FWP 1 n1670-x6_anxa1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226486-06
     

 

     
 

WFCM 2019-C51 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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. UBS Securities LLC, Drexel Hamilton, LLC, Academy Securities, Inc., or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

 

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

 

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

 

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

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

 

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

 

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

 

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

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

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

 

  
     

 

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Cross Collateralized and Cross Defaulted Loan Flag Address City State Zip Code General Property Type Specific Property Type Year
Built		 Year
Renovated		 Number of Units(2)
1 Nova Place WFB   100 South Commons Pittsburgh PA 15212 Office CBD 1966 2019 1,142,745
2 188 Spear Street Barclays   188 Spear Street San Francisco CA 94105 Office CBD 1972 2012 218,669
3 450-460 Park Avenue South WFB   450-460 Park Avenue South New York NY 10016 Office CBD 1912 2019 182,845
4 El Con Center RMF   3601 East Broadway Boulevard Tucson AZ 85716 Retail Anchored 1971 2014 480,383
5 Shetland Park RMF   16 Lynch Street; 18 Perkins Street; 47 and 78 Congress Street Salem MA 01970 Mixed Use Industrial/Office/Self Storage 1916 2016 1,191,297
6 ExchangeRight Net Leased Portfolio #27 Barclays   Various Various Various Various Various Various Various Various 349,490
6.01 Hy-Vee - Cottage Grove, MN Barclays   7280 East Point Douglas Road South Cottage Grove MN 55016 Retail Single Tenant 2017   100,206
6.02 BioLife Plasma Services - Savannah, GA Barclays   3603 Ogeechee Road Savannah GA 31405 Office Medical 2019   15,730
6.03 Pick n Save - Muskego, WI Barclays   S74 W17005 Janesville Road Muskego WI 53150 Retail Single Tenant 1988 2017 62,300
6.04 Walgreens - Lubbock, TX Barclays   6420 82nd Street Lubbock TX 79424 Retail Single Tenant 2006   14,820
6.05 Walgreens - Houma, LA Barclays   5831 West Park Avenue Houma LA 70364 Retail Single Tenant 2006   14,490
6.06 Walgreens - Greendale, WI Barclays   6210 West Loomis Road Greendale WI 53129 Retail Single Tenant 1998   13,905
6.07 Walgreens - Edmond, OK Barclays   2675 North Kelly Avenue Edmond OK 73003 Retail Single Tenant 2007   14,762
6.08 Tractor Supply - Duncansville, PA Barclays   2002 Plank Road Duncansville PA 16635 Retail Single Tenant 2004   19,104
6.09 Walgreens - Dayton, OH Barclays   1542 Wayne Avenue Dayton OH 45410 Retail Single Tenant 1998   13,905
6.10 Walgreens - Augusta, GA Barclays   672 Furys Ferry Road Augusta GA 30907 Retail Single Tenant 2004   13,650
6.11 Advance Auto Parts - Houston, TX Barclays   12611 Market Street Houston TX 77015 Retail Single Tenant 2018   6,912
6.12 O’Reilly - South Houston, TX Barclays   1502 College Avenue South Houston TX 77587 Retail Single Tenant 2013   7,000
6.13 O’Reilly - Knoxville, TN Barclays   5904 Clinton Highway Knoxville TN 37912 Retail Single Tenant 2014   7,125
6.14 Dollar General - South Point, OH Barclays   314 Delta Lane South Point OH 45680 Retail Single Tenant 2019   9,002
6.15 Dollar General - Slidell, LA Barclays   62257 Highway 11 Slidell LA 70364 Retail Single Tenant 2018   9,002
6.16 Dollar General - Houma, LA Barclays   2298 Coteau Road Houma LA 70364 Retail Single Tenant 2018   9,026
6.17 Dollar Tree - Kaukauna, WI Barclays   321 East Ann Street Kaukauna WI 54130 Retail Single Tenant 2018   9,525
6.18 Dollar General - Mansfield, OH Barclays   2257 Park Avenue East Mansfield OH 44903 Retail Single Tenant 2019   9,026
7 Royal Caribbean - Miramar UBS AG   14700 Caribbean Way Miramar FL 33027 Office Suburban 2001 2018 128,540
8 TOPS Self Storage RMF   3485 Old Conejo Road Thousand Oaks CA 91320 Self Storage Self Storage 1982 2018 149,599
9 Center North Barclays   14600 Detroit Avenue Lakewood OH 44107 Multifamily High Rise 1974 2019 211
10 The Chantilly Office Portfolio UBS AG   Various Chantilly VA 20151 Office Suburban Various   429,126
10.01 Stoneleigh I UBS AG   4800 Westfields Boulevard Chantilly VA 20151 Office Suburban 2006   109,598
10.02 Stoneleigh II UBS AG   4840 Westfields Boulevard Chantilly VA 20151 Office Suburban 2006   106,547
10.03 Glenview II UBS AG   14155 Newbrook Drive Chantilly VA 20151 Office Suburban 2000   77,427
10.04 Glenview I UBS AG   14151 Newbrook Drive Chantilly VA 20151 Office Suburban 2000   76,760
10.05 Glenbrook III UBS AG   14150 Newbrook Drive Chantilly VA 20151 Office Suburban 2000   58,794
11 CIRE Equity Retail & Industrial Portfolio UBS AG   Various Various Various Various Various Various Various Various 1,190,355
11.01 Wood Village Town Center UBS AG   22557 Park Lane Wood Village OR 97060 Retail Anchored 2006   137,105
11.02 Pecan Promenade UBS AG   2735-2755 South 99th Avenue; 9820-9870 West Lower Buckeye Road Tolleson AZ 85353 Retail Anchored 2006   141,485
11.03 Valley Plaza UBS AG   3115 South McClintock Drive Tempe AZ 85282 Retail Anchored 1991   146,226
11.04 Pear Tree UBS AG   504 East Perkins Street Ukiah CA 95482 Retail Anchored 1977 1998 197,437
11.05 Glendale Market Square UBS AG   5840, 5870, 5880, 5890 West Bell Road; 17045 North 59th Avenue Glendale AZ 85308 Retail Anchored 1988   185,907
11.06 Central Park Shopping Center UBS AG   7425-7719 East Iliff Avenue; 2150 South Quebec Street Unincorporated Arapahoe CO 80231 Retail Anchored 1986   147,563
11.07 Val Vista Towne Center UBS AG   1395-1505 East Warner Road Gilbert AZ 85296 Retail Anchored 2000   93,352
11.08 2641 Hall Ave - Riverside, CA UBS AG   2641 Hall Avenue Riverside CA 92509 Industrial Warehouse 1987   34,982
11.09 606 W Troy - Indianapolis, IN UBS AG   606 West Troy Avenue Indianapolis IN 46225 Industrial Warehouse 1967 1989 22,860
11.10 Homeland - Bartow, FL UBS AG   5700 US Highway 17 South Bartow FL 33830 Industrial Warehouse 1983   67,438
11.11 2621 Hall Ave - Riverside, CA UBS AG   2621 Hall Avenue Riverside CA 92509 Industrial Warehouse 1990   16,000
12 155 Tice Boulevard WFB   155 Tice Boulevard Woodcliff Lake NJ 07677 Office Suburban 1980 2009 118,092
13 Grand Plaza Commercial RMF   701 West Cesar Estrada Chavez Avenue Los Angeles CA 90012 Mixed Use Retail/Office 1991 2019 71,320
14 Patuxent Crossing Barclays   9755 Patuxent Woods Drive and 9770-9830 Patuxent Woods Drive Columbia MD 21046 Office Suburban 1986   294,730
15 3636 North Central Avenue Barclays   3636 North Central Avenue Phoenix AZ 85012 Office CBD 1983 2018 218,081
16 Rittenhouse Square Barclays   1501 Locust Street Philadelphia PA 19102 Mixed Use Multifamily/Retail 1912 2009 34,205
17 CVS El Monte and Ontario RMF Crossed Group 1 Various Various CA Various Retail Single Tenant Various   45,980
17.01 CVS Ontario RMF Crossed Group 1 2456 South Grove Avenue Ontario CA 91761 Retail Single Tenant 1985   26,006
17.02 CVS El Monte RMF Crossed Group 1 9920 Garvey Avenue El Monte CA 91733 Retail Single Tenant 1968   19,974
18 CVS Compton RMF Crossed Group 1 220 East Compton Boulevard Compton CA 90220 Retail Single Tenant 1983   22,880
19 Crossroads Shopping Center - Madera WFB   1406-1490 East Yosemite Avenue Madera CA 93638 Retail Anchored 2008   95,754
20 Cross Creek Shopping Center CIIICM   14500-14544 Racho Boulevard Taylor MI 48180 Retail Anchored 1991 2019 141,468
21 University Square Shopping Center RMF   12730 West Interstate Highway 10 San Antonio TX 78230 Retail Anchored 1998   76,172
22 El Paso Self Storage Portfolio CIIICM   Various El Paso TX Various Self Storage Self Storage Various   217,370
22.01 Extra Space Self Storage - Resler CIIICM   995 North Resler Drive El Paso TX 79912 Self Storage Self Storage 2009   77,625
22.02 Extra Space Self Storage - Helen of Troy CIIICM   6950 Helen of Troy Drive El Paso TX 79911 Self Storage Self Storage 2014   79,590
22.03 Extra Space Self Storage - Dyer CIIICM   10201 Dyer Street El Paso TX 79924 Self Storage Self Storage 2012   60,155
23 Johnson Storage Portfolio CIIICM   Various Various Various Various Self Storage Self Storage Various Various 365,364
23.01 Superior Self Storage CIIICM   3102 South McColl Road Edinburg TX 78539 Self Storage Self Storage 2005 2018 50,350
23.02 Barksdale Self Storage CIIICM   2205 Barksdale Boulevard Bossier City LA 71112 Self Storage Self Storage 1984 2018 59,815
23.03 Action Self Storage CIIICM   1624 Morgan Boulevard Harlingen TX 78550 Self Storage Self Storage 1986 2018 50,690
23.04 Owosso Mini Storage CIIICM   1005 West Main Street Owosso MI 48867 Self Storage Self Storage 1991 2015 39,200
23.05 A&A Self Storage CIIICM   68 Green Street Warner Robins GA 31093 Self Storage Self Storage 1991 2018 40,150
23.06 North Main Self Storage CIIICM   1712 North Main Street Las Cruces NM 88001 Self Storage Self Storage 1975 2018 35,561
23.07 Industrial Park Mini Storage CIIICM   970 North Pine Hill Road Birmingham AL 35217 Self Storage Self Storage 1988 2017 17,950
23.08 Euclid Self Storage CIIICM   1381 East 276th Street Euclid OH 44132 Self Storage Self Storage 1985 2018 35,298
23.09 Hallmark Mini Storage CIIICM   4013 East Stan Schlueter Loop Killeen TX 76542 Self Storage Self Storage 2003 2016 36,350
24 Hilton at University Place Barclays   8629 JM Keynes Drive Charlotte NC 28262 Hospitality Full Service 1988 2016 393
25 Embassy Suites - Williamsburg CIIICM   3006 Mooretown Road Williamsburg VA 23185 Hospitality Full Service 1987 2015 161
26 Alma Park Shopping Center WFB   2040 and 2050 North Alma School Road Chandler AZ 85224 Retail Anchored 1985   68,678
27 Holiday Inn Express - Orem WFB   1290 West University Parkway Orem UT 84058 Hospitality Limited Service 2010 2018 122
28 Courtyard by Marriott Beaumont CIIICM   2275 Interstate 10 South Beaumont TX 77705 Hospitality Select Service 1998 2018 78
29 Frederick Avenue Shopping Center RMF   401 North Frederick Avenue Gaithersburg MD 20878 Retail Unanchored 1962   30,420
30 Coventry Commons UBS AG   43401-43429 Joy Road Canton Township MI 48187 Retail Anchored 1987   111,484
31 Asbury Commons UBS AG   2851 Henley Road Green Cove Springs FL 32043 Retail Anchored 2004   55,273
32 Hampton Inn - Milan UBS AG   11608 US-250 Milan OH 44846 Hospitality Limited Service 2014   70
33 Cedar Run Corporate Center RMF   901 East 8th Avenue King of Prussia PA 19406 Office Suburban 1973 2002 59,034
34 Holiday Inn Express Wilkes Barre East RMF   1063 Highway 315 Wilkes Barre PA 18702 Hospitality Limited Service 1990 2019 117
35 CLC Self Storage - Redford WFB   15440 Telegraph Road Redford MI 48239 Self Storage Self Storage 2006   56,557
36 Dick’s Sporting Goods - Wausau UBS AG   4600 Rib Mountain Drive Rib Mountain WI 54401 Retail Single Tenant 2016   45,000
37 All American Storage Bloomington South CIIICM   2600 South Henderson Street Bloomington IN 47401 Self Storage Self Storage 1990 2007 55,114

 

A-1-1

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Cross Collateralized and Cross Defaulted Loan Flag Address City State Zip Code General Property Type Specific Property Type Year
Built		 Year
Renovated		 Number of Units(2)
38 Firewheel Corners Shopping Center RMF   5255 President George Bush Turnpike Garland TX 75040 Retail Shadow Anchored 2005   22,125
39 Lakeland MHP CIIICM   5545, 5575, 5595 Old Highway 53 Clearlake CA 95422 Manufactured Housing Community Manufactured Housing Community 1950 2017 107
40 All American Storage East CIIICM   100 Kingston Drive Bloomington IN 47408 Self Storage Self Storage 1986   50,784
41 Wolverine Portfolio UBS AG   Various Various Various Various Manufactured Housing Community Manufactured Housing Community Various Various 1,649
41.01 Apple Tree Estates UBS AG   1061 Wilson Avenue Northwest Walker MI 49534 Manufactured Housing Community Manufactured Housing Community 1971 2005 238
41.02 South Lyon UBS AG   530 Lanier Street South Lyon MI 48178 Manufactured Housing Community Manufactured Housing Community 1972   211
41.03 Metro Commons UBS AG   28745 Van Born Road Romulus MI 48174 Manufactured Housing Community Manufactured Housing Community 1978   227
41.04 Brighton Village UBS AG   7500 West Grand River Brighton MI 48114 Manufactured Housing Community Manufactured Housing Community 1960   193
41.05 College Heights UBS AG   3501 Auburn Road Auburn Hills MI 48326 Manufactured Housing Community Manufactured Housing Community 1964   161
41.06 Hillcrest UBS AG   3205 Douglas Avenue Kalamazoo MI 49004 Manufactured Housing Community Manufactured Housing Community 1962   150
41.07 Royal Village UBS AG   7519 Dorr Street; 7519 Nebraska Avenue Toledo OH 43615 Manufactured Housing Community Manufactured Housing Community 1979   233
41.08 Fernwood UBS AG   2701 Staghorn Court Deland FL 32724 Manufactured Housing Community Manufactured Housing Community 1971   92
41.09 Satellite Bay UBS AG   6250 Roosevelt Boulevard Clearwater FL 33760 Manufactured Housing Community Manufactured Housing Community 1973   83
41.10 Chalet Village UBS AG   14622 North Nebraska Avenue Tampa FL 33613 Manufactured Housing Community Manufactured Housing Community 1965 2005 61
42 Gala Bend Apartments Barclays   525 West Avon Road Sparta WI 54656 Multifamily Garden 2017   48
43 Palms at Dover CIIICM   5134 and 5230 East 60 Highway and 5205 Berry Patch Road Dover FL 33527 Manufactured Housing Community Manufactured Housing Community 1972 2017 127
44 3699 Hamner Ave Retail Center WFB   3699 Hamner Avenue Norco CA 92860 Retail Unanchored 2005   12,787
45 Depot Self Storage RMF   2450 Derita Road Concord NC 28027 Self Storage Self Storage 2002   59,450
46 Walgreens - Richardson, TX WFB   500 Centennial Boulevard Richardson TX 75081 Retail Single Tenant 2007   14,820
47 Concourse Office Center WFB   4343 Concourse Drive Ann Arbor MI 48108 Office Suburban 2003   29,668
48 Apache West MHP CIIICM   1035 West Main Street Mesa AZ 85201 Manufactured Housing Community Manufactured Housing Community 1955 2016 75
49 Elmira Shopping Center CIIICM   179 Elmira Road Vacaville CA 95687 Retail Unanchored 2004   13,277
50 Stuff N’ Storage CIIICM   1139 Vanderbilt Circle Manteca CA 95337 Self Storage Self Storage 1989 2018 33,215
51 Quality Inn and Suites - Portsmouth RMF   5100 Old Scioto Trail Portsmouth OH 45662 Hospitality Limited Service 2000 2018 62
52 Cool Storage RMF   1001 North Barfield Drive Marco Island FL 34145 Self Storage Self Storage 1984 2003 15,743
53 Sunshine Self Storage CIIICM   2250 Highway 129 Jefferson GA 30549 Self Storage Self Storage 2002   35,400
54 Rolling Oaks MHP CIIICM   1606 Frances Street and 1500 Grant Street Pleasanton TX 78064 Manufactured Housing Community Manufactured Housing Community 1995 2019 62

 

A-1-2

 

 

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

 

