, AL       105,759 5,994 99,765 0 0 99,765 100.0% 02/01/20  
7.24 Dollar General - Mobile, AL       118,943 19,424 99,520 0 0 99,520 100.0% 02/01/20  
7.25 Dollar General - Evansville, IN       134,156 36,842 97,314 0 0 97,314 100.0% 02/01/20  
8 One Stockton 59.5% 7.6% 7.3% 6,109,060 1,114,258 4,994,801 2,548 146,433 4,845,821 100.0% 02/01/20  
9 Walgreens - Las Vegas Strip 72.9% 7.2% 7.2% 2,007,983 20,080 1,987,903 1,469 0 1,986,435 100.0% 02/01/20  
10 Highland Village Townhomes 62.5% 8.1% 7.9% 3,611,383 1,472,949 2,138,434 40,250 0 2,098,184 95.7% 01/23/20  
11 Vernon Tower 61.7% 7.4% 7.3% 3,827,249 624,852 3,202,397 26,080 5,500 3,170,817 96.1% 11/15/19  
12 Exchange on Erwin 64.5% 7.9% 7.8% 8,935,023 2,992,779 5,942,244 83,869 0 5,858,374 97.0% Various  
13 Pinnacle Self Storage Portfolio 46.9% 9.3% 9.1% 2,718,044 816,786 1,901,258 46,005 0 1,855,253 75.7% 11/30/19  
13.01 Cedar Point       899,048 242,252 656,795 12,017 0 644,779 87.3% 11/30/19  
13.02 Morehead City       664,195 190,699 473,496 10,194 0 463,302 84.1% 11/30/19  
13.03 Highway 70       647,144 210,841 436,303 15,327 0 420,976 61.9% 11/30/19  
13.04 Neuse Blvd       507,657 172,994 334,663 8,468 0 326,196 73.8% 11/30/19  
14 Delta Hotels by Marriott - Detroit Metro Airport 51.0% 13.5% 11.9% 8,422,507 5,653,740 2,768,768 336,900 0 2,431,867 71.4% 12/31/19 92
15 4041 Central 57.5% 10.2% 9.6% 6,984,424 2,684,938 4,299,487 73,162 181,453 4,044,872 68.1% 10/01/19  
16 Hilton Garden Inn Charleston / Mt. Pleasant 62.6% 13.4% 11.9% 6,577,609 4,096,259 2,481,350 263,104 0 2,218,245 77.0% 11/30/19 158
17 1888 Westchester Avenue 63.0% 8.7% 8.7% 2,052,156 465,625 1,586,531 0 0 1,586,531 100.0% 02/01/20  
18 Scenic Tree Apartments 63.2% 8.9% 8.5% 3,098,830 1,581,884 1,516,946 63,500 0 1,453,446 92.9% 12/31/19  
19 Coast Aluminum Industrial Portfolio 57.9% 9.4% 8.5% 2,222,478 653,760 1,568,718 23,248 116,240 1,429,231 100.0% 02/01/20  
19.01 Coast Aluminum Portfolio - Santa Fe Springs       1,321,960 327,943 994,017 11,079 55,396 927,542 100.0% 02/01/20  
19.02 Coast Aluminum Portfolio - Phoenix       628,041 229,095 398,945 8,000 40,000 350,945 100.0% 02/01/20  
19.03 Coast Aluminum Portfolio - Fresno       272,478 96,722 175,756 4,169 20,844 150,744 100.0% 02/01/20  
20 Columbus Office Portfolio 56.6% 12.3% 11.0% 3,915,276 1,925,437 1,989,839 44,706 173,531 1,771,601 88.5% 09/11/19  
20.01 4151 Executive Parkway       2,079,095 955,332 1,123,763 23,985 93,100 1,006,679 89.2% 09/11/19  
20.02 6530 West Campus Oval       1,836,180 970,105 866,075 20,721 80,431 764,923 87.8% 09/11/19  
21 Springhill Suites Miramar 52.4% 13.5% 12.2% 5,044,141 2,979,403 2,064,738 201,766 0 1,862,972 85.7% 11/30/19 126
22 Hampton Inn Ft. Lauderdale Airport 59.5% 14.1% 12.7% 5,438,346 3,319,988 2,118,358 217,534 0 1,900,824 90.7% 11/30/19 148
23 Aloft Bolingbrook 54.2% 13.0% 11.5% 5,262,477 3,414,245 1,848,232 210,499 0 1,637,733 70.3% 11/30/19 114
24 Springdale Apartments 74.6% 8.4% 8.1% 2,215,541 1,030,538 1,185,003 49,750 0 1,135,253 95.0% 10/31/19  
25 Pleasant Run 61.2% 9.1% 8.6% 2,146,449 903,094 1,243,355 60,000 0 1,183,355 96.7% 10/01/19  
26 Louisville Self Storage Portfolio 61.5% 9.4% 9.2% 1,966,871 795,047 1,171,824 24,314 0 1,147,510 87.2% 10/31/19  
26.01 Main Street Storage       733,880 292,795 441,085 8,248 0 432,837 88.5% 10/31/19  
26.02 Mellwood Storage       656,946 282,940 374,006 7,721 0 366,285 80.6% 10/31/19  
26.03 J-Town Storage       576,044 219,311 356,733 8,345 0 348,388 90.3% 10/31/19  
27 6000 Parkwood 50.0% 11.2% 10.0% 2,977,880 1,641,141 1,336,739 23,707 118,533 1,194,500 79.6% 10/01/19  
28 Amazon Distribution Center Tucson 66.3% 8.2% 8.0% 958,671 0 958,671 4,950 12,372 941,349 100.0% 02/01/20  
29 Hampton Inn Pompano Beach 48.2% 13.1% 11.7% 4,141,638 2,618,001 1,523,637 165,666 0 1,357,971 88.0% 11/30/19 125
30 Waterside Center 3200 63.3% 9.8% 9.7% 1,822,794 696,481 1,126,312 20,793 -15,331 1,120,850 94.2% 11/20/19  
31 Fairfield Inn & Suites - Nashville Airport 51.3% 13.2% 12.0% 3,414,959 1,893,159 1,521,800 136,598 0 1,385,201 67.1% 12/31/19 133
32 Pittsburgh Multifamily Portfolio 58.5% 10.8% 10.3% 1,951,738 821,774 1,129,964 52,800 0 1,077,164 95.6% 10/17/19  
33 Metroplex Apartments 55.3% 11.6% 11.1% 1,935,452 774,672 1,160,780 54,250 0 1,106,530 96.8% 10/15/19  
34 Green Orchards Shopping Center 52.3% 14.0% 12.9% 2,032,434 669,705 1,362,730 23,495 78,316 1,260,918 97.1% 09/17/19  
35 Myrtle and Saint James Portfolio 67.4% 6.7% 6.6% 794,119 160,212 633,907 3,660 0 630,247 100.0% 09/20/19  
35.01 Saint James Place       384,046 65,783 318,263 2,000 0 316,263 100.0% 09/20/19  
35.02 Myrtle Avenue       410,073 94,429 315,644 1,660 0 313,984 100.0% 09/20/19  
36 Atlantic Storage 46.8% 11.9% 11.6% 1,573,638 562,245 1,011,393 26,796 0 984,597 82.5% 12/05/19  
37 Comfort Inn New Mexico Portfolio 46.3% 13.8% 12.3% 3,177,536 2,045,194 1,132,343 127,101 0 1,005,241 60.5% 10/31/19 90
37.01 Comfort Inn Santa Rosa       1,787,509 1,099,148 688,362 71,500 0 616,861 68.0% 10/31/19 96
37.02 Comfort Inn & Suites Albuquerque Downtown       1,390,027 946,046 443,981 55,601 0 388,380 53.7% 10/31/19 84
38 The Commerce Building 64.3% 11.1% 10.2% 1,557,988 648,055 909,933 16,968 59,842 833,123 92.5% 12/04/19  
39 Grand Bay Plaza 62.9% 10.2% 9.5% 1,207,014 374,793 832,221 11,672 44,062 776,488 94.8% 10/16/19  
40 5242 West Adams Boulevard 63.8% 8.2% 7.9% 913,401 245,834 667,568 4,128 24,768 638,672 100.0% 02/01/20  
41 Shoppes at Parma 52.3% 11.1% 10.2% 9,956,513 3,633,806 6,322,706 145,255 363,138 5,814,314 93.2% 10/03/19  
42 Hampton Inn Cumming 56.8% 12.6% 11.2% 2,675,238 1,670,833 1,004,405 107,010 0 897,395 79.2% 11/30/19 128
43 Hagerstown Plaza Office 43.9% 12.5% 11.2% 1,454,459 473,431 981,028 14,009 84,052 882,967 72.1% 01/01/20  
44 Lincoln Center 54.9% 10.7% 9.5% 1,047,462 269,025 778,437 12,331 73,984 692,122 92.9% 10/03/19  
45 Comfort Suites Woodland - Sacramento Airport 49.4% 14.1% 12.6% 2,549,855 1,544,809 1,005,046 101,994 0 903,052 82.2% 10/31/19 127
46 Holiday Inn & Suites – Peachtree City 56.8% 14.9% 13.1% 2,740,985 1,829,419 911,566 109,639 0 801,926 80.3% 11/30/19 100
47 Stoney Creek Apartments 60.1% 10.2% 9.5% 1,183,558 573,926 609,632 39,000 0 570,632 96.8% 11/07/19  
48 West Phoenix Self Storage 59.2% 9.7% 9.4% 771,504 259,991 511,513 11,211 0 500,302 96.1% 11/06/19  
49 Chandler Self Storage 52.6% 9.7% 9.5% 865,012 381,981 483,031 7,191 0 475,840 88.3% 11/05/19  
50 Fairfield Inn by Marriott Lexington Park Patuxent River Naval Air Station 46.3% 15.1% 13.0% 2,091,287 1,337,032 754,255 104,564 0 649,690 67.5% 12/31/19 107
51 The Storage Center 61.0% 10.0% 9.9% 642,218 176,993 465,225 6,058 0 459,167 90.2% 10/29/19  
52 Villas at Potters Creek 65.6% 8.5% 8.3% 559,420 164,013 395,407 9,600 0 385,807 97.9% 12/31/19  
53 5600 Northwest Central 54.2% 10.2% 9.3% 880,767 411,197 469,570 12,420 30,127 427,023 86.9% 10/31/19  
54 Carrier Circle Business Complex 55.2% 11.2% 9.0% 1,182,942 683,071 499,871 47,807 48,875 403,189 92.8% 10/31/19  
55 Johnson Estates MHC 60.5% 9.1% 8.9% 600,784 211,305 389,479 7,500 0 381,979 84.0% 11/01/19  
56 Willow Park Apartments 32.3% 13.9% 12.6% 1,550,053 959,461 590,591 54,000 0 536,591 97.2% 01/13/20  
57 Star Vale MHC 52.9% 8.7% 8.5% 558,513 210,877 347,636 7,800 0 339,836 77.3% 11/30/19  
58 The Reserve Apartments at Statesboro 55.9% 9.7% 9.3% 389,726 97,836 291,890 11,700 0 280,190 100.0% 11/25/19  
59 Walgreens Albuquerque 38.2% 13.8% 13.4% 370,708 11,121 359,587 2,174 7,245 350,169 100.0% 02/01/20  
60 CVS Mechanicsville 59.4% 8.5% 8.5% 205,752 4,115 201,636 0 0 201,636 100.0% 02/01/20  
61 AmeriPark Storage 36.0% 13.3% 12.8% 427,245 127,731 299,514 12,000 0 287,514 94.0% 11/22/19  
62 Village Apartments 52.7% 9.3% 9.0% 329,303 143,562 185,741 5,453 0 180,287 95.0% 10/01/19  
63 Bank of America - Trophy Club, TX 57.4% 8.2% 7.8% 158,146 3,163 154,983 619 6,686 147,679 100.0% 02/01/20  
64 Dollar General Clinton, IN 70.0% 9.0% 8.8% 95,252 2,858 92,394 1,596 0 90,798 100.0% 02/01/20  
65 Dollar General Wardsville, MO 70.0% 9.0% 8.8% 90,097 2,703 87,394 1,350 0 86,044 100.0% 02/01/20  
66 Dollar General Saginaw, MI 70.0% 9.0% 8.9% 87,812 2,634 85,177 1,365 0 83,812 100.0% 02/01/20  

 

 

 

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

 