Mortgage Loan Number Property Name Unit of Measure Cut-off Date Balance Per Unit/SF(3) Original Balance ($) Cut-off Date Balance ($)(3) % of Aggregate
Cut-off Date
Balance		 Maturity Date or ARD Balloon Payment ($) ARD Loan Origination Date First Pay Date Last IO Pay Date First P&I Pay Date Maturity Date or Anticipated Repayment Date ARD Loan Maturity Date Gross Mortgage Rate Trust Advisor Fee Certificate Administrator Fee Rate Servicing Fee CREFC® IP Royalty License Fee Rate
1 Nova Place Sq. Ft. 123 71,000,000 71,000,000 9.7% 71,000,000 N 6/3/2019 7/11/2019 6/11/2029   6/11/2029   4.19200% 0.00219% 0.00960% 0.01500% 0.00050%
2 188 Spear Street Sq. Ft. 572 47,000,000 47,000,000 6.4% 47,000,000 N 6/5/2019 7/6/2019 6/6/2029   6/6/2029   3.57000% 0.00000% 0.00960% 0.00500% 0.00050%
3 450-460 Park Avenue South Sq. Ft. 410 45,000,000 45,000,000 6.2% 45,000,000 N 5/1/2019 6/11/2019 5/11/2029   5/11/2029   3.70000% 0.00219% 0.00960% 0.00500% 0.00050%
4 El Con Center Sq. Ft. 131 45,000,000 45,000,000 6.2% 45,000,000 N 5/1/2019 6/6/2019 5/6/2029   5/6/2029   4.82000% 0.00219% 0.00960% 0.00500% 0.00050%
5 Shetland Park Sq. Ft. 49 45,000,000 44,901,066 6.2% 41,602,963 N 5/1/2019 6/6/2019   6/6/2019 5/6/2024   5.15000% 0.00219% 0.00960% 0.00500% 0.00050%
6 ExchangeRight Net Leased Portfolio #27 Sq. Ft. 146 41,000,000 41,000,000 5.6% 41,000,000 N 5/7/2019 6/6/2019 5/6/2029   5/6/2029   4.34275% 0.00219% 0.00960% 0.00500% 0.00050%
6.01 Hy-Vee - Cottage Grove, MN Sq. Ft.   10,665,622 10,665,622 1.5%                          
6.02 BioLife Plasma Services - Savannah, GA Sq. Ft.   5,132,027 5,132,027 0.7%                          
6.03 Pick n Save - Muskego, WI Sq. Ft.   3,895,201 3,895,201 0.5%                          
6.04 Walgreens - Lubbock, TX Sq. Ft.   2,754,750 2,754,750 0.4%                          
6.05 Walgreens - Houma, LA Sq. Ft.   2,643,918 2,643,918 0.4%                          
6.06 Walgreens - Greendale, WI Sq. Ft.   2,489,716 2,489,716 0.3%                          
6.07 Walgreens - Edmond, OK Sq. Ft.   2,392,423 2,392,423 0.3%                          
6.08 Tractor Supply - Duncansville, PA Sq. Ft.   1,768,501 1,768,501 0.2%                          
6.09 Walgreens - Dayton, OH Sq. Ft.   1,326,089 1,326,089 0.2%                          
6.10 Walgreens - Augusta, GA Sq. Ft.   1,301,077 1,301,077 0.2%                          
6.11 Advance Auto Parts - Houston, TX Sq. Ft.   1,019,177 1,019,177 0.1%                          
6.12 O’Reilly - South Houston, TX Sq. Ft.   957,336 957,336 0.1%                          
6.13 O’Reilly - Knoxville, TN Sq. Ft.   875,416 875,416 0.1%                          
6.14 Dollar General - South Point, OH Sq. Ft.   815,181 815,181 0.1%                          
6.15 Dollar General - Slidell, LA Sq. Ft.   795,103 795,103 0.1%                          
6.16 Dollar General - Houma, LA Sq. Ft.   754,946 754,946 0.1%                          
6.17 Dollar Tree - Kaukauna, WI Sq. Ft.   729,246 729,246 0.1%                          
6.18 Dollar General - Mansfield, OH Sq. Ft.   684,270 684,270 0.1%                          
7 Royal Caribbean - Miramar Sq. Ft. 228 29,250,000 29,250,000 4.0% 29,250,000 N 5/6/2019 6/6/2019 5/6/2029   5/6/2029   4.17500% 0.00219% 0.00960% 0.00500% 0.00050%
8 TOPS Self Storage Sq. Ft. 180 27,000,000 27,000,000 3.7% 24,900,456 N 5/23/2019 7/6/2019 6/6/2024 7/6/2024 6/6/2029   5.00000% 0.00219% 0.00960% 0.00500% 0.00050%
9 Center North Units 125,592 26,500,000 26,500,000 3.6% 23,356,945 N 5/31/2019 7/6/2019 6/6/2022 7/6/2022 6/6/2029   4.80000% 0.00219% 0.00960% 0.00500% 0.00050%
10 The Chantilly Office Portfolio Sq. Ft. 108 22,350,000 22,350,000 3.1% 22,350,000 N 5/16/2019 7/6/2019 6/6/2029   6/6/2029   4.15000% 0.00000% 0.00960% 0.00500% 0.00050%
10.01 Stoneleigh I Sq. Ft.   5,709,256 5,709,256 0.8%                          
10.02 Stoneleigh II Sq. Ft.   5,550,129 5,550,129 0.8%                          
10.03 Glenview II Sq. Ft.   4,031,197 4,031,197 0.6%                          
10.04 Glenview I Sq. Ft.   3,997,443 3,997,443 0.5%                          
10.05 Glenbrook III Sq. Ft.   3,061,974 3,061,974 0.4%                          
11 CIRE Equity Retail & Industrial Portfolio Sq. Ft. 108 22,000,000 22,000,000 3.0% 22,000,000 N 5/9/2019 7/6/2019 6/6/2029   6/6/2029   4.13900% 0.00000% 0.00960% 0.01145% 0.00050%
11.01 Wood Village Town Center Sq. Ft.   3,625,669 3,625,669 0.5%                          
11.02 Pecan Promenade Sq. Ft.   3,370,357 3,370,357 0.5%                          
11.03 Valley Plaza Sq. Ft.   3,066,080 3,066,080 0.4%                          
11.04 Pear Tree Sq. Ft.   2,856,234 2,856,234 0.4%                          
11.05 Glendale Market Square Sq. Ft.   2,704,679 2,704,679 0.4%                          
11.06 Central Park Shopping Center Sq. Ft.   2,459,859 2,459,859 0.3%                          
11.07 Val Vista Towne Center Sq. Ft.   2,168,407 2,168,407 0.3%                          
11.08 2641 Hall Ave - Riverside, CA Sq. Ft.   639,983 639,983 0.1%                          
11.09 606 W Troy - Indianapolis, IN Sq. Ft.   477,982 477,982 0.1%                          
11.10 Homeland - Bartow, FL Sq. Ft.   338,085 338,085 0.0%                          
11.11 2621 Hall Ave - Riverside, CA Sq. Ft.   292,665 292,665 0.0%                          
12 155 Tice Boulevard Sq. Ft. 186 22,000,000 21,960,798 3.0% 16,209,992 N 5/31/2019 7/11/2019   7/11/2019 6/11/2029   4.60000% 0.00219% 0.00960% 0.00500% 0.00050%
13 Grand Plaza Commercial Sq. Ft. 252 18,000,000 18,000,000 2.5% 18,000,000 N 5/28/2019 7/6/2019 6/6/2029   6/6/2029   4.86000% 0.00219% 0.00960% 0.00500% 0.00050%
14 Patuxent Crossing Sq. Ft. 124 16,575,000 16,575,000 2.3% 14,194,321 N 4/4/2019 5/6/2019 4/6/2021 5/6/2021 4/6/2029   4.60000% 0.00000% 0.00960% 0.00375% 0.00050%
15 3636 North Central Avenue Sq. Ft. 65 14,250,000 14,232,039 2.0% 11,617,081 N 5/24/2019 7/6/2019   7/6/2019 6/6/2029   4.74000% 0.00219% 0.00960% 0.00500% 0.00050%
16 Rittenhouse Square Sq. Ft. 412 14,100,000 14,100,000 1.9% 12,106,896 N 5/7/2019 7/6/2019 6/6/2021 7/6/2021 6/6/2029   4.70120% 0.00219% 0.00960% 0.00500% 0.00050%
17 CVS El Monte and Ontario Sq. Ft. 198 8,380,000 8,362,189 1.1% 6,960,555 N 5/1/2019 6/1/2019   6/1/2019 5/1/2029   5.31000% 0.00219% 0.00960% 0.00500% 0.00050%
17.01 CVS Ontario Sq. Ft.   4,739,676 4,729,602 0.6%                          
17.02 CVS El Monte Sq. Ft.   3,640,324 3,632,587 0.5%                          
18 CVS Compton Sq. Ft. 198 5,270,000 5,258,799 0.7% 4,377,342 N 5/1/2019 6/1/2019   6/1/2019 5/1/2029   5.31000% 0.00219% 0.00960% 0.00500% 0.00050%
19 Crossroads Shopping Center - Madera Sq. Ft. 142 13,575,000 13,575,000 1.9% 11,572,936 N 5/7/2019 6/11/2019 5/11/2021 6/11/2021 5/11/2029   4.43000% 0.00219% 0.00960% 0.00500% 0.00050%
20 Cross Creek Shopping Center Sq. Ft. 95 13,500,000 13,500,000 1.9% 11,280,003 N 6/7/2019 7/11/2019 6/11/2020 7/11/2020 6/11/2029   4.65000% 0.00219% 0.00960% 0.00500% 0.00050%
21 University Square Shopping Center Sq. Ft. 176 13,412,000 13,393,852 1.8% 10,788,748 N 5/28/2019 7/6/2019   7/6/2019 6/6/2029   4.35000% 0.00219% 0.00960% 0.00500% 0.00050%
22 El Paso Self Storage Portfolio Sq. Ft. 58 12,500,000 12,500,000 1.7% 12,500,000 N 3/5/2019 4/11/2019 3/11/2029   3/11/2029   5.00000% 0.00219% 0.00960% 0.00500% 0.00050%
22.01 Extra Space Self Storage - Resler Sq. Ft.   5,725,000 5,725,000 0.8%                          
22.02 Extra Space Self Storage - Helen of Troy Sq. Ft.   4,700,000 4,700,000 0.6%                          
22.03 Extra Space Self Storage - Dyer Sq. Ft.   2,075,000 2,075,000 0.3%                          
23 Johnson Storage Portfolio Sq. Ft. 33 11,927,000 11,912,643 1.6% 9,804,272 N 5/31/2019 7/11/2019   7/11/2019 6/11/2029   4.99000% 0.00219% 0.00960% 0.00500% 0.00050%
23.01 Superior Self Storage Sq. Ft.   2,737,000 2,733,705 0.4%                          
23.02 Barksdale Self Storage Sq. Ft.   1,842,000 1,839,783 0.3%                          
23.03 Action Self Storage Sq. Ft.   1,450,000 1,448,255 0.2%                          
23.04 Owosso Mini Storage Sq. Ft.   1,400,000 1,398,315 0.2%                          
23.05 A&A Self Storage Sq. Ft.   1,105,000 1,103,670 0.2%                          
23.06 North Main Self Storage Sq. Ft.   931,000 929,879 0.1%                          
23.07 Industrial Park Mini Storage Sq. Ft.   905,000 903,911 0.1%                          
23.08 Euclid Self Storage Sq. Ft.   867,000 865,956 0.1%                          
23.09 Hallmark Mini Storage Sq. Ft.   690,000 689,169 0.1%                          
24 Hilton at University Place Rooms 116,649 11,000,000 10,962,474 1.5% 9,074,855 N 4/4/2019 5/6/2019   5/6/2019 4/6/2029   5.10000% 0.00000% 0.00960% 0.00500% 0.00050%
25 Embassy Suites - Williamsburg Rooms 60,418 9,740,000 9,727,290 1.3% 7,889,359 N 6/4/2019 7/11/2019   7/11/2019 6/11/2029   4.55000% 0.00219% 0.00960% 0.00500% 0.00050%
26 Alma Park Shopping Center Sq. Ft. 118 8,100,000 8,081,355 1.1% 6,645,784 N 5/6/2019 6/11/2019   6/11/2019 5/11/2029   4.93000% 0.00219% 0.00960% 0.06250% 0.00050%
27 Holiday Inn Express - Orem Rooms 59,767 7,300,000 7,291,580 1.0% 6,045,614 N 5/24/2019 7/11/2019   7/11/2019 6/11/2029   5.22000% 0.00219% 0.00960% 0.00500% 0.00050%
28 Courtyard by Marriott Beaumont Rooms 85,725 6,695,000 6,686,577 0.9% 5,459,823 N 6/3/2019 7/11/2019   7/11/2019 6/11/2029   4.75000% 0.00219% 0.00960% 0.00500% 0.00050%
29 Frederick Avenue Shopping Center Sq. Ft. 209 6,368,000 6,359,383 0.9% 5,122,484 N 5/30/2019 7/6/2019   7/6/2019 6/6/2029   4.35000% 0.00219% 0.00960% 0.00500% 0.00050%
30 Coventry Commons Sq. Ft. 56 6,200,000 6,192,481 0.8% 5,089,858 N 5/29/2019 7/6/2019   7/6/2019 6/6/2029   4.95000% 0.00219% 0.00960% 0.05500% 0.00050%
31 Asbury Commons Sq. Ft. 106 5,887,500 5,880,160 0.8% 4,809,345 N 5/15/2019 7/6/2019   7/6/2019 6/6/2029   4.80000% 0.00219% 0.00960% 0.00500% 0.00050%
32 Hampton Inn - Milan Rooms 82,754 5,800,000 5,792,769 0.8% 4,737,869 N 5/16/2019 7/6/2019   7/6/2019 6/6/2029   4.80000% 0.00219% 0.00960% 0.05500% 0.00050%
33 Cedar Run Corporate Center Sq. Ft. 97 5,750,000 5,750,000 0.8% 5,195,081 N 5/24/2019 7/6/2019 6/6/2023 7/6/2023 6/6/2029   4.95000% 0.00219% 0.00960% 0.00500% 0.00050%
34 Holiday Inn Express Wilkes Barre East Rooms 48,611 5,700,000 5,687,468 0.8% 4,710,340 N 4/30/2019 6/6/2019   6/6/2019 5/6/2029   5.15000% 0.00219% 0.00960% 0.00500% 0.00050%
35 CLC Self Storage - Redford Sq. Ft. 90 5,100,000 5,100,000 0.7% 4,548,462 N 1/8/2019 2/11/2019 1/11/2022 2/11/2022 1/11/2029   5.35000% 0.00219% 0.00960% 0.00500% 0.00050%
36 Dick’s Sporting Goods - Wausau Sq. Ft. 109 4,940,000 4,924,910 0.7% 3,738,877 N 4/18/2019 6/6/2019   6/6/2019 5/6/2029   5.33000% 0.00219% 0.00960% 0.00500% 0.00050%
37 All American Storage Bloomington South Sq. Ft. 87 4,800,000 4,800,000 0.7% 3,988,839 N 5/30/2019 7/11/2019 6/11/2020 7/11/2020 6/11/2029   4.47000% 0.00219% 0.00960% 0.00500% 0.00050%

 

A-1-3

 

 

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

 

Mortgage Loan Number Property Name Unit of Measure Cut-off Date Balance Per Unit/SF(3) Original Balance ($) Cut-off Date Balance ($)(3) % of Aggregate
Cut-off Date
Balance		 Maturity Date or ARD Balloon Payment ($) ARD Loan Origination Date First Pay Date Last IO Pay Date First P&I Pay Date Maturity Date or Anticipated Repayment Date ARD Loan Maturity Date Gross Mortgage Rate Trust Advisor Fee Certificate Administrator Fee Rate Servicing Fee CREFC® IP Royalty License Fee Rate
38 Firewheel Corners Shopping Center Sq. Ft. 190 4,214,000 4,208,298 0.6% 3,389,784 N 5/28/2019 7/6/2019   7/6/2019 6/6/2029   4.35000% 0.00219% 0.00960% 0.00500% 0.00050%
39 Lakeland MHP Pads 38,735 4,150,000 4,144,682 0.6% 3,372,958 N 5/30/2019 7/11/2019   7/11/2019 6/11/2029   4.65000% 0.00219% 0.00960% 0.00500% 0.00050%
40 All American Storage East Sq. Ft. 79 4,025,000 4,025,000 0.6% 3,344,808 N 5/30/2019 7/11/2019 6/11/2020 7/11/2020 6/11/2029   4.47000% 0.00219% 0.00960% 0.00500% 0.00050%
41 Wolverine Portfolio Pads 35,779 4,000,000 4,000,000 0.5% 3,610,632 N 3/28/2019 5/6/2019 4/6/2023 5/6/2023 4/6/2029   4.90000% 0.00000% 0.00960% 0.00375% 0.00050%
41.01 Apple Tree Estates Pads   732,000 732,000 0.1%                          
41.02 South Lyon Pads   679,390 679,390 0.1%                          
41.03 Metro Commons Pads   587,051 587,051 0.1%                          
41.04 Brighton Village Pads   574,237 574,237 0.1%                          
41.05 College Heights Pads   400,068 400,068 0.1%                          
41.06 Hillcrest Pads   275,051 275,051 0.0%                          
41.07 Royal Village Pads   242,373 242,373 0.0%                          
41.08 Fernwood Pads   195,051 195,051 0.0%                          
41.09 Satellite Bay Pads   158,576 158,576 0.0%                          
41.10 Chalet Village Pads   156,203 156,203 0.0%                          
42 Gala Bend Apartments Units 78,646 3,775,000 3,775,000 0.5% 3,306,936 N 5/24/2019 7/6/2019 6/6/2022 7/6/2022 6/6/2029   4.53000% 0.00219% 0.00960% 0.00500% 0.00050%
43 Palms at Dover Pads 29,134 3,700,000 3,700,000 0.5% 3,201,534 N 5/17/2019 7/11/2019 6/11/2021 7/11/2021 6/11/2029   5.00000% 0.00219% 0.00960% 0.00500% 0.00050%
44 3699 Hamner Ave Retail Center Sq. Ft. 282 3,600,000 3,600,000 0.5% 3,319,079 N 3/13/2019 5/11/2019 4/11/2024 5/11/2024 4/11/2029   4.98000% 0.00219% 0.00960% 0.00500% 0.00050%
45 Depot Self Storage Sq. Ft. 59 3,500,000 3,500,000 0.5% 3,352,541 N 4/18/2019 6/6/2019 5/6/2021 6/6/2021 5/6/2024   5.25000% 0.00219% 0.00960% 0.00500% 0.00050%
46 Walgreens - Richardson, TX Sq. Ft. 228 3,376,775 3,376,775 0.5% 3,376,775 N 4/24/2019 6/11/2019 5/11/2029   5/11/2029   4.75000% 0.00219% 0.00960% 0.00500% 0.00050%
47 Concourse Office Center Sq. Ft. 96 2,850,000 2,846,328 0.4% 2,314,010 N 5/14/2019 7/11/2019   7/11/2019 6/11/2029   4.62000% 0.00219% 0.00960% 0.00500% 0.00050%
48 Apache West MHP Pads 36,513 2,750,000 2,738,480 0.4% 2,290,732 N 2/15/2019 4/11/2019   4/11/2019 3/11/2029   5.40000% 0.00219% 0.00960% 0.00500% 0.00050%
49 Elmira Shopping Center Sq. Ft. 192 2,550,000 2,547,009 0.3% 2,105,725 N 5/29/2019 7/11/2019   7/11/2019 6/11/2029   5.13000% 0.00219% 0.00960% 0.00500% 0.00050%
50 Stuff N’ Storage Sq. Ft. 69 2,300,000 2,300,000 0.3% 1,979,972 N 5/30/2019 7/11/2019 6/11/2021 7/11/2021 6/11/2029   4.80000% 0.00219% 0.00960% 0.00500% 0.00050%
51 Quality Inn and Suites - Portsmouth Rooms 33,717 2,100,000 2,090,464 0.3% 1,598,854 N 4/5/2019 5/6/2019   5/6/2019 4/6/2029   5.50000% 0.00219% 0.00960% 0.00500% 0.00050%
52 Cool Storage Sq. Ft. 121 1,900,000 1,900,000 0.3% 1,671,715 N 4/17/2019 6/6/2019 5/6/2022 6/6/2022 5/6/2029   4.72000% 0.00219% 0.00960% 0.00500% 0.00050%
53 Sunshine Self Storage Sq. Ft. 52 1,850,000 1,839,448 0.3% 1,537,048 N 1/31/2019 3/11/2019   3/11/2019 2/11/2029   5.33000% 0.00219% 0.00960% 0.00500% 0.00050%
54 Rolling Oaks MHP Pads 20,658 1,285,000 1,280,773 0.2% 1,066,251 N 4/2/2019 5/11/2019   5/11/2019 4/11/2029   5.28000% 0.00219% 0.00960% 0.00500% 0.00050%

 

A-1-4

 

 

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

 

Mortgage Loan Number Property Name Asset Representations Reviewer Fee Rate Net Mortgage Rate Interest Accrual Method Monthly P&I Payment ($) Amortization Type Interest Accrual Method During IO Original Term to Maturity or ARD (Mos.) Remaining Term to Maturity or ARD (Mos.) Original IO
Period (Mos.)		 Remaining IO
Period (Mos.)		 Original Amort Term (Mos.) Remaining Amort Term (Mos.) Seasoning Prepayment Provisions(4)
1 Nova Place 0.00030% 4.16441% Actual/360 252,160.45 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4)
2 188 Spear Street 0.00030% 3.55460% Actual/360 142,155.42 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(88),O(7)
3 450-460 Park Avenue South 0.00030% 3.68241% Actual/360 141,062.50 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(87),O(7)
4 El Con Center 0.00030% 4.80241% Actual/360 183,762.50 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(23),GRTR 1% or YM(93),O(4)
5 Shetland Park 0.00030% 5.13241% Actual/360 245,711.80 Amortizing Balloon   60 58 0 0 360 358 2 L(26),D(30),O(4)
6 ExchangeRight Net Leased Portfolio #27 0.00030% 4.32516% Actual/360 150,850.25 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4)
6.01 Hy-Vee - Cottage Grove, MN                            
6.02 BioLife Plasma Services - Savannah, GA                            
6.03 Pick n Save - Muskego, WI                            
6.04 Walgreens - Lubbock, TX                            
6.05 Walgreens - Houma, LA                            
6.06 Walgreens - Greendale, WI                            
6.07 Walgreens - Edmond, OK                            
6.08 Tractor Supply - Duncansville, PA                            
6.09 Walgreens - Dayton, OH                            
6.10 Walgreens - Augusta, GA                            
6.11 Advance Auto Parts - Houston, TX                            
6.12 O’Reilly - South Houston, TX                            
6.13 O’Reilly - Knoxville, TN                            
6.14 Dollar General - South Point, OH                            
6.15 Dollar General - Slidell, LA                            
6.16 Dollar General - Houma, LA                            
6.17 Dollar Tree - Kaukauna, WI                            
6.18 Dollar General - Mansfield, OH                            
7 Royal Caribbean - Miramar 0.00030% 4.15741% Actual/360 103,461.72 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4)
8 TOPS Self Storage 0.00030% 4.98241% Actual/360 144,941.84 Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360 360 1 L(25),D(91),O(4)
9 Center North 0.00030% 4.78241% Actual/360 139,036.32 Interest-only, Amortizing Balloon Actual/360 120 119 36 35 360 360 1 L(25),D(91),O(4)
10 The Chantilly Office Portfolio 0.00030% 4.13460% Actual/360 78,581.98 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(88),O(7)
10.01 Stoneleigh I                            
10.02 Stoneleigh II                            
10.03 Glenview II                            
10.04 Glenview I                            
10.05 Glenbrook III                            
11 CIRE Equity Retail & Industrial Portfolio 0.00030% 4.11715% Actual/360 77,146.36 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(24),GRTR 1% or YM(89),O(7)
11.01 Wood Village Town Center                            
11.02 Pecan Promenade                            
11.03 Valley Plaza                            
11.04 Pear Tree                            
11.05 Glendale Market Square                            
11.06 Central Park Shopping Center                            
11.07 Val Vista Towne Center                            
11.08 2641 Hall Ave - Riverside, CA                            
11.09 606 W Troy - Indianapolis, IN                            
11.10 Homeland - Bartow, FL                            
11.11 2621 Hall Ave - Riverside, CA                            
12 155 Tice Boulevard 0.00030% 4.58241% Actual/360 123,535.22 Amortizing Balloon   120 119 0 0 300 299 1 L(25),D(91),O(4)
13 Grand Plaza Commercial 0.00030% 4.84241% Actual/360 74,115.00 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4)
14 Patuxent Crossing 0.00030% 4.58585% Actual/360 84,970.81 Interest-only, Amortizing Balloon Actual/360 120 117 24 21 360 360 3 L(27),D(89),O(4)
15 3636 North Central Avenue 0.00030% 4.72241% Actual/360 74,248.88 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4)
16 Rittenhouse Square 0.00030% 4.68361% Actual/360 73,138.10 Interest-only, Amortizing Balloon Actual/360 120 119 24 23 360 360 1 L(25),D(91),O(4)
17 CVS El Monte and Ontario 0.00030% 5.29241% Actual/360 46,586.58 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4)
17.01 CVS Ontario                            
17.02 CVS El Monte                            
18 CVS Compton 0.00030% 5.29241% Actual/360 29,297.29 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4)
19 Crossroads Shopping Center - Madera 0.00030% 4.41241% Actual/360 68,219.07 Interest-only, Amortizing Balloon Actual/360 120 118 24 22 360 360 2 L(26),D(90),O(4)
20 Cross Creek Shopping Center 0.00030% 4.63241% Actual/360 69,610.97 Interest-only, Amortizing Balloon Actual/360 120 119 12 11 360 360 1 L(25),D(89),O(6)
21 University Square Shopping Center 0.00030% 4.33241% Actual/360 66,766.52 Amortizing Balloon   120 119 0 0 360 359 1 L(24),GRTR 1% or YM(89),O(7)
22 El Paso Self Storage Portfolio 0.00030% 4.98241% Actual/360 52,951.39 Interest-only, Balloon Actual/360 120 116 120 116 0 0 4 L(28),D(89),O(3)
22.01 Extra Space Self Storage - Resler                            
22.02 Extra Space Self Storage - Helen of Troy                            
22.03 Extra Space Self Storage - Dyer                            
23 Johnson Storage Portfolio 0.00030% 4.97241% Actual/360 63,953.84 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4)
23.01 Superior Self Storage                            
23.02 Barksdale Self Storage                            
23.03 Action Self Storage                            
23.04 Owosso Mini Storage                            
23.05 A&A Self Storage                            
23.06 North Main Self Storage                            
23.07 Industrial Park Mini Storage                            
23.08 Euclid Self Storage                            
23.09 Hallmark Mini Storage                            
24 Hilton at University Place 0.00030% 5.08460% Actual/360 59,724.48 Amortizing Balloon   120 117 0 0 360 357 3 L(27),D(89),O(4)
25 Embassy Suites - Williamsburg 0.00030% 4.53241% Actual/360 49,640.94 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(92),O(3)
26 Alma Park Shopping Center 0.00030% 4.85491% Actual/360 43,136.69 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4)
27 Holiday Inn Express - Orem 0.00030% 5.20241% Actual/360 40,175.33 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4)
28 Courtyard by Marriott Beaumont 0.00030% 4.73241% Actual/360 34,924.29 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(92),O(3)
29 Frederick Avenue Shopping Center 0.00030% 4.33241% Actual/360 31,700.65 Amortizing Balloon   120 119 0 0 360 359 1 L(24),GRTR 1% or YM(89),O(7)
30 Coventry Commons 0.00030% 4.88241% Actual/360 33,093.74 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4)
31 Asbury Commons 0.00030% 4.78241% Actual/360 30,889.67 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4)
32 Hampton Inn - Milan 0.00030% 4.73241% Actual/360 30,430.59 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4)
33 Cedar Run Corporate Center 0.00030% 4.93241% Actual/360 30,691.77 Interest-only, Amortizing Balloon Actual/360 120 119 48 47 360 360 1 L(25),D(91),O(4)
34 Holiday Inn Express Wilkes Barre East 0.00030% 5.13241% Actual/360 31,123.49 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(87),O(7)
35 CLC Self Storage - Redford 0.00030% 5.33241% Actual/360 28,479.10 Interest-only, Amortizing Balloon Actual/360 120 114 36 30 360 360 6 L(30),D(86),O(4)
36 Dick’s Sporting Goods - Wausau 0.00030% 5.31241% Actual/360 29,836.45 Amortizing Balloon   120 118 0 0 300 298 2 L(26),D(90),O(4)
37 All American Storage Bloomington South 0.00030% 4.45241% Actual/360 24,235.41 Interest-only, Amortizing Balloon Actual/360 120 119 12 11 360 360 1 L(25),D(92),O(3)

 

A-1-5

 

 

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

 

Mortgage Loan Number Property Name Asset Representations Reviewer Fee Rate Net Mortgage Rate Interest Accrual Method Monthly P&I Payment ($) Amortization Type Interest Accrual Method During IO Original Term to Maturity or ARD (Mos.) Remaining Term to Maturity or ARD (Mos.) Original IO
Period (Mos.)		 Remaining IO
Period (Mos.)		 Original Amort Term (Mos.) Remaining Amort Term (Mos.) Seasoning Prepayment Provisions(4)
38 Firewheel Corners Shopping Center 0.00030% 4.33241% Actual/360 20,977.79 Amortizing Balloon   120 119 0 0 360 359 1 L(24),GRTR 1% or YM(89),O(7)
39 Lakeland MHP 0.00030% 4.63241% Actual/360 21,398.93 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(92),O(3)
40 All American Storage East 0.00030% 4.45241% Actual/360 20,322.40 Interest-only, Amortizing Balloon Actual/360 120 119 12 11 360 360 1 L(25),D(92),O(3)
41 Wolverine Portfolio 0.00030% 4.88585% Actual/360 21,229.07 Interest-only, Amortizing Balloon Actual/360 120 117 48 45 360 360 3 L(27),D(89),O(4)
41.01 Apple Tree Estates                            
41.02 South Lyon                            
41.03 Metro Commons                            
41.04 Brighton Village                            
41.05 College Heights                            
41.06 Hillcrest                            
41.07 Royal Village                            
41.08 Fernwood                            
41.09 Satellite Bay                            
41.10 Chalet Village                            
42 Gala Bend Apartments 0.00030% 4.51241% Actual/360 19,194.72 Interest-only, Amortizing Balloon Actual/360 120 119 36 35 360 360 1 L(25),D(91),O(4)
43 Palms at Dover 0.00030% 4.98241% Actual/360 19,862.40 Interest-only, Amortizing Balloon Actual/360 120 119 24 23 360 360 1 L(25),D(92),O(3)
44 3699 Hamner Ave Retail Center 0.00030% 4.96241% Actual/360 19,281.60 Interest-only, Amortizing Balloon Actual/360 120 117 60 57 360 360 3 L(27),D(89),O(4)
45 Depot Self Storage 0.00030% 5.23241% Actual/360 19,327.13 Interest-only, Amortizing Balloon Actual/360 60 58 24 22 360 360 2 L(26),D(30),O(4)
46 Walgreens - Richardson, TX 0.00030% 4.73241% Actual/360 13,589.17 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4)
47 Concourse Office Center 0.00030% 4.60241% Actual/360 14,644.45 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4)
48 Apache West MHP 0.00030% 5.38241% Actual/360 15,442.10 Amortizing Balloon   120 116 0 0 360 356 4 L(28),D(89),O(3)
49 Elmira Shopping Center 0.00030% 5.11241% Actual/360 13,892.26 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(92),O(3)
50 Stuff N’ Storage 0.00030% 4.78241% Actual/360 12,067.30 Interest-only, Amortizing Balloon Actual/360 120 119 24 23 360 360 1 L(25),D(92),O(3)
51 Quality Inn and Suites - Portsmouth 0.00030% 5.48241% Actual/360 12,895.84 Amortizing Balloon   120 117 0 0 300 297 3 L(27),D(89),O(4)
52 Cool Storage 0.00030% 4.70241% Actual/360 9,876.97 Interest-only, Amortizing Balloon Actual/360 120 118 36 34 360 360 2 L(26),D(90),O(4)
53 Sunshine Self Storage 0.00030% 5.31241% Actual/360 10,307.63 Amortizing Balloon   120 115 0 0 360 355 5 L(29),D(88),O(3)
54 Rolling Oaks MHP 0.00030% 5.26241% Actual/360 7,119.71 Amortizing Balloon   120 117 0 0 360 357 3 L(27),D(90),O(3)

 

A-1-6

 

 

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

 

Mortgage Loan Number Property Name Grace Period Default (Days)(5) Grace Period Late (Days) Appraised Value ($)(6) 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)(3)(7)		 U/W NCF
DSCR (x)(3)(7)		 Cut-off Date LTV Ratio(3)(6)(7) LTV Ratio at Maturity or ARD(3)(6)(7)
1 Nova Place 0 5 200,050,000 1/23/2019                 2.26 2.17 70.0% 70.0%
2 188 Spear Street 0 0 217,000,000 4/29/2019                 2.90 2.82 57.6% 57.6%
3 450-460 Park Avenue South 0 0 205,000,000 3/26/2019                 3.12 2.98 36.6% 36.6%
4 El Con Center 0 0 100,300,000 3/13/2019                 1.90 1.79 62.8% 62.8%
5 Shetland Park 0 0 79,400,000 4/3/2019                 1.76 1.52 72.9% 67.5%
6 ExchangeRight Net Leased Portfolio #27 0 0 83,360,000 Various                 2.22 2.17 61.2% 61.2%
6.01 Hy-Vee - Cottage Grove, MN     22,600,000 11/20/2018                        
6.02 BioLife Plasma Services - Savannah, GA     9,900,000 4/3/2019                        
6.03 Pick n Save - Muskego, WI     7,750,000 4/8/2019                        
6.04 Walgreens - Lubbock, TX     5,200,000 4/5/2019                        
6.05 Walgreens - Houma, LA     4,880,000 4/9/2019                        
6.06 Walgreens - Greendale, WI     4,620,000 4/2/2019                        
6.07 Walgreens - Edmond, OK     4,410,000 4/27/2019                        
6.08 Tractor Supply - Duncansville, PA     3,600,000 3/22/2019                        
6.09 Walgreens - Dayton, OH     3,900,000 4/6/2019                        
6.10 Walgreens - Augusta, GA     4,150,000 4/3/2019                        
6.11 Advance Auto Parts - Houston, TX     1,920,000 4/3/2019                        
6.12 O’Reilly - South Houston, TX     1,775,000 3/27/2019                        
6.13 O’Reilly - Knoxville, TN     1,620,000 3/28/2019                        
6.14 Dollar General - South Point, OH     1,450,000 4/6/2019                        
6.15 Dollar General - Slidell, LA     1,475,000 3/22/2019                        
6.16 Dollar General - Houma, LA     1,400,000 3/22/2019                        
6.17 Dollar Tree - Kaukauna, WI     1,450,000 3/19/2019                        
6.18 Dollar General - Mansfield, OH     1,260,000 4/6/2019                        
7 Royal Caribbean - Miramar 0 0 45,000,000 4/8/2019                 2.52 2.50 65.0% 65.0%
8 TOPS Self Storage 0 0 42,300,000 3/28/2019                 1.27 1.26 63.8% 58.9%
9 Center North 0 0 40,400,000 5/3/2019                 1.33 1.29 65.6% 57.8%
10 The Chantilly Office Portfolio 0 0 104,500,000 3/28/2019                 3.98 3.59 44.4% 44.4%
10.01 Stoneleigh I     26,874,518 3/28/2019                        
10.02 Stoneleigh II     26,125,482 3/28/2019                        
10.03 Glenview II     18,719,130 3/28/2019                        
10.04 Glenview I     18,562,391 3/28/2019                        
10.05 Glenbrook III     14,218,478 3/28/2019                        
11 CIRE Equity Retail & Industrial Portfolio 0 0 198,100,000 Various                 2.42 2.27 64.9% 64.9%
11.01 Wood Village Town Center     31,100,000 3/30/2019                        
11.02 Pecan Promenade     28,910,000 4/3/2019                        
11.03 Valley Plaza     26,300,000 4/5/2019                        
11.04 Pear Tree     24,500,000 4/3/2019                        
11.05 Glendale Market Square     23,200,000 4/2/2019                        
11.06 Central Park Shopping Center     21,100,000 4/8/2019                        
11.07 Val Vista Towne Center     18,600,000 4/5/2019                        
11.08 2641 Hall Ave - Riverside, CA     5,489,600 4/9/2019                        
11.09 606 W Troy - Indianapolis, IN     4,100,000 4/5/2019                        
11.10 Homeland - Bartow, FL     2,900,000 4/10/2019                        
11.11 2621 Hall Ave - Riverside, CA     2,510,400 4/9/2019                        
12 155 Tice Boulevard 0 0 36,800,000 2/6/2019                 1.86 1.72 59.7% 44.0%
13 Grand Plaza Commercial 0 0 27,700,000 10/1/2019                 1.89 1.83 60.6% 60.6%
14 Patuxent Crossing 0 0 48,850,000 2/6/2019                 1.74 1.56 74.9% 64.1%
15 3636 North Central Avenue 0 0 24,200,000 4/9/2019                 1.74 1.60 58.8% 48.0%
16 Rittenhouse Square 0 0 20,400,000 3/11/2019                 1.24 1.24 69.1% 59.3%
17 CVS El Monte and Ontario 0 5 12,120,000 2/20/2019                 1.24 1.24 67.4% 56.1%
17.01 CVS Ontario     7,710,000 2/20/2019                        
17.02 CVS El Monte     4,410,000 2/20/2019                        
18 CVS Compton 0 5 8,100,000 2/16/2019                 1.24 1.24 67.4% 56.1%
19 Crossroads Shopping Center - Madera 0 0 18,615,000 3/21/2019                 1.92 1.85 72.9% 62.2%
20 Cross Creek Shopping Center 0 0 18,800,000 5/7/2019                 1.46 1.34 71.8% 60.0%
21 University Square Shopping Center 0 10 22,000,000 4/12/2019                 2.01 1.93 60.9% 49.0%
22 El Paso Self Storage Portfolio 0 0 21,920,000 1/25/2019                 2.08 2.05 57.0% 57.0%
22.01 Extra Space Self Storage - Resler     9,030,000 1/25/2019                        
22.02 Extra Space Self Storage - Helen of Troy     7,610,000 1/25/2019                        
22.03 Extra Space Self Storage - Dyer     5,280,000 1/25/2019                        
23 Johnson Storage Portfolio 0 0 18,010,000 Various                 1.50 1.42 66.1% 54.4%
23.01 Superior Self Storage     3,650,000 5/9/2019                        
23.02 Barksdale Self Storage     2,580,000 5/7/2019                        
23.03 Action Self Storage     2,160,000 5/9/2019                        
23.04 Owosso Mini Storage     2,100,000 5/3/2019                        
23.05 A&A Self Storage     1,920,000 5/9/2019                        
23.06 North Main Self Storage     1,310,000 5/10/2019                        
23.07 Industrial Park Mini Storage     1,400,000 5/9/2019                        
23.08 Euclid Self Storage     1,620,000 4/23/2019                        
23.09 Hallmark Mini Storage     1,270,000 5/6/2019                        
24 Hilton at University Place 0, 1 default fee grace period of 2 days once every 12 month period 0 69,500,000 2/25/2019                 2.03 1.75 66.0% 54.6%
25 Embassy Suites - Williamsburg 0 0 14,300,000 4/28/2019                 2.10 1.77 68.0% 55.2%
26 Alma Park Shopping Center 0 0 11,180,000 4/10/2019                 1.53 1.42 72.3% 59.4%
27 Holiday Inn Express - Orem 0 0 12,350,000 4/10/2019                 1.94 1.72 59.0% 49.0%
28 Courtyard by Marriott Beaumont 0 0 9,600,000 5/1/2019                 2.08 1.82 69.7% 56.9%
29 Frederick Avenue Shopping Center 0 10 11,600,000 4/10/2019                 2.34 2.27 54.8% 44.2%
30 Coventry Commons 0 0 9,250,000 3/13/2019                 1.81 1.66 66.9% 55.0%
31 Asbury Commons 0 0 8,100,000 2/22/2019                 1.96 1.83 72.6% 59.4%
32 Hampton Inn - Milan 0 0 9,000,000 4/15/2019                 2.78 2.48 64.4% 52.6%
33 Cedar Run Corporate Center 0 0 9,000,000 3/22/2019                 1.96 1.77 63.9% 57.7%
34 Holiday Inn Express Wilkes Barre East 0 0 9,000,000 3/8/2019                 2.26 1.97 63.2% 52.3%
35 CLC Self Storage - Redford 0 0 6,940,000 11/28/2018                 1.43 1.42 73.5% 65.5%
36 Dick’s Sporting Goods - Wausau 0 0 7,370,000 2/1/2019                 1.45 1.37 66.8% 50.7%
37 All American Storage Bloomington South 0 0 6,720,000 4/26/2019                 1.39 1.36 71.4% 59.4%

 

A-1-7

 

 

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

 

Mortgage Loan Number Property Name Grace Period Default (Days)(5) Grace Period Late (Days) Appraised Value ($)(6) 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)(3)(7)		 U/W NCF
DSCR (x)(3)(7)		 Cut-off Date LTV Ratio(3)(6)(7) LTV Ratio at Maturity or ARD(3)(6)(7)
38 Firewheel Corners Shopping Center 0 10 7,580,000 4/17/2019                 1.98 1.90 55.5% 44.7%
39 Lakeland MHP 0 0 6,600,000 4/29/2019                 1.58 1.56 62.8% 51.1%
40 All American Storage East 0 0 5,560,000 4/26/2019                 1.41 1.38 72.4% 60.2%
41 Wolverine Portfolio 0 0 84,490,000 Various                 1.31 1.29 69.8% 63.0%
41.01 Apple Tree Estates     15,460,000 11/29/2018                        
41.02 South Lyon     14,350,000 12/3/2018                        
41.03 Metro Commons     12,400,000 12/3/2018                        
41.04 Brighton Village     12,130,000 12/3/2018                        
41.05 College Heights     8,450,000 12/3/2018                        
41.06 Hillcrest     5,810,000 11/29/2018                        
41.07 Royal Village     5,120,000 11/28/2018                        
41.08 Fernwood     4,120,000 11/28/2018                        
41.09 Satellite Bay     3,350,000 11/21/2018                        
41.10 Chalet Village     3,300,000 11/21/2018                        
42 Gala Bend Apartments 0 0 5,230,000 4/24/2019                 1.54 1.49 72.2% 63.2%
43 Palms at Dover 0 0 5,870,000 3/14/2019                 1.33 1.30 63.0% 54.5%
44 3699 Hamner Ave Retail Center 0 0 5,540,000 2/1/2019                 1.58 1.52 65.0% 59.9%
45 Depot Self Storage 0 0 5,560,000 3/28/2019                 1.51 1.48 62.9% 60.3%
46 Walgreens - Richardson, TX 0 0 5,600,000 3/19/2019                 1.82 1.81 60.3% 60.3%
47 Concourse Office Center 0 0 3,950,000 4/10/2019                 1.91 1.73 72.1% 58.6%
48 Apache West MHP 0 0 4,090,000 11/30/2018                 1.32 1.30 67.0% 56.0%
49 Elmira Shopping Center 0 0 3,970,000 4/24/2019                 1.39 1.30 64.2% 53.0%
50 Stuff N’ Storage 0 0 3,350,000 4/25/2019                 1.44 1.40 68.7% 59.1%
51 Quality Inn and Suites - Portsmouth 0 0 3,600,000 12/17/2018                 2.34 2.05 58.1% 44.4%
52 Cool Storage 0 0 3,400,000 5/1/2019                 1.65 1.61 55.9% 49.2%
53 Sunshine Self Storage 0 0 3,100,000 1/16/2019                 1.67 1.63 59.3% 49.6%
54 Rolling Oaks MHP 0 0 1,830,000 12/16/2018                 1.56 1.51 70.0% 58.3%

 

A-1-8

 

 

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

 

Mortgage Loan Number Property Name Cut-off Date U/W NOI Debt Yield(3)(7) Cut-off Date U/W NCF Debt Yield(3)(7) U/W
Revenues ($)(2)(8)		 U/W
Expenses ($)		 U/W Net Operating Income ($) U/W
Replacement ($)		 U/W
TI/LC ($)		 U/W
Net Cash Flow ($)		 Occupancy Rate(2)(9) Occupancy as-of Date U/W Hotel ADR U/W Hotel RevPAR Most Recent Period Most Recent Revenues ($)(8) Most Recent Expenses ($) Most
Recent
NOI ($)		 Most Recent Capital Expenditures
1 Nova Place 9.7% 9.3% 22,082,440 8,570,650 13,511,790 182,839 361,809 12,967,141 84.0% 6/1/2019     Actual 2018 18,069,182 8,034,151 10,035,031 0
2 188 Spear Street 10.5% 10.2% 18,164,582 5,025,347 13,139,235 28,427 328,004 12,782,805 100.0% 4/1/2019     TTM 3/31/2019 15,152,563 4,543,255 10,609,308 0
3 450-460 Park Avenue South 11.7% 11.2% 12,784,100 3,976,506 8,807,594 36,569 365,690 8,405,335 95.1% 5/1/2019     Actual 2018 5,741,954 3,288,436 2,453,518 0
4 El Con Center 9.3% 8.8% 8,307,352 2,439,895 5,867,457 96,077 240,192 5,531,189 99.5% 2/2/2019     Actual 2018 8,795,791 2,283,756 6,512,035 0
5 Shetland Park 11.5% 10.0% 12,767,143 6,092,237 6,674,907 178,694 709,137 5,787,075 76.3% Various     TTM 3/31/2019 12,592,460 6,086,923 6,505,537 0
6 ExchangeRight Net Leased Portfolio #27 9.8% 9.6% 6,182,248 1,186,196 4,996,052 18,101 76,800 4,901,151 100.0% 7/1/2019     NAV NAV NAV NAV NAV
6.01 Hy-Vee - Cottage Grove, MN     1,679,395 426,208 1,253,187 0 58,561 1,194,626 100.0% 7/1/2019     NAV NAV NAV NAV NAV
6.02 BioLife Plasma Services - Savannah, GA     655,984 49,521 606,462 0 0 606,462 100.0% 7/1/2019     NAV NAV NAV NAV NAV
6.03 Pick n Save - Muskego, WI     556,531 80,460 476,070 9,345 29,839 436,886 100.0% 7/1/2019     NAV NAV NAV NAV NAV
6.04 Walgreens - Lubbock, TX     405,799 89,184 316,615 0 0 316,615 100.0% 7/1/2019     NAV NAV NAV NAV NAV
6.05 Walgreens - Houma, LA     347,253 34,798 312,455 0 0 312,455 100.0% 7/1/2019     NAV NAV NAV NAV NAV
6.06 Walgreens - Greendale, WI     338,144 54,907 283,237 2,086 0 281,151 100.0% 7/1/2019     NAV NAV NAV NAV NAV
6.07 Walgreens - Edmond, OK     333,150 59,777 273,372 0 0 273,372 100.0% 7/1/2019     NAV NAV NAV NAV NAV
6.08 Tractor Supply - Duncansville, PA     247,973 39,183 208,791 0 10,625 198,166 100.0% 7/1/2019     NAV NAV NAV NAV NAV
6.09 Walgreens - Dayton, OH     407,106 164,448 242,658 2,086 10,293 230,280 100.0% 7/1/2019     NAV NAV NAV NAV NAV
6.10 Walgreens - Augusta, GA     277,236 26,281 250,955 0 10,195 240,761 100.0% 7/1/2019     NAV NAV NAV NAV NAV
6.11 Advance Auto Parts - Houston, TX     137,739 22,384 115,354 1,037 0 114,317 100.0% 7/1/2019     NAV NAV NAV NAV NAV
6.12 O’Reilly - South Houston, TX     132,940 24,249 108,692 1,050 0 107,642 100.0% 7/1/2019     NAV NAV NAV NAV NAV
6.13 O’Reilly - Knoxville, TN     113,121 11,667 101,454 1,069 0 100,385 100.0% 7/1/2019     NAV NAV NAV NAV NAV
6.14 Dollar General - South Point, OH     117,651 21,903 95,748 0 0 95,748 100.0% 7/1/2019     NAV NAV NAV NAV NAV
6.15 Dollar General - Slidell, LA     110,485 17,908 92,577 0 0 92,577 100.0% 7/1/2019     NAV NAV NAV NAV NAV
6.16 Dollar General - Houma, LA     99,022 10,951 88,071 0 0 88,071 100.0% 7/1/2019     NAV NAV NAV NAV NAV
6.17 Dollar Tree - Kaukauna, WI     110,971 20,441 90,530 1,429 7,288 81,813 100.0% 7/1/2019     NAV NAV NAV NAV NAV
6.18 Dollar General - Mansfield, OH     111,748 31,924 79,824 0 0 79,824 100.0% 7/1/2019     NAV NAV NAV NAV NAV
7 Royal Caribbean - Miramar 10.7% 10.6% 3,933,534 807,242 3,126,291 25,708 0 3,100,583 100.0% 7/1/2019     NAV NAV NAV NAV NAV
8 TOPS Self Storage 8.2% 8.1% 3,205,603 1,002,115 2,203,488 14,960 0 2,188,528 91.9% 4/30/2019     TTM 4/30/2019 3,144,184 796,740 2,347,444 0
9 Center North 8.4% 8.1% 3,436,703 1,216,291 2,220,412 59,082 15,830 2,145,501 91.0% 5/24/2019     TTM 4/30/2019 2,425,145 998,655 1,426,491 0
10 The Chantilly Office Portfolio 16.8% 15.2% 12,579,017 4,792,591 7,786,425 85,825 673,181 7,027,419 86.2% 5/31/2019     TTM 2/28/2019 10,876,903 4,665,057 6,211,845 0
10.01 Stoneleigh I     NAV NAV NAV NAV NAV NAV 64.0% 5/31/2019     NAV NAV NAV NAV NAV
10.02 Stoneleigh II     NAV NAV NAV NAV NAV NAV 100.0% 5/31/2019     NAV NAV NAV NAV NAV
10.03 Glenview II     NAV NAV NAV NAV NAV NAV 87.5% 5/31/2019     NAV NAV NAV NAV NAV
10.04 Glenview I     NAV NAV NAV NAV NAV NAV 94.3% 5/31/2019     NAV NAV NAV NAV NAV
10.05 Glenbrook III     NAV NAV NAV NAV NAV NAV 90.4% 5/31/2019     NAV NAV NAV NAV NAV
11 CIRE Equity Retail & Industrial Portfolio 10.2% 9.6% 17,894,164 4,772,257 13,121,906 223,431 595,178 12,303,298 91.4% Various     TTM 2/28/2019 17,561,596 4,694,815 12,866,781 0
11.01 Wood Village Town Center     2,664,878 653,930 2,010,947 23,131 68,553 1,919,264 94.1% 5/1/2019     TTM 2/28/2019 2,801,565 663,382 2,138,183 0
11.02 Pecan Promenade     2,958,396 929,031 2,029,365 48,023 70,743 1,910,599 88.5% 5/1/2019     TTM 2/28/2019 2,874,992 928,260 1,946,733 0
11.03 Valley Plaza     2,472,407 547,460 1,924,947 17,152 73,113 1,834,682 95.6% 5/1/2019     TTM 2/28/2019 2,285,063 554,428 1,730,635 0
11.04 Pear Tree     2,383,917 686,766 1,697,150 42,297 98,719 1,556,135 90.9% 5/1/2019     TTM 2/28/2019 2,608,254 701,355 1,906,899 0
11.05 Glendale Market Square     2,454,358 648,331 1,806,027 53,940 92,954 1,659,134 92.8% 5/1/2019     TTM 2/28/2019 2,033,560 540,861 1,492,700 0
11.06 Central Park Shopping Center     2,412,264 788,827 1,623,437 24,676 73,782 1,524,979 95.1% 5/1/2019     TTM 2/28/2019 2,305,891 795,370 1,510,521 0
11.07 Val Vista Towne Center     1,490,329 371,215 1,119,114 14,212 46,676 1,058,226 64.3% 5/1/2019     TTM 2/28/2019 1,448,918 372,574 1,076,344 0
11.08 2641 Hall Ave - Riverside, CA     253,841 32,264 221,577 0 17,491 204,086 100.0% 7/1/2019     TTM 2/28/2019 249,753 32,217 217,536 0
11.09 606 W Troy - Indianapolis, IN     345,412 41,185 304,227 0 11,430 292,797 100.0% 7/1/2019     TTM 2/28/2019 335,563 33,151 302,412 0
11.10 Homeland - Bartow, FL     274,362 55,215 219,147 0 33,719 185,428 100.0% 7/1/2019     TTM 2/28/2019 274,807 55,216 219,591 0
11.11 2621 Hall Ave - Riverside, CA     184,000 18,032 165,968 0 8,000 157,968 100.0% 7/1/2019     TTM 2/28/2019 343,230 18,003 325,227 0
12 155 Tice Boulevard 12.5% 11.6% 3,302,937 548,439 2,754,498 51,146 147,615 2,555,737 100.0% 7/1/2019     TTM 4/30/2019 3,437,716 451,306 2,986,410 0
13 Grand Plaza Commercial 9.3% 9.0% 2,430,338 750,002 1,680,336 10,698 46,358 1,623,280 95.8% 4/1/2019     Actual 2018 1,516,743 431,515 1,085,228 0
14 Patuxent Crossing 10.7% 9.6% 6,367,530 2,462,340 3,905,191 64,368 323,659 3,517,164 93.8% 4/9/2019     Actual 2018 4,314,930 2,360,642 1,954,288 0
15 3636 North Central Avenue 10.9% 10.0% 3,461,824 1,907,448 1,554,376 43,616 83,572 1,427,187 75.8% 4/1/2019     TTM 3/31/2019 2,159,408 1,849,316 310,092 0
16 Rittenhouse Square 7.7% 7.7% 1,403,645 313,975 1,089,669 0 4,935 1,084,734 100.0% 4/15/2019     TTM 3/31/2019 1,340,629 193,265 1,147,364 0
17 CVS El Monte and Ontario 8.3% 8.3% 692,114 13,842 678,272 0 0 678,272 100.0% 7/1/2019     TTM 2/28/2019 699,105 0 699,105 0
17.01 CVS Ontario     440,139 8,803 431,336 0 0 431,336 100.0% 7/1/2019     TTM 2/28/2019 444,585 0 444,585 0
17.02 CVS El Monte     251,975 5,040 246,936 0 0 246,936 100.0% 7/1/2019     TTM 2/28/2019 254,520 0 254,520 0
18 CVS Compton 8.3% 8.3% 462,719 9,254 453,464 0 0 453,464 100.0% 7/1/2019     TTM 2/28/2019 467,392 0 467,392 0
19 Crossroads Shopping Center - Madera 11.6% 11.2% 2,168,467 596,179 1,572,288 11,874 44,936 1,515,479 92.4% 4/12/2019     TTM 3/31/2019 2,153,332 523,155 1,630,177 0
20 Cross Creek Shopping Center 9.0% 8.3% 1,711,499 494,996 1,216,503 25,464 73,687 1,117,352 95.4% 5/31/2019     Annualized 3 3/31/2019 1,775,015 398,516 1,376,499 0
21 University Square Shopping Center 12.0% 11.6% 2,378,146 766,262 1,611,884 11,426 53,320 1,547,138 100.0% 3/19/2019     TTM 3/31/2019 2,464,856 753,949 1,710,907 0
22 El Paso Self Storage Portfolio 10.6% 10.4% 2,264,226 940,056 1,324,170 21,782 0 1,302,388 96.9% 3/31/2019     Annualized 6 4/30/2019 2,264,226 871,411 1,392,815 0
22.01 Extra Space Self Storage - Resler     857,420 301,550 555,870 7,808 0 548,063 95.6% 3/31/2019     Annualized 6 4/30/2019 857,420 271,291 586,129 0
22.02 Extra Space Self Storage - Helen of Troy     839,803 377,076 462,726 7,959 0 454,767 96.2% 3/31/2019     Annualized 6 4/30/2019 839,803 359,979 479,824 0
22.03 Extra Space Self Storage - Dyer     567,003 261,430 305,573 6,016 0 299,558 99.4% 3/31/2019     Annualized 6 4/30/2019 567,003 240,141 326,862 0
23 Johnson Storage Portfolio 9.6% 9.2% 2,150,800 1,002,676 1,148,123 54,805 0 1,093,319 85.8% 5/1/2019     TTM 4/30/2019 2,167,638 929,800 1,237,838 0
23.01 Superior Self Storage     393,437 135,261 258,176 7,553 0 250,624 89.3% 5/1/2019     TTM 4/30/2019 407,613 124,181 283,431 0
23.02 Barksdale Self Storage     274,488 105,592 168,895 8,972 0 159,923 80.7% 5/1/2019     TTM 4/30/2019 281,117 86,915 194,202 0
23.03 Action Self Storage     240,497 102,096 138,400 7,604 0 130,797 76.9% 5/1/2019     TTM 4/30/2019 236,708 97,571 139,137 0
23.04 Owosso Mini Storage     249,108 102,573 146,536 5,880 0 140,656 92.2% 5/1/2019     TTM 4/30/2019 247,141 112,873 134,267 0
23.05 A&A Self Storage     195,218 87,766 107,453 6,023 0 101,430 94.3% 5/1/2019     TTM 4/30/2019 207,026 83,298 123,728 0
23.06 North Main Self Storage     200,659 111,049 89,610 5,334 0 84,276 76.7% 5/1/2019     TTM 4/30/2019 201,091 105,348 95,743 0
23.07 Industrial Park Mini Storage     141,360 58,991 82,370 2,693 0 79,677 91.6% 5/1/2019     TTM 4/30/2019 138,566 48,906 89,660 0
23.08 Euclid Self Storage     252,023 167,184 84,839 5,295 0 79,544 81.0% 5/1/2019     TTM 4/30/2019 246,480 167,591 78,889 0
23.09 Hallmark Mini Storage     204,009 132,165 71,844 5,453 0 66,391 96.0% 5/1/2019     TTM 4/30/2019 201,898 103,117 98,781 0
24 Hilton at University Place 13.3% 11.5% 20,668,804 14,586,891 6,081,913 826,752 0 5,255,161 73.7% 2/28/2019 140 104 TTM 2/28/2019 20,669,194 14,474,592 6,194,602 0
25 Embassy Suites - Williamsburg 12.8% 10.9% 4,805,054 3,556,664 1,248,390 192,202 0 1,056,188 64.4% 4/30/2019 120 77 TTM 4/30/2019 4,805,054 3,481,897 1,323,156 0
26 Alma Park Shopping Center 9.8% 9.1% 1,066,609 276,965 789,644 25,411 27,664 736,569 89.6% 4/16/2019     TTM 3/31/2019 1,023,922 257,554 766,369 0
27 Holiday Inn Express - Orem 12.8% 11.3% 2,662,705 1,728,874 933,831 106,508 0 827,323 65.3% 4/30/2019 90 59 TTM 4/30/2019 2,662,705 1,762,311 900,394 0
28 Courtyard by Marriott Beaumont 13.0% 11.4% 2,687,661 1,815,664 871,997 107,506 0 764,491 81.8% 3/31/2019 110 88 TTM 3/31/2019 2,747,607 1,806,542 941,065 0
29 Frederick Avenue Shopping Center 14.0% 13.6% 1,178,078 289,232 888,846 4,563 21,294 862,989 100.0% 3/19/2019     TTM 3/31/2019 1,212,791 287,226 925,565 0
30 Coventry Commons 11.6% 10.7% 1,262,290 541,959 720,331 43,721 16,323 660,287 87.2% 4/18/2019     TTM 2/28/2019 1,266,769 594,004 672,765 0
31 Asbury Commons 12.3% 11.5% 937,083 211,681 725,403 13,818 34,567 677,018 94.1% 4/1/2019     TTM 2/28/2019 966,690 91,560 875,130 0
32 Hampton Inn - Milan 17.5% 15.6% 2,719,045 1,705,210 1,013,834 108,762 0 905,073 77.2% 3/31/2019 137 106 TTM 3/31/2019 2,719,045 1,626,960 1,092,084 0
33 Cedar Run Corporate Center 12.5% 11.3% 1,164,854 443,716 721,138 11,807 59,034 650,297 92.1% 4/1/2019     TTM 2/28/2019 1,009,506 442,773 566,733 0
34 Holiday Inn Express Wilkes Barre East 14.8% 13.0% 2,664,614 1,820,781 843,833 106,585 0 737,249 66.0% 2/28/2019 94 62 TTM 2/28/2019 2,664,614 1,833,665 830,949 0
35 CLC Self Storage - Redford 9.6% 9.5% 759,455 270,788 488,668 4,694 0 483,973 82.4% 4/30/2019     Annualized 3 3/31/2019 824,868 273,215 551,653 0
36 Dick’s Sporting Goods - Wausau 10.5% 10.0% 728,422 210,409 518,013 2,250 24,047 491,716 100.0% 7/1/2019     TTM 3/31/2019 630,000 74,529 555,471 0
37 All American Storage Bloomington South 8.4% 8.2% 630,901 226,862 404,040 8,259 0 395,781 78.8% 3/31/2019     TTM 4/30/2019 622,901 218,224 404,678 0