Mortgage Loan Number Property Name U/W Hotel RevPAR Most Recent Period Most Recent Revenues ($) Most Recent Expenses ($) Most
Recent
NOI ($)		 Most Recent Capital Expenditures Most Recent NCF ($) Most Recent Hotel ADR Most Recent Hotel RevPAR Second Most Recent Period Second Most Recent Revenues ($) Second Most Recent Expenses ($)
1 Kings Plaza   TTM 9/30/2019 76,315,642 28,858,298 47,457,344 0 47,457,344     Actual 2018 69,684,148 27,595,961
2 1633 Broadway   TTM 9/30/2019 182,760,348 71,951,033 110,809,315 0 110,809,315     Actual 2018 179,219,236 70,120,786
3 650 Madison Avenue   TTM 9/30/2019 78,288,218 27,326,681 50,961,537 0 50,961,537     Actual 2018 75,039,495 26,481,999
4 F5 Tower   Annualized 1 12/31/2019 31,110,161 8,731,929 22,378,232 0 22,378,232     NAV NAV NAV
5 Silver City Plaza   TTM 10/31/2019 3,090,910 429,921 2,660,989 0 2,660,989     Actual 2018 3,066,026 436,860
6 Axalta Navy Yard   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7 ExchangeRight Net Leased Portfolio #31   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.01 Hy-Vee - Savage, MN   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.02 Giant Eagle - New Albany, OH   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.03 BioLife Plasma Services L.P. - Columbus, GA   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.04 Walgreens - Des Plaines, IL   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.05 Tractor Supply - Yulee, FL   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.06 Hobby Lobby - Belton, MO   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.07 Tractor Supply - Oregon, OH   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.08 Hobby Lobby - Marion, OH   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.09 Tractor Supply - New Lenox, IL   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.10 Tractor Supply - Danville, IN   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.11 CVS Pharmacy - Milford, OH   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.12 CVS Pharmacy - Alton, IL   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.13 Walgreens - Chicago Heights, IL   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.14 Walgreens - Wheeling, IL   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.15 Tractor Supply - Kankakee, IL   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.16 Dollar General - Fayetteville, GA   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.17 CVS Pharmacy - Mobile, AL   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.18 Advance Auto Parts - Richmond, VA   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.19 Dollar General - Roanoke, VA   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.20 Dollar General - McDonough, GA   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.21 Dollar General - Alvin, TX   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.22 CVS Pharmacy - Lawrenceville, GA   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.23 Dollar General - Prattville, AL   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.24 Dollar General - Mobile, AL   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
7.25 Dollar General - Evansville, IN   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
8 One Stockton   TTM 10/31/2019 5,850,129 919,775 4,930,354 0 4,930,354     Actual 2018 5,806,891 895,766
9 Walgreens - Las Vegas Strip   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
10 Highland Village Townhomes   TTM 9/30/2019 2,932,359 1,312,680 1,619,679 0 1,619,679     NAV NAV NAV
11 Vernon Tower   TTM 10/31/2019 1,744,367 503,232 1,241,135 0 1,241,135     NAV NAV NAV
12 Exchange on Erwin   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
13 Pinnacle Self Storage Portfolio   TTM 10/31/2019 2,953,325 1,100,434 1,852,891 0 1,852,891     Actual 2018 2,303,754 973,164
13.01 Cedar Point   TTM 10/31/2019 981,785 342,878 638,907 0 638,907     Actual 2018 810,184 311,398
13.02 Morehead City   TTM 10/31/2019 773,613 278,059 495,554 0 495,554     Actual 2018 548,827 236,021
13.03 Highway 70   TTM 10/31/2019 652,932 269,973 382,959 0 382,959     Actual 2018 481,681 222,851
13.04 Neuse Blvd   TTM 10/31/2019 544,995 209,524 335,471 0 335,471     Actual 2018 463,062 202,894
14 Delta Hotels by Marriott - Detroit Metro Airport 66 Actual 2019 8,422,507 5,571,089 2,851,418 341,144 2,510,274 92 66 NAV NAV NAV
15 4041 Central   TTM 9/30/2019 6,746,409 2,783,632 3,962,776 0 3,962,776     Actual 2018 5,669,535 2,829,055
16 Hilton Garden Inn Charleston / Mt. Pleasant 122 TTM 11/30/2019 6,577,609 4,271,746 2,305,863 0 2,305,863 158 122 Actual 2018 6,825,554 4,241,186
17 1888 Westchester Avenue   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
18 Scenic Tree Apartments   TTM 11/30/2019 3,013,226 1,568,000 1,445,225 0 1,445,225     Actual 2018 2,809,652 1,552,678
19 Coast Aluminum Industrial Portfolio   TTM 9/30/2019 1,842,389 652,783 1,189,606 0 1,189,606     Actual 2018 1,827,469 652,298
19.01 Coast Aluminum Portfolio - Santa Fe Springs   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
19.02 Coast Aluminum Portfolio - Phoenix   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
19.03 Coast Aluminum Portfolio - Fresno   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
20 Columbus Office Portfolio   TTM 9/30/2019 3,652,743 1,943,279 1,709,463 0 1,709,463     Actual 2018 3,538,676 1,917,234
20.01 4151 Executive Parkway   TTM 9/30/2019 2,104,619 969,910 1,134,710 0 1,134,710     Actual 2018 2,006,269 976,025
20.02 6530 West Campus Oval   TTM 9/30/2019 1,548,123 973,370 574,754 0 574,754     Actual 2018 1,532,408 941,209
21 Springhill Suites Miramar 108 TTM 11/30/2019 5,044,141 2,793,478 2,250,663 0 2,250,663 126 108 Annualized 3 12/31/2018 3,036,173 1,935,411
22 Hampton Inn Ft. Lauderdale Airport 134 TTM 11/30/2019 5,438,346 3,317,396 2,120,950 217,535 1,903,415 148 134 Actual 2018 5,375,487 3,226,622
23 Aloft Bolingbrook 84 TTM 11/30/2019 5,087,585 3,312,181 1,775,404 203,503 1,571,900 115 81 Actual 2018 4,912,690 3,242,652
24 Springdale Apartments   TTM 6/30/2019 2,224,740 1,000,447 1,224,293 59,700 1,164,593     NAV NAV NAV
25 Pleasant Run   TTM 11/30/2019 2,187,846 846,192 1,341,653 0 1,341,653     Actual 2018 2,107,976 841,957
26 Louisville Self Storage Portfolio   TTM 10/31/2019 1,949,637 863,240 1,086,397 0 1,086,397     Actual 2018 1,892,119 829,709
26.01 Main Street Storage   TTM 10/31/2019 711,191 285,976 425,215 0 425,215     Actual 2018 682,576 292,023
26.02 Mellwood Storage   TTM 10/31/2019 658,710 282,276 376,434 0 376,434     Actual 2018 610,402 270,481
26.03 J-Town Storage   TTM 10/31/2019 579,736 294,988 284,748 0 284,748     Actual 2018 599,141 267,205
27 6000 Parkwood   Annualized 10 10/31/2019 2,046,078 1,482,743 563,335 0 563,335     Actual 2018 2,000,545 1,494,576
28 Amazon Distribution Center Tucson   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
29 Hampton Inn Pompano Beach 110 TTM 11/30/2019 4,141,638 2,647,340 1,494,298 0 1,494,298 125 110 Actual 2018 4,298,877 2,703,034
30 Waterside Center 3200   TTM 8/31/2019 1,786,029 671,407 1,114,622 0 1,114,622     Actual 2018 1,616,722 664,352
31 Fairfield Inn & Suites - Nashville Airport 89 Actual 2019 3,414,959 1,850,914 1,564,045 0 1,564,045 133 89 NAV NAV NAV
32 Pittsburgh Multifamily Portfolio   Actual 2019 1,951,738 842,898 1,108,840 0 1,108,840     Actual 2018 1,742,842 926,108
33 Metroplex Apartments   TTM 11/30/2019 1,845,274 713,860 1,131,414 0 1,131,414     Actual 2017 1,450,412 732,982
34 Green Orchards Shopping Center   Actual 2018 2,153,090 802,007 1,351,083 0 1,351,083     Actual 2017 2,245,640 780,411
35 Myrtle and Saint James Portfolio   TTM 8/31/2019 767,312 143,917 623,396 0 623,396     Actual 2018 737,178 162,251
35.01 Saint James Place   TTM 8/31/2019 365,810 62,160 303,650 0 303,650     Actual 2018 355,189 71,260
35.02 Myrtle Avenue   TTM 8/31/2019 401,502 81,756 319,746 0 319,746     Actual 2018 381,988 90,991
36 Atlantic Storage   TTM 10/31/2019 1,540,972 500,854 1,040,118 0 1,040,118     Actual 2018 1,455,453 501,770
37 Comfort Inn New Mexico Portfolio 55 TTM 10/31/2019 3,177,536 2,042,436 1,135,100 127,509 1,007,592 90 55 Actual 2018 2,859,252 1,843,667
37.01 Comfort Inn Santa Rosa 65 TTM 10/31/2019 1,787,509 1,103,603 683,906 71,907 611,999 96 65 Actual 2018 1,817,121 1,057,870
37.02 Comfort Inn & Suites Albuquerque Downtown 45 TTM 10/31/2019 1,390,027 938,833 451,194 55,601 395,593 84 45 Actual 2018 1,042,131 785,796
38 The Commerce Building   TTM 10/31/2019 1,445,885 667,830 778,055 0 778,055     Actual 2018 1,404,028 650,676
39 Grand Bay Plaza   TTM 9/30/2019 1,111,203 327,511 783,692 0 783,692     Actual 2018 1,105,803 326,544
40 5242 West Adams Boulevard   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
41 Shoppes at Parma   TTM 9/30/2019 8,009,611 3,153,863 4,855,749 0 4,855,749     Actual 2018 6,884,652 3,169,192
42 Hampton Inn Cumming 101 TTM 11/30/2019 2,675,238 1,655,404 1,019,834 107,010 912,824 128 101 Actual 2018 2,774,970 1,646,815
43 Hagerstown Plaza Office   Actual 2019 1,078,716 433,639 645,077 0 645,077     Actual 2018 906,319 364,496
44 Lincoln Center   TTM 8/31/2019 441,700 123,120 318,580 0 318,580     Actual 2018 616,886 201,816
45 Comfort Suites Woodland - Sacramento Airport 104 TTM 10/31/2019 2,549,855 1,558,829 991,026 0 991,026 127 104 Actual 2018 2,444,729 1,586,530
46 Holiday Inn & Suites – Peachtree City 80 TTM 11/30/2019 2,740,985 1,877,469 863,516 0 863,516 100 80 Actual 2018 2,299,349 1,648,503
47 Stoney Creek Apartments   Actual 2019 1,032,917 508,938 523,979 0 523,979     Actual 2018 755,391 470,642
48 West Phoenix Self Storage   TTM 10/31/2019 741,928 218,843 523,085 0 523,085     Actual 2018 672,883 196,059
49 Chandler Self Storage   TTM 10/31/2019 800,665 329,149 471,516 0 471,516     Actual 2018 602,373 279,656
50 Fairfield Inn by Marriott Lexington Park Patuxent River Naval Air Station 72 Actual 2019 2,091,287 1,332,007 759,280 104,564 654,716 107 72 Actual 2018 1,994,718 1,287,010
51 The Storage Center   TTM 9/30/2019 548,099 187,126 360,973 0 360,973     Actual 2018 538,323 205,753
52 Villas at Potters Creek   TTM 11/30/2019 563,102 132,251 430,851 0 430,851     Actual 2018 417,378 105,586
53 5600 Northwest Central   TTM 10/31/2019 753,706 399,955 353,751 0 353,751     Actual 2018 673,353 378,246
54 Carrier Circle Business Complex   TTM 8/31/2019 1,059,098 618,882 440,216 0 440,216     Actual 2018 1,107,732 714,248
55 Johnson Estates MHC   TTM 8/31/2019 582,101 236,035 346,066 0 346,066     Actual 2018 573,089 222,440
56 Willow Park Apartments   TTM 10/31/2019 1,181,811 938,352 243,459 0 243,459     Actual 2018 504,953 609,239
57 Star Vale MHC   Actual 2019 556,862 215,129 341,733 0 341,733     Actual 2018 501,840 188,480
58 The Reserve Apartments at Statesboro   TTM 10/31/2019 409,412 72,303 337,109 0 337,109     Actual 2018 392,902 59,414
59 Walgreens Albuquerque   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
60 CVS Mechanicsville   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
61 AmeriPark Storage   TTM 10/31/2019 398,036 122,361 275,676 0 275,676     Actual 2018 331,034 106,774
62 Village Apartments   TTM 9/30/2019 333,359 143,748 189,611 5,453 184,158     Actual 2018 335,181 136,088
63 Bank of America - Trophy Club, TX   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
64 Dollar General Clinton, IN   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
65 Dollar General Wardsville, MO   NAV NAV NAV NAV NAV NAV     NAV NAV NAV
66 Dollar General Saginaw, MI   NAV NAV NAV NAV NAV NAV     NAV NAV NAV

 

 

 

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

 

Mortgage Loan Number Property Name Second Most Recent NOI ($) Second Most Recent Capital Expenditures Second Most Recent NCF ($) Second Most Recent Hotel ADR Second Most Recent Hotel RevPAR Third Most Recent Period Third Most Recent Revenues ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent Capital Expenditures Third Most Recent NCF ($) Third Most Recent Hotel ADR
1 Kings Plaza 42,088,187 0 42,088,187     Actual 2017 64,923,243 25,486,495 39,436,748 0 39,436,748  
2 1633 Broadway 109,098,450 0 109,098,450     Actual 2017 159,464,803 65,274,796 94,190,007 0 94,190,007  
3 650 Madison Avenue 48,557,496 0 48,557,496     Actual 2017 72,488,704 25,947,358 46,541,346 0 46,541,346  
4 F5 Tower NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
5 Silver City Plaza 2,629,166 0 2,629,166     Actual 2017 3,059,362 453,227 2,606,135 0 2,606,135  
6 Axalta Navy Yard NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7 ExchangeRight Net Leased Portfolio #31 NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.01 Hy-Vee - Savage, MN NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.02 Giant Eagle - New Albany, OH NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.03 BioLife Plasma Services L.P. - Columbus, GA NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.04 Walgreens - Des Plaines, IL NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.05 Tractor Supply - Yulee, FL NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.06 Hobby Lobby - Belton, MO NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.07 Tractor Supply - Oregon, OH NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.08 Hobby Lobby - Marion, OH NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.09 Tractor Supply - New Lenox, IL NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.10 Tractor Supply - Danville, IN NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.11 CVS Pharmacy - Milford, OH NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.12 CVS Pharmacy - Alton, IL NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.13 Walgreens - Chicago Heights, IL NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.14 Walgreens - Wheeling, IL NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.15 Tractor Supply - Kankakee, IL NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.16 Dollar General - Fayetteville, GA NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.17 CVS Pharmacy - Mobile, AL NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.18 Advance Auto Parts - Richmond, VA NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.19 Dollar General - Roanoke, VA NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.20 Dollar General - McDonough, GA NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.21 Dollar General - Alvin, TX NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.22 CVS Pharmacy - Lawrenceville, GA NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.23 Dollar General - Prattville, AL NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.24 Dollar General - Mobile, AL NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
7.25 Dollar General - Evansville, IN NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
8 One Stockton 4,911,125 0 4,911,125     Actual 2017 5,734,859 863,806 4,871,053 0 4,871,053  
9 Walgreens - Las Vegas Strip NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
10 Highland Village Townhomes NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
11 Vernon Tower NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
12 Exchange on Erwin NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
13 Pinnacle Self Storage Portfolio 1,330,590 0 1,330,590     Actual 2017 1,874,897 773,885 1,101,013 0 1,101,013  
13.01 Cedar Point 498,786 0 498,786     Actual 2017 641,296 261,881 379,415 0 379,415  
13.02 Morehead City 312,806 0 312,806     Actual 2017 456,665 156,680 299,985 0 299,985  
13.03 Highway 70 258,831 0 258,831     Actual 2017 351,088 176,517 174,570 0 174,570  
13.04 Neuse Blvd 260,168 0 260,168     Actual 2017 425,848 178,806 247,042 0 247,042  
14 Delta Hotels by Marriott - Detroit Metro Airport NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
15 4041 Central 2,840,480 0 2,840,480     Actual 2017 5,392,094 2,936,666 2,455,428 0 2,455,428  
16 Hilton Garden Inn Charleston / Mt. Pleasant 2,584,368 0 2,584,368 155 125 Actual 2017 6,805,615 4,130,863 2,674,752 0 2,674,752 156
17 1888 Westchester Avenue NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
18 Scenic Tree Apartments 1,256,974 0 1,256,974     Actual 2017 2,889,616 1,642,344 1,247,272 0 1,247,272  
19 Coast Aluminum Industrial Portfolio 1,175,171 0 1,175,171     Actual 2017 1,742,296 587,339 1,154,957 0 1,154,957  
19.01 Coast Aluminum Portfolio - Santa Fe Springs NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
19.02 Coast Aluminum Portfolio - Phoenix NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
19.03 Coast Aluminum Portfolio - Fresno NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
20 Columbus Office Portfolio 1,621,442 0 1,621,442     Actual 2017 3,298,353 2,037,973 1,260,380 0 1,260,380  
20.01 4151 Executive Parkway 1,030,244 0 1,030,244     Actual 2017 1,786,175 1,047,768 738,407 0 738,407  
20.02 6530 West Campus Oval 591,199 0 591,199     Actual 2017 1,512,178 990,205 521,973 0 521,973  
21 Springhill Suites Miramar 1,100,762 0 1,100,762 120 66 NAV NAV NAV NAV NAV NAV NAV
22 Hampton Inn Ft. Lauderdale Airport 2,148,865 215,019 1,933,845 148 133 Actual 2017 5,339,137 3,236,246 2,102,891 213,565 1,889,326 147
23 Aloft Bolingbrook 1,670,038 196,508 1,473,530 114 78 Actual 2017 4,955,410 3,364,226 1,591,184 198,216 1,392,968 114
24 Springdale Apartments NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
25 Pleasant Run 1,266,019 0 1,266,019     Actual 2017 2,033,931 833,592 1,200,339 0 1,200,339  
26 Louisville Self Storage Portfolio 1,062,410 0 1,062,410     Actual 2017 1,739,173 789,725 949,448 0 949,448  
26.01 Main Street Storage 390,553 0 390,553     Actual 2017 668,816 262,758 406,058 0 406,058  
26.02 Mellwood Storage 339,921 0 339,921     Actual 2017 501,046 268,627 232,419 0 232,419  
26.03 J-Town Storage 331,936 0 331,936     Actual 2017 569,311 258,340 310,971 0 310,971  
27 6000 Parkwood 505,969 0 505,969     Actual 2017 2,809,853 1,170,166 1,639,687 0 1,639,687  
28 Amazon Distribution Center Tucson NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
29 Hampton Inn Pompano Beach 1,595,843 0 1,595,843 132 114 Annualized 6 12/31/2017 3,617,531 1,996,258 1,621,273 0 1,621,273 116
30 Waterside Center 3200 952,370 0 952,370     Actual 2017 1,780,855 699,991 1,080,864 0 1,080,864  
31 Fairfield Inn & Suites - Nashville Airport NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
32 Pittsburgh Multifamily Portfolio 816,734 0 816,734     Actual 2017 1,806,575 847,716 958,859 0 958,859  
33 Metroplex Apartments 717,429 21,602 695,828     Actual 2016 1,420,799 587,355 833,445 48,070 785,374  
34 Green Orchards Shopping Center 1,465,229 0 1,465,229     Actual 2016 2,150,055 766,456 1,383,599 0 1,383,599  
35 Myrtle and Saint James Portfolio 574,927 0 574,927     Actual 2017 735,971 148,807 587,164 0 587,164  
35.01 Saint James Place 283,930 0 283,930     Actual 2017 341,773 67,115 274,659 0 274,659  
35.02 Myrtle Avenue 290,997 0 290,997     Actual 2017 394,197 81,692 312,506 0 312,506  
36 Atlantic Storage 953,683 0 953,683     Actual 2017 1,285,760 485,263 800,497 0 800,497  
37 Comfort Inn New Mexico Portfolio 1,015,585 114,490 901,095 91 49 NAV NAV NAV NAV NAV NAV NAV
37.01 Comfort Inn Santa Rosa 759,250 72,685 686,565 98 66 Actual 2017 1,777,163 1,248,280 528,884 71,087 457,797 96
37.02 Comfort Inn & Suites Albuquerque Downtown 256,335 41,805 214,530 81 34 NAV NAV NAV NAV NAV NAV NAV
38 The Commerce Building 753,353 0 753,353     Actual 2017 1,310,106 667,818 642,289 0 642,289  
39 Grand Bay Plaza 779,259 0 779,259     Actual 2017 1,056,320 336,326 719,994 0 719,994  
40 5242 West Adams Boulevard NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
41 Shoppes at Parma 3,715,460 0 3,715,460     Actual 2017 6,331,731 2,666,119 3,665,611 0 3,665,611  
42 Hampton Inn Cumming 1,128,155 110,999 1,017,156 126 105 Actual 2017 2,638,631 1,595,356 1,043,275 105,545 937,730 126
43 Hagerstown Plaza Office 541,823 0 541,823     Actual 2017 1,032,765 348,870 683,895 0 683,895  
44 Lincoln Center 415,069 0 415,069     Actual 2017 843,261 207,528 635,733 0 635,733  
45 Comfort Suites Woodland - Sacramento Airport 858,199 0 858,199 119 100 Actual 2017 2,260,572 1,450,981 809,591 0 809,591 112
46 Holiday Inn & Suites – Peachtree City 650,846 0 650,846 102 67 Actual 2017 1,772,929 1,439,421 333,508 0 333,508 97
47 Stoney Creek Apartments 284,749 0 284,749     NAV NAV NAV NAV NAV NAV  
48 West Phoenix Self Storage 476,824 0 476,824     Actual 2017 620,730 209,919 410,811 0 410,811  
49 Chandler Self Storage 322,717 0 322,717     Actual 2017 231,219 237,014 -5,795 0 -5,795  
50 Fairfield Inn by Marriott Lexington Park Patuxent River Naval Air Station 707,708 99,736 607,973 101 69 Actual 2017 1,725,718 1,251,083 474,634 86,286 388,349 95
51 The Storage Center 332,570 0 332,570     NAV NAV NAV NAV NAV NAV  
52 Villas at Potters Creek 311,792 0 311,792     Actual 2017 185,631 48,252 137,380 0 137,380  
53 5600 Northwest Central 295,107 0 295,107     Actual 2017 688,535 410,068 278,467 0 278,467  
54 Carrier Circle Business Complex 393,484 0 393,484     Actual 2017 1,025,730 720,751 304,978 0 304,978  
55 Johnson Estates MHC 350,649 0 350,649     Actual 2017 539,935 207,234 332,701 0 332,701  
56 Willow Park Apartments -104,286 0 -104,286     NAV NAV NAV NAV NAV NAV  
57 Star Vale MHC 313,359 0 313,359     Actual 2017 469,176 200,257 268,919 0 268,919  
58 The Reserve Apartments at Statesboro 333,489 0 333,489     NAV NAV NAV NAV NAV NAV  
59 Walgreens Albuquerque NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
60 CVS Mechanicsville NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
61 AmeriPark Storage 224,260 0 224,260     Actual 2017 278,437 93,906 184,531 0 184,531  
62 Village Apartments 199,093 5,453 193,640     Actual 2017 316,050 123,215 192,834 5,453 187,381  
63 Bank of America - Trophy Club, TX NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
64 Dollar General Clinton, IN NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
65 Dollar General Wardsville, MO NAV NAV NAV     NAV NAV NAV NAV NAV NAV  
66 Dollar General Saginaw, MI NAV NAV NAV     NAV NAV NAV NAV NAV NAV  