 

A-1-9

 

 

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

 

Mortgage Loan Number Property Name Cut-off Date U/W NOI Debt Yield(3)(7) Cut-off Date U/W NCF Debt Yield(3)(7) U/W
Revenues ($)(2)(8)		 U/W
Expenses ($)		 U/W Net Operating Income ($) U/W
Replacement ($)		 U/W
TI/LC ($)		 U/W
Net Cash Flow ($)		 Occupancy Rate(2)(9) Occupancy as-of Date U/W Hotel ADR U/W Hotel RevPAR Most Recent Period Most Recent Revenues ($)(8) Most Recent Expenses ($) Most
Recent
NOI ($)		 Most Recent Capital Expenditures
38 Firewheel Corners Shopping Center 11.8% 11.4% 753,643 255,343 498,300 3,319 15,488 479,494 93.2% 4/1/2019     TTM 3/31/2019 778,275 237,893 540,382 0
39 Lakeland MHP 9.8% 9.7% 649,726 244,324 405,402 5,350 0 400,052 95.3% 4/1/2019     TTM 3/31/2019 644,624 227,848 416,776 0
40 All American Storage East 8.5% 8.3% 495,216 152,174 343,042 7,618 0 335,424 77.3% 3/31/2019     TTM 4/30/2019 495,216 146,401 348,815 0
41 Wolverine Portfolio 8.4% 8.2% 8,308,685 3,371,488 4,937,197 82,450 0 4,854,747 79.9% 2/28/2019     TTM 2/28/2019 8,127,460 3,378,272 4,749,188 0
41.01 Apple Tree Estates     1,316,317 422,588 893,729 11,900 0 881,829 88.7% 2/28/2019     TTM 2/28/2019 1,301,801 422,781 879,020 0
41.02 South Lyon     1,278,319 394,679 883,640 10,550 0 873,090 88.2% 2/28/2019     TTM 2/28/2019 1,227,898 398,947 828,951 0
41.03 Metro Commons     1,244,339 525,134 719,205 11,350 0 707,855 82.4% 2/28/2019     TTM 2/28/2019 1,211,844 525,752 686,092 0
41.04 Brighton Village     1,059,662 389,113 670,549 9,650 0 660,899 86.5% 2/28/2019     TTM 2/28/2019 1,048,702 391,501 657,201 0
41.05 College Heights     887,313 366,992 520,321 8,050 0 512,271 85.7% 2/28/2019     TTM 2/28/2019 874,472 367,438 507,034 0
41.06 Hillcrest     623,747 286,985 336,762 7,500 0 329,262 70.7% 2/28/2019     TTM 2/28/2019 635,013 287,285 347,728 0
41.07 Royal Village     651,378 360,308 291,070 11,650 0 279,420 48.9% 2/28/2019     TTM 2/28/2019 642,496 365,235 277,261 0
41.08 Fernwood     410,381 191,833 218,548 4,600 0 213,948 77.2% 2/28/2019     TTM 2/28/2019 388,872 190,377 198,495 0
41.09 Satellite Bay     446,245 227,109 219,136 4,150 0 214,986 94.0% 2/28/2019     TTM 2/28/2019 400,865 222,868 177,997 0
41.10 Chalet Village     390,984 206,746 184,238 3,050 0 181,188 98.4% 2/28/2019     TTM 2/28/2019 395,497 206,088 189,409 0
42 Gala Bend Apartments 9.4% 9.1% 537,444 182,789 354,655 12,000 0 342,655 100.0% 4/1/2019     TTM 3/31/2019 542,248 181,710 360,538 0
43 Palms at Dover 8.6% 8.4% 548,000 231,016 316,984 6,350 0 310,634 96.1% 4/30/2019     TTM 3/31/2019 548,000 184,855 363,145 0
44 3699 Hamner Ave Retail Center 10.1% 9.8% 515,191 150,642 364,549 2,558 9,592 352,400 100.0% 5/1/2019     TTM 4/30/2019 535,289 180,881 354,408 0
45 Depot Self Storage 10.0% 9.8% 514,166 163,130 351,036 8,918 0 342,119 91.6% 3/20/2019     TTM 3/31/2019 518,574 165,272 353,302 0
46 Walgreens - Richardson, TX 8.8% 8.7% 300,700 4,175 296,525 1,482 0 295,043 100.0% 7/1/2019     NAV NAV NAV NAV NAV
47 Concourse Office Center 11.8% 10.7% 514,275 178,760 335,515 10,680 20,571 304,264 94.1% 4/1/2019     TTM 4/30/2019 482,612 156,455 326,157 0
48 Apache West MHP 8.9% 8.8% 467,334 223,212 244,122 3,750 0 240,372 98.7% 2/1/2019     Annualized 6 12/31/2018 469,027 203,295 265,732 0
49 Elmira Shopping Center 9.1% 8.5% 359,492 127,170 232,322 1,992 13,277 217,053 77.4% 5/1/2019     TTM 3/31/2019 322,955 112,651 210,304 0
50 Stuff N’ Storage 9.1% 8.8% 394,035 185,636 208,399 4,982 0 203,417 97.3% 4/25/2019     TTM 3/31/2019 386,716 184,449 202,267 0
51 Quality Inn and Suites - Portsmouth 17.3% 15.2% 1,093,964 732,502 361,462 43,759 0 317,703 67.5% 12/31/2018 71 48 Actual 2018 1,093,964 688,640 405,324 0
52 Cool Storage 10.3% 10.0% 301,387 106,228 195,159 4,251 0 190,908 88.6% 3/6/2019     TTM 3/31/2019 305,620 88,654 216,966 0
53 Sunshine Self Storage 11.2% 11.0% 315,988 109,146 206,841 5,310 0 201,531 97.8% 1/23/2019     TTM 2/28/2019 315,988 94,874 221,113 0
54 Rolling Oaks MHP 10.4% 10.0% 218,968 86,108 132,860 4,236 0 128,625 83.9% 4/30/2019     TTM 2/28/2019 219,890 84,110 135,780 0

 

A-1-10

 

 

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

 

Mortgage Loan Number Property Name Most Recent NCF ($) Most Recent Hotel ADR Most Recent Hotel RevPAR Second Most Recent Period Second Most Recent Revenues ($)(8) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent Capital Expenditures Second Most Recent NCF ($) Second Most Recent Hotel ADR Second Most Recent Hotel RevPAR Third Most Recent Period Third Most Recent Revenues ($)(8) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent Capital Expenditures
1 Nova Place 10,035,031     Actual 2017 16,115,171 7,083,953 9,031,218 0 9,031,218     Actual 2016 13,396,542 5,677,218 7,719,324 0
2 188 Spear Street 10,609,308     Actual 2018 14,949,275 4,375,215 10,574,060 0 10,574,060     Actual 2017 13,859,480 4,260,793 9,598,688 0
3 450-460 Park Avenue South 2,453,518     Actual 2017 7,792,369 3,928,265 3,864,104 0 3,864,104     Actual 2016 8,458,306 3,518,821 4,939,485 0
4 El Con Center 6,512,035     Actual 2017 7,984,336 2,347,800 5,636,536 0 5,636,536     Actual 2016 7,850,106 2,298,182 5,551,924 0
5 Shetland Park 6,505,537     Actual 2018 12,470,521 6,075,626 6,394,895 0 6,394,895     Actual 2017 11,484,858 5,841,147 5,643,711 0
6 ExchangeRight Net Leased Portfolio #27 NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
6.01 Hy-Vee - Cottage Grove, MN NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
6.02 BioLife Plasma Services - Savannah, GA NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
6.03 Pick n Save - Muskego, WI NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
6.04 Walgreens - Lubbock, TX NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
6.05 Walgreens - Houma, LA NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
6.06 Walgreens - Greendale, WI NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
6.07 Walgreens - Edmond, OK NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
6.08 Tractor Supply - Duncansville, PA NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
6.09 Walgreens - Dayton, OH NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
6.10 Walgreens - Augusta, GA NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
6.11 Advance Auto Parts - Houston, TX NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
6.12 O’Reilly - South Houston, TX NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
6.13 O’Reilly - Knoxville, TN NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
6.14 Dollar General - South Point, OH NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
6.15 Dollar General - Slidell, LA NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
6.16 Dollar General - Houma, LA NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
6.17 Dollar Tree - Kaukauna, WI NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
6.18 Dollar General - Mansfield, OH NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
7 Royal Caribbean - Miramar NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
8 TOPS Self Storage 2,347,444     Actual 2018 3,052,773 833,653 2,219,121 0 2,219,121     Actual 2017 3,029,950 818,972 2,210,978 0
9 Center North 1,426,491     Actual 2018 1,949,288 1,007,914 941,374 0 941,374     Actual 2017 989,465 1,033,897 -44,432 0
10 The Chantilly Office Portfolio 6,211,845     Actual 2018 10,966,136 4,486,782 6,479,354 0 6,479,354     Actual 2017 11,563,821 4,532,245 7,031,577 0
10.01 Stoneleigh I NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
10.02 Stoneleigh II NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
10.03 Glenview II NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
10.04 Glenview I NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
10.05 Glenbrook III NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
11 CIRE Equity Retail & Industrial Portfolio 12,866,781     Actual 2018 17,247,067 4,572,346 12,674,720 0 12,674,720     Actual 2017 14,622,381 4,060,487 10,561,894 0
11.01 Wood Village Town Center 2,138,183     Actual 2018 2,452,348 584,313 1,868,035 0 1,868,035     NAV NAV NAV NAV NAV
11.02 Pecan Promenade 1,946,733     Actual 2018 2,889,453 941,721 1,947,732 0 1,947,732     Actual 2017 2,854,118 963,259 1,890,858 0
11.03 Valley Plaza 1,730,635     Actual 2018 2,299,616 551,143 1,748,473 0 1,748,473     Actual 2017 2,231,849 524,561 1,707,288 0
11.04 Pear Tree 1,906,899     Actual 2018 2,603,067 705,998 1,897,070 0 1,897,070     Actual 2017 2,156,706 619,411 1,537,295 0
11.05 Glendale Market Square 1,492,700     Actual 2018 2,119,604 553,160 1,566,444 0 1,566,444     Actual 2017 2,574,463 746,001 1,828,462 0
11.06 Central Park Shopping Center 1,510,521     Actual 2018 2,332,463 767,722 1,564,741 0 1,564,741     Actual 2017 2,183,914 717,680 1,466,234 0
11.07 Val Vista Towne Center 1,076,344     Actual 2018 1,437,803 384,336 1,053,467 0 1,053,467     Actual 2017 1,474,944 381,471 1,093,473 0
11.08 2641 Hall Ave - Riverside, CA 217,536     Actual 2018 226,729 22,209 204,520 0 204,520     Actual 2017 234,120 21,417 212,703 0
11.09 606 W Troy - Indianapolis, IN 302,412     Actual 2018 312,765 33,151 279,614 0 279,614     Actual 2017 313,848 21,676 292,172 0
11.10 Homeland - Bartow, FL 219,591     Actual 2018 273,790 55,216 218,574 0 218,574     Actual 2017 265,962 53,050 212,912 0
11.11 2621 Hall Ave - Riverside, CA 325,227     Actual 2018 330,092 18,003 312,089 0 312,089     Actual 2017 332,458 11,960 320,498 0
12 155 Tice Boulevard 2,986,410     Actual 2018 3,315,265 433,329 2,881,935 0 2,881,935     Actual 2017 3,233,345 346,544 2,886,801 0
13 Grand Plaza Commercial 1,085,228     Actual 2017 1,357,456 389,659 967,797 0 967,797     Actual 2016 1,574,122 431,482 1,142,639 0
14 Patuxent Crossing 1,954,288     Actual 2017 4,109,959 2,159,043 1,950,916 0 1,950,916     Actual 2016 4,690,039 2,441,416 2,248,623 0
15 3636 North Central Avenue 310,092     Actual 2018 2,362,405 1,798,486 563,919 0 563,919     Actual 2017 2,409,368 1,696,789 712,578 0
16 Rittenhouse Square 1,147,364     Actual 2018 1,337,596 199,409 1,138,187 0 1,138,187     Actual 2017 1,332,335 177,322 1,155,013 0
17 CVS El Monte and Ontario 699,105     Actual 2018 699,105 0 699,105 0 699,105     Actual 2017 699,105 0 699,105 0
17.01 CVS Ontario 444,585     Actual 2018 444,585 0 444,585 0 444,585     Actual 2017 444,585 0 444,585 0
17.02 CVS El Monte 254,520     Actual 2018 254,520 0 254,520 0 254,520     Actual 2017 254,520 0 254,520 0
18 CVS Compton 467,392     Actual 2018 467,392 0 467,392 0 467,392     Actual 2017 467,392 0 467,392 0
19 Crossroads Shopping Center - Madera 1,630,177     Actual 2018 2,178,297 546,994 1,631,303 0 1,631,303     Actual 2017 2,108,848 567,809 1,541,039 0
20 Cross Creek Shopping Center 1,376,499     Actual 2017 1,404,799 425,552 979,247 0 979,247     Actual 2016 1,440,086 431,455 1,008,631 0
21 University Square Shopping Center 1,710,907     Actual 2018 2,433,544 731,618 1,701,926 0 1,701,926     Actual 2017 2,344,021 733,544 1,610,477 0
22 El Paso Self Storage Portfolio 1,392,815     Actual 2018 2,028,421 878,637 1,149,785 0 1,149,785     Annualized 6 6/30/2017 1,629,655 736,656 892,999 0
22.01 Extra Space Self Storage - Resler 586,129     Actual 2018 790,649 276,362 514,287 0 514,287     Annualized 6 6/30/2017 704,960 233,886 471,074 0
22.02 Extra Space Self Storage - Helen of Troy 479,824     Actual 2018 782,076 351,781 430,295 0 430,295     Annualized 6 6/30/2017 597,370 327,694 269,675 0
22.03 Extra Space Self Storage - Dyer 326,862     Actual 2018 455,696 250,493 205,203 0 205,203     Annualized 6 6/30/2017 327,325 175,075 152,250 0
23 Johnson Storage Portfolio 1,237,838     Actual 2018 2,069,253 979,537 1,089,716 0 1,089,716     Actual 2017 2,092,709 925,173 1,167,536 0
23.01 Superior Self Storage 283,431     Actual 2018 372,603 147,834 224,769 0 224,769     Actual 2017 377,860 137,272 240,588 0
23.02 Barksdale Self Storage 194,202     Actual 2018 273,739 91,681 182,058 0 182,058     Actual 2017 334,856 98,956 235,900 0
23.03 Action Self Storage 139,137     Actual 2018 229,155 101,103 128,052 0 128,052     Actual 2017 235,664 106,178 129,487 0
23.04 Owosso Mini Storage 134,267     Actual 2018 238,825 120,170 118,655 0 118,655     Actual 2017 232,384 99,777 132,607 0
23.05 A&A Self Storage 123,728     Actual 2018 195,271 83,953 111,318 0 111,318     Actual 2017 186,172 91,282 94,890 0
23.06 North Main Self Storage 95,743     Actual 2018 191,276 116,261 75,015 0 75,015     Actual 2017 190,739 102,279 88,460 0
23.07 Industrial Park Mini Storage 89,660     Actual 2018 133,118 49,935 83,182 0 83,182     Actual 2017 117,475 50,065 67,410 0
23.08 Euclid Self Storage 78,889     Actual 2018 237,311 165,407 71,904 0 71,904     Actual 2017 224,010 139,621 84,389 0
23.09 Hallmark Mini Storage 98,781     Actual 2018 197,955 103,193 94,763 0 94,763     Actual 2017 193,549 99,743 93,806 0
24 Hilton at University Place 6,194,602 140 104 Actual 2018 20,176,221 14,328,608 5,847,613 0 5,847,613 137 101 Actual 2017 19,742,148 14,051,870 5,690,278 0
25 Embassy Suites - Williamsburg 1,323,156 120 77 Actual 2018 4,833,319 3,459,414 1,373,905 0 1,373,905 120 78 Actual 2017 4,708,546 3,634,537 1,074,009 0
26 Alma Park Shopping Center 766,369     Actual 2018 1,049,297 248,721 800,575 0 800,575     Actual 2017 993,342 272,393 720,949 0
27 Holiday Inn Express - Orem 900,394 90 59 Actual 2018 2,717,111 1,827,889 889,222 0 889,222 89 60 Actual 2017 2,791,215 1,879,678 911,536 0
28 Courtyard by Marriott Beaumont 941,065 110 90 Actual 2018 2,881,862 1,818,957 1,062,906 0 1,062,906 113 95 Actual 2017 2,551,023 1,724,307 826,716 0
29 Frederick Avenue Shopping Center 925,565     Actual 2018 1,205,382 268,086 937,296 0 937,296     Actual 2017 1,142,509 270,278 872,231 0
30 Coventry Commons 672,765     Actual 2018 1,259,838 602,698 657,140 0 657,140     Actual 2017 1,183,734 578,502 605,232 7,868
31 Asbury Commons 875,130     Actual 2018 876,964 208,500 668,464 0 668,464     Actual 2017 909,175 226,037 683,138 0
32 Hampton Inn - Milan 1,092,084 137 106 Actual 2018 2,621,057 1,636,357 984,700 0 984,700 137 102 Actual 2017 2,473,053 1,568,291 904,762 0
33 Cedar Run Corporate Center 566,733     Actual 2018 997,860 423,542 574,318 0 574,318     Actual 2017 934,129 374,149 559,980 0
34 Holiday Inn Express Wilkes Barre East 830,949 94 62 Actual 2018 2,638,737 1,718,329 920,408 0 920,408 90 60 Actual 2017 2,256,631 1,670,751 585,880 0
35 CLC Self Storage - Redford 551,653     TTM 7/31/2018 734,240 332,029 402,211 0 402,211     TTM 7/31/2017 651,827 317,821 334,006 0
36 Dick’s Sporting Goods - Wausau 555,471     Actual 2018 630,000 66,234 563,766 0 563,766     Actual 2017 630,000 43,533 586,467 0
37 All American Storage Bloomington South 404,678     Actual 2018 625,296 218,232 407,064 0 407,064     Actual 2017 618,030 203,229 414,801 0

 

A-1-11

 

 

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

 

Mortgage Loan Number Property Name Most Recent NCF ($) Most Recent Hotel ADR Most Recent Hotel RevPAR Second Most Recent Period Second Most Recent Revenues ($)(8) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent Capital Expenditures Second Most Recent NCF ($) Second Most Recent Hotel ADR Second Most Recent Hotel RevPAR Third Most Recent Period Third Most Recent Revenues ($)(8) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent Capital Expenditures
38 Firewheel Corners Shopping Center 540,382     Actual 2018 757,586 249,298 508,288 0 508,288     Actual 2017 707,810 203,207 504,603 0
39 Lakeland MHP 416,776     Actual 2018 649,659 206,356 443,303 0 443,303     Actual 2017 545,725 202,579 343,146 0
40 All American Storage East 348,815     Actual 2018 485,044 145,928 339,116 0 339,116     Actual 2017 486,213 140,394 345,819 0
41 Wolverine Portfolio 4,749,188     Actual 2017 7,475,212 3,010,394 4,464,818 0 4,464,818     Actual 2016 6,426,030 2,941,367 3,484,663 0
41.01 Apple Tree Estates 879,020     Actual 2017 1,129,010 412,229 716,782 0 716,782     Actual 2016 930,393 391,403 538,990 0
41.02 South Lyon 828,951     Actual 2017 1,204,882 399,816 805,066 0 805,066     Actual 2016 1,041,149 405,530 635,619 0
41.03 Metro Commons 686,092     Actual 2017 1,078,048 432,868 645,180 0 645,180     Actual 2016 856,349 409,126 447,223 0
41.04 Brighton Village 657,201     Actual 2017 967,692 359,492 608,200 0 608,200     Actual 2016 783,539 360,445 423,094 0
41.05 College Heights 507,034     Actual 2017 793,625 350,877 442,748 0 442,748     Actual 2016 587,207 328,273 258,934 0
41.06 Hillcrest 347,728     Actual 2017 619,646 251,397 368,249 0 368,249     Actual 2016 613,857 267,611 346,246 0
41.07 Royal Village 277,261     Actual 2017 559,173 339,247 219,926 0 219,926     Actual 2016 516,198 332,735 183,463 0
41.08 Fernwood 198,495     Actual 2017 349,998 150,686 199,312 0 199,312     Actual 2016 342,641 122,671 219,970 0
41.09 Satellite Bay 177,997     Actual 2017 398,391 177,329 221,062 0 221,062     Actual 2016 394,426 174,574 219,852 0
41.10 Chalet Village 189,409     Actual 2017 374,747 136,453 238,294 0 238,294     Actual 2016 360,271 148,999 211,272 0
42 Gala Bend Apartments 360,538     Actual 2018 523,031 142,900 380,131 0 380,131     Actual 2017 338,950 100,812 238,138 0
43 Palms at Dover 363,145     Actual 2018 559,007 201,416 357,591 0 357,591     Actual 2017 557,677 220,005 337,672 0
44 3699 Hamner Ave Retail Center 354,408     Actual 2018 527,091 167,201 359,890 0 359,890     Actual 2017 494,303 162,107 332,196 0
45 Depot Self Storage 353,302     Actual 2018 521,196 165,683 355,512 0 355,512     Actual 2017 501,074 174,575 326,499 0
46 Walgreens - Richardson, TX NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
47 Concourse Office Center 326,157     Actual 2018 479,123 148,674 330,449 0 330,449     Actual 2017 499,337 163,892 335,445 0
48 Apache West MHP 265,732     Actual 2018 452,546 203,295 249,251 0 249,251     Actual 2017 271,490 166,467 105,023 0
49 Elmira Shopping Center 210,304     Actual 2018 315,740 110,566 205,174 0 205,174     Actual 2017 291,984 96,814 195,170 0
50 Stuff N’ Storage 202,267     Actual 2018 366,967 189,190 177,778 0 177,778     TTM 9/30/2018 322,580 194,103 128,478 0
51 Quality Inn and Suites - Portsmouth 405,324 71 48 Actual 2017 1,137,559 767,490 370,069 0 370,069 70 50 Actual 2016 1,006,132 725,272 280,860 0
52 Cool Storage 216,966     Actual 2018 316,161 88,596 227,565 0 227,565     Actual 2017 271,386 93,976 177,410 0
53 Sunshine Self Storage 221,113     Actual 2018 315,800 96,770 219,030 0 219,030     Actual 2017 300,218 100,613 199,605 0
54 Rolling Oaks MHP 135,780     Actual 2018 225,564 80,497 145,067 0 145,067     Actual 2017 198,301 83,992 114,309 0

 

A-1-12

 

 

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

 

Mortgage Loan Number Property Name Third Most Recent NCF ($) Third Most Recent Hotel ADR Third Most Recent Hotel RevPAR Master Lease (Y/N) Largest Tenant Name(6)(9)(10)(11)(12) Largest Tenant Sq. Ft. Largest
Tenant
% of NRA		 Largest Tenant Exp. Date(10) 2nd Largest Tenant Name(11)(12) 2nd Largest Tenant Sq. Ft. 2nd Largest
Tenant
% of NRA		 2nd Largest Tenant Exp. Date
1 Nova Place 7,719,324     N PNC Financial Services 395,657 34.6% 12/31/2027 Expedient / Continental Broadband 73,000 6.4% 6/30/2020
2 188 Spear Street 9,598,688     N Amazon 129,192 59.1% 1/1/2027 New Relic 73,392 33.6% 7/1/2027
3 450-460 Park Avenue South 4,939,485     N WeWork 76,373 41.8% 8/31/2034 Deep Focus 23,400 12.8% 8/31/2020
4 El Con Center 5,551,924     N JC Penney 220,424 45.9% 8/31/2021 Century Theatres 71,698 14.9% 6/30/2024
5 Shetland Park 5,643,711     N Excelitas Technologies Corp. 117,189 9.8% 9/30/2025 Salem Academy Charter School 57,826 4.9% 6/30/2032
6 ExchangeRight Net Leased Portfolio #27 NAV     N Various 349,490 Various Various        
6.01 Hy-Vee - Cottage Grove, MN NAV     N Hy-Vee 100,206 100.0% 1/31/2039        
6.02 BioLife Plasma Services - Savannah, GA NAV     N BioLife Plasma Services L.P. 15,730 100.0% 3/31/2034        
6.03 Pick n Save - Muskego, WI NAV     N Pick n Save 62,300 100.0% 12/31/2029        
6.04 Walgreens - Lubbock, TX NAV     N Walgreens 14,820 100.0% 8/31/2031        
6.05 Walgreens - Houma, LA NAV     N Walgreens 14,490 100.0% 2/29/2032        
6.06 Walgreens - Greendale, WI NAV     N Walgreens 13,905 100.0% 6/30/2031        
6.07 Walgreens - Edmond, OK NAV     N Walgreens 14,762 100.0% 7/31/2032        
6.08 Tractor Supply - Duncansville, PA NAV     N Tractor Supply 19,104 100.0% 1/31/2029        
6.09 Walgreens - Dayton, OH NAV     N Walgreens 13,905 100.0% 3/31/2029        
6.10 Walgreens - Augusta, GA NAV     N Walgreens 13,650 100.0% 4/1/2029        
6.11 Advance Auto Parts - Houston, TX NAV     N Advance Auto Parts 6,912 100.0% 2/28/2033        
6.12 O’Reilly - South Houston, TX NAV     N O’Reilly 7,000 100.0% 4/30/2033        
6.13 O’Reilly - Knoxville, TN NAV     N O’Reilly 7,125 100.0% 11/30/2034        
6.14 Dollar General - South Point, OH NAV     N Dollar General 9,002 100.0% 3/31/2034        
6.15 Dollar General - Slidell, LA NAV     N Dollar General 9,002 100.0% 6/30/2033        
6.16 Dollar General - Houma, LA NAV     N Dollar General 9,026 100.0% 6/15/2033        
6.17 Dollar Tree - Kaukauna, WI NAV     N Dollar Tree 9,525 100.0% 5/31/2029        
6.18 Dollar General - Mansfield, OH NAV     N Dollar General 9,026 100.0% 1/31/2034        
7 Royal Caribbean - Miramar NAV     N Royal Caribbean Cruises Ltd 128,540 100.0% 11/30/2028        
8 TOPS Self Storage 2,210,978     N                
9 Center North -44,432     N                
10 The Chantilly Office Portfolio 7,031,577     N Various Various Various Various Various Various Various Various
10.01 Stoneleigh I NAV     N AECOM Management Services, Inc. 62,836 57.3% 9/30/2020 The Teaching Company, LLC 5,095 4.6% 6/30/2021
10.02 Stoneleigh II NAV     N The Teaching Company, LLC 44,434 41.7% 6/30/2021 Community Management Corporation 31,556 29.6% 7/31/2021
10.03 Glenview II NAV     N Aetna Life Insurance 29,180 37.7% 12/31/2022 Redfin 20,358 26.3% 6/30/2024
10.04 Glenview I NAV     N WEX, Inc. 32,342 42.1% 12/31/2022 Tetra Tech, Inc. 20,020 26.1% 12/31/2024
10.05 Glenbrook III NAV     N General Dynamics Information Technology, Inc. 20,627 35.1% 12/31/2020 The Door and Hardware Institute 10,701 18.2% 9/30/2019
11 CIRE Equity Retail & Industrial Portfolio 10,561,894     N Various Various Various Various Various Various Various Various
11.01 Wood Village Town Center NAV     N Kohl’s Department Stores, Inc. 87,501 63.8% 1/31/2027 Theresa’s Pet 9,800 7.1% 6/30/2024
11.02 Pecan Promenade 1,890,858     N Ross Stores 30,187 21.3% 1/31/2022 LA Fitness 27,564 19.5% 11/30/2029
11.03 Valley Plaza 1,707,288     N US Foods 60,145 41.1% 3/31/2024 Ross 27,650 18.9% 1/31/2021
11.04 Pear Tree 1,537,295     N JC Penney 51,395 26.0% 2/28/2024 Lucky’s (SaveMart) 49,377 25.0% 3/31/2024
11.05 Glendale Market Square 1,828,462     N Floor & Décor 75,000 40.3% 4/30/2028 Lina Home Furnishings 45,000 24.2% 11/30/2024
11.06 Central Park Shopping Center 1,466,234     N Big Lots 32,153 21.8% 1/31/2023 ARC Thrift Store 29,294 19.9% 5/31/2025
11.07 Val Vista Towne Center 1,093,473     N Ross 25,126 26.9% 1/31/2022 Petco 13,221 14.2% 1/31/2022
11.08 2641 Hall Ave - Riverside, CA 212,703     N 48 Forty Solutions 34,982 100.0% 5/31/2023        
11.09 606 W Troy - Indianapolis, IN 292,172     N 48 Forty Solutions 22,860 100.0% 4/30/2024        
11.10 Homeland - Bartow, FL 212,912     N 48 Forty Solutions 67,438 100.0% 6/30/2025        
11.11 2621 Hall Ave - Riverside, CA 320,498     N 48 Forty Solutions 16,000 100.0% 5/31/2023        
12 155 Tice Boulevard 2,886,801     N Eisai, Inc. 118,092 100.0% 6/30/2028        
13 Grand Plaza Commercial 1,142,639     N EOS Fitness 38,134 53.5% 8/31/2034 AltaMed Health Services Corp 22,108 31.0% 3/28/2031
14 Patuxent Crossing 2,248,623     N Howard County, Maryland 63,927 21.7% 9/30/2025 FEI.COM 58,332 19.8% 5/31/2021
15 3636 North Central Avenue 712,578     N Arizona Children Association 44,390 20.4% 5/31/2030 GSA - Army Corp of Engineers 28,436 13.0% 8/31/2033
16 Rittenhouse Square 1,155,013     N Bank of America 4,435 13.0% 8/31/2029 Philly Pretzel 500 1.5% 6/30/2024
17 CVS El Monte and Ontario 699,105     N CVS 45,980 100.0% 1/31/2032        
17.01 CVS Ontario 444,585     N CVS 26,006 100.0% 1/31/2032        
17.02 CVS El Monte 254,520     N CVS 19,974 100.0% 1/31/2032        
18 CVS Compton 467,392     N CVS 22,880 100.0% 1/31/2032        
19 Crossroads Shopping Center - Madera 1,541,039     N Rancho San Miguel Market 55,800 58.3% 10/14/2028 Family Dollar Stores, Inc. #29310 9,180 9.6% 3/31/2022
20 Cross Creek Shopping Center 1,008,631     N Kohl’s 93,310 66.0% 1/31/2029 Bob’s Discount Funriture 37,459 26.5% 5/30/2029
21 University Square Shopping Center 1,610,477     N Mega Furniture 26,250 34.5% 4/30/2026 Good Sports 7,000 9.2% 12/31/2019
22 El Paso Self Storage Portfolio 892,999     N                
22.01 Extra Space Self Storage - Resler 471,074     N                
22.02 Extra Space Self Storage - Helen of Troy 269,675     N                
22.03 Extra Space Self Storage - Dyer 152,250     N                
23 Johnson Storage Portfolio 1,167,536     N                
23.01 Superior Self Storage 240,588     N                
23.02 Barksdale Self Storage 235,900     N                
23.03 Action Self Storage 129,487     N                
23.04 Owosso Mini Storage 132,607     N                
23.05 A&A Self Storage 94,890     N                
23.06 North Main Self Storage 88,460     N                
23.07 Industrial Park Mini Storage 67,410     N                
23.08 Euclid Self Storage 84,389     N                
23.09 Hallmark Mini Storage 93,806     N                
24 Hilton at University Place 5,690,278 136 100 N                
25 Embassy Suites - Williamsburg 1,074,009 117 76 N                
26 Alma Park Shopping Center 720,949     N Robert’s Hardware 12,800 18.6% 8/31/2024 Dollar Tree Stores INC 11,868 17.3% 4/30/2021
27 Holiday Inn Express - Orem 911,536 93 62 N                
28 Courtyard by Marriott Beaumont 826,716 100 83 N                
29 Frederick Avenue Shopping Center 872,231     N Mega Mart International Food 11,161 36.7% 9/30/2023 Advance Auto Parts 7,888 25.9% 12/31/2021
30 Coventry Commons 597,364     N The Salvation Army 39,445 35.4% 1/31/2026 Dollar Tree 10,920 9.8% 9/30/2022
31 Asbury Commons 683,138     N Winn-Dixie 40,873 73.9% 3/16/2024 My Time Fitness 4,320 7.8% 11/30/2022
32 Hampton Inn - Milan 904,762 130 96 N                
33 Cedar Run Corporate Center 559,980     N Timken Gear & Services (Philadelphia Gear) 15,728 26.6% 5/31/2020 Dr. Jeffrey Katzman 6,177 10.5% 11/30/2021
34 Holiday Inn Express Wilkes Barre East 585,880 88 52 N                
35 CLC Self Storage - Redford 334,006     N                
36 Dick’s Sporting Goods - Wausau 586,467     N Dick’s Sporting Goods 45,000 100.0% 1/31/2027        
37 All American Storage Bloomington South 414,801     N                

 

A-1-13

 

 

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

 

Mortgage Loan Number Property Name Third Most Recent NCF ($) Third Most Recent Hotel ADR Third Most Recent Hotel RevPAR Master Lease (Y/N) Largest Tenant Name(6)(9)(10)(11)(12) Largest Tenant Sq. Ft. Largest
Tenant
% of NRA		 Largest Tenant Exp. Date(10) 2nd Largest Tenant Name(11)(12) 2nd Largest Tenant Sq. Ft. 2nd Largest
Tenant
% of NRA		 2nd Largest Tenant Exp. Date
38 Firewheel Corners Shopping Center 504,603     N Clothes Mentor 3,565 16.1% 8/31/2019 Verizon Wireless 2,913 13.2% 2/28/2021
39 Lakeland MHP 343,146     N                
40 All American Storage East 345,819     N                
41 Wolverine Portfolio 3,484,663     N                
41.01 Apple Tree Estates 538,990     N                
41.02 South Lyon 635,619     N                
41.03 Metro Commons 447,223     N                
41.04 Brighton Village 423,094     N                
41.05 College Heights 258,934     N                
41.06 Hillcrest 346,246     N                
41.07 Royal Village 183,463     N                
41.08 Fernwood 219,970     N                
41.09 Satellite Bay 219,852     N                
41.10 Chalet Village 211,272     N                
42 Gala Bend Apartments 238,138     N                
43 Palms at Dover 337,672     Y                
44 3699 Hamner Ave Retail Center 332,196     N Starbucks Corporation 1,800 14.1% 9/30/2025 Scrambler’s Cafe 1,540 12.0% 9/30/2025
45 Depot Self Storage 326,499     N                
46 Walgreens - Richardson, TX NAV     N Walgreens 14,820 100.0% 3/31/2083        
47 Concourse Office Center 335,445     N Life Support Services, In 3,282 11.1% 5/31/2021 Inora Technologies, Inc. 3,073 10.4% 8/31/2019
48 Apache West MHP 105,023     N                
49 Elmira Shopping Center 195,170     N Empire Novelties 3,850 29.1% 12/31/2020 Compassionate Dental 2,362 17.9% 8/31/2022
50 Stuff N’ Storage 128,478     N                
51 Quality Inn and Suites - Portsmouth 280,860 67 44 N                
52 Cool Storage 177,410     N                
53 Sunshine Self Storage 199,605     N                
54 Rolling Oaks MHP 114,309     N                

 

A-1-14

 

 

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

 

Mortgage Loan Number Property Name 3rd Largest Tenant Name(12)(13) 3rd Largest Tenant Sq. Ft. 3rd Largest
Tenant
% of NRA		 3rd Largest Tenant Exp. Date 4th Largest Tenant Name(6)(9)(12) 4th Largest Tenant Sq. Ft. 4th Largest
Tenant
% of NRA		 4th Largest Tenant Exp. Date
1 Nova Place United Healthcare Services, Inc. 71,500 6.3% 6/30/2024 Confluence Technologies, Inc. 40,867 3.6% 11/30/2027
2 188 Spear Street JP Morgan Chase 3,439 1.6% 11/1/2023 Lee’s Deli 3,286 1.5% 4/1/2023
3 450-460 Park Avenue South Fusion Learning Inc. 14,070 7.7% 6/21/2022 Mphasis Corporation 8,000 4.4% 1/15/2022
4 El Con Center Burlington Coat Factory 65,000 13.5% 4/30/2020 Ross Dress For Less 30,186 6.3% 1/31/2023
5 Shetland Park Comm. Of MA - Registry of Deeds 39,093 3.3% 3/27/2020 GTAT Corporation 37,408 3.1% 5/31/2021
6 ExchangeRight Net Leased Portfolio #27                
6.01 Hy-Vee - Cottage Grove, MN                
6.02 BioLife Plasma Services - Savannah, GA                
6.03 Pick n Save - Muskego, WI                
6.04 Walgreens - Lubbock, TX                
6.05 Walgreens - Houma, LA                
6.06 Walgreens - Greendale, WI                
6.07 Walgreens - Edmond, OK                
6.08 Tractor Supply - Duncansville, PA                
6.09 Walgreens - Dayton, OH                
6.10 Walgreens - Augusta, GA                
6.11 Advance Auto Parts - Houston, TX                
6.12 O’Reilly - South Houston, TX                
6.13 O’Reilly - Knoxville, TN                
6.14 Dollar General - South Point, OH                
6.15 Dollar General - Slidell, LA                
6.16 Dollar General - Houma, LA                
6.17 Dollar Tree - Kaukauna, WI                
6.18 Dollar General - Mansfield, OH                
7 Royal Caribbean - Miramar                
8 TOPS Self Storage                
9 Center North                
10 The Chantilly Office Portfolio Various Various Various Various Various Various Various Various
10.01 Stoneleigh I                
10.02 Stoneleigh II Johnston McLamb CASE Solutions, Inc. 27,194 25.5% 1/14/2024 AECOM Management Services, Inc. 3,363 3.2% 11/30/2022
10.03 Glenview II National Datacare Corporation 12,805 16.5% 10/31/2020 Omniplex World Services 4,370 5.6% 2/29/2020
10.04 Glenview I General Dynamics Information Technology, Inc. 20,000 26.1% 1/31/2021        
10.05 Glenbrook III America’s Charities 7,951 13.5% 12/31/2021 First American Title 5,856 10.0% 1/31/2021
11 CIRE Equity Retail & Industrial Portfolio Various Various Various Various Various Various Various Various
11.01 Wood Village Town Center The Rock Wood Fired Pizza & Spirit/Hot Stone, LLC 5,196 3.8% 6/30/2021 The Sleep Train, INC (Mattress Firm) 5,091 3.7% 9/30/2026
11.02 Pecan Promenade Dollar Tree 10,000 7.1% 10/31/2022 Kirkland’s 10,000 7.1% 6/30/2020
11.03 Valley Plaza Salon Boutique 7,880 5.4% 5/31/2028 Banner Health 5,000 3.4% 8/31/2023
11.04 Pear Tree Ross 25,976 13.2% 1/30/2025 Big 5 Sporting Goods 16,520 8.4% 5/31/2022
11.05 Glendale Market Square EJ’s Auction & Consignment 28,909 15.6% 11/30/2025 Hospice of the Valley 8,443 4.5% 2/29/2020
11.06 Central Park Shopping Center Adventure Dental 8,809 6.0% 2/29/2024 Fast Cash Pawn & Jewelry 5,724 3.9% 11/30/2019
11.07 Val Vista Towne Center Fred Astaire 3,511 3.8% 11/30/2024 Val Vista Dental 2,551 2.7% 4/30/2020
11.08 2641 Hall Ave - Riverside, CA                
11.09 606 W Troy - Indianapolis, IN                
11.10 Homeland - Bartow, FL                
11.11 2621 Hall Ave - Riverside, CA                
12 155 Tice Boulevard                
13 Grand Plaza Commercial David Mi & Partners 3,024 4.2% 10/31/2022 7-Eleven 2,450 3.4% 8/31/2029
14 Patuxent Crossing State of Maryland - Department of Human Services 42,702 14.5% 10/31/2028 Howard County Housing Comm 27,332 9.3% 6/30/2027
15 3636 North Central Avenue Manning & Kass, Ellrod, Ramirez, Trester LLP 16,360 7.5% 12/14/2022 Cavco Industries, Inc. 14,974 6.9% 03/12/2026
16 Rittenhouse Square AT&T Mobility     5/15/2024        
17 CVS El Monte and Ontario                
17.01 CVS Ontario                
17.02 CVS El Monte                
18 CVS Compton                
19 Crossroads Shopping Center - Madera Fashion Outlet / Mi Amor 5,000 5.2% 12/31/2021 McDonald’s (Land Lease) 3,760 3.9% 10/31/2028
20 Cross Creek Shopping Center Disc Replay 4,159 2.9% 12/31/2026        
21 University Square Shopping Center HuHot Mongolian Grill 5,540 7.3% 3/31/2023 Factory Mattress Direct 4,000 5.3% 8/31/2020
22 El Paso Self Storage Portfolio                
22.01 Extra Space Self Storage - Resler                
22.02 Extra Space Self Storage - Helen of Troy                
22.03 Extra Space Self Storage - Dyer                
23 Johnson Storage Portfolio                
23.01 Superior Self Storage                
23.02 Barksdale Self Storage                
23.03 Action Self Storage                
23.04 Owosso Mini Storage                
23.05 A&A Self Storage                
23.06 North Main Self Storage                
23.07 Industrial Park Mini Storage                
23.08 Euclid Self Storage                
23.09 Hallmark Mini Storage                
24 Hilton at University Place                
25 Embassy Suites - Williamsburg                
26 Alma Park Shopping Center Arizona Soap Supply 8,600 12.5% 1/31/2024 Barro’s Pizza 4,200 6.1% 5/31/2023
27 Holiday Inn Express - Orem                
28 Courtyard by Marriott Beaumont                
29 Frederick Avenue Shopping Center Fed Ex Kinkos 6,307 20.7% 9/30/2027 7-Eleven 3,000 9.9% 12/31/2022
30 Coventry Commons Aqua Tots 8,400 7.5% 1/31/2026 Broad Family Chiropractic 4,356 3.9% 1/31/2023
31 Asbury Commons Subway 1,440 2.6% 10/31/2019 Clippers 1,080 2.0% 8/31/2020
32 Hampton Inn - Milan                
33 Cedar Run Corporate Center Advanced Recovery Systems 5,901 10.0% 8/31/2021 Retired Seniors Volunteer Program of MontCo 5,020 8.5% 7/31/2021
34 Holiday Inn Express Wilkes Barre East                
35 CLC Self Storage - Redford                
36 Dick’s Sporting Goods - Wausau                
37 All American Storage Bloomington South                