 

 

 

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

 

Mortgage Loan Number Property Name Third Most Recent Hotel RevPAR Master Lease (Y/N)(6) Largest Tenant Name(5)(7)(8) Largest Tenant Sq. Ft. Largest
Tenant
% of NRA		 Largest Tenant Exp. Date 2nd Largest Tenant Name(7)(8) 2nd Largest Tenant Sq. Ft. 2nd Largest
Tenant
% of NRA		 2nd Largest Tenant Exp. Date 3rd Largest Tenant Name(8) 3rd Largest Tenant Sq. Ft.
1 Kings Plaza   N Lowe's Home Centers 114,000 14.0% 05/31/28 Primark 102,805 12.7% 07/31/38 JCPenney 94,895
2 1633 Broadway   N Allianz Asset Mgmt of America 320,911 12.5% 01/31/31 WMG Acquisition Corp 293,888 11.5% 07/31/29 Showtime Networks Inc 261,196
3 650 Madison Avenue   N Ralph Lauren Corporation 277,016 46.1% 12/31/24 Memorial Sloan Kettering Cancer Center 100,700 16.8% 07/31/23 Sotheby's Int'l Realty Inc 37,772
4 F5 Tower   N F5 Networks, Inc. 515,518 100.0% 09/30/33            
5 Silver City Plaza   N Ross Dress for Less 32,000 77.0% 01/31/25 Denny’s 4,765 11.5% 03/25/25  #Hashtag Vegas 2,418
6 Axalta Navy Yard   Y Axalta Coating Systems, LLC 175,000 100.0% 10/31/37            
7 ExchangeRight Net Leased Portfolio #31   N Various Various Various Various            
7.01 Hy-Vee - Savage, MN   N Hy-Vee 101,278 100.0% 11/30/39            
7.02 Giant Eagle - New Albany, OH   N Giant Eagle 71,050 100.0% 08/31/32            
7.03 BioLife Plasma Services L.P. - Columbus, GA   N BioLife Plasma Services L.P. 14,181 100.0% 09/30/34            
7.04 Walgreens - Des Plaines, IL   N Walgreens 15,120 100.0% 09/30/29            
7.05 Tractor Supply - Yulee, FL   N Tractor Supply 18,800 100.0% 09/15/34            
7.06 Hobby Lobby - Belton, MO   N Hobby Lobby 55,000 100.0% 02/28/31            
7.07 Tractor Supply - Oregon, OH   N Tractor Supply 18,795 100.0% 12/31/29            
7.08 Hobby Lobby - Marion, OH   N Hobby Lobby 55,020 100.0% 03/31/31            
7.09 Tractor Supply - New Lenox, IL   N Tractor Supply 19,097 100.0% 10/31/34            
7.10 Tractor Supply - Danville, IN   N Tractor Supply 19,097 100.0% 10/31/34            
7.11 CVS Pharmacy - Milford, OH   N CVS Pharmacy 10,118 100.0% 01/30/30            
7.12 CVS Pharmacy - Alton, IL   N CVS Pharmacy 10,157 100.0% 01/30/30            
7.13 Walgreens - Chicago Heights, IL   N Walgreens 14,725 100.0% 10/31/30            
7.14 Walgreens - Wheeling, IL   N Walgreens 14,250 100.0% 06/30/31            
7.15 Tractor Supply - Kankakee, IL   N Tractor Supply 19,097 100.0% 10/31/34            
7.16 Dollar General - Fayetteville, GA   N Dollar General 9,002 100.0% 11/30/33            
7.17 CVS Pharmacy - Mobile, AL   N CVS Pharmacy 10,125 100.0% 01/30/30            
7.18 Advance Auto Parts - Richmond, VA   N Advance Auto Parts 7,000 100.0% 02/28/30            
7.19 Dollar General - Roanoke, VA   N Dollar General 10,542 100.0% 05/31/32            
7.20 Dollar General - McDonough, GA   N Dollar General 9,026 100.0% 10/31/34            
7.21 Dollar General - Alvin, TX   N Dollar General 9,026 100.0% 02/29/32            
7.22 CVS Pharmacy - Lawrenceville, GA   N CVS Pharmacy 10,127 100.0% 01/31/30            
7.23 Dollar General - Prattville, AL   N Dollar General 9,026 100.0% 11/30/34            
7.24 Dollar General - Mobile, AL   N Dollar General 9,002 100.0% 11/30/34            
7.25 Dollar General - Evansville, IN   N Dollar General 9,100 100.0% 07/31/34            
8 One Stockton   N T-Mobile 16,987 100.0% 11/30/26            
9 Walgreens - Las Vegas Strip   N Walgreen Co. 14,688 100.0% 12/31/34            
10 Highland Village Townhomes   N                    
11 Vernon Tower   N                    
12 Exchange on Erwin   N Duke University 37,290 11.8% 08/31/24 Duke University Health Systems 24,250 7.7% 05/31/24 Hook & Reel 7,254
13 Pinnacle Self Storage Portfolio   N                    
13.01 Cedar Point   N                    
13.02 Morehead City   N                    
13.03 Highway 70   N                    
13.04 Neuse Blvd   N                    
14 Delta Hotels by Marriott - Detroit Metro Airport NAV N                    
15 4041 Central   N U.S. Government (IRS) 116,507 28.7% 06/11/29 Maricopa County Dept of Public Health 50,810 12.5% 06/30/23 U.S. Government GSA 36,523
16 Hilton Garden Inn Charleston / Mt. Pleasant 128 N                    
17 1888 Westchester Avenue   N Zwanger Pesiri Radiology 12,400 100.0% 04/30/44            
18 Scenic Tree Apartments   N                    
19 Coast Aluminum Industrial Portfolio   Y Coast Aluminum Various   01/31/35            
19.01 Coast Aluminum Portfolio - Santa Fe Springs   Y Coast Aluminum 110,791 100.0% 01/31/35            
19.02 Coast Aluminum Portfolio - Phoenix   Y Coast Aluminum 80,000 100.0% 01/31/35            
19.03 Coast Aluminum Portfolio - Fresno   Y Coast Aluminum 41,688 100.0% 01/31/35            
20 Columbus Office Portfolio   N Various Various Various Various Various Various Various Various Various Various
20.01 4151 Executive Parkway   N Fortis College 48,081 40.1% 06/30/26 EDG, Inc. 19,491 16.3% 10/31/25 OCLC Online Computer Library Center 8,272
20.02 6530 West Campus Oval   N The Brickman Group Ltd., LLC 30,502 29.4% 09/30/24 McKesson Corporation 14,928 14.4% 08/31/22 Power Engineers 10,544
21 Springhill Suites Miramar NAV N                    
22 Hampton Inn Ft. Lauderdale Airport 132 N                    
23 Aloft Bolingbrook 78 N                    
24 Springdale Apartments   N                    
25 Pleasant Run   N                    
26 Louisville Self Storage Portfolio   N                    
26.01 Main Street Storage   N                    
26.02 Mellwood Storage   N                    
26.03 J-Town Storage   N                    
27 6000 Parkwood   N Nexeo Solutions, LLC 123,831 78.4% 06/30/30 Jellybean LLC 1,991 1.3% 02/28/22    
28 Amazon Distribution Center Tucson   N Amazon.com Services Inc. 49,500 100.0% 05/31/29            
29 Hampton Inn Pompano Beach 96 N                    
30 Waterside Center 3200   N Brady Corp. (Personnel Concepts) 23,324 34.4% 09/30/23 Regus 20,996 31.0% 05/31/21 Parsons Services Company 10,907
31 Fairfield Inn & Suites - Nashville Airport NAV N                    
32 Pittsburgh Multifamily Portfolio   N                    
33 Metroplex Apartments   N                    
34 Green Orchards Shopping Center   N Kohl's 104,508 66.7% 07/31/28 Office Depot 23,500 15.0% 12/31/28 Shoe Carnival 14,100
35 Myrtle and Saint James Portfolio   N Various Various Various Various Various Various Various Various Various Various
35.01 Saint James Place   N                    
35.02 Myrtle Avenue   N Investors Bank 1,500 19.2% 02/28/30 Beata Wiltos- The Closet Outlet 750 9.6% 02/28/25 Evergreen Realty & Investments LLC 700
36 Atlantic Storage   N                    
37 Comfort Inn New Mexico Portfolio NAV N                    
37.01 Comfort Inn Santa Rosa 65 N                    
37.02 Comfort Inn & Suites Albuquerque Downtown NAV N                    
38 The Commerce Building   N Kaiser Permanente (Group Health Cooperative) 10,356 12.2% 07/31/24 Chamber of Commerce 9,021 10.6% 09/01/27 Greater Tacoma Comm Foundation 7,324
39 Grand Bay Plaza   N Publix 47,720 61.3% 12/31/23 The Sherwin- Williams Company 4,492 5.8% 09/30/25 Tracee's Dance Impact 3,933
40 5242 West Adams Boulevard   N Cashmere Agency 16,512 100.0% 03/31/27            
41 Shoppes at Parma   N Wal-Mart 179,982 24.8% 02/28/31 J.C. Penney 160,961 22.2% 11/30/23 Dick's Sporting Goods, Inc. 50,000
42 Hampton Inn Cumming 100 N                    
43 Hagerstown Plaza Office   N Verizon 19,243 27.5% 03/31/25 GSA / Social Security Regional Office 9,416 13.4% 08/08/35 GSA / U. S. Census Bureau 7,704
44 Lincoln Center   N Marshalls of MA, Inc. 22,000 26.8% 01/31/30 Burke’s Outlet Store 20,000 24.3% 01/31/30 The Cato Corporation 6,000
45 Comfort Suites Woodland - Sacramento Airport 92 N                    
46 Holiday Inn & Suites – Peachtree City 53 N                    
47 Stoney Creek Apartments   N                    
48 West Phoenix Self Storage   N                    
49 Chandler Self Storage   N                    
50 Fairfield Inn by Marriott Lexington Park Patuxent River Naval Air Station 60 N                    
51 The Storage Center   N                    
52 Villas at Potters Creek   N                    
53 5600 Northwest Central   N Co-Nexus Communication Systems 6,527 10.5% 08/31/23 FFA Group, Inc. 4,691 7.6% 10/31/21 Terralab Landscape Architects, LLC 2,902
54 Carrier Circle Business Complex   N Comfort Systems USA 73,325 30.0% 12/31/26 AAI - A PowerFlo Technologies Co. 29,135 11.9% 06/30/24 Industrial Tire of CNY, LLC 27,000
55 Johnson Estates MHC   N                    
56 Willow Park Apartments   N                    
57 Star Vale MHC   N                    
58 The Reserve Apartments at Statesboro   N                    
59 Walgreens Albuquerque   N Walgreens Co. 14,490 100.0% 06/30/28            
60 CVS Mechanicsville   N Virginia CVS Pharmacy, LLC 10,107 100.0% 01/31/40            
61 AmeriPark Storage   N                    
62 Village Apartments   N                    
63 Bank of America - Trophy Club, TX   N Bank of America 4,127 100.0% 12/31/30            
64 Dollar General Clinton, IN   N Dollar General 10,640 100.0% 09/30/34            
65 Dollar General Wardsville, MO   N Dollar General 9,002 100.0% 07/31/34            
66 Dollar General Saginaw, MI   N Dollar General 9,100 100.0% 07/31/34            