 

A-1-15

 

 

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

 

Mortgage Loan Number Property Name 3rd Largest Tenant Name(12)(13) 3rd Largest Tenant Sq. Ft. 3rd Largest
Tenant
% of NRA		 3rd Largest Tenant Exp. Date 4th Largest Tenant Name(6)(9)(12) 4th Largest Tenant Sq. Ft. 4th Largest
Tenant
% of NRA		 4th Largest Tenant Exp. Date
38 Firewheel Corners Shopping Center Fast Signs 2,300 10.4% 9/30/2022 Sparks Dental 1,950 8.8% 4/30/2025
39 Lakeland MHP                
40 All American Storage East                
41 Wolverine Portfolio                
41.01 Apple Tree Estates                
41.02 South Lyon                
41.03 Metro Commons                
41.04 Brighton Village                
41.05 College Heights                
41.06 Hillcrest                
41.07 Royal Village                
41.08 Fernwood                
41.09 Satellite Bay                
41.10 Chalet Village                
42 Gala Bend Apartments                
43 Palms at Dover                
44 3699 Hamner Ave Retail Center Hsiu Lien Chiu & Chin Hisi Wang dba Crazy Brothers Sushi 1,540 12.0% 1/31/2020 Jacob Zobrist- Studio D 1,428 11.2% 3/31/2023
45 Depot Self Storage                
46 Walgreens - Richardson, TX                
47 Concourse Office Center CTC Engineering, Inc. 2,280 7.7% 2/28/2020 ACTech North America, 1,987 6.7% 12/31/2020
48 Apache West MHP                
49 Elmira Shopping Center Metro PCS 2,000 15.1% 2/29/2020 Anabelle Nails 1,100 8.3% 6/30/2021
50 Stuff N’ Storage                
51 Quality Inn and Suites - Portsmouth                
52 Cool Storage                
53 Sunshine Self Storage                
54 Rolling Oaks MHP                

 

A-1-16

 

 

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

 

Mortgage Loan Number Property Name 5th Largest Tenant Name(9)(12) 5th Largest Tenant Sq. Ft. 5th Largest
Tenant
% of NRA		 5th Largest Tenant Exp. Date Engineering Report Date Environmental Report Date (Phase I) Environmental Report Date (Phase II) Seismic Report Date Seismic PML % Seismic Insurance Required  (Y/N) Terrorism Insurance (Y/N) Loan Purpose Engineering Escrow / Deferred Maintenance ($)
1 Nova Place DataBank Holdings 38,009 3.3% 9/30/2033 3/28/2019 4/10/2019       N Y Refinance 0
2 188 Spear Street SF Florist, Inc. 3,083 1.4% 9/1/2022 5/7/2019 5/6/2019   5/6/2019 16.0% N Y Refinance 0
3 450-460 Park Avenue South Pipedrive 7,500 4.1% 12/20/2022 3/27/2019 3/28/2019       N Y Refinance 0
4 El Con Center Marshall’s 25,000 5.2% 8/31/2025 3/22/2019 3/22/2019       N Y Refinance 0
5 Shetland Park Lahey Health Behavioral SVCS. 27,760 2.3% 4/30/2023 4/10/2019; 4/11/2019; 4/16/2019 4/10/2019; 4/15/2019 1/9/2019; 2/8/2019     N Y Acquisition 108,875
6 ExchangeRight Net Leased Portfolio #27         Various Various       N Y Acquisition 77,250
6.01 Hy-Vee - Cottage Grove, MN         11/12/2018 11/12/2018       N Y    
6.02 BioLife Plasma Services - Savannah, GA         4/19/2019 4/19/2019       N Y    
6.03 Pick n Save - Muskego, WI         3/18/2019 3/18/2019       N Y    
6.04 Walgreens - Lubbock, TX         4/11/2019 4/11/2019       N Y    
6.05 Walgreens - Houma, LA         4/12/2019 4/12/2019       N Y    
6.06 Walgreens - Greendale, WI         4/11/2019 4/11/2019       N Y    
6.07 Walgreens - Edmond, OK         4/25/2019 4/25/2019       N Y    
6.08 Tractor Supply - Duncansville, PA         2/19/2019 2/19/2019       N Y    
6.09 Walgreens - Dayton, OH         3/21/2019 3/21/2019       N Y    
6.10 Walgreens - Augusta, GA         4/2/2019 4/2/2019       N Y    
6.11 Advance Auto Parts - Houston, TX         4/11/2019 4/11/2019       N Y    
6.12 O’Reilly - South Houston, TX         4/12/2019 4/12/2019       N Y    
6.13 O’Reilly - Knoxville, TN         4/22/2019 4/22/2019       N Y    
6.14 Dollar General - South Point, OH         4/18/2019 4/18/2019       N Y    
6.15 Dollar General - Slidell, LA         4/2/2019 4/2/2019       N Y    
6.16 Dollar General - Houma, LA         4/2/2019 4/2/2019       N Y    
6.17 Dollar Tree - Kaukauna, WI         3/14/2019 3/14/2019       N Y    
6.18 Dollar General - Mansfield, OH         4/18/2019 4/18/2019       N Y    
7 Royal Caribbean - Miramar         4/4/2019 5/1/2019       N Y Acquisition 0
8 TOPS Self Storage         4/8/2019 4/8/2019   3/29/2019 14.0% N Y Refinance 69,141
9 Center North         5/21/2019 5/14/2019       N Y Refinance 0
10 The Chantilly Office Portfolio Various Various Various Various Various 4/3/2019       N Y Recapitalization 0
10.01 Stoneleigh I         3/29/2019 4/3/2019       N Y    
10.02 Stoneleigh II         3/29/2019 4/3/2019       N Y    
10.03 Glenview II         4/1/2019 4/3/2019       N Y    
10.04 Glenview I         4/1/2019 4/3/2019       N Y    
10.05 Glenbrook III AECOM Management Services, Inc. 5,184 8.8% 10/31/2021 4/1/2019 4/3/2019       N Y    
11 CIRE Equity Retail & Industrial Portfolio Various Various Various Various 4/12/2019 4/12/2019 Various Various Various Various Y Refinance 171,330
11.01 Wood Village Town Center National Vision, Inc. 3,183 2.3% 1/31/2020 4/12/2019 4/12/2019   4/12/2019 7.0% N Y    
11.02 Pecan Promenade Shoe Show 7,007 5.0% 6/30/2026 4/12/2019 4/12/2019       N Y    
11.03 Valley Plaza Sprint 4,230 2.9% 8/31/2021 4/12/2019 4/12/2019       N Y    
11.04 Pear Tree Maurice’s 5,300 2.7% 1/31/2021 4/12/2019 4/12/2019   4/12/2019 17.0% N Y    
11.05 Glendale Market Square Cucina Tagliani 4,920 2.6% 4/30/2024 4/12/2019 4/12/2019       N Y    
11.06 Central Park Shopping Center Comrade Brewery 5,315 3.6% 5/31/2021 4/12/2019 4/12/2019 6/6/2013     N Y    
11.07 Val Vista Towne Center Regis Salon 1,910 2.0% 11/30/2019 4/12/2019 4/12/2019       N Y    
11.08 2641 Hall Ave - Riverside, CA         4/12/2019 4/12/2019   4/12/2019 14.0% N Y    
11.09 606 W Troy - Indianapolis, IN         4/12/2019 4/12/2019       N Y    
11.10 Homeland - Bartow, FL         4/12/2019 4/12/2019       N Y    
11.11 2621 Hall Ave - Riverside, CA         4/12/2019 4/12/2019   4/12/2019 11.0% N Y    
12 155 Tice Boulevard         2/14/2019 2/14/2019       N Y Acquisition 0
13 Grand Plaza Commercial Kapoor’s Akbar 1,620 2.3% 11/30/2027 3/27/2019 3/27/2019   3/27/2019 18.0% N Y Refinance 0
14 Patuxent Crossing Kennedy Krieger Institute 26,946 9.1% 4/30/2022 2/25/2019 2/11/2019       N Y Acquisition 252,250
15 3636 North Central Avenue Mayes Telles PLLC 12,203 5.6% 8/21/2024 4/24/2019 4/22/2019       N Y Refinance 2,488
16 Rittenhouse Square         3/15/2019 3/14/2019       N Y Acquisition 0
17 CVS El Monte and Ontario         Various Various   Various Various Various Y Acquisition 0
17.01 CVS Ontario         3/4/2019 3/4/2019   3/4/2019 13.0% N Y    
17.02 CVS El Monte         3/7/2019 3/7/2019   3/5/2019 25.0% Y Y    
18 CVS Compton         3/6/2019 3/6/2019   3/6/2019 15.0% N Y Acquisition 0
19 Crossroads Shopping Center - Madera Mountain Mike’s Pizza 2,775 2.9% 10/31/2026 3/28/2019 3/28/2019   3/28/2019 5.0% N Y Acquisition 0
20 Cross Creek Shopping Center         11/28/2018 11/28/2018       N Y Refinance 9,225
21 University Square Shopping Center Jose Reyes MD 4,000 5.3% 9/30/2019 4/18/2019 4/18/2019       N Y Refinance 11,875
22 El Paso Self Storage Portfolio         1/30/2019 2/1/2019       N Y Refinance 0
22.01 Extra Space Self Storage - Resler         1/30/2019 2/1/2019       N Y    
22.02 Extra Space Self Storage - Helen of Troy         1/30/2019 2/1/2019       N Y    
22.03 Extra Space Self Storage - Dyer         1/30/2019 2/1/2019       N Y    
23 Johnson Storage Portfolio         5/13/2019 Various       N Y Refinance 584,311
23.01 Superior Self Storage         5/13/2019 5/13/2019       N Y    
23.02 Barksdale Self Storage         5/13/2019 7/27/2018       N Y    
23.03 Action Self Storage         5/13/2019 7/27/2018       N Y    
23.04 Owosso Mini Storage         5/13/2019 7/30/2018       N Y    
23.05 A&A Self Storage         5/13/2019 7/27/2018       N Y    
23.06 North Main Self Storage         5/13/2019 7/27/2018       N Y    
23.07 Industrial Park Mini Storage         5/13/2019 7/27/2018       N Y    
23.08 Euclid Self Storage         5/13/2019 7/27/2018       N Y    
23.09 Hallmark Mini Storage         5/13/2019 7/27/2018       N Y    
24 Hilton at University Place         2/25/2019 2/26/2019       N Y Refinance 0
25 Embassy Suites - Williamsburg         5/2/2018 7/17/2018 6/7/2018     N Y Refinance 0
26 Alma Park Shopping Center Tao Gardens 3,500 5.1% 5/31/2024 4/15/2019 4/15/2019       N Y Refinance 0
27 Holiday Inn Express - Orem         4/18/2019 4/22/2019   4/12/2019 8.0% N Y Refinance 0
28 Courtyard by Marriott Beaumont         10/3/2018 10/2/2018       N Y Refinance 0
29 Frederick Avenue Shopping Center Red Chili Café 1,550 5.1% 3/30/2030 5/7/2019 4/18/2019       N Y Refinance 15,906
30 Coventry Commons Amber’s Hallmark 4,200 3.8% 1/31/2021 3/12/2019 3/13/2019       N Y Refinance 0
31 Asbury Commons Book Store/Coffee Shop 1,080 2.0% 3/30/2021 3/26/2019 3/26/2019       N Y Acquisition 0
32 Hampton Inn - Milan         4/22/2019 4/22/2019       N Y Refinance 0
33 Cedar Run Corporate Center Delta Risk LLC 4,677 7.9% 10/31/2021 4/2/2019 4/2/2019       N Y Refinance 129,824
34 Holiday Inn Express Wilkes Barre East         3/20/2019 3/21/2019       N Y Acquisition 0
35 CLC Self Storage - Redford         10/24/2018 10/26/2018       N Y Acquisition 0
36 Dick’s Sporting Goods - Wausau         2/13/2019 2/13/2019       N Y Acquisition 0
37 All American Storage Bloomington South         4/29/2019 4/29/2019       N Y Refinance 1,250

 

A-1-17

 

 

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

 

Mortgage Loan Number Property Name 5th Largest Tenant Name(9)(12) 5th Largest Tenant Sq. Ft. 5th Largest
Tenant
% of NRA		 5th Largest Tenant Exp. Date Engineering Report Date Environmental Report Date (Phase I) Environmental Report Date (Phase II) Seismic Report Date Seismic PML % Seismic Insurance Required  (Y/N) Terrorism Insurance (Y/N) Loan Purpose Engineering Escrow / Deferred Maintenance ($)
38 Firewheel Corners Shopping Center Achieve Physical Therapy 1,907 8.6% 9/30/2021 4/18/2019 4/19/2019       N Y Refinance 0
39 Lakeland MHP         6/29/2018 6/29/2018   6/29/2018 18.0% N Y Refinance 20,625
40 All American Storage East         4/29/2019 4/29/2019       N Y Refinance 1,250
41 Wolverine Portfolio         12/5/2018 Various       N Y Refinance 284,203
41.01 Apple Tree Estates         12/5/2018 12/3/2018       N Y    
41.02 South Lyon         12/5/2018 12/4/2018       N Y    
41.03 Metro Commons         12/5/2018 12/5/2018       N Y    
41.04 Brighton Village         12/5/2018 12/5/2018       N Y    
41.05 College Heights         12/5/2018 12/5/2018       N Y    
41.06 Hillcrest         12/5/2018 12/3/2018       N Y    
41.07 Royal Village         12/5/2018 12/4/2018       N Y    
41.08 Fernwood         12/5/2018 12/4/2018       N Y    
41.09 Satellite Bay         12/5/2018 12/3/2018       N Y    
41.10 Chalet Village         12/5/2018 12/3/2018       N Y    
42 Gala Bend Apartments         4/29/2019 4/29/2019       N Y Refinance 0
43 Palms at Dover         3/18/2019 3/18/2019       N Y Refinance 1,750
44 3699 Hamner Ave Retail Center Nail Salon 1,320 10.3% 1/31/2021 2/7/2019     2/7/2019 11.0% N Y Refinance 0
45 Depot Self Storage         4/3/2019 4/2/2019       N Y Acquisition 0
46 Walgreens - Richardson, TX         4/3/2019 4/5/2019       N Y Acquisition 0
47 Concourse Office Center CreateMyTee, LLC 1,784 6.0% 11/30/2020 4/17/2019 4/17/2019       N Y Refinance 0
48 Apache West MHP         1/24/2019 10/16/2018       N Y Refinance 7,500
49 Elmira Shopping Center Barberville 965 7.3% 1/31/2023 5/2/2019 5/1/2019   4/30/2019 5.0% N Y Acquisition 26,550
50 Stuff N’ Storage         5/9/2019 5/9/2019   5/9/2019 9.0% N Y Refinance 0
51 Quality Inn and Suites - Portsmouth         3/14/2019 3/13/2019       N Y Refinance 35,938
52 Cool Storage         4/3/2019 4/3/2019       N Y Acquisition 13,000
53 Sunshine Self Storage         1/22/2019 1/22/2019       N Y Refinance 57,813
54 Rolling Oaks MHP         12/20/2018 12/20/2018       N Y Refinance 28,750

 

A-1-18

 

 

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

 

Mortgage Loan Number Property Name Tax Escrow (Initial) Monthly Tax Escrow ($) Tax Escrow - Cash or LoC Tax Escrow - LoC Counterparty Insurance Escrow (Initial) Monthly Insurance Escrow ($) Insurance Escrow - Cash or LoC Insurance Escrow - LoC Counterparty Upfront Replacement Reserve ($) Monthly Replacement Reserve ($)(14) Replacement Reserve Cap ($) Replacement Reserve Escrow - Cash or LoC Replacement Reserve Escrow - LoC Counterparty Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($)(14)
1 Nova Place 459,339 153,115 Cash   0 Springing     0 23,807 857,059 Cash   0 76,183
2 188 Spear Street 0 Springing     0 Springing     0 Springing 87,468     0 Springing
3 450-460 Park Avenue South 0 Springing     0 Springing     0 Springing 0     0 Springing
4 El Con Center 0 Springing     0 Springing     0 Springing 0     0 Springing
5 Shetland Park 255,812 81,210 Cash   80,533 38,349 Cash   2,200,000 14,891 0 Cash   800,000 59,095
6 ExchangeRight Net Leased Portfolio #27 54,404 7,772 Cash   8,776 2,925 Cash   356,261 1,508 0 Cash   500,000 Springing
6.01 Hy-Vee - Cottage Grove, MN                              
6.02 BioLife Plasma Services - Savannah, GA                              
6.03 Pick n Save - Muskego, WI                              
6.04 Walgreens - Lubbock, TX                              
6.05 Walgreens - Houma, LA                              
6.06 Walgreens - Greendale, WI                              
6.07 Walgreens - Edmond, OK                              
6.08 Tractor Supply - Duncansville, PA                              
6.09 Walgreens - Dayton, OH                              
6.10 Walgreens - Augusta, GA                              
6.11 Advance Auto Parts - Houston, TX                              
6.12 O’Reilly - South Houston, TX                              
6.13 O’Reilly - Knoxville, TN                              
6.14 Dollar General - South Point, OH                              
6.15 Dollar General - Slidell, LA                              
6.16 Dollar General - Houma, LA                              
6.17 Dollar Tree - Kaukauna, WI                              
6.18 Dollar General - Mansfield, OH                              
7 Royal Caribbean - Miramar 0 Springing     15,582 9,739 Cash   0 2,142 0 Cash   0 Springing
8 TOPS Self Storage 20,041 6,362 Cash   30,715 2,925 Cash   0 1,247 0 Cash   0 0
9 Center North 0 11,697 Cash   0 Springing     0 4,755 0 Cash   0 1,198
10 The Chantilly Office Portfolio 0 Springing     0 Springing     0 Springing 257,476     0 Springing
10.01 Stoneleigh I                              
10.02 Stoneleigh II                              
10.03 Glenview II                              
10.04 Glenview I                              
10.05 Glenbrook III                              
11 CIRE Equity Retail & Industrial Portfolio 323,078 161,539 Cash   0 Springing     301,104 20,994 0 Cash   589,027 87,423
11.01 Wood Village Town Center                              
11.02 Pecan Promenade                              
11.03 Valley Plaza                              
11.04 Pear Tree                              
11.05 Glendale Market Square                              
11.06 Central Park Shopping Center                              
11.07 Val Vista Towne Center                              
11.08 2641 Hall Ave - Riverside, CA                              
11.09 606 W Troy - Indianapolis, IN                              
11.10 Homeland - Bartow, FL                              
11.11 2621 Hall Ave - Riverside, CA                              
12 155 Tice Boulevard 170,813 36,233 Cash   0 1,645 Cash   0 4,262 0 Cash   0 14,762
13 Grand Plaza Commercial 71,746 14,349 Cash   0 Springing     0 892 42,792 Cash   0 3,863
14 Patuxent Crossing 263,178 37,597 Cash   3,738 3,738 Cash   0 5,364 0 Cash   950,000 24,561
15 3636 North Central Avenue 183,423 45,856 Cash   12,938 3,235 Cash   0 3,635 0 Cash   2,000,000 Springing
16 Rittenhouse Square 48,969 16,323 Cash   2,115 1,057 Cash   36,250 Springing 36,250 Cash   0 0
17 CVS El Monte and Ontario 0 Springing     0 Springing     0 Springing 0     0 Springing
17.01 CVS Ontario                              
17.02 CVS El Monte                              
18 CVS Compton 0 Springing     0 Springing     0 Springing 0     0 Springing
19 Crossroads Shopping Center - Madera 24,450 12,225 Cash   1,825 1,825 Cash   0 1,197; Springing 28,728 Cash   0 3,990; Springing
20 Cross Creek Shopping Center 114,400 28,600 Cash   4,907 2,453 Cash   76,547 2,122 76,393 Cash   0 5,900
21 University Square Shopping Center 211,963 33,645 Cash   9,340 4,448 Cash   150,000 2,222 250,000 Cash   299,000 4,443
22 El Paso Self Storage Portfolio 71,281 23,760 Cash   3,492 3,492 Cash   2,052 2,052 0 Cash   0 0
22.01 Extra Space Self Storage - Resler                              
22.02 Extra Space Self Storage - Helen of Troy                              
22.03 Extra Space Self Storage - Dyer                              
23 Johnson Storage Portfolio 97,940 16,323 Cash   10,788 5,394 Cash   4,567 4,567 0 Cash   0 0
23.01 Superior Self Storage                              
23.02 Barksdale Self Storage                              
23.03 Action Self Storage                              
23.04 Owosso Mini Storage                              
23.05 A&A Self Storage                              
23.06 North Main Self Storage                              
23.07 Industrial Park Mini Storage                              
23.08 Euclid Self Storage                              
23.09 Hallmark Mini Storage                              
24 Hilton at University Place 204,583 40,917 Cash   0 Springing     0 61,624 0 Cash   0 0
25 Embassy Suites - Williamsburg 8,365 6,198 Cash   43,844 3,373 Cash   173,763 15,752 0 Cash   0 0
26 Alma Park Shopping Center 15,780 7,890; Springing Cash   0 Springing     0 2,118 0 Cash   150,000 5,723
27 Holiday Inn Express - Orem 40,705 5,815 Cash   2,798 1,399 Cash   0 8,876 0 Cash   0 0
28 Courtyard by Marriott Beaumont 69,741 16,545 Cash   41,959 5,950 Cash   51,476 8,482 0 Cash   0 0
29 Frederick Avenue Shopping Center 72,290 8,606 Cash   2,562 1,220 Cash   0 380 13,689 Cash   0 1,775
30 Coventry Commons 94,655 14,342 Cash   0 Springing     0 3,643 0 Cash   190,000 3,252
31 Asbury Commons 78,018 9,072 Cash   7,674 2,132 Cash   0 921 0 Cash   0 2,303
32 Hampton Inn - Milan 0 4,958 Cash   16,412 1,861 Cash   0 4,532 0 Cash   0 0
33 Cedar Run Corporate Center 73,978 7,046 Cash   6,649 1,583 Cash   100,000 984 0 Cash   230,000 4,920
34 Holiday Inn Express Wilkes Barre East 32,233 10,233 Cash   5,440 2,590 Cash   0 8,882 500,000 Cash   0 0
35 CLC Self Storage - Redford 5,797 5,797 Cash   0 Springing     166,000 655 0 Cash   0 0
36 Dick’s Sporting Goods - Wausau 0 Springing     2,345 902 Cash   0 563 13,500 Cash   0 4,688
37 All American Storage Bloomington South 7,427 3,713 Cash   3,786 316 Cash   688 688 0 Cash   0 0

 

A-1-19

 

 

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

 

Mortgage Loan Number Property Name Tax Escrow (Initial) Monthly Tax Escrow ($) Tax Escrow - Cash or LoC Tax Escrow - LoC Counterparty Insurance Escrow (Initial) Monthly Insurance Escrow ($) Insurance Escrow - Cash or LoC Insurance Escrow - LoC Counterparty Upfront Replacement Reserve ($) Monthly Replacement Reserve ($)(14) Replacement Reserve Cap ($) Replacement Reserve Escrow - Cash or LoC Replacement Reserve Escrow - LoC Counterparty Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($)(14)
38 Firewheel Corners Shopping Center 69,087 10,966 Cash   1,007 480 Cash   0 277 9,956 Cash   89,000 1,291
39 Lakeland MHP 14,522 2,958 Cash   9,856 600 Cash   3,128 446 0 Cash   0 0
40 All American Storage East 4,735 2,368 Cash   3,469 289 Cash   635 635 0 Cash   0 0
41 Wolverine Portfolio 137,321 45,774 Cash   0 Springing     0 6,871 0 Cash   0 0
41.01 Apple Tree Estates                              
41.02 South Lyon                              
41.03 Metro Commons                              
41.04 Brighton Village                              
41.05 College Heights                              
41.06 Hillcrest                              
41.07 Royal Village                              
41.08 Fernwood                              
41.09 Satellite Bay                              
41.10 Chalet Village                              
42 Gala Bend Apartments 46,772 9,354 Cash   1,125 1,125 Cash   0 1,000 36,000 Cash   0 0
43 Palms at Dover 16,573 4,143 Cash   1,371 1,371 Cash   529 529 0 Cash   0 0
44 3699 Hamner Ave Retail Center 4,627 4,627 Cash   0 Springing     25,000 213; Springing 7,674 Cash   15,000 1,225; Springing
45 Depot Self Storage 11,409 2,173 Cash   3,131 373 Cash   0 743 0 Cash   0 0
46 Walgreens - Richardson, TX 0 Springing     204 102 Cash   0 Springing 0     0 Springing
47 Concourse Office Center 51,816 6,477 Cash   0 Springing     0 890 0 Cash   50,000 2,349; Springing
48 Apache West MHP 924 924 Cash   4,564 456 Cash   313 313 0 Cash   0 0
49 Elmira Shopping Center 7,556 3,778 Cash   2,655 1,327 Cash   166 166 0 Cash   20,000 1,106
50 Stuff N’ Storage 4,745 2,372 Cash   2,621 238 Cash   415 415 0 Cash   0 0
51 Quality Inn and Suites - Portsmouth 0 4,200 Cash   0 1,137 Cash   0 3,647 0 Cash   0 0
52 Cool Storage 5,749 1,825 Cash   13,098 1,247 Cash   30,000 354 0 Cash   0 0
53 Sunshine Self Storage 2,183 728 Cash   963 482 Cash   443 443 0 Cash   0 0
54 Rolling Oaks MHP 5,602 800 Cash   1,512 504 Cash   353 353 0 Cash   0 0

 

A-1-20

 

 

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

 

Mortgage Loan Number Property Name TI/LC Reserve Cap ($)(15) TI/LC Escrow - Cash or LoC TI/LC Escrow - LoC Counterparty Debt Service Escrow (Initial) ($) Debt Service Escrow (Monthly) ($) Debt Service Escrow - Cash or LoC Debt Service Escrow - LoC Counterparty Other Escrow I Reserve Description(7)(14) Other Escrow I (Initial) ($)(6)(7)(9)(14)(15) Other Escrow I (Monthly) ($) Other Escrow I Cap ($) Other Escrow I Escrow - Cash or LoC Other  Escrow I - LoC Counterparty
1 Nova Place 2,742,588 Cash   0 0     Existing TI/LC Reserve 1,587,057 0 0 Cash  
2 188 Spear Street 656,007     0 0     Outstanding TI/LC Reserve 6,448,233 0 0 Cash  
3 450-460 Park Avenue South 0     0 0     Rent Concession Reserve 2,438,878 0 0 Cash  
4 El Con Center 1,200,958     0 0       0 0 0    
5 Shetland Park   Cash   0 0     Tenant Specific TI 526,065 0 0 Cash  
6 ExchangeRight Net Leased Portfolio #27 0 Cash   0 0       0 0 0    
6.01 Hy-Vee - Cottage Grove, MN                          
6.02 BioLife Plasma Services - Savannah, GA                          
6.03 Pick n Save - Muskego, WI                          
6.04 Walgreens - Lubbock, TX                          
6.05 Walgreens - Houma, LA                          
6.06 Walgreens - Greendale, WI                          
6.07 Walgreens - Edmond, OK                          
6.08 Tractor Supply - Duncansville, PA                          
6.09 Walgreens - Dayton, OH                          
6.10 Walgreens - Augusta, GA                          
6.11 Advance Auto Parts - Houston, TX                          
6.12 O’Reilly - South Houston, TX                          
6.13 O’Reilly - Knoxville, TN                          
6.14 Dollar General - South Point, OH                          
6.15 Dollar General - Slidell, LA                          
6.16 Dollar General - Houma, LA                          
6.17 Dollar Tree - Kaukauna, WI                          
6.18 Dollar General - Mansfield, OH                          
7 Royal Caribbean - Miramar 0     0 0     Sales Tax Funds 18,334 18,334 0 Cash  
8 TOPS Self Storage 0     0 0       0 0 0    
9 Center North 0 Cash   0 0     Conversion Work Reserve 1,850,000 0 0 Cash  
10 The Chantilly Office Portfolio 0     0 0     Rent Concession Funds 593,341 0 0 Cash  
10.01 Stoneleigh I                          
10.02 Stoneleigh II                          
10.03 Glenview II                          
10.04 Glenview I                          
10.05 Glenbrook III                          
11 CIRE Equity Retail & Industrial Portfolio 0 Cash   0 0     Rent Concession Funds 52,244 5,887 0 Cash  
11.01 Wood Village Town Center                          
11.02 Pecan Promenade                          
11.03 Valley Plaza                          
11.04 Pear Tree                          
11.05 Glendale Market Square                          
11.06 Central Park Shopping Center                          
11.07 Val Vista Towne Center                          
11.08 2641 Hall Ave - Riverside, CA                          
11.09 606 W Troy - Indianapolis, IN                          
11.10 Homeland - Bartow, FL                          
11.11 2621 Hall Ave - Riverside, CA                          
12 155 Tice Boulevard 0 Cash   0 0       0 0 0    
13 Grand Plaza Commercial 185,432 Cash   0 0     Earnout Reserve 1,400,000 0 0 Cash  
14 Patuxent Crossing 1,500,000 Cash   0 0     REA Charges 94,641 7,887 0 Cash  
15 3636 North Central Avenue 2,000,000 Cash   0 0     Outstanding Free/Gap Rent Reserve 531,019 0 0 Cash  
16 Rittenhouse Square 0     0 0     Gap Rent Reserve 16,128 0 0 Cash  
17 CVS El Monte and Ontario 0     0 0     Free Rent Reserve 1,855,915 0 2,155,574 Cash  
17.01 CVS Ontario                          
17.02 CVS El Monte                          
18 CVS Compton 0     0 0     Free Rent Reserve 1,240,787 0 1,441,127 Cash  
19 Crossroads Shopping Center - Madera 191,520 Cash   0 0       0 0 0    
20 Cross Creek Shopping Center 600,000 Cash   0 0       0 0 0    
21 University Square Shopping Center 352,000 Cash   0 0       0 0 0    
22 El Paso Self Storage Portfolio 0     0 0       0 0 0    
22.01 Extra Space Self Storage - Resler                          
22.02 Extra Space Self Storage - Helen of Troy                          
22.03 Extra Space Self Storage - Dyer                          
23 Johnson Storage Portfolio 0     0 0     Liquidity Reserve 560,000 0 0 Cash  
23.01 Superior Self Storage                          
23.02 Barksdale Self Storage                          
23.03 Action Self Storage                          
23.04 Owosso Mini Storage                          
23.05 A&A Self Storage                          
23.06 North Main Self Storage                          
23.07 Industrial Park Mini Storage                          
23.08 Euclid Self Storage                          
23.09 Hallmark Mini Storage                          
24 Hilton at University Place 0     0 0       0 0 0    
25 Embassy Suites - Williamsburg 0     0 0     PIP Escrow 176,000 0 0 Cash  
26 Alma Park Shopping Center 240,373 Cash   0 0       0 0 0    
27 Holiday Inn Express - Orem 0     0 0     Seasonality Reserve 59,162 Springing 0 Cash  
28 Courtyard by Marriott Beaumont 0     0 0     PIP Escrow 92,770 Springing 0 Cash  
29 Frederick Avenue Shopping Center 22,000 Cash   0 0     Free Rent Reserve 44,758 0 0 Cash  
30 Coventry Commons 400,000 Cash   0 0     Rent Concession Funds 816 0 0 Cash  
31 Asbury Commons 0     0 0       0 0 0    
32 Hampton Inn - Milan 0     0 0     PIP Funds 0 Springing 0    
33 Cedar Run Corporate Center 500,000 Cash   0 0     Vistra Free Rent 8,400 0 0 Cash  
34 Holiday Inn Express Wilkes Barre East 0     0 0     PIP Reserve 1,715,659 0 0 Cash  
35 CLC Self Storage - Redford 0     0 0       0 0 0    
36 Dick’s Sporting Goods - Wausau 140,625 Cash   0 0       0 0 0    
37 All American Storage Bloomington South 0     0 0       0 0 0    

 

A-1-21

 

 

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

 

Mortgage Loan Number Property Name TI/LC Reserve Cap ($)(15) TI/LC Escrow - Cash or LoC TI/LC Escrow - LoC Counterparty Debt Service Escrow (Initial) ($) Debt Service Escrow (Monthly) ($) Debt Service Escrow - Cash or LoC Debt Service Escrow - LoC Counterparty Other Escrow I Reserve Description(7)(14) Other Escrow I (Initial) ($)(6)(7)(9)(14)(15) Other Escrow I (Monthly) ($) Other Escrow I Cap ($) Other Escrow I Escrow - Cash or LoC Other  Escrow I - LoC Counterparty
38 Firewheel Corners Shopping Center 105,000 Cash   0 0       0 0 0    
39 Lakeland MHP 0     0 0       0 0 0    
40 All American Storage East 0     0 0       0 0 0    
41 Wolverine Portfolio 0     0 0     Mobile Home Use Funds 0 Springing 0    
41.01 Apple Tree Estates                          
41.02 South Lyon                          
41.03 Metro Commons                          
41.04 Brighton Village                          
41.05 College Heights                          
41.06 Hillcrest                          
41.07 Royal Village                          
41.08 Fernwood                          
41.09 Satellite Bay                          
41.10 Chalet Village                          
42 Gala Bend Apartments 0     0 0       0 0 0    
43 Palms at Dover 0     0 0       0 0 0    
44 3699 Hamner Ave Retail Center 60,000 Cash   0 0     Specified Tenant Reserve 0 Springing 0    
45 Depot Self Storage 0     0 0       0 0 0    
46 Walgreens - Richardson, TX 0     0 0       0 0 0    
47 Concourse Office Center 100,000 Cash   0 0       0 0 0    
48 Apache West MHP 0     0 0       0 0 0    
49 Elmira Shopping Center 0 Cash   0 0     Vacant Unit Preparation Reserve 35,000 0 0 Cash  
50 Stuff N’ Storage 0     0 0       0 0 0    
51 Quality Inn and Suites - Portsmouth 0     0 0       0 0 0    
52 Cool Storage 0     0 0       0 0 0    
53 Sunshine Self Storage 0     0 0       0 0 0    
54 Rolling Oaks MHP 0     0 0       0 0 0    

 

A-1-22

 

 

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

 

Mortgage Loan Number Property Name Other Escrow II Reserve Description Other Escrow II (Initial) ($)(6)(9)(15) Other Escrow II (Monthly) ($) 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
1 Nova Place Closing Date Leasing Reserve 4,000,000 0 0 Cash     Fee      
2 188 Spear Street Amazon Free Rent Reserve 2,486,946 0 0 Cash     Fee      
3 450-460 Park Avenue South Existing TI/LC Obligations Reserve 4,509,708 0 0 Cash     Fee      
4 El Con Center   0 0 0       Fee      
5 Shetland Park   0 0 0       Fee      
6 ExchangeRight Net Leased Portfolio #27   0 0 0       Fee      
6.01 Hy-Vee - Cottage Grove, MN               Fee      
6.02 BioLife Plasma Services - Savannah, GA               Fee      
6.03 Pick n Save - Muskego, WI               Fee      
6.04 Walgreens - Lubbock, TX               Fee      
6.05 Walgreens - Houma, LA               Fee      
6.06 Walgreens - Greendale, WI               Fee      
6.07 Walgreens - Edmond, OK               Fee      
6.08 Tractor Supply - Duncansville, PA               Fee      
6.09 Walgreens - Dayton, OH               Fee      
6.10 Walgreens - Augusta, GA               Fee      
6.11 Advance Auto Parts - Houston, TX               Fee      
6.12 O’Reilly - South Houston, TX               Fee      
6.13 O’Reilly - Knoxville, TN               Fee      
6.14 Dollar General - South Point, OH               Fee      
6.15 Dollar General - Slidell, LA               Fee      
6.16 Dollar General - Houma, LA               Fee      
6.17 Dollar Tree - Kaukauna, WI               Fee      
6.18 Dollar General - Mansfield, OH               Fee      
7 Royal Caribbean - Miramar   0 0 0       Fee      
8 TOPS Self Storage   0 0 0       Fee      
9 Center North Outstanding TI/LC Reserve ($200,000); Gap Rent Reserve ($13,476) 213,476 0 0 Cash     Fee      
10 The Chantilly Office Portfolio TATILC Funds 1,481,290 0 0 Cash     Fee      
10.01 Stoneleigh I               Fee      
10.02 Stoneleigh II               Fee      
10.03 Glenview II               Fee      
10.04 Glenview I               Fee      
10.05 Glenbrook III               Fee      
11 CIRE Equity Retail & Industrial Portfolio   0 0 0       Fee      
11.01 Wood Village Town Center               Fee      
11.02 Pecan Promenade               Fee      
11.03 Valley Plaza               Fee      
11.04 Pear Tree               Fee      
11.05 Glendale Market Square               Fee      
11.06 Central Park Shopping Center               Fee      
11.07 Val Vista Towne Center               Fee      
11.08 2641 Hall Ave - Riverside, CA               Fee      
11.09 606 W Troy - Indianapolis, IN               Fee      
11.10 Homeland - Bartow, FL               Fee      
11.11 2621 Hall Ave - Riverside, CA               Fee      
12 155 Tice Boulevard   0 0 0       Fee      
13 Grand Plaza Commercial Free Rent Reserve ($374,274.75); Rent Abatement Reserve ($381,340.00); Special TI/LC Reserve ($330,362.00) 1,085,977 0 0 Cash     Fee      
14 Patuxent Crossing   0 0 0       Fee      
15 3636 North Central Avenue Outstanding TI/LC Reserve 351,033 0 0 Cash     Fee      
16 Rittenhouse Square   0 0 0       Fee      
17 CVS El Monte and Ontario   0 0 0       Fee      
17.01 CVS Ontario               Fee      
17.02 CVS El Monte               Fee      
18 CVS Compton   0 0 0       Fee      
19 Crossroads Shopping Center - Madera   0 0 0       Fee      
20 Cross Creek Shopping Center   0 0 0       Fee      
21 University Square Shopping Center   0 0 0       Fee      
22 El Paso Self Storage Portfolio   0 0 0       Fee      
22.01 Extra Space Self Storage - Resler               Fee      
22.02 Extra Space Self Storage - Helen of Troy               Fee      
22.03 Extra Space Self Storage - Dyer               Fee      
23 Johnson Storage Portfolio   0 0 0       Fee      
23.01 Superior Self Storage               Fee      
23.02 Barksdale Self Storage               Fee      
23.03 Action Self Storage               Fee      
23.04 Owosso Mini Storage               Fee      
23.05 A&A Self Storage               Fee      
23.06 North Main Self Storage               Fee      
23.07 Industrial Park Mini Storage               Fee      
23.08 Euclid Self Storage               Fee      
23.09 Hallmark Mini Storage               Fee      
24 Hilton at University Place   0 0 0       Fee      
25 Embassy Suites - Williamsburg Capital Improvement Reserve 100,000 0 0 Cash     Fee      
26 Alma Park Shopping Center   0 0 0       Fee      
27 Holiday Inn Express - Orem   0 0 0       Fee      
28 Courtyard by Marriott Beaumont   0 0 0       Fee      
29 Frederick Avenue Shopping Center   0 0 0       Fee      
30 Coventry Commons   0 0 0       Fee      
31 Asbury Commons   0 0 0       Fee      
32 Hampton Inn - Milan Seasonality Funds 91,658 Springing 0 Cash     Fee      
33 Cedar Run Corporate Center   0 0 0       Fee      
34 Holiday Inn Express Wilkes Barre East   0 0 0       Fee      
35 CLC Self Storage - Redford   0 0 0       Fee      
36 Dick’s Sporting Goods - Wausau   0 0 0       Fee      
37 All American Storage Bloomington South   0 0 0       Fee      

 

A-1-23

 

 

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

 

Mortgage Loan Number Property Name Other Escrow II Reserve Description Other Escrow II (Initial) ($)(6)(9)(15) Other Escrow II (Monthly) ($) 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
38 Firewheel Corners Shopping Center   0 0 0       Fee      
39 Lakeland MHP   0 0 0       Fee      
40 All American Storage East   0 0 0       Fee      
41 Wolverine Portfolio   0 0 0       Fee      
41.01 Apple Tree Estates               Fee      
41.02 South Lyon               Fee      
41.03 Metro Commons               Fee      
41.04 Brighton Village               Fee      
41.05 College Heights               Fee      
41.06 Hillcrest               Fee      
41.07 Royal Village               Fee      
41.08 Fernwood               Fee      
41.09 Satellite Bay               Fee      
41.10 Chalet Village               Fee      
42 Gala Bend Apartments   0 0 0       Fee      
43 Palms at Dover   0 0 0       Fee      
44 3699 Hamner Ave Retail Center   0 0 0       Fee      
45 Depot Self Storage   0 0 0       Fee      
46 Walgreens - Richardson, TX   0 0 0       Fee      
47 Concourse Office Center   0 0 0       Fee      
48 Apache West MHP   0 0 0       Fee      
49 Elmira Shopping Center   0 0 0       Fee      
50 Stuff N’ Storage   0 0 0       Fee      
51 Quality Inn and Suites - Portsmouth   0 0 0       Fee      
52 Cool Storage   0 0 0       Fee      
53 Sunshine Self Storage   0 0 0       Fee      
54 Rolling Oaks MHP   0 0 0       Fee      

 

A-1-24

 

 

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

 

Mortgage Loan Number Property Name Lockbox Whole Loan Cut-off Date Balance ($) Whole Loan Debt Service ($) Subordinate Secured Debt Original Balance ($) Subordinate Secured Debt Cut-off Date Balance ($) Whole Loan U/W NOI DSCR (x) Whole Loan U/W NCF DSCR (x) Whole Loan Cut-off Date LTV Ratio Whole Loan Cut-off Date U/W NOI Debt Yield
1 Nova Place Hard/Springing Cash Management                
2 188 Spear Street Hard/Springing Cash Management                
3 450-460 Park Avenue South Hard/Springing Cash Management                
4 El Con Center Springing                
5 Shetland Park Springing                
6 ExchangeRight Net Leased Portfolio #27 Hard/Springing Cash Management                
6.01 Hy-Vee - Cottage Grove, MN                  
6.02 BioLife Plasma Services - Savannah, GA                  
6.03 Pick n Save - Muskego, WI                  
6.04 Walgreens - Lubbock, TX                  
6.05 Walgreens - Houma, LA                  
6.06 Walgreens - Greendale, WI                  
6.07 Walgreens - Edmond, OK                  
6.08 Tractor Supply - Duncansville, PA                  
6.09 Walgreens - Dayton, OH                  
6.10 Walgreens - Augusta, GA                  
6.11 Advance Auto Parts - Houston, TX                  
6.12 O’Reilly - South Houston, TX                  
6.13 O’Reilly - Knoxville, TN                  
6.14 Dollar General - South Point, OH                  
6.15 Dollar General - Slidell, LA                  
6.16 Dollar General - Houma, LA                  
6.17 Dollar Tree - Kaukauna, WI                  
6.18 Dollar General - Mansfield, OH                  
7 Royal Caribbean - Miramar Hard/Springing Cash Management                
8 TOPS Self Storage Springing                
9 Center North Springing                
10 The Chantilly Office Portfolio Hard/Springing Cash Management                
10.01 Stoneleigh I                  
10.02 Stoneleigh II                  
10.03 Glenview II                  
10.04 Glenview I                  
10.05 Glenbrook III                  
11 CIRE Equity Retail & Industrial Portfolio Hard/Springing Cash Management                
11.01 Wood Village Town Center                  
11.02 Pecan Promenade                  
11.03 Valley Plaza                  
11.04 Pear Tree                  
11.05 Glendale Market Square                  
11.06 Central Park Shopping Center                  
11.07 Val Vista Towne Center                  
11.08 2641 Hall Ave - Riverside, CA                  
11.09 606 W Troy - Indianapolis, IN                  
11.10 Homeland - Bartow, FL                  
11.11 2621 Hall Ave - Riverside, CA                  
12 155 Tice Boulevard Hard/Springing Cash Management                
13 Grand Plaza Commercial Springing                
14 Patuxent Crossing Hard/Springing Cash Management                
15 3636 North Central Avenue Hard/Springing Cash Management                
16 Rittenhouse Square Springing                
17 CVS El Monte and Ontario Springing                
17.01 CVS Ontario                  
17.02 CVS El Monte                  
18 CVS Compton Springing                
19 Crossroads Shopping Center - Madera Springing                
20 Cross Creek Shopping Center Hard/Springing Cash Management                
21 University Square Shopping Center Springing                
22 El Paso Self Storage Portfolio Springing                
22.01 Extra Space Self Storage - Resler                  
22.02 Extra Space Self Storage - Helen of Troy                  
22.03 Extra Space Self Storage - Dyer                  
23 Johnson Storage Portfolio Springing                
23.01 Superior Self Storage                  
23.02 Barksdale Self Storage                  
23.03 Action Self Storage                  
23.04 Owosso Mini Storage                  
23.05 A&A Self Storage                  
23.06 North Main Self Storage                  
23.07 Industrial Park Mini Storage                  
23.08 Euclid Self Storage                  
23.09 Hallmark Mini Storage                  
24 Hilton at University Place Hard/Springing Cash Management                
25 Embassy Suites - Williamsburg Springing                
26 Alma Park Shopping Center Springing                
27 Holiday Inn Express - Orem Soft/Springing Cash Management                
28 Courtyard by Marriott Beaumont Hard/Springing Cash Management                
29 Frederick Avenue Shopping Center Springing                
30 Coventry Commons Springing                
31 Asbury Commons Hard/Springing Cash Management                
32 Hampton Inn - Milan Hard/Springing Cash Management                
33 Cedar Run Corporate Center Springing                
34 Holiday Inn Express Wilkes Barre East Springing                
35 CLC Self Storage - Redford None                
36 Dick’s Sporting Goods - Wausau Hard/Springing Cash Management                
37 All American Storage Bloomington South Springing                

 

A-1-25

 

 

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

 

Mortgage Loan Number Property Name Lockbox Whole Loan Cut-off Date Balance ($) Whole Loan Debt Service ($) Subordinate Secured Debt Original Balance ($) Subordinate Secured Debt Cut-off Date Balance ($) Whole Loan U/W NOI DSCR (x) Whole Loan U/W NCF DSCR (x) Whole Loan Cut-off Date LTV Ratio Whole Loan Cut-off Date U/W NOI Debt Yield
38 Firewheel Corners Shopping Center Springing                
39 Lakeland MHP Springing                
40 All American Storage East Springing                
41 Wolverine Portfolio Springing                
41.01 Apple Tree Estates                  
41.02 South Lyon                  
41.03 Metro Commons                  
41.04 Brighton Village                  
41.05 College Heights                  
41.06 Hillcrest                  
41.07 Royal Village                  
41.08 Fernwood                  
41.09 Satellite Bay                  
41.10 Chalet Village                  
42 Gala Bend Apartments Springing                
43 Palms at Dover Springing                
44 3699 Hamner Ave Retail Center Springing                
45 Depot Self Storage Springing                
46 Walgreens - Richardson, TX Springing                
47 Concourse Office Center None                
48 Apache West MHP Springing                
49 Elmira Shopping Center Springing                
50 Stuff N’ Storage Springing                
51 Quality Inn and Suites - Portsmouth Springing                
52 Cool Storage Springing                
53 Sunshine Self Storage Springing                
54 Rolling Oaks MHP Springing                

 

A-1-26

 

 

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

 