 

 

 

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

 

Mortgage Loan Number Property Name 3rd Largest
Tenant
% of NRA		 3rd Largest Tenant Exp. Date 4th Largest Tenant Name(8) 4th Largest Tenant Sq. Ft. 4th Largest
Tenant
% of NRA		 4th Largest Tenant Exp. Date 5th Largest Tenant Name(8) 5th Largest Tenant Sq. Ft. 5th Largest
Tenant
% of NRA		 5th Largest Tenant Exp. Date Engineering Report Date Environmental Report Date (Phase I)
1 Kings Plaza 11.7% 07/31/38 Burlington 55,078 6.8% 07/31/28 Best Buy 53,371 6.6% 01/31/32 10/22/19 11/22/19
2 1633 Broadway 10.2% 01/31/26 Morgan Stanley & Co 260,829 10.2% 03/31/32 Kasowitz Benson Torres 203,394 7.9% 03/31/37 10/30/19 10/30/19
3 650 Madison Avenue 6.3% 10/31/35 Willett Advisors LLC 25,732 4.3% 12/31/24 BC Partners Inc. 19,380 3.2% 01/31/27 10/29/19 10/29/19
4 F5 Tower                     11/20/19 11/26/19
5 Silver City Plaza 5.8% 01/31/25   7-Eleven 2,200 5.3% 10/31/24   Las Vegas Tickets 200 0.5% 10/31/20 12/06/19 12/05/19
6 Axalta Navy Yard                     10/24/19 10/24/19
7 ExchangeRight Net Leased Portfolio #31                     Various Various
7.01 Hy-Vee - Savage, MN                     11/18/19 11/18/19
7.02 Giant Eagle - New Albany, OH                     10/11/19 10/15/19
7.03 BioLife Plasma Services L.P. - Columbus, GA                     11/12/19 11/08/19
7.04 Walgreens - Des Plaines, IL                     11/25/19 11/25/19
7.05 Tractor Supply - Yulee, FL                     11/05/19 11/05/19
7.06 Hobby Lobby - Belton, MO                     11/25/19 11/25/19
7.07 Tractor Supply - Oregon, OH                     11/18/19 11/18/19
7.08 Hobby Lobby - Marion, OH                     11/12/19 11/08/19
7.09 Tractor Supply - New Lenox, IL                     11/18/19 11/18/19
7.10 Tractor Supply - Danville, IN                     10/30/19 10/25/19
7.11 CVS Pharmacy - Milford, OH                     10/25/19 10/25/19
7.12 CVS Pharmacy - Alton, IL                     10/23/19 10/30/19
7.13 Walgreens - Chicago Heights, IL                     11/18/19 11/18/19
7.14 Walgreens - Wheeling, IL                     11/25/19 11/25/19
7.15 Tractor Supply - Kankakee, IL                     11/18/19 11/18/19
7.16 Dollar General - Fayetteville, GA                     11/18/19 11/18/19
7.17 CVS Pharmacy - Mobile, AL                     10/23/19 10/30/19
7.18 Advance Auto Parts - Richmond, VA                     11/13/19 11/13/19
7.19 Dollar General - Roanoke, VA                     11/25/19 11/25/19
7.20 Dollar General - McDonough, GA                     11/18/19 11/18/19
7.21 Dollar General - Alvin, TX                     11/18/19 11/18/19
7.22 CVS Pharmacy - Lawrenceville, GA                     10/24/19 10/25/19
7.23 Dollar General - Prattville, AL                     11/27/19 11/26/19
7.24 Dollar General - Mobile, AL                     11/18/19 11/18/19
7.25 Dollar General - Evansville, IN                     10/18/19 10/17/19
8 One Stockton                     10/28/19 10/24/19
9 Walgreens - Las Vegas Strip                     12/04/19 10/05/19
10 Highland Village Townhomes                     10/25/19 10/28/19
11 Vernon Tower                     11/14/19 11/14/19
12 Exchange on Erwin 2.3% 12/31/29 Smashburger 2,974 0.9% 03/31/24 The Noodle Shop 2,925 0.9% 06/30/23 11/18/19 11/18/19
13 Pinnacle Self Storage Portfolio                     11/21/19 Various
13.01 Cedar Point                     11/21/19 11/21/19
13.02 Morehead City                     11/21/19 11/21/19
13.03 Highway 70                     11/21/19 12/19/19
13.04 Neuse Blvd                     11/21/19 11/21/19
14 Delta Hotels by Marriott - Detroit Metro Airport                     01/03/20 01/03/20
15 4041 Central 9.0% 09/30/28 Native American Community Health Center 34,023 8.4% 10/31/24 Maricopa County (SOS) 32,610 8.0% 06/30/23 09/23/19 09/23/19
16 Hilton Garden Inn Charleston / Mt. Pleasant                     10/30/19 09/26/19
17 1888 Westchester Avenue                     11/18/19 11/20/19
18 Scenic Tree Apartments                     11/12/19 11/11/19
19 Coast Aluminum Industrial Portfolio                     12/06/19 Various
19.01 Coast Aluminum Portfolio - Santa Fe Springs                     12/06/19 12/09/19
19.02 Coast Aluminum Portfolio - Phoenix                     12/06/19 12/06/19
19.03 Coast Aluminum Portfolio - Fresno                     12/06/19 12/12/19
20 Columbus Office Portfolio Various Various Various Various Various Various Various Various Various Various 11/01/19 11/01/19
20.01 4151 Executive Parkway 6.9% 01/31/25 Ohio Petroleum Underground Storage 8,138 6.8% 08/31/23 Northwest Title Family of Companies 6,069 5.1% 05/31/24 11/01/19 11/01/19
20.02 6530 West Campus Oval 10.2% 08/31/25 Total Renal Care, Inc. (Davita) 7,096 6.8% 08/31/26 National Education Seminars 5,671 5.5% 12/31/23 11/01/19 11/01/19
21 Springhill Suites Miramar                     11/01/19 11/04/19
22 Hampton Inn Ft. Lauderdale Airport                     11/22/19 11/22/19
23 Aloft Bolingbrook                     12/09/19 12/09/19
24 Springdale Apartments                     10/17/19 10/15/19
25 Pleasant Run                     10/31/19 10/31/19
26 Louisville Self Storage Portfolio                     Various Various
26.01 Main Street Storage                     10/22/19 10/24/19
26.02 Mellwood Storage                     10/22/19 10/24/19
26.03 J-Town Storage                     09/03/19 09/03/19
27 6000 Parkwood                     11/11/19 11/11/19
28 Amazon Distribution Center Tucson                     11/11/19 11/21/19
29 Hampton Inn Pompano Beach                     11/01/19 11/04/19
30 Waterside Center 3200 16.1% 10/31/23 GSA - TSA 8,554 12.6% 10/09/22         10/21/19 10/18/19
31 Fairfield Inn & Suites - Nashville Airport                     12/09/19 12/09/19
32 Pittsburgh Multifamily Portfolio                     10/28/19 10/09/19
33 Metroplex Apartments                     10/25/19 10/25/19
34 Green Orchards Shopping Center 9.0% 09/30/24 Asian Buffet 10,000 6.4% 06/30/25         11/04/19 10/31/19
35 Myrtle and Saint James Portfolio Various Various Various Various Various Various Various Various Various Various 10/08/19 10/08/19
35.01 Saint James Place                     10/08/19 10/08/19
35.02 Myrtle Avenue 9.0% 08/31/20 Malgorzata Calderon 700 9.0% 08/31/24 Saccente Hair Salon 375 4.8% 05/31/21 10/08/19 10/08/19
36 Atlantic Storage                     12/23/19 12/20/19
37 Comfort Inn New Mexico Portfolio                     09/26/19 Various
37.01 Comfort Inn Santa Rosa                     09/26/19 09/26/19
37.02 Comfort Inn & Suites Albuquerque Downtown                     09/26/19 09/27/19
38 The Commerce Building 8.6% 05/31/22 Innova Architects 4,035 4.8% 01/01/22 BHC Consultants 3,778 4.5% 03/31/26 11/04/19 11/05/19
39 Grand Bay Plaza 5.1% 10/31/23 Coast Dental 2,622 3.4% 09/30/24 Pinch-A-Penny 2,480 3.2% 02/28/22 10/09/19 10/09/19
40 5242 West Adams Boulevard                     12/03/19 12/03/19
41 Shoppes at Parma 6.9% 01/31/26 Marc's 48,688 6.7% 12/31/27 Burlington Coat Factory 45,079 6.2% 02/28/30 11/06/19 09/06/19
42 Hampton Inn Cumming                     12/03/19 12/03/19
43 Hagerstown Plaza Office 11.0% 01/02/21 Navy Career Center - Recruiting 6,333 9.0% 03/31/25 WSP USA, Inc 3,335 4.8% 08/31/24 11/05/19 11/06/19
44 Lincoln Center 7.3% 01/31/24 Shoe Show, Inc. 5,640 6.9% 01/31/23 Fitness Time 5,330 6.5% 01/31/26 08/05/19 08/05/19
45 Comfort Suites Woodland - Sacramento Airport                     10/30/19 10/30/19
46 Holiday Inn & Suites – Peachtree City                     11/20/19 11/21/19
47 Stoney Creek Apartments                     11/01/19 11/01/19
48 West Phoenix Self Storage                     10/18/19 10/22/19
49 Chandler Self Storage                     11/26/19 11/26/19
50 Fairfield Inn by Marriott Lexington Park Patuxent River Naval Air Station                     10/18/19 10/21/19
51 The Storage Center                     10/29/19 10/29/19
52 Villas at Potters Creek                     11/11/19 11/07/19
53 5600 Northwest Central 4.7% 10/31/23 StarCrest Realty 2,261 3.6% 10/31/21 B.R. Lawson & Co. 2,195 3.5% 12/31/21 11/04/19 11/04/19
54 Carrier Circle Business Complex 11.0% 09/30/25 Associated Materials 26,000 10.6% 09/30/22 Jacobs3, LLC 17,000 7.0% 05/31/23 08/14/19 08/15/19
55 Johnson Estates MHC                     09/27/19 10/02/19
56 Willow Park Apartments                     11/20/19 11/20/19
57 Star Vale MHC                     11/05/19 11/05/19
58 The Reserve Apartments at Statesboro                     10/09/19 10/08/19
59 Walgreens Albuquerque                     10/08/19 10/07/19
60 CVS Mechanicsville                     11/19/19 11/15/19
61 AmeriPark Storage                     08/02/19 08/02/19
62 Village Apartments                     10/28/19 10/29/19
63 Bank of America - Trophy Club, TX                     12/16/19 12/16/19
64 Dollar General Clinton, IN                     10/02/19 09/27/19
65 Dollar General Wardsville, MO                     10/11/19 10/11/19
66 Dollar General Saginaw, MI                     09/19/19 09/20/19

 

 

 

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

 

Mortgage Loan Number Property Name Environmental Report Date (Phase II) Seismic Report Date Seismic PML % Seismic Insurance Required  (Y/N) Terrorism Insurance (Y/N) Loan Purpose Engineering Escrow / Deferred Maintenance ($) Tax Escrow (Initial) Monthly Tax Escrow ($) Tax Escrow - Cash or LoC Tax Escrow - LoC Counterparty Insurance Escrow (Initial)
1 Kings Plaza       N Y Refinance 0 0 Springing     0
2 1633 Broadway       N Y Refinance 0 0 Springing     0
3 650 Madison Avenue       N Y Refinance 0 0 Springing     0
4 F5 Tower   11/20/19 9.0% N Y Acquisition 0 644,935 214,978 Cash   0
5 Silver City Plaza       N Y Acquisition 0 38,976 7,795 Cash   11,082
6 Axalta Navy Yard       N Y Acquisition 0 0 Springing     20,078
7 ExchangeRight Net Leased Portfolio #31       N Y Acquisition 69,781 499,357 Springing Cash   0
7.01 Hy-Vee - Savage, MN       N Y              
7.02 Giant Eagle - New Albany, OH       N Y              
7.03 BioLife Plasma Services L.P. - Columbus, GA       N Y              
7.04 Walgreens - Des Plaines, IL       N Y              
7.05 Tractor Supply - Yulee, FL       N Y              
7.06 Hobby Lobby - Belton, MO       N Y              
7.07 Tractor Supply - Oregon, OH       N Y              
7.08 Hobby Lobby - Marion, OH       N Y              
7.09 Tractor Supply - New Lenox, IL       N Y              
7.10 Tractor Supply - Danville, IN       N Y              
7.11 CVS Pharmacy - Milford, OH       N Y              
7.12 CVS Pharmacy - Alton, IL       N Y              
7.13 Walgreens - Chicago Heights, IL       N Y              
7.14 Walgreens - Wheeling, IL       N Y              
7.15 Tractor Supply - Kankakee, IL       N Y              
7.16 Dollar General - Fayetteville, GA       N Y              
7.17 CVS Pharmacy - Mobile, AL       N Y              
7.18 Advance Auto Parts - Richmond, VA       N Y              
7.19 Dollar General - Roanoke, VA       N Y              
7.20 Dollar General - McDonough, GA       N Y              
7.21 Dollar General - Alvin, TX       N Y              
7.22 CVS Pharmacy - Lawrenceville, GA       N Y              
7.23 Dollar General - Prattville, AL       N Y              
7.24 Dollar General - Mobile, AL       N Y              
7.25 Dollar General - Evansville, IN       N Y              
8 One Stockton   10/28/19 12.0% N Y Refinance 0 166,351 55,450 Cash   0
9 Walgreens - Las Vegas Strip       N N Acquisition 0 0 Springing     0
10 Highland Village Townhomes       N Y Refinance 0 572,875 52,080 Cash   19,692
11 Vernon Tower       N Y Refinance 0 2,858 2,858 Cash   12,593
12 Exchange on Erwin       N Y Acquisition 30,000 0 Springing     0
13 Pinnacle Self Storage Portfolio       N Y Acquisition 44,254 4,760 4,534 Cash   14,863
13.01 Cedar Point       N Y              
13.02 Morehead City       N Y              
13.03 Highway 70       N Y              
13.04 Neuse Blvd       N Y              
14 Delta Hotels by Marriott - Detroit Metro Airport       N Y Refinance 7,500 38,061 18,124 Cash   98,667
15 4041 Central       N Y Refinance 0 68,387 68,387 Cash   219,773
16 Hilton Garden Inn Charleston / Mt. Pleasant       N Y Acquisition 0 0 20,072 Cash   0
17 1888 Westchester Avenue       N Y Refinance 0 31,999 30,475 Cash   19,517
18 Scenic Tree Apartments       N Y Refinance 6,000 67,161 33,580 Cash   25,014
19 Coast Aluminum Industrial Portfolio   Various Various N Y Refinance 370,000 0 15,339 Cash   0
19.01 Coast Aluminum Portfolio - Santa Fe Springs   12/06/19 13.0% N Y              
19.02 Coast Aluminum Portfolio - Phoenix       N Y              
19.03 Coast Aluminum Portfolio - Fresno   12/06/19 6.0% N Y              
20 Columbus Office Portfolio       N Y Refinance 0 314,968 44,995 Cash   0
20.01 4151 Executive Parkway       N Y              
20.02 6530 West Campus Oval       N Y              
21 Springhill Suites Miramar       N Y Refinance 0 73,308 36,654 Cash   0
22 Hampton Inn Ft. Lauderdale Airport       N Y Acquisition 18,630 88,205 28,002 Cash   13,101
23 Aloft Bolingbrook       N Y Refinance 0 235,595 33,656 Cash   9,640
24 Springdale Apartments       N Y Acquisition 36,490 272,086 24,735 Cash   9,974
25 Pleasant Run       N Y Refinance 26,875 22,694 21,614 Cash   61,727
26 Louisville Self Storage Portfolio       N Y Acquisition 0 24,633 11,730 Cash   9,708
26.01 Main Street Storage       N Y              
26.02 Mellwood Storage       N Y              
26.03 J-Town Storage       N Y              
27 6000 Parkwood       N Y Refinance 55,000 373,579 53,368 Cash   8,241
28 Amazon Distribution Center Tucson       N Y Acquisition 0 45,045 7,508 Cash   5,831
29 Hampton Inn Pompano Beach       N Y Refinance 0 50,755 25,377 Cash   0
30 Waterside Center 3200   10/18/19 9.0% N Y Acquisition 42,000 46,155 15,385 Cash   0
31 Fairfield Inn & Suites - Nashville Airport       N Y Refinance 0 38,804 12,935 Cash   0
32 Pittsburgh Multifamily Portfolio       N Y Refinance 205,625 99,513 16,586 Cash   23,182
33 Metroplex Apartments       N Y Refinance 0 12,866 12,613 Cash   46,194
34 Green Orchards Shopping Center       N Y Acquisition 0 121,305 19,255 Cash   3,331
35 Myrtle and Saint James Portfolio       N Y Refinance 0 15,615 5,205 Cash   5,809
35.01 Saint James Place       N Y              
35.02 Myrtle Avenue       N Y              
36 Atlantic Storage       N Y Refinance 0 63,672 12,734 Cash   8,944
37 Comfort Inn New Mexico Portfolio       N Y Refinance 11,875 28,069 5,346 Cash   50,127
37.01 Comfort Inn Santa Rosa       N Y              
37.02 Comfort Inn & Suites Albuquerque Downtown       N Y              
38 The Commerce Building   11/05/19 18.0% N Y Acquisition 24,512 38,609 9,652 Cash   6,139
39 Grand Bay Plaza       N Y Acquisition 0 25,013 11,911 Cash   7,782
40 5242 West Adams Boulevard   12/03/19 9.0% N Y Refinance 0 3,172 793 Cash   5,568
41 Shoppes at Parma       N Y Acquisition 30,000 1,005,412 143,630 Cash   33,183
42 Hampton Inn Cumming       N Y Acquisition 0 17,878 5,959 Cash   28,142
43 Hagerstown Plaza Office       N Y Refinance 37,500 30,422 7,243 Cash   2,120
44 Lincoln Center       N Y Refinance 15,000 0 6,582 Cash   0
45 Comfort Suites Woodland - Sacramento Airport   10/30/19 6.0% N Y Refinance 0 28,028 6,673 Cash   25,762
46 Holiday Inn & Suites – Peachtree City       N Y Refinance 0 17,704 5,903 Cash   5,825
47 Stoney Creek Apartments       N Y Refinance 37,813 25,258 4,009 Cash   61,817
48 West Phoenix Self Storage       N Y Acquisition 0 24,019 7,625 Cash   1,755
49 Chandler Self Storage       N Y Refinance 6,250 20,131 10,065 Cash   4,720
50 Fairfield Inn by Marriott Lexington Park Patuxent River Naval Air Station       N Y Refinance 0 11,073 3,691 Cash   9,542
51 The Storage Center       N Y Acquisition 0 4,300 4,300 Cash   0
52 Villas at Potters Creek       N Y Refinance 0 59,698 6,633 Cash   8,202
53 5600 Northwest Central       N Y Refinance 0 15,400 7,700 Cash   6,737
54 Carrier Circle Business Complex       N Y Refinance 70,438 24,150 8,050 Cash   20,532
55 Johnson Estates MHC       N Y Acquisition 11,250 7,660 3,648 Cash   656
56 Willow Park Apartments       N Y Refinance 1,495 11,689 1,169 Cash   0
57 Star Vale MHC       N Y Acquisition 0 0 2,005 Cash   843
58 The Reserve Apartments at Statesboro       N Y Acquisition 0 4,787 2,394 Cash   1,381
59 Walgreens Albuquerque       N Y Acquisition 0 0 Springing     0
60 CVS Mechanicsville       N N Acquisition 0 0 Springing     0
61 AmeriPark Storage       N Y Refinance 0 8,956 2,132 Cash   1,006
62 Village Apartments       N Y Refinance 5,475 13,390 1,913 Cash   2,296
63 Bank of America - Trophy Club, TX       N Y Acquisition 0 2,994 2,994 Cash   567
64 Dollar General Clinton, IN       N Y Acquisition 0 4,000 Springing Cash   0
65 Dollar General Wardsville, MO       N Y Acquisition 0 4,000 Springing Cash   0
66 Dollar General Saginaw, MI       N Y Acquisition 0 4,000 Springing Cash   0

 

 

 

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

 

Mortgage Loan Number Property Name Monthly Insurance Escrow ($) Insurance Escrow - Cash or LoC Insurance Escrow - LoC Counterparty Upfront Replacement Reserve ($) Monthly Replacement Reserve ($)(9) Replacement Reserve Cap ($) Replacement Reserve Escrow - Cash or LoC Replacement Reserve Escrow - LoC Counterparty Upfront TI/LC Reserve ($)(8)(10) Monthly TI/LC Reserve ($)(9) TI/LC Reserve Cap ($) TI/LC Escrow - Cash or LoC
1 Kings Plaza Springing     0 Springing 0     0 Springing 0  
2 1633 Broadway Springing     0 Springing 1,024,605     0 Springing 5,123,024  
3 650 Madison Avenue Springing     0 Springing 0     0 Springing 0  
4 F5 Tower Springing     0 Springing 0     0 0 0  
5 Silver City Plaza Springing Cash   0 520 0 Cash   0 4,332 0 Cash
6 Axalta Navy Yard 6,693 Cash   0 1,458 87,500 Cash   0 0 0  
7 ExchangeRight Net Leased Portfolio #31 Springing     406,650 2,965 0 Cash   500,000 Springing 0 Cash
7.01 Hy-Vee - Savage, MN                        
7.02 Giant Eagle - New Albany, OH                        
7.03 BioLife Plasma Services L.P. - Columbus, GA                        
7.04 Walgreens - Des Plaines, IL                        
7.05 Tractor Supply - Yulee, FL                        
7.06 Hobby Lobby - Belton, MO                        
7.07 Tractor Supply - Oregon, OH                        
7.08 Hobby Lobby - Marion, OH                        
7.09 Tractor Supply - New Lenox, IL                        
7.10 Tractor Supply - Danville, IN                        
7.11 CVS Pharmacy - Milford, OH                        
7.12 CVS Pharmacy - Alton, IL                        
7.13 Walgreens - Chicago Heights, IL                        
7.14 Walgreens - Wheeling, IL                        
7.15 Tractor Supply - Kankakee, IL                        
7.16 Dollar General - Fayetteville, GA                        
7.17 CVS Pharmacy - Mobile, AL                        
7.18 Advance Auto Parts - Richmond, VA                        
7.19 Dollar General - Roanoke, VA                        
7.20 Dollar General - McDonough, GA                        
7.21 Dollar General - Alvin, TX                        
7.22 CVS Pharmacy - Lawrenceville, GA                        
7.23 Dollar General - Prattville, AL                        
7.24 Dollar General - Mobile, AL                        
7.25 Dollar General - Evansville, IN                        
8 One Stockton Springing     0 Springing 0     0 7,078 424,675 Cash
9 Walgreens - Las Vegas Strip Springing     0 Springing 0     0 Springing 0  
10 Highland Village Townhomes 9,846 Cash   0 2,415 0 Cash   0 0 0  
11 Vernon Tower 6,296 Cash   0 2,173 0 Cash   150,000 459 0 Cash
12 Exchange on Erwin Springing     0 0 0     2,500,000 0 0 Cash
13 Pinnacle Self Storage Portfolio 2,359 Cash   0 3,834 0 Cash   0 0 0  
13.01 Cedar Point                        
13.02 Morehead City                        
13.03 Highway 70                        
13.04 Neuse Blvd                        
14 Delta Hotels by Marriott - Detroit Metro Airport 18,794 Cash   0 27,766 0 Cash   0 0 0  
15 4041 Central 19,979 Cash   0 6,774 243,864 Cash   2,250,000 33,817 4,000,000 Cash
16 Hilton Garden Inn Charleston / Mt. Pleasant Springing     0 21,958 0 Cash   0 0 0  
17 1888 Westchester Avenue 2,323 Cash   0 0 0     0 0 0  
18 Scenic Tree Apartments 3,573 Cash   0 5,292 0 Cash   0 0 0  
19 Coast Aluminum Industrial Portfolio Springing     0 1,935 0 Cash   0 9,674 0 Cash
19.01 Coast Aluminum Portfolio - Santa Fe Springs                        
19.02 Coast Aluminum Portfolio - Phoenix                        
19.03 Coast Aluminum Portfolio - Fresno                        
20 Columbus Office Portfolio Springing     0 3,726 0 Cash   500,000 18,628 1,500,000 Cash
20.01 4151 Executive Parkway                        
20.02 6530 West Campus Oval                        
21 Springhill Suites Miramar Springing     0 Springing 0     0 0 0  
22 Hampton Inn Ft. Lauderdale Airport Springing Cash   0 18,128 1,305,203 Cash   0 0 0  
23 Aloft Bolingbrook Springing Cash   0 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 0 Cash   0 0 0  
24 Springdale Apartments 4,987 Cash   0 $3,067.92 through and including 11/6/2022; $4,145.84 thereafter 0 Cash   0 0 0  
25 Pleasant Run 8,398 Cash   0 5,000 0 Cash   0 0 0  
26 Louisville Self Storage Portfolio 1,541 Cash   0 2,026 0 Cash   0 0 0  
26.01 Main Street Storage                        
26.02 Mellwood Storage                        
26.03 J-Town Storage                        
27 6000 Parkwood 1,030 Cash   0 1,975 0 Cash   0 9,878 0 Cash
28 Amazon Distribution Center Tucson 2,915 Cash   0 413 9,900 Cash   0 1,031 61,875 Cash
29 Hampton Inn Pompano Beach Springing     0 13,639 0 Cash   0 0 0  
30 Waterside Center 3200 Springing     0 Springing 0     1,000,000 5,650 0 Cash
31 Fairfield Inn & Suites - Nashville Airport Springing     0 5,691 0 Cash   0 0 0  
32 Pittsburgh Multifamily Portfolio 3,312 Cash   0 4,400 0 Cash   0 0 0  
33 Metroplex Apartments 6,470 Cash   0 4,521 162,750 Cash   0 0 0  
34 Green Orchards Shopping Center 3,172 Cash   0 1,958 0 Cash   0 6,526 500,000 Cash
35 Myrtle and Saint James Portfolio 1,936 Cash   0 305 0 Cash   50,000 1/12 of the product of $1.00 and the aggregate NRSF 50,000 Cash
35.01 Saint James Place                        
35.02 Myrtle Avenue                        
36 Atlantic Storage 1,118 Cash   0 Springing 0     0 0 0  
37 Comfort Inn New Mexico Portfolio 4,774 Cash   0 10,592 0 Cash   0 0 0  
37.01 Comfort Inn Santa Rosa                        
37.02 Comfort Inn & Suites Albuquerque Downtown                        
38 The Commerce Building 2,046 Cash   0 1,414 0 Cash   250,000 7,070 300,000 Cash
39 Grand Bay Plaza 5,963 Cash   0 973 35,015 Cash   0 4,863 175,073 Cash
40 5242 West Adams Boulevard 696 Cash   0 344 0 Cash   0 2,064 0 Cash
41 Shoppes at Parma 11,061 Cash   0 12,105 0 Cash   0 30,261 1,500,000 Cash
42 Hampton Inn Cumming 2,558 Cash   0 Springing 0     0 0 0  
43 Hagerstown Plaza Office 1,009 Cash   0 1,167 0 Cash   400,000 7,004 400,000 Cash
44 Lincoln Center Springing     0 1,028 49,323 Cash   0 6,165 295,938 Cash
45 Comfort Suites Woodland - Sacramento Airport 2,231 Cash   0 8,500 0 Cash   0 0 0  
46 Holiday Inn & Suites – Peachtree City 5,826 Cash   0 9,036 0 Cash   0 0 0  
47 Stoney Creek Apartments 4,906 Cash   0 3,250 0 Cash   0 0 0  
48 West Phoenix Self Storage 334 Cash   0 934 0 Cash   0 0 0  
49 Chandler Self Storage 590 Cash   0 Springing 0     0 0 0  
50 Fairfield Inn by Marriott Lexington Park Patuxent River Naval Air Station 954 Cash   0 1/12 of 4.0% of gross revenues 0 Cash   0 0 0  
51 The Storage Center Springing     0 505 0 Cash   0 0 0  
52 Villas at Potters Creek 1,640 Cash   0 800 0 Cash   0 0 0  
53 5600 Northwest Central 674 Cash   24,840 Springing 24,840 Cash   93,152 Springing 93,152 Cash
54 Carrier Circle Business Complex 4,106 Cash   0 4,075 0 Cash   0 4,075 0 Cash
55 Johnson Estates MHC 779 Cash   65,000 625 0 Cash   0 0 0  
56 Willow Park Apartments Springing     0 4,500 216,000 Cash   0 0 0  
57 Star Vale MHC 422 Cash   21,420 688 0 Cash   0 0 0  
58 The Reserve Apartments at Statesboro 1,381 Cash   0 975 0 Cash   0 0 0  
59 Walgreens Albuquerque Springing     0 Springing 0     0 604 0 Cash
60 CVS Mechanicsville Springing     0 Springing 0     0 Springing 0  
61 AmeriPark Storage 192 Cash   0 1,000 0 Cash   0 0 0  
62 Village Apartments 765 Cash   0 454 0 Cash   0 0 0  
63 Bank of America - Trophy Club, TX 567 Cash   25,000 52 0 Cash   0 430 0 Cash
64 Dollar General Clinton, IN Springing     0 0 0     0 0 0  
65 Dollar General Wardsville, MO Springing     0 0 0     0 0 0  
66 Dollar General Saginaw, MI Springing     0 0 0     0 0 0  

 

 

 

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

 

Mortgage Loan Number Property Name TI/LC Escrow - LoC Counterparty Debt Service Escrow (Initial) ($) Debt Service Escrow (Monthly) ($) Debt Service Escrow - Cash or LoC Debt Service Escrow - LoC Counterparty Other Escrow I Reserve Description(9) Other Escrow I (Initial) ($)(4)(8)(9) Other Escrow I (Monthly) ($) Other Escrow I Cap ($) Other Escrow I Escrow - Cash or LoC Other  Escrow I - LoC Counterparty Other Escrow II Reserve Description(9)
1 Kings Plaza   0 0     Springing Ground Rent Reserve 0 Springing 0      
2 1633 Broadway   0 0     Unfunded Obligations Reserve 36,389,727 0 0 Cash    
3 650 Madison Avenue   0 0     Free Rent Reserve 6,378,315 0 0 Cash   Outstanding TI/LC Reserve
4 F5 Tower   0 0     Lease Sweep Reserve 0 Springing 38,663,850      
5 Silver City Plaza   0 0     #Hashtag TI/LC Funds 120,900 0 0 Cash   #Hashtag Prepaid Rent
6 Axalta Navy Yard   0 0       0 0 0      
7 ExchangeRight Net Leased Portfolio #31   0 0     SNDA Reserve 750,000 0 0 Cash    
7.01 Hy-Vee - Savage, MN                        
7.02 Giant Eagle - New Albany, OH                        
7.03 BioLife Plasma Services L.P. - Columbus, GA                        
7.04 Walgreens - Des Plaines, IL                        
7.05 Tractor Supply - Yulee, FL                        
7.06 Hobby Lobby - Belton, MO                        
7.07 Tractor Supply - Oregon, OH                        
7.08 Hobby Lobby - Marion, OH                        
7.09 Tractor Supply - New Lenox, IL                        
7.10 Tractor Supply - Danville, IN                        
7.11 CVS Pharmacy - Milford, OH                        
7.12 CVS Pharmacy - Alton, IL                        
7.13 Walgreens - Chicago Heights, IL                        
7.14 Walgreens - Wheeling, IL                        
7.15 Tractor Supply - Kankakee, IL                        
7.16 Dollar General - Fayetteville, GA                        
7.17 CVS Pharmacy - Mobile, AL                        
7.18 Advance Auto Parts - Richmond, VA                        
7.19 Dollar General - Roanoke, VA                        
7.20 Dollar General - McDonough, GA                        
7.21 Dollar General - Alvin, TX                        
7.22 CVS Pharmacy - Lawrenceville, GA                        
7.23 Dollar General - Prattville, AL                        
7.24 Dollar General - Mobile, AL                        
7.25 Dollar General - Evansville, IN                        
8 One Stockton   0 0       0 0 0      
9 Walgreens - Las Vegas Strip   0 0     Excess Cash Flow Reserve 0 Springing 0      
10 Highland Village Townhomes   0 0     Ground Rent Reserve 20,000 0 0 Cash    
11 Vernon Tower   0 0       0 0 0      
12 Exchange on Erwin   0 0       0 0 0      
13 Pinnacle Self Storage Portfolio   0 0       0 0 0      
13.01 Cedar Point                        
13.02 Morehead City                        
13.03 Highway 70                        
13.04 Neuse Blvd                        
14 Delta Hotels by Marriott - Detroit Metro Airport   0 0     PIP Reserve 187,000 0 0 Cash    
15 4041 Central   0 0     Common Area Reserve 250,000 0 0 Cash    
16 Hilton Garden Inn Charleston / Mt. Pleasant   0 0       0 0 0      
17 1888 Westchester Avenue   0 0       0 0 0      
18 Scenic Tree Apartments   0 0       0 0 0      
19 Coast Aluminum Industrial Portfolio   0 0       0 0 0      
19.01 Coast Aluminum Portfolio - Santa Fe Springs                        
19.02 Coast Aluminum Portfolio - Phoenix                        
19.03 Coast Aluminum Portfolio - Fresno                        
20 Columbus Office Portfolio   0 0     Outstanding TI/LC Reserve 516,126 0 0 Cash    
20.01 4151 Executive Parkway                        
20.02 6530 West Campus Oval                        
21 Springhill Suites Miramar   0 0     PIP Reserve 0 Springing 0      
22 Hampton Inn Ft. Lauderdale Airport   0 0     PIP Reserve 2,400,000 0 0 Cash    
23 Aloft Bolingbrook   0 0     PIP Reserve 0 Springing 0 Cash   Seasonality Reserve
24 Springdale Apartments   0 0       0 0 0      
25 Pleasant Run   0 0       0 0 0      
26 Louisville Self Storage Portfolio   0 0       0 0 0      
26.01 Main Street Storage                        
26.02 Mellwood Storage                        
26.03 J-Town Storage                        
27 6000 Parkwood   0 0     Outstanding TI/LC ($3,852,495.34); Free Rent Reserve ($829,049.00) 4,681,544 0 0 Cash    
28 Amazon Distribution Center Tucson   0 0       0 0 0      
29 Hampton Inn Pompano Beach   0 0     PIP Reserve 0 Springing 0      
30 Waterside Center 3200   0 0     Existing TI/LC Reserve 24,541 0 0 Cash    
31 Fairfield Inn & Suites - Nashville Airport   0 0     PIP Reserve 0 Springing 0      
32 Pittsburgh Multifamily Portfolio   0 0       0 0 0      
33 Metroplex Apartments   0 0       0 0 0      
34 Green Orchards Shopping Center   0 0     Critical Tenant Downgrade Funds 0 Springing 1,000,000      
35 Myrtle and Saint James Portfolio   0 0       0 0 0      
35.01 Saint James Place                        
35.02 Myrtle Avenue                        
36 Atlantic Storage   0 0       0 0 0      
37 Comfort Inn New Mexico Portfolio   0 0     Debt Yield Reserve 400,000 0 0 Cash   Seasonality Reserve ($170,000); PIP Reserve ($156,150.59); Television Capex Deposit ($31,720.07)
37.01 Comfort Inn Santa Rosa                        
37.02 Comfort Inn & Suites Albuquerque Downtown                        
38 The Commerce Building   0 0     Outstanding TI/LC Reserve 207,120 0 0 Cash   Chamber of Commerce Unfunded Obligations Reserve
39 Grand Bay Plaza   0 0     Sherwin Williams Reimbursement Reserve 31,063 0 0 Cash   Publix Outstanding Reimbursement Reserve
40 5242 West Adams Boulevard   0 0     Rent Concession Reserve 175,314 0 0 Cash   Existing TI/LC Reserve
41 Shoppes at Parma   0 0     Chick Fil A Reserve ($772,692); JCP Roof Reserve ($250,000) 1,022,692 0 0 Cash    
42 Hampton Inn Cumming   0 0     PIP Reserve 1,785,060 Springing 0 Cash    
43 Hagerstown Plaza Office   0 0     TI - Navy Career Center ($126,180); LC - Navy Career Center ($26,752.19) 152,932 0 0 Cash   Gap Rent - Navy Career Center
44 Lincoln Center   0 0     Leasing Commissions - Marshalls ($66,000); Leasing Commissions - Burke's ($60,000) 126,000 0 0 Cash   Gap Rent - Marshalls ($74,122.58); Gap Rent - Burke's ($41,757.74)
45 Comfort Suites Woodland - Sacramento Airport   0 0       0 0 0      
46 Holiday Inn & Suites – Peachtree City   0 0       0 0 0      
47 Stoney Creek Apartments   0 0       0 0 0      
48 West Phoenix Self Storage   0 0       0 0 0      
49 Chandler Self Storage   0 0       0 0 0      
50 Fairfield Inn by Marriott Lexington Park Patuxent River Naval Air Station   0 0     PIP Reserve 376,040 1/12 of 1.0% of gross revenues 0 Cash    
51 The Storage Center   0 0       0 0 0      
52 Villas at Potters Creek   0 0       0 0 0      
53 5600 Northwest Central   0 0       0 0 0      
54 Carrier Circle Business Complex   0 0     Reassessment Deposit 0 Springing 0      
55 Johnson Estates MHC   0 0       0 0 0      
56 Willow Park Apartments   0 0       0 0 0      
57 Star Vale MHC   0 0       0 0 0      
58 The Reserve Apartments at Statesboro   0 0       0 0 0      
59 Walgreens Albuquerque   0 0       0 0 0      
60 CVS Mechanicsville   0 0       0 0 0      
61 AmeriPark Storage   0 0       0 0 0      
62 Village Apartments   0 0       0 0 0      
63 Bank of America - Trophy Club, TX   0 0       0 0 0      
64 Dollar General Clinton, IN   0 0       0 0 0      
65 Dollar General Wardsville, MO   0 0       0 0 0      
66 Dollar General Saginaw, MI   0 0       0 0 0      

 

 

 

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

 

Mortgage Loan Number Property Name Other Escrow II (Initial) ($)(4)(5)(8)(9) Other Escrow II (Monthly) ($) Other Escrow II Cap ($) Other Escrow II Escrow - Cash or LoC Other  Escrow II - LoC Counterparty Holdback Ownership Interest Ground Lease Initial Expiration Date Annual Ground Rent Payment Annual Ground Rent Increases Lockbox Whole Loan Cut-off Date Balance ($)
1 Kings Plaza 0 0 0       Fee and Leasehold 05/28/28 $122,957 1st option: $147,548.44; 2nd option: $177,058.12; 3rd option: $212,469.74; 4th option: $254,963.68 Hard/Springing Cash Management  
2 1633 Broadway 0 0 0       Fee       Hard/Springing Cash Management 1,250,000,000
3 650 Madison Avenue 3,197,699 0 0 Cash     Fee       Hard/Springing Cash Management 800,000,000
4 F5 Tower 0 0 0       Fee       Hard/Springing Cash Management 297,600,000
5 Silver City Plaza 24,077 0 0 Cash     Fee       Hard/Springing Cash Management  
6 Axalta Navy Yard 0 0 0       Fee       Hard/Springing Cash Management  
7 ExchangeRight Net Leased Portfolio #31 0 0 0       Fee       Hard/Springing Cash Management  
7.01 Hy-Vee - Savage, MN             Fee          
7.02 Giant Eagle - New Albany, OH             Fee          
7.03 BioLife Plasma Services L.P. - Columbus, GA             Fee          
7.04 Walgreens - Des Plaines, IL             Fee          
7.05 Tractor Supply - Yulee, FL             Fee          
7.06 Hobby Lobby - Belton, MO             Fee          
7.07 Tractor Supply - Oregon, OH             Fee          
7.08 Hobby Lobby - Marion, OH             Fee          
7.09 Tractor Supply - New Lenox, IL             Fee          
7.10 Tractor Supply - Danville, IN             Fee          
7.11 CVS Pharmacy - Milford, OH             Fee          
7.12 CVS Pharmacy - Alton, IL             Fee          
7.13 Walgreens - Chicago Heights, IL             Fee          
7.14 Walgreens - Wheeling, IL             Fee          
7.15 Tractor Supply - Kankakee, IL             Fee          
7.16 Dollar General - Fayetteville, GA             Fee          
7.17 CVS Pharmacy - Mobile, AL             Fee          
7.18 Advance Auto Parts - Richmond, VA             Fee          
7.19 Dollar General - Roanoke, VA             Fee          
7.20 Dollar General - McDonough, GA             Fee          
7.21 Dollar General - Alvin, TX             Fee          
7.22 CVS Pharmacy - Lawrenceville, GA             Fee          
7.23 Dollar General - Prattville, AL             Fee          
7.24 Dollar General - Mobile, AL             Fee          
7.25 Dollar General - Evansville, IN             Fee          
8 One Stockton 0 0 0       Fee       Hard/Springing Cash Management  
9 Walgreens - Las Vegas Strip 0 0 0       Fee       Soft/Springing Cash Management  
10 Highland Village Townhomes 0 0 0       Fee and Leasehold 09/30/49 Various $24,000 on January 1, 2030 and $24,000 on January 1, 2040 Soft/Springing Cash Management  
11 Vernon Tower 0 0 0       Fee       Springing  
12 Exchange on Erwin 0 0 0       Fee       Hard/Springing Cash Management  
13 Pinnacle Self Storage Portfolio 0 0 0       Fee       Springing  
13.01 Cedar Point             Fee          
13.02 Morehead City             Fee          
13.03 Highway 70             Fee          
13.04 Neuse Blvd             Fee          
14 Delta Hotels by Marriott - Detroit Metro Airport 0 0 0       Fee       Hard/Springing Cash Management  
15 4041 Central 0 0 0       Fee       Hard/Upfront Cash Management  
16 Hilton Garden Inn Charleston / Mt. Pleasant 0 0 0       Fee       Springing  
17 1888 Westchester Avenue 0 0 0       Fee       Springing  
18 Scenic Tree Apartments 0 0 0       Fee       Springing  
19 Coast Aluminum Industrial Portfolio 0 0 0       Fee       Hard/Springing Cash Management  
19.01 Coast Aluminum Portfolio - Santa Fe Springs             Fee          
19.02 Coast Aluminum Portfolio - Phoenix             Fee          
19.03 Coast Aluminum Portfolio - Fresno             Fee          
20 Columbus Office Portfolio 0 0 0       Fee       Hard/Upfront Cash Management  
20.01 4151 Executive Parkway             Fee          
20.02 6530 West Campus Oval             Fee          
21 Springhill Suites Miramar 0 0 0       Fee       Springing  
22 Hampton Inn Ft. Lauderdale Airport 0 0 0       Fee       Springing  
23 Aloft Bolingbrook 0 Springing 0 Cash     Fee       Springing  
24 Springdale Apartments 0 0 0       Fee       Soft/Springing Cash Management  
25 Pleasant Run 0 0 0       Fee       Springing  
26 Louisville Self Storage Portfolio 0 0 0       Fee       Springing  
26.01 Main Street Storage             Fee          
26.02 Mellwood Storage             Fee          
26.03 J-Town Storage             Fee          
27 6000 Parkwood 0 0 0       Fee       Hard/Springing Cash Management  
28 Amazon Distribution Center Tucson 0 0 0       Fee       Hard/Springing Cash Management  
29 Hampton Inn Pompano Beach 0 0 0       Fee       Springing  
30 Waterside Center 3200 0 0 0       Fee       Springing  
31 Fairfield Inn & Suites - Nashville Airport 0 0 0       Fee       Springing  
32 Pittsburgh Multifamily Portfolio 0 0 0       Fee       Soft/Springing Cash Management  
33 Metroplex Apartments 0 0 0       Fee       Springing  
34 Green Orchards Shopping Center 0 0 0       Fee       Springing  
35 Myrtle and Saint James Portfolio 0 0 0       Fee       Soft/Springing Cash Management  
35.01 Saint James Place             Fee          
35.02 Myrtle Avenue             Fee          
36 Atlantic Storage 0 0 0       Fee and Leasehold 07/31/50 $152,100 CPI-adjusted increases for each lease year starting May 1, 2020 Springing  
37 Comfort Inn New Mexico Portfolio 357,871 0 0 Cash     Fee       Springing  
37.01 Comfort Inn Santa Rosa             Fee          
37.02 Comfort Inn & Suites Albuquerque Downtown             Fee          
38 The Commerce Building 44,538 0 0 Cash     Fee       Hard/Springing Cash Management  
39 Grand Bay Plaza 2,742 0 0 Cash     Fee       Springing  
40 5242 West Adams Boulevard 254,311 0 0 Cash     Fee       Soft/Springing Cash Management  
41 Shoppes at Parma 0 0 0       Fee       Hard/Springing Cash Management  
42 Hampton Inn Cumming 0 0 0       Fee       Springing  
43 Hagerstown Plaza Office 85,640 0 0 Cash     Fee       Springing  
44 Lincoln Center 115,880 0 0 Cash     Fee       Springing  
45 Comfort Suites Woodland - Sacramento Airport 0 0 0       Fee       Springing  
46 Holiday Inn & Suites – Peachtree City 0 0 0       Fee       Springing  
47 Stoney Creek Apartments 0 0 0       Fee       Springing  
48 West Phoenix Self Storage 0 0 0       Fee       Springing  
49 Chandler Self Storage 0 0 0       Fee       Springing  
50 Fairfield Inn by Marriott Lexington Park Patuxent River Naval Air Station 0 0 0       Fee       Springing  
51 The Storage Center 0 0 0       Fee       None  
52 Villas at Potters Creek 0 0 0       Fee       Springing  
53 5600 Northwest Central 0 0 0       Fee       Springing  
54 Carrier Circle Business Complex 0 0 0       Fee       Hard/Springing Cash Management  
55 Johnson Estates MHC 0 0 0       Fee       Springing  
56 Willow Park Apartments 0 0 0       Fee       Springing  
57 Star Vale MHC 0 0 0       Fee       Soft/Springing Cash Management  
58 The Reserve Apartments at Statesboro 0 0 0       Fee       Springing  
59 Walgreens Albuquerque 0 0 0       Fee       Springing  
60 CVS Mechanicsville 0 0 0       Fee       Springing  
61 AmeriPark Storage 0 0 0       Fee       Springing  
62 Village Apartments 0 0 0       Fee       Springing  
63 Bank of America - Trophy Club, TX 0 0 0       Fee       Hard/Upfront Cash Management  
64 Dollar General Clinton, IN 0 0 0       Fee       Hard/Upfront Cash Management  
65 Dollar General Wardsville, MO 0 0 0       Fee       Hard/Upfront Cash Management  
66 Dollar General Saginaw, MI 0 0 0       Fee       Hard/Upfront Cash Management  

 

 

 

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

 

Mortgage Loan Number Property Name Whole Loan Debt Service ($) Subordinate Secured Debt Original Balance ($) Subordinate Secured Debt Cut-off Date Balance ($) Whole Loan U/W NOI DSCR (x) Whole Loan U/W NCF DSCR (x) Whole Loan Cut-off Date LTV Ratio Whole Loan Cut-off Date U/W NOI Debt Yield Whole Loan Cut-off Date U/W NCF Debt Yield Mezzanine Debt Cut-off Date Balance($) Pari Passu (Y/N) Pari Passu Note Control (Y/N) Pari Passu Piece In-Trust Cut-Off Balance
1 Kings Plaza                 53,000,000 Y N 82,945,946
2 1633 Broadway 3,166,493 249,000,000 249,000,000 3.14 3.07 52.1% 9.5% 9.3%   Y N 70,000,000
3 650 Madison Avenue 2,362,733 213,200,000 213,200,000 2.06 2.00 66.1% 7.3% 7.1%   Y N 40,000,000
4 F5 Tower 932,561 112,600,000 112,600,000 2.14 2.07 63.3% 8.1% 7.8% 48,500,000 Y N 40,000,000
5 Silver City Plaza                   N    
6 Axalta Navy Yard                   N    
7 ExchangeRight Net Leased Portfolio #31                   Y N 33,875,000
7.01 Hy-Vee - Savage, MN                        
7.02 Giant Eagle - New Albany, OH                        
7.03 BioLife Plasma Services L.P. - Columbus, GA                        
7.04 Walgreens - Des Plaines, IL                        
7.05 Tractor Supply - Yulee, FL                        
7.06 Hobby Lobby - Belton, MO                        
7.07 Tractor Supply - Oregon, OH                        
7.08 Hobby Lobby - Marion, OH                        
7.09 Tractor Supply - New Lenox, IL                        
7.10 Tractor Supply - Danville, IN                        
7.11 CVS Pharmacy - Milford, OH                        
7.12 CVS Pharmacy - Alton, IL                        
7.13 Walgreens - Chicago Heights, IL                        
7.14 Walgreens - Wheeling, IL                        
7.15 Tractor Supply - Kankakee, IL                        
7.16 Dollar General - Fayetteville, GA                        
7.17 CVS Pharmacy - Mobile, AL                        
7.18 Advance Auto Parts - Richmond, VA                        
7.19 Dollar General - Roanoke, VA                        
7.20 Dollar General - McDonough, GA                        
7.21 Dollar General - Alvin, TX                        
7.22 CVS Pharmacy - Lawrenceville, GA                        
7.23 Dollar General - Prattville, AL                        
7.24 Dollar General - Mobile, AL                        
7.25 Dollar General - Evansville, IN                        
8 One Stockton                   Y Y 30,000,000
9 Walgreens - Las Vegas Strip                   N    
10 Highland Village Townhomes                   N    
11 Vernon Tower                   Y Y 26,450,000
12 Exchange on Erwin                   Y N 25,450,000
13 Pinnacle Self Storage Portfolio                   N    
13.01 Cedar Point                        
13.02 Morehead City                        
13.03 Highway 70                        
13.04 Neuse Blvd                        
14 Delta Hotels by Marriott - Detroit Metro Airport                   N    
15 4041 Central                   Y N 19,386,052
16 Hilton Garden Inn Charleston / Mt. Pleasant                   N    
17 1888 Westchester Avenue                   N    
18 Scenic Tree Apartments                   N    
19 Coast Aluminum Industrial Portfolio                   N    
19.01 Coast Aluminum Portfolio - Santa Fe Springs                        
19.02 Coast Aluminum Portfolio - Phoenix                        
19.03 Coast Aluminum Portfolio - Fresno                        
20 Columbus Office Portfolio                   N    
20.01 4151 Executive Parkway                        
20.02 6530 West Campus Oval                        
21 Springhill Suites Miramar                   N    
22 Hampton Inn Ft. Lauderdale Airport                   N    
23 Aloft Bolingbrook                   N    
24 Springdale Apartments                   N    
25 Pleasant Run                   N    
26 Louisville Self Storage Portfolio                   N    
26.01 Main Street Storage                        
26.02 Mellwood Storage                        
26.03 J-Town Storage                        
27 6000 Parkwood                   N    
28 Amazon Distribution Center Tucson                   N    
29 Hampton Inn Pompano Beach                   N    
30 Waterside Center 3200                   N    
31 Fairfield Inn & Suites - Nashville Airport                   N    
32 Pittsburgh Multifamily Portfolio                   N    
33 Metroplex Apartments                   N    
34 Green Orchards Shopping Center                   N    
35 Myrtle and Saint James Portfolio                   N    
35.01 Saint James Place                        
35.02 Myrtle Avenue                        
36 Atlantic Storage                   N    
37 Comfort Inn New Mexico Portfolio                   N    
37.01 Comfort Inn Santa Rosa                        
37.02 Comfort Inn & Suites Albuquerque Downtown                        
38 The Commerce Building                   N    
39 Grand Bay Plaza                   N    
40 5242 West Adams Boulevard                   N    
41 Shoppes at Parma                   Y N 8,054,306
42 Hampton Inn Cumming                   N    
43 Hagerstown Plaza Office                   N    
44 Lincoln Center                   N    
45 Comfort Suites Woodland - Sacramento Airport                   N    
46 Holiday Inn & Suites – Peachtree City                   N    
47 Stoney Creek Apartments                   N    
48 West Phoenix Self Storage                   N    
49 Chandler Self Storage                   N    
50 Fairfield Inn by Marriott Lexington Park Patuxent River Naval Air Station                   N    
51 The Storage Center                   N    
52 Villas at Potters Creek                   N    
53 5600 Northwest Central                   N    
54 Carrier Circle Business Complex                   N    
55 Johnson Estates MHC                   N    
56 Willow Park Apartments                   N    
57 Star Vale MHC                   N    
58 The Reserve Apartments at Statesboro                   N    
59 Walgreens Albuquerque                   N    
60 CVS Mechanicsville                   N    
61 AmeriPark Storage                   N    
62 Village Apartments                   N    
63 Bank of America - Trophy Club, TX                   N    
64 Dollar General Clinton, IN                   N    
65 Dollar General Wardsville, MO                   N    
66 Dollar General Saginaw, MI                   N    

 

 

 

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

 

Mortgage Loan Number Property Name Pari Passu Piece Non-Trust Cut-Off Balance Total Cut-off Date Pari Passu Debt Sponsor(11) Affiliated Sponsors Mortgage Loan Number
1 Kings Plaza 404,054,054 487,000,000 The Macerich Partnership, L.P.   1
2 1633 Broadway 931,000,000 1,001,000,000 Paramount Group Operating Partnership LP   2
3 650 Madison Avenue 546,800,000 586,800,000 Vornado Realty L.P.; OPG Investment Holdings (US), LLC   3
4 F5 Tower 145,000,000 185,000,000 FS KKR Capital Corp., FS KKR Capital Corp. II   4
5 Silver City Plaza     Elyahu Cohen   5
6 Axalta Navy Yard     Rasmala Managers Limited   6
7 ExchangeRight Net Leased Portfolio #31 40,000,000 73,875,000 ExchangeRight Real Estate, LLC; David Fisher; Joshua Ungerecht; Warren Thomas   7
7.01 Hy-Vee - Savage, MN         7.01
7.02 Giant Eagle - New Albany, OH         7.02
7.03 BioLife Plasma Services L.P. - Columbus, GA         7.03
7.04 Walgreens - Des Plaines, IL         7.04
7.05 Tractor Supply - Yulee, FL         7.05
7.06 Hobby Lobby - Belton, MO         7.06
7.07 Tractor Supply - Oregon, OH         7.07
7.08 Hobby Lobby - Marion, OH         7.08
7.09 Tractor Supply - New Lenox, IL         7.09
7.10 Tractor Supply - Danville, IN         7.10
7.11 CVS Pharmacy - Milford, OH         7.11
7.12 CVS Pharmacy - Alton, IL         7.12
7.13 Walgreens - Chicago Heights, IL         7.13
7.14 Walgreens - Wheeling, IL         7.14
7.15 Tractor Supply - Kankakee, IL         7.15
7.16 Dollar General - Fayetteville, GA         7.16
7.17 CVS Pharmacy - Mobile, AL         7.17
7.18 Advance Auto Parts - Richmond, VA         7.18
7.19 Dollar General - Roanoke, VA         7.19
7.20 Dollar General - McDonough, GA         7.20
7.21 Dollar General - Alvin, TX         7.21
7.22 CVS Pharmacy - Lawrenceville, GA         7.22
7.23 Dollar General - Prattville, AL         7.23
7.24 Dollar General - Mobile, AL         7.24
7.25 Dollar General - Evansville, IN         7.25
8 One Stockton 36,000,000 66,000,000 Ben Ashkenazy   8
9 Walgreens - Las Vegas Strip     Ryan Tedder; Keith Kantrowitz   9
10 Highland Village Townhomes     F. Daniel Caste; E. Martin Gillespie   10
11 Vernon Tower 16,800,000 43,250,000 Mikhael Heletz; Evelyn Kenigsberg; Jacob Kenigsberg   11
12 Exchange on Erwin 50,000,000 75,450,000 Starwood REIT Operating Partnership, L.P.   12
13 Pinnacle Self Storage Portfolio     Robert Moser Y - Group 1 13
13.01 Cedar Point       Y - Group 1 13.01
13.02 Morehead City       Y - Group 1 13.02
13.03 Highway 70       Y - Group 1 13.03
13.04 Neuse Blvd       Y - Group 1 13.04
14 Delta Hotels by Marriott - Detroit Metro Airport     Jeff Katofsky   14
15 4041 Central 22,865,599 42,251,651 Zaya S. Younan   15
16 Hilton Garden Inn Charleston / Mt. Pleasant     Noble Hospitality Fund IV - Income, L.P.   16
17 1888 Westchester Avenue     Steven Feldman   17
18 Scenic Tree Apartments     Brian Lash   18
19 Coast Aluminum Industrial Portfolio     Thomas C. Clark   19
19.01 Coast Aluminum Portfolio - Santa Fe Springs         19.01
19.02 Coast Aluminum Portfolio - Phoenix         19.02
19.03 Coast Aluminum Portfolio - Fresno         19.03
20 Columbus Office Portfolio     A. Mathew Kiriluk, II   20
20.01 4151 Executive Parkway         20.01
20.02 6530 West Campus Oval         20.02
21 Springhill Suites Miramar     Sanjaykumar Patel; Sadhanaben Patel Y - Group 2 21
22 Hampton Inn Ft. Lauderdale Airport     Javier Rabinovich; Mariano Karner   22
23 Aloft Bolingbrook     Malay H. Thakkar; Neel D, Desai   23
24 Springdale Apartments     Justin Spaulding; Scott Spaulding; Randy Bimes   24
25 Pleasant Run     Young Ho Kim; Jana Stock   25
26 Louisville Self Storage Portfolio     Robert Moser Y - Group 1 26
26.01 Main Street Storage       Y - Group 1 26.01
26.02 Mellwood Storage       Y - Group 1 26.02
26.03 J-Town Storage       Y - Group 1 26.03
27 6000 Parkwood     Raymond Massa   27
28 Amazon Distribution Center Tucson     Eliot Spitzer   28
29 Hampton Inn Pompano Beach     Sanjaykumar Patel; Sadhanaben Patel Y - Group 2 29
30 Waterside Center 3200     Michael G. Rademaker   30
31 Fairfield Inn & Suites - Nashville Airport     Nimesh Patel; Nitesh Patel   31
32 Pittsburgh Multifamily Portfolio     Meredith Cohen   32
33 Metroplex Apartments     Jeffrey M. Weinzweig   33
34 Green Orchards Shopping Center     Y&O Investment Inc.   34
35 Myrtle and Saint James Portfolio     Yitzchak Meyer Green   35
35.01 Saint James Place         35.01
35.02 Myrtle Avenue         35.02
36 Atlantic Storage     Tim Kiernan; Frank Arey; Steve Hopper   36
37 Comfort Inn New Mexico Portfolio     Kalpesh B. Bhakta   37
37.01 Comfort Inn Santa Rosa         37.01
37.02 Comfort Inn & Suites Albuquerque Downtown         37.02
38 The Commerce Building     Jeffrey A. Mincheff; Garry Vallaster   38
39 Grand Bay Plaza     Jared Brunnabend; David Lombardi; Daniel Lombardi   39
40 5242 West Adams Boulevard     Stanley Gerlach, Jr.; Mory Barak; Jeffrey M. Weller   40
41 Shoppes at Parma 48,874,426 56,928,732 Mehrdad Mottahedeh; David Mottahedeh   41
42 Hampton Inn Cumming     Anilkumar K. Maniklal; Preyesh K. Maniklal   42
43 Hagerstown Plaza Office     Robert A. Blaker   43
44 Lincoln Center     Boysie Siew; Ram Gupta; Mark M. Salomon   44
45 Comfort Suites Woodland - Sacramento Airport     Ram N. Sah   45
46 Holiday Inn & Suites – Peachtree City     Dipan Patel   46
47 Stoney Creek Apartments     Jeffrey Zuckerman; Yaron Goldberg   47
48 West Phoenix Self Storage     Robert Moser Y - Group 1 48
49 Chandler Self Storage     David Lu; Devan Wastchak; Robert Kerwin   49
50 Fairfield Inn by Marriott Lexington Park Patuxent River Naval Air Station     Cherry Cove Group, LLC; Brian K. Norris   50
51 The Storage Center     Joseph V. Fonti Irrevocable 2016 Trust; Vincent W. Fonti, Jr. Irrevocable 2016 Trust; William P. Fonti Irrevocable 2019 Trust; Mark J. Bradley   51
52 Villas at Potters Creek     Kevin Price   52
53 5600 Northwest Central     Andrew J. Segal   53
54 Carrier Circle Business Complex     Mark Sonnenschein; Avrohom Wilhelm   54
55 Johnson Estates MHC     John Anthony Boord; Daniel Boord; Carlos Hellmund Blohm   55
56 Willow Park Apartments     Matthew B. Lester   56
57 Star Vale MHC     Daniel and Alexandra Williamson Trust; Daniel Williamson   57
58 The Reserve Apartments at Statesboro     Marisa Nguyen   58
59 Walgreens Albuquerque     Yun Chi   59
60 CVS Mechanicsville     Norman A. Mirne   60
61 AmeriPark Storage     Whitney Jurjevich   61
62 Village Apartments     Stephan James Daniel; William Morgan Reynolds   62
63 Bank of America - Trophy Club, TX     Paolo Colletti; Deanna Colletti   63
64 Dollar General Clinton, IN     Ladder Capital CRE Equity LLC Y - Group 3 64
65 Dollar General Wardsville, MO     Ladder Capital CRE Equity LLC Y - Group 3 65
66 Dollar General Saginaw, MI     Ladder Capital CRE Equity LLC Y - Group 3 66

 

 

 

 

FOOTNOTES TO ANNEX A-1

 

  See “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” in the Preliminary Prospectus for additional information on the 15 largest mortgage loans.
                           
(1) “WFB” denotes Wells Fargo Bank, National Association, "Barclays" denotes Barclays Capital Real Estate Inc., "LMF" denotes LMF Commercial, LLC, "LCF" denotes Ladder Capital Finance LLC, "RREF" denotes Rialto Real Estate Fund IV - Debt, LP  and "AREF" denotes Argentic Real Estate Finance LLC.
                           
(2) For mortgage loan #32 (Pittsburgh Multifamily Portfolio), the street addresses of the portfolio of mortgaged properties were removed for spacing purposes. The addresses are: 101 Mt Lebanon Blvd; 106 S 14th St; 1127-1133 McNeilly; 127 S 17th St; 1303 E Carson St; 1311 S Braddock Ave; 1317-1321 S Braddock Ave; 134 Pius St; 37 Gregory St; 1401 Mervin Ave; 1470 Mohican Dr; 1480 Dormont Ave; 1531-1533 Dormont Ave; 2730 Broadway Ave; 2735 Shelly St; 2740 Voelkel Ave; 2838 Broadway Ave; 2910 Voelkel Ave; 322 Lehigh Ave; 430 Atwood St; 473 Wall Ave; 5552 Phillips Ave; 607 E Carson St; 666 Florida Ave; and 760-782 Shady Dr E.
                           
(3) For mortgage loan #3 (650 Madison Avenue), the Number of Units consists of 564,255 square feet of office space and 36,160 square feet of retail space. The retail component accounts for 24.4% of underwritten gross potential income.
                           
  For mortgage loan #12 (Exchange on Erwin), the Number of Units consists of 219,112 square feet of multifamily space and 96,949 square feet of commercial space. The commercial space account for 37.2% of underwritten gross potential income.
                           
  For mortgage loan #32 (Pittsburgh Multifamily Portfolio), the Number of Units reflects residential units. The mortgaged property also includes 5,000 square feet of commercial space.
                           
  For mortgage loan #35 (Myrtle and Saint James Portfolio), one of the mortgaged properties, Myrtle Avenue, is comprised of 3,400 square feet (43.6% of net rentable area) of multifamily space (4 units), 3,000 square feet (38.5% of net rentable area) of retail space and 1,400 square feet (17.9% of net rentable area) of office space.
                           
(4) For mortgage loan #3 (650 Madison Avenue), the As-Is Appraised Value assumes payment of all rent concessions and TI/LC obligations. At origination, the borrower deposited upfront reserves totaling $9,576,014 for such contractual TI/LC obligations and free rent.
                           
  For mortgage loan #12 (Exchange on Erwin), the As-Is Appraised Value assumes payment of all rent concessions, tenant improvement and leasing commission (“TI/LC”) obligations. The borrower deposited upfront reserves totaling $2,500,000 for such contractual TI/LC obligations.
                           
  For mortgage loan #13 (Pinnacle Self Storage Portfolio), the Appraised Value reflects an "as-bulk" appraised value, which includes a diversity premium based on an assumption that all of the mortgaged properties would be sold together as a portfolio. The Appraised Value assuming no portfolio level diversity premium is $38,510,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD assuming the $38,510,000 value are 53.2% and 48.9%, respectively.
                           
  For mortgage loan #26 (Louisville Self Storage Portfolio), the Appraised Value reflects an "as-bulk" appraised value, which includes a diversity premium based on an assumption that all of the mortgaged properties would be sold together as a portfolio. The Appraised Value assuming no portfolio level diversity premium is $18,660,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD assuming the $18,660,000 value are 67.0% and 64.0%, respectively.
                           
  For mortgage loan #40 (5242 West Adams Boulevard), the Appraised Value assumes the sole tenant (16,512 square feet), representing 100% of net rentable square feet, is in occupancy and paying rent as of February 2020. At origination, all outstanding free rent was reserved. The appraised value assuming the sole tenant is not in occupancy and paying rent is $11,700,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $11,700,000 appraised value is 69.2%.
                           
  For mortgage loan #42 (Hampton Inn Cumming), the “As-Is” appraised value of $11,500,000 is a hypothetical as-stabilized market value assuming completion of a franchise required PIP. The estimated cost in improvements to complete the items identified in the PIP is approximately $1,555,000 and is estimated to be completed prior to February 28, 2021. At Mortgage Loan origination, the borrower reserved approximately $1,785,060 (approximately 115% of the costs to complete the PIP).
                           
  For mortgage loan #50 (Fairfield Inn by Marriott Lexington Park Patuxent River Naval Air Station), the “As-Is” appraised value of $8,700,000 is a hypothetical as-stabilized market value assuming completion of a franchise required PIP.  The estimated cost in improvements to complete the items identified in the PIP is approximately $353,029 and is estimated to be completed prior to December 31, 2020. At Mortgage Loan origination, the borrower reserved approximately $376,040 (approximately 107% of the cost to complete the PIP).  
                           

 

 

                           
(5) Certain tenants may not be in occupancy or may be in free rent periods. In particular, with respect to (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 mortgage loans and (iii) tenants that, or affiliated tenants that (in the aggregate), occupy 50% or more of the net rentable area of, or represent 50% or more of the underwritten revenues of related Mortgage Properties, certain of such tenants have not taken possession or commenced paying rent or are not yet fully operational or may have subleased a portion of the leased space. For more information see "Description of the Mortgage Pool—Tenant Issues—Other" and the Annex A-3 in this prospectus for additional information.
                           
  For mortgage loan #17 (1888 Westchester Avenue), the sole tenant (12,400 square feet), representing 100% of net rentable square feet, is currently expanding into 39% of the net rentable area which was recently vacated. The tenant has been paying rent on the expansion space since November 1, 2019 and is expected to take occupancy in early 2020.  
                           
  For mortgage loan #27 (6000 Parkwood), the largest tenant (123,831 square feet), representing approximately 78.4% of net rentable square feet, has free rent through June 2020. At origination, $829,049 was reserved with the lender in respect of free rent for this tenant. Approximately 32,222 square feet of the tenant’s space is expansion space under a recently signed lease. The tenant has partially moved into its expansion space and has begun doing business in part of that space. Additionally, the largest tenant (123,831 square feet), representing 78.4% of net rentable square footage, subleases 25,000 square feet of space for a total annual base rent of $562,500 ($22.50 per square foot expiring on March 29, 2020).
                           
(6) For mortgage loan #6 (Axalta Navy Yard), the borrower organizational structure is structured as Shari’ah compliant. In order to facilitate a Shari’ah compliant borrower organizational structure, the borrower master leased the Axalta Navy Yard Property to an unaffiliated entity controlled by the sponsor, Rasmala Managers Limited.
                           
(7) For mortgage loan #2 (1633 Broadway), the second largest tenant (293,888 square feet), representing 11.5% of net rentable square feet, has multiple lease expiration dates. The tenant has 293,487 square feet expiring on July 31, 2029 and 401 square feet that expires month-to-month.
                           
  For mortgage loan #12 (Exchange on Erwin), the largest tenant (37,290 square feet), representing 11.8% of net rentable square feet, has multiple lease expiration dates. The tenant has 32,493 square feet expiring on August 31, 2024 and 4,797 square feet expiring on May 31, 2024.
                           
  For mortgage loan #38 (The Commerce Building), the second largest tenant (9,021 square feet), representing 10.6% of net rentable square feet, has multiple lease expiration dates. The tenant has 7,716 square feet expiring on September 1, 2027 and 1,305 square feet that expires month-to-month.
                           
  For mortgage loan #39 (Grand Bay Plaza), the largest tenant (47,720 square feet), representing 61.3% of the net rentable square feet, has multiple lease expiration dates. The tenant has 44,840 square feet expiring on December 31, 2023 and 2,880 square feet expiring on January 31, 2022.
                           
(8) Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. In particular, with respect to (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 mortgage loans and (iii) tenants that, or affiliated tenants that (in the aggregate), occupy 50% or more of the net rentable area of, or represent 50% or more of the underwritten revenues of related Mortgaged Properties, certain of such tenants have unilateral termination options or termination options related to lack of appropriations with respect to all or a portion of their space. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations" in this prospectus for additional information, as well as the charts entitled "Major Tenants" and "Lease Expiration Schedules" for the 15 largest mortgage loans or groups of cross-collateralized mortgage loans presented on Annex A-3 to this prospectus.  
                           
  For mortgage loan #20 (Columbus Office Portfolio), the largest tenant has the right to terminate the lease in respect of the entire premises on June 30, 2024, provided the tenant gives written notice to the landlord on or prior to September 30, 2023. In addition, the tenant will be required to pay the landlord the sum of the unamortized amount of the costs incurred by the landlord as of the early termination date. The third largest tenant has the right to terminate the lease as it pertains only to approximately 5,329 square feet located on the 3rd floor on August 31, 2023 provided the tenant gives written notice to the landlord upon 270 days prior to date. In addition, the tenant is required to pay to the landlord, as a termination fee, an additional amount equal to one month’s total base rent and all additional rent due for the month in which the early termination date falls applicable to the premises.
                           
  For mortgage loan #30 (Waterside Center 3200), the largest tenant (23,324 square feet), representing 34.4% of net rentable square feet, may terminate its lease at any time after October 31, 2022 upon providing nine months’ written notice and payment of a termination fee equal to all unamortized base rent abatements, tenant improvements and leasing commissions. The fourth largest tenant (8,554 square feet), representing 12.6% of net rentable square feet, may terminate its lease at any time upon providing 30 days’ written notice.
                           
  For mortgage loan #38 (The Commerce Building), the largest tenant has the right to terminate the lease in respect of the entire premises anytime on or after August 1, 2023, provided the tenant gives written notice to the landlord six months in advance. In addition, the tenant will pay to the landlord an amount equal to the unamortized portion of leasing commissions and tenant improvements, plus a penalty equal to four months of base rent. The fourth largest tenant will be allowed to terminate the lease, without penalty, at any time after January 31, 2019 as long as 30 days' written notice is provided, if the tenant needs to expand and the landlord cannot provide more space on the same floor as the tenant’s current space and at a rate commensurate to the rate currently being charged.
                           

 

 

                           
  For mortgage loan #43 (Hagerstown Plaza Office), the second largest tenant (9,416 square feet), representing 13.4% of net rentable square feet, can terminate the lease any time after August 9, 2030 by giving 120 days' prior written notice. The third largest tenant, (7,704 square feet), representing 11.0% of net rentable square feet, can terminate the lease any time on or after May 2, 2020 by giving 90 days' prior written notice. The fourth largest tenant, (6,333 square feet), representing 9.0% of net rentable square feet, is in the process of having its space built out with an anticipated completion and rent commencement date of April 2020. The tenant can terminate the lease after the first 3 years by giving a 12-month prior written notice. At loan origination, the borrower deposited $152,932 into a TI/LC reserve account for the tenant and $85,640 into a rent gap reserve account for the tenant. The fifth largest tenant (3,335 square feet), representing 4.8% of net rentable square feet, has an option to terminate its lease after July 31, 2022 by providing 9 months’ prior written notice, paying a termination fee equal to three months of lease rent and reimbursing landlord for any unamortized improvement-related costs and real estate commissions amortized at a rate of 8% over the original lease term.  
                           
  For mortgage loan #44 (Lincoln Center), the second largest tenant (20,000 square feet), representing 24.3% of the net rentable square feet, may terminate its lease at the end of the seventh year of the term (January 31, 2027), provided that: (i) the tenant has not achieved annual sales in excess of $2,000,000 in the sixth year of the term (January 31, 2026 – January 31, 2027), and (ii) the tenant provides the landlord with written notice 90 days prior to termination.
                           
  For mortgage loan #53 (5600 Northwest Central), the largest tenant (6,527 square feet), representing approximately 10.5% of net rentable area, has a termination option in December 2021 with six months prior notice and payment of a termination fee. The fourth largest tenant (2,261 square feet), representing approximately 3.6% of net rentable area, has a termination option in May 2020 with prior notice in March 2020 and payment of a termination fee.
                           
  For mortgage loan #59 (Walgreens Albuquerque), the sole tenant, has a right to terminate its lease effective June 30, 2028 and every five years thereafter through and including June 30, 2073, upon 6 months’ prior written notice.
                           
(9) For mortgage loan #14 (Delta Hotels by Marriott - Detroit Metro Airport), the monthly capital expenditure deposit equals the greater of (a) an amount equal to 1/12 of (i) for each payment date occurring during the 12 calendar months, 1% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs, (ii) for each payment date occurring from and 13th calendar month through the 24th calendar month, 2% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs, (iii) for each payment date occurring from the 25th calendar month through the 36th calendar month, 3% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs, and (iv) for each payment date occurring after the 36th calendar month, four percent (4%) of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs, and (b) the aggregate amount, if any, required to be reserved under the management agreement and the franchise agreement.
                           
  For mortgage loan #16 (Hilton Garden Inn Charleston / Mt. Pleasant), the Monthly Replacement Reserve will be adjusted based on annual operating statements for the mortgaged property and will be the greater of the Monthly Replacement Reserves immediately prior to the adjustment and 1/12th of 4% of operating income from the prior fiscal year.
                           
  For mortgage loan #22 (Hampton Inn Ft. Lauderdale Airport), the monthly capital expenditure deposit equals the greater of (a) an amount equal to 1/12 of (i) for each payment date on or prior to January 6, 2021, 1% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs, (ii) for each payment date occurring between January 6, 2021 and January 6, 2022, 2% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs, (iii) for each payment date occurring between January 6, 2022 and January 6, 2023, 3% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs, and (iv) for each payment date occurring thereafter, four percent (4%) of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs, and (b) the aggregate amount, if any, required to be reserved under the management agreement and the franchise agreement.
                           
  For mortgage loan #23 (Aloft Bolingbrook), commencing at loan origination and during the months of June through September, the related borrower is required to deposit a monthly seasonality reserves of $31,480 in the first three years after origination and $26,100 per month for the remainder of the loan term to ensure that there are sufficient funds on deposit to fund each monthly debt service payment for the off-season months.   
                           
  For mortgage loan #29 (Hampton Inn Pompano Beach), the Monthly Replacement Reserve will be adjusted based on annual operating statements for the mortgaged property and will be the greater of the Monthly Replacement Reserves immediately prior to the adjustment and 1/12th of 4% of underwritten revenue from the prior fiscal year
                           
  For mortgage loan #31 (Fairfield Inn & Suites - Nashville Airport), the FF&E deposit will equate to the greater of (i) 1/12 of (a) 2.0% of total gross revenues for the first year of loan term, (b) 3.0% of total gross revenues for the second year of loan term, and (c) 4.0% of total gross revenues for years three through ten, and (ii) any amount required by the Franchisor pursuant to the Franchise Agreement.    
                           
  For mortgage loan #37 (Comfort Inn New Mexico Portfolio), during the months from April through November of each year, the borrower is required to deposit on each payment day an amount equal to the quotient obtained by dividing seasonality reserve aggregate shortfall amount by 8; however, the borrower is not required to do so when the seasonality reserve balance exceeds the seasonality reserve aggregate shortfall amount.
                           
  For mortgage loan #46 (Holiday Inn & Suites – Peachtree City), the Monthly Replacement Reserve will be adjusted based on annual operating statements for the mortgaged property and will be the greater of the Monthly Replacement Reserves immediately prior to the adjustment and 1/12th of 4% of underwritten revenue from the prior fiscal year.  Commencing on the monthly payment date in January 202 the Monthly Replacement Reserve will be equal to $25,000.
                           

 

 

                           
(10) For mortgage loan #2 (1633 Broadway), an additional $4,000,000 of existing tenant improvements and leasing commissions are fully guaranteed by the guarantor.
                           
(11) For mortgage loan #17 (1888 Westchester Avenue), the sole tenant (12,400 square feet), representing 100% of net rentable square feet, is owned by an affiliate of the borrower.   
                           
  For mortgage loan #19 (Coast Aluminum Industrial Portfolio), the sole tenant (232,479 square feet), representing 100% of net rentable square feet, is leased by an affiliate of the borrower.