Mortgage Loan Number Property Name Whole Loan Cut-off Date U/W NCF Debt Yield Mezzanine Debt Cut-off Date Balance($) Sponsor(13) Affiliated Sponsors Mortgage Loan Number
1 Nova Place     Jeremy Leventhal; Alexander Leventhal; Elliot Gould   1
2 188 Spear Street     Shorenstein Company LLC   2
3 450-460 Park Avenue South     Joseph Moinian; Jacob Orfali; David Adelipour   3
4 El Con Center     E. Stanley Kroenke   4
5 Shetland Park     Robert Moser Y - Group 1 5
6 ExchangeRight Net Leased Portfolio #27     ExchangeRight Real Estate, LLC   6
6.01 Hy-Vee - Cottage Grove, MN         6.01
6.02 BioLife Plasma Services - Savannah, GA         6.02
6.03 Pick n Save - Muskego, WI         6.03
6.04 Walgreens - Lubbock, TX         6.04
6.05 Walgreens - Houma, LA         6.05
6.06 Walgreens - Greendale, WI         6.06
6.07 Walgreens - Edmond, OK         6.07
6.08 Tractor Supply - Duncansville, PA         6.08
6.09 Walgreens - Dayton, OH         6.09
6.10 Walgreens - Augusta, GA         6.10
6.11 Advance Auto Parts - Houston, TX         6.11
6.12 O’Reilly - South Houston, TX         6.12
6.13 O’Reilly - Knoxville, TN         6.13
6.14 Dollar General - South Point, OH         6.14
6.15 Dollar General - Slidell, LA         6.15
6.16 Dollar General - Houma, LA         6.16
6.17 Dollar Tree - Kaukauna, WI         6.17
6.18 Dollar General - Mansfield, OH         6.18
7 Royal Caribbean - Miramar     SD US Holdings LLC   7
8 TOPS Self Storage     Raubi Sundher; Kabir Singh Sundher   8
9 Center North     Bradley T. Kowit; Gregg Levy   9
10 The Chantilly Office Portfolio     RMR Office Property Fund LP   10
10.01 Stoneleigh I         10.01
10.02 Stoneleigh II         10.02
10.03 Glenview II         10.03
10.04 Glenview I         10.04
10.05 Glenbrook III         10.05
11 CIRE Equity Retail & Industrial Portfolio     Josh Volen; Trevor Smith; CIRE OPCO I, LLC   11
11.01 Wood Village Town Center         11.01
11.02 Pecan Promenade         11.02
11.03 Valley Plaza         11.03
11.04 Pear Tree         11.04
11.05 Glendale Market Square         11.05
11.06 Central Park Shopping Center         11.06
11.07 Val Vista Towne Center         11.07
11.08 2641 Hall Ave - Riverside, CA         11.08
11.09 606 W Troy - Indianapolis, IN         11.09
11.10 Homeland - Bartow, FL         11.10
11.11 2621 Hall Ave - Riverside, CA         11.11
12 155 Tice Boulevard     Ferdinand Nachman Brach   12
13 Grand Plaza Commercial     David Mi   13
14 Patuxent Crossing     David Ridini; Matthew Snyder   14
15 3636 North Central Avenue     John Michael Heckethorn; Heckethorn Funds, LLC   15
16 Rittenhouse Square     Christian S. Dalzell; Mukang Cho   16
17 CVS El Monte and Ontario     Ann Koshy Y - Group 3 17
17.01 CVS Ontario       Y - Group 3 17.01
17.02 CVS El Monte       Y - Group 3 17.02
18 CVS Compton     Ann Koshy Y - Group 3 18
19 Crossroads Shopping Center - Madera     David Lucas; Devin Dierenfield; Devin Dierenfield Living Trust; Linda Barrett; Linda Barrett Irrevocable Trust; Linda Barrett Living Trust   19
20 Cross Creek Shopping Center     Avram Weissman; David Weissman; Jeffrey Weissman   20
21 University Square Shopping Center     Kevin Glazer Y - Group 2 21
22 El Paso Self Storage Portfolio     Alexander Moseley; Peter Moseley; Michael Addison; Susan Addison   22
22.01 Extra Space Self Storage - Resler         22.01
22.02 Extra Space Self Storage - Helen of Troy         22.02
22.03 Extra Space Self Storage - Dyer         22.03
23 Johnson Storage Portfolio     Alphonso Johnson, Jr   23
23.01 Superior Self Storage         23.01
23.02 Barksdale Self Storage         23.02
23.03 Action Self Storage         23.03
23.04 Owosso Mini Storage         23.04
23.05 A&A Self Storage         23.05
23.06 North Main Self Storage         23.06
23.07 Industrial Park Mini Storage         23.07
23.08 Euclid Self Storage         23.08
23.09 Hallmark Mini Storage         23.09
24 Hilton at University Place     Kenneth K. Kochenour   24
25 Embassy Suites - Williamsburg     Naveen Shah   25
26 Alma Park Shopping Center     Craig F. Eisenberg   26
27 Holiday Inn Express - Orem     Girish (Gary) A. Patel   27
28 Courtyard by Marriott Beaumont     Rajesh Suri; David Anderson   28
29 Frederick Avenue Shopping Center     Kevin Glazer Y - Group 2 29
30 Coventry Commons     David R. Nelson; The David Robert Nelson Trust Dated May 23, 1978   30
31 Asbury Commons     Thomas J. Cannon III   31
32 Hampton Inn - Milan     Leonard F. Longer   32
33 Cedar Run Corporate Center     Mark Weisz; Steven Krausman   33
34 Holiday Inn Express Wilkes Barre East     Chirag Patel; Jay Patel; Dharmendra Patadia; Sehul Patel   34
35 CLC Self Storage - Redford     Lawrence Charles Kaplan; George W. Thacker, III; Richard Schontz   35
36 Dick’s Sporting Goods - Wausau     Surinder Dham; Anil Sharma; Balwinder Dhanju   36
37 All American Storage Bloomington South     Timothy J. Mitchell; John W. Bender Y - Group 4 37

 

A-1-27

 

 

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

 

Mortgage Loan Number Property Name Whole Loan Cut-off Date U/W NCF Debt Yield Mezzanine Debt Cut-off Date Balance($) Sponsor(13) Affiliated Sponsors Mortgage Loan Number
38 Firewheel Corners Shopping Center     Kevin Glazer Y - Group 2 38
39 Lakeland MHP     Bruce Davies; Molly Rebecca Thompson   39
40 All American Storage East     Timothy J. Mitchell; John W. Bender Y - Group 4 40
41 Wolverine Portfolio     Ross H. Partrich   41
41.01 Apple Tree Estates         41.01
41.02 South Lyon         41.02
41.03 Metro Commons         41.03
41.04 Brighton Village         41.04
41.05 College Heights         41.05
41.06 Hillcrest         41.06
41.07 Royal Village         41.07
41.08 Fernwood         41.08
41.09 Satellite Bay         41.09
41.10 Chalet Village         41.10
42 Gala Bend Apartments     Paul Hundt   42
43 Palms at Dover     Richard Taylor; William Haldane   43
44 3699 Hamner Ave Retail Center     Richard W. Barrett; The Richard W. Barrett Revocable Trust, UDT   44
45 Depot Self Storage     Robert Moser Y - Group 1 45
46 Walgreens - Richardson, TX     Lorrie Finkel; Lorrie Finkel 2011 Revocable Trust   46
47 Concourse Office Center     Kevin Spizizen   47
48 Apache West MHP     Allen Yadgari; Michael Yamin   48
49 Elmira Shopping Center     Jagtar Singh Kahlon; Harmesh Kaur   49
50 Stuff N’ Storage     Carl E. Touhey   50
51 Quality Inn and Suites - Portsmouth     Pravin R. Patel; Ashwin S. Dakoriya   51
52 Cool Storage     Robert Moser Y - Group 1 52
53 Sunshine Self Storage     Terri Smith   53
54 Rolling Oaks MHP     William J. Cole   54

 

A-1-28

 

 

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 and groups of cross-collateralized mortgage loans.
   
(1) “RMF” denotes Rialto Mortgage Finance, LLC, “WFB” denotes Wells Fargo Bank, National Association, “Barclays” denotes Barclays Capital Real Estate Inc., “UBS AG” denotes UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York and “CIIICM” denotes C-III Commercial Mortgage LLC.
   
(2) For mortgage loan #5 (Shetland Park), the Number of Units includes 552,599 square feet of office space, 300,759 square feet of light industrial space, 91,364 square feet for tenant storage, 57,826 square feet for school use, 10,505 square feet for small business center space, and 178,244 square feet (1,994 units) for a self-storage facility.
   
  For mortgage loan #11 (CIRE Equity Retail & Industrial Portfolio), the Number of Units includes 1,049,075 square feet of retail space and 141,280 square feet of industrial space.
   
  For mortgage loan #13 (Grand Plaza Commercial), the Number of Units includes 49,212 square feet of retail space, and 22,108 square feet of medical office space.
   
  For mortgage loan #16 (Rittenhouse Square), the Number of Units consists of 29,270 square feet of multifamily space and 4,935 square feet of retail space. The retail component accounts for 43.2% of underwritten gross potential income.
   
  For mortgage loan #39 (Lakeland MHP), the Number of Units includes 64 mobile home pads, 41 RV sites and two single family homes.
   
  For mortgage loan #54 (Rolling Oaks MHP), the Number of Units does not include 78 self storage units (7,570 square feet). The Occupancy Rate reflects the occupancy of the 62 mobile home pads. Underwritten self storage income is 15.8% of the gross potential rent.
   
(3) For mortgage loan #1 (Nova Place), the mortgage loan represents Note A-1 of three pari passu notes, which have a combined Cut-off Date Balance of $140,000,000. Notes A-2 and A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2 and  A-3 in the aggregate (the “Nova Place Whole Loan”). Note A-1 represents the controlling interest in the Nova Place Whole Loan.
   
  For mortgage loan #2 (188 Spear Street), the mortgage loan represents Note A-1, one of three pari passu notes, which have a combined Cut-off Date Balance of $125,000,000. Notes A-2 and A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1, A-2 and A-3 in the aggregate (the “188 Spear Street Whole Loan”). Note A-2 represents a controlling interest in the 188 Spear Street Whole Loan.
   
  For mortgage loan #3 (450-460 Park Avenue South), the mortgage loan represents Note A-1 of two pari passu notes, which have a combined Cut-off Date Balance of $75,000,000. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “450-460 Park Avenue South Whole Loan”). Note A-1 represents the controlling interest in the 450-460 Park Avenue South Whole Loan.
   
  For mortgage loan #4 (El Con Center), the mortgage loan represents Note A-1, one of two pari-passu notes, which have a combined Cut-off Date Balance of $63,000,000. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “El Con Center Whole Loan”). Note A-1 represents a controlling interest in the El Con Center Whole Loan.
   
  For mortgage loan #5 (Shetland Park), the mortgage loan represents Note A-1, one of two pari-passu notes, which have a combined Cut-off Date Balance of $57,872,485. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “Shetland Park Whole Loan”). Note A-1 represents a controlling interest in the Shetland Park Whole Loan.
   
  For mortgage loan #6 (ExchangeRight Net Leased Portfolio #27), the mortgage loan represents Note A-1, one of two pari passu notes, which have a combined Cut-off Date Balance of $51,050,000. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “ExchangeRight Net Leased Portfolio #27 Whole Loan”). Note A-1 represents a controlling interest in the ExchangeRight Net Leased Portfolio #27 Whole Loan.
   
  For mortgage loan #10 (The Chantilly Office Portfolio), the mortgage loan represents Note A-1 of a whole loan evidenced by three pari passu loans, which have a combined Cut-off Date Balance of $46,350,000.  Notes A-2 and A-3   

 

A-1-29

 

 

  are not included in the trust.  All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1, A-2 and A-3 in the aggregate (“The Chantilly Office Portfolio Whole Loan”).  Note A-1 represents a non-controlling interest in The Chantilly Office Portfolio Whole Loan.
   
  For mortgage loan #11 (CIRE Equity Retail & Industrial Portfolio), the mortgage loan represents Note A-4 of a whole loan evidenced by six pari passu loans, which have a combined Cut-off Date Balance of $128,600,000.  Notes A-1, A-2, A-3, A-5 and A-6 are not included in the trust.  All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1, A-2, A-3, A-4, A-5 and A-6 in the aggregate (“CIRE Equity Retail & Industrial Portfolio Whole Loan”). Note A-4 represents a non-controlling interest in the CIRE Equity Retail & Industrial Portfolio Whole Loan.  
   
  For mortgage loan #14 (Patuxent Crossing), the mortgage loan represents Note A-2, one of two pari passu notes, which have a combined Cut-off Date Balance of $36,575,000. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the ” Patuxent Crossing Whole Loan”). Note A-1 represents a controlling interest in the Patuxent Crossing Whole Loan.
   
  For mortgage loan #24 (Hilton at University Place), the mortgage loan represents Note A-2, one of two pari passu notes, which have a combined Cut-off Date Balance of $45,843,073. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “Hilton at University Place Whole Loan”). Note A-1 represents a controlling interest in the Hilton at University Place Whole Loan.
   
  For mortgage loan #41 (Wolverine Portfolio), the mortgage loan represents Notes A-9 and A-10 of a whole loan evidenced by 10 pari passu notes, which have a combined Cut-off Date Balance of $59,000,000. Notes A-1, A-2, A-3, A-4, A-5, A-6, A-7 and A-8 are not included in the trust.  All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Notes A-1, A-2, A-3, A-4, A-5, A-6, A-7, A-8, A-9 and A-10 in the aggregate (“Wolverine Portfolio Whole Loan”).  Notes A-9 and A-10 represent non-controlling interests in the Wolverine Portfolio Whole Loan.
   
(4) For mortgage loan #1 (Nova Place), the loan documents allow for a partial release, subject to yield maintenance, at any time throughout the loan term.
   
(5) For mortgage loan #24 (Hilton at University Place), the Grace Period Default (Days) is two business days provided that the grace period is used no more than once in a twelve-month period.
   
(6) For mortgage loan #11 (CIRE Equity Retail & Industrial Portfolio), the Appraised Value with respect to the whole loan is based on the “As-Portfolio” appraised value of $198,100,000 as of May 3, 2019, which reflects an approximate 5.0% premium attributed to the aggregate sum of the “As-Is” appraised values, as applicable, for each of the mortgaged properties on an individual basis.  On a stand-alone basis, the mortgaged properties have an aggregate “As-Is” appraised value of $188,710,000.  The Cut-off Date LTV Ratio and the LTV Ratio at Maturity based on the whole loan and the aggregate stand-alone “As-Is” appraised value of $188,710,000 are 68.1% and 68.1%, respectively.
   
  For mortgage loan #13 (Grand Plaza Commercial), the Appraised Value is based on the “As-Stabilized” appraised value of $29,700,000, which assumes that the tenant improvements of EOS Fitness and 7-Eleven will be completed and the two tenants will be in occupancy and paying rents. At loan origination, the borrower deposited $339,933.75 for an EOS Fitness free rent reserve and $34,341 for a 7-Eleven free rent reserve. At loan origination, the borrower deposited $305,862 for EOS Fitness tenant improvements and $24,500 for 7-Eleven tenant improvements. The “As-Is” appraised value for the Grand Plaza Commercial mortgaged property is $27,700,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $27,700,000 “As-Is” appraised value are 65.0% and 65.0%, respectively.
   
  For mortgage loan #14 (Patuxent Crossing), the appraisal includes an extraordinary assumption that $950,000 will be escrowed to fund future tenant improvements and leasing commissions. At loan closing, $950,000 was deposited into a reserve fund for future tenant improvements and leasing commissions.
   
  For mortgage loan #15 (3636 North Central Avenue), the appraisal includes an extraordinary assumption that $2,000,000 will be escrowed to fund future tenant improvements and leasing commissions. At loan closing, $2,000,000 was deposited into a reserve fund for the future tenant improvements and leasing commissions.
   
  For mortgage loan #24 (Hilton at University Place), the borrower is currently contesting a real estate tax assessment by Mecklenburg County. The appraisal includes an extraordinary assumption that the Mecklenburg County Assessor’s Office will reduce the 2019 tax rate by approximately 35%.
   
  For mortgage loan #52 (Cool Storage), the Appraised Value is based on the “As-Complete” appraised value of $3,400,000, which assumes that three restrooms at the mortgaged property will be converted into 5x10 storage units for a total of 171 climate-controlled units (14,843 square feet), which is expected to be completed within a year from origination date. The “As-Is” appraised value for the Cool Storage mortgaged property is $3,390,000. The Cut-off Date

 

A-1-30

 

 

  LTV Ratio and LTV Ratio at Maturity or ARD based on the $3,390,000 “As-Is” appraised value are 56.0% and 49.3%, respectively.
   
(7) For mortgage loan #13 (Grand Plaza Commercial), all LTVs, DSCRs and Debt Yields are calculated assuming the full loan amount of $18,000,000. An earnout reserve in the amount of $1,400,000 was escrowed at loan origination. The lender will release the funds in the earnout reserve, provided that, (i) 7-Eleven has completed the buildout and fixturing of its leased premises, (ii) all tenant improvement costs, leasing commissions and other material costs and expenses relating to 7-Eleven’s leased premises have been paid in full, (iii) 7-Eleven is paying the full contractual rent, (iv) 7-Eleven is conducting normal business operations with the public at its leased premises, and (v) the Debt Yield is equal to or greater than 9.8%.  Assuming the full earnout reserve is applied to the full loan amount of $18,000,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 55.9%, 55.9%, 2.05x, 1.98x, 10.1%, and 9.8%, respectively.
   
(8) For mortgage loan #24 (Hilton at University Place), the related Mortgaged Property derives more than 23.1% of its revenue from food and beverage operations.
   
(9) Certain tenants may not be in occupancy or may be in free rent periods. In particular, with respect to single tenant properties or one of the top 5 tenants at a Mortgaged Property or portfolio of Mortgaged Properties for the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans or tenants at a Mortgaged Property or portfolio of Mortgaged Properties that lease 50% or more of the net rentable area, certain of such tenants have not taken possession or commenced paying rent or are not yet fully operational. For more information see “Description of the Mortgage Pool—Tenant Issues—Other” and the Annex A-3 in this prospectus for additional information.
   
  For mortgage loan #17 (CVS El Monte and Ontario), the CVS tenant at each location has a rent abatement period from January 1, 2029 through January 31, 2032. At loan origination, the borrower deposited into a rent reserve account an amount equal to $1,855,915.
   
  For mortgage loan #18 (CVS Compton), the CVS tenant has a rent abatement period from January 1, 2029 through January 31, 2032. At loan origination, the borrower deposited into a rent reserve account an amount equal to $1,240,787.
   
  For mortgage loan #29 (Frederick Avenue Shopping Center), the fifth largest tenant, (1,550 square feet), representing 5.1% of the net rentable square feet of the mortgaged property, is expected to take occupancy on August 1, 2019 and will have a rent abatement period until 241 days after the tenant has taken occupancy of the premises. At loan origination, the borrower deposited into a rent reserve account an amount equal to $44,758.
   
  For mortgage loan #44 (3699 Hamner Ave Retail Center), the fourth largest tenant (1,428 square feet), representing 11.2% of net rentable square feet, has abated rent in April of 2020, 2021 and 2022. Underwritten Revenues reflect the annual rent abatement.
   
(10) For mortgage loan #6 (ExchangeRight Net Leased Portfolio #27), the Largest Tenant Exp. Dates for Walgreens – Lubbock, TX, Walgreens – Houma, LA, Walgreens – Greendale, WI, Walgreens – Edmond, OK, Walgreens – Augusta, GA and Walgreens – Dayton, OH are assumed to be the earliest possible termination dates. The fully extended lease expiration dates for such tenants are August 31, 2081, February 28, 2082, June 30, 2066, July 31, 2082, April 1, 2079 and March 31, 2059, respectively.
   
(11) Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. For more information related to tenant termination options held by the 5 largest tenants (by net rentable area leased) at a Mortgaged Property or portfolio of Mortgaged Properties with respect to the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans or tenants at a Mortgaged Property or portfolio of Mortgaged Properties that lease 50% or more of the net rentable area, 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 #16 (Rittenhouse Square), the largest tenant, (4,435 square feet), representing 13.0% of net rentable square feet, has a one-time option to terminate its lease effective as of August 31, 2024, upon giving a twelve-month notice to the landlord.
   
  For mortgage loan #47 (Concourse Office Center), the second largest tenant (3,073 square feet), representing 10.4% of net rentable square feet, may terminate its lease at any time upon providing 90 days’ written notice and payment of one month’s rent.
   

 

A-1-31

 

 

(12) For mortgage loan #1 (Nova Place), the second largest tenant (73,000 square feet), representing 6.4% of net rentable square feet, has multiple expiration dates. The tenant has 52,898 square feet expiring on September 30, 2029 and 20,102 square feet expiring on June 30, 2020.
   
  For mortgage loan #3 (450-460 Park Avenue South), the third largest tenant (14,070 square feet), representing 7.7% of net rentable square feet, has multiple expiration dates. The tenant has 8,270 square feet expiring on June 20, 2023 and 5,800 square feet expiring on June 21, 2022.
   
  For mortgage loan #5 (Shetland Park), the largest tenant (117,189 square feet), representing 9.8% of net rentable square feet, has multiple expiration dates. The tenant has 114,789 square feet expiring on September 30, 2025 and 2,400 square feet that are month-to-month. The fourth largest tenant (37,408 square feet), representing 3.1% of net rentable square feet, has multiple lease expiration dates. The tenant has 19,151 square feet expiring on May 31, 2021 and 18,257 expiring on May 31, 2023. The fifth largest tenant (27,760 square feet), representing 2.3% of net rentable square feet, has multiple expiration dates. The tenant has 18,830 square feet expiring on November 31, 2027 and 8,930 square feet expiring on April 30, 2023. Additionally, 65 tenants leasing 70,990 square feet (7.0% of NRA, 10.3% of UW Base Rent) are operating under month to month leases.
   
  For mortgage loan #10 (The Chantilly Office Portfolio), the largest tenant (71,383 square feet), representing 16.6% of the net rentable square feet, occupies multiple suites and has multiple lease expiration dates. The tenant has 50,066 square feet expiring on September 30, 2020, 17,954 square feet expiring on October 31, 2021 and 3,363 square feet expiring on November 30, 2022. The third largest tenant (40,627 square feet), representing 9.5% of net rentable square feet, occupies multiple suites and has multiple lease expiration dates. The tenant has 20,627 square feet expiring on December 31, 2020 and 20,000 square feet expiring on January 31, 2021.
   
  For mortgage loan #14 (Patuxent Crossing), the largest tenant (63,927 square feet), representing 21.7% of the net rentable square feet, has multiple expiration dates. The tenant has 55,739 square feet expiring on June 30, 2038 and 8,188 square feet expiring on September 30, 2025. The second largest tenant (58,332 square feet), representing 19.8% of the net rentable square feet, has multiple expiration dates. The tenant has 48,832 square feet expiring on May 31, 2023 and 9,500 square feet expiring on May 31, 2021.
   
(13) For mortgage loan #13 (Grand Plaza Commercial), the third largest tenant (3,024 square feet), representing 4.2% of net rentable square feet, is a borrower affiliate.
   
(14) For mortgage loan #25 (Embassy Suites - Williamsburg), the Monthly Replacement Reserve will adjust to the greater of the existing Monthly Replacement Reserve and 1/12th of 5.0% of underwritten revenue from the prior fiscal year.
   
  For mortgage loan #28 (Courtyard by Marriott Beaumont), the Monthly Replacement Reserve will adjust to the greater of the existing Monthly Replacement Reserve and 1/12th of 4.0% of underwritten revenue from the prior fiscal year.
   
  For mortgage loan #32 (Hampton Inn - Milan), the Monthly Replacement Reserve is an adjusted amount equal to the greater of (i) 1/12th of (a) 2.0% of total revenues in the first year of the loan term, (b) 3.0% of total revenues in the second year of the loan term, and (c) 4.0% of total revenues thereafter, and (ii) 1/12th of the aggregate amount, if any, required to be reserved pursuant to any management or franchise agreement. Additionally, commencing in 2020, the borrower is required to deposit on each monthly payment date occurring in July, August, September and October an amount equal to one-fourth of the amount by which (i) the product of (a) 125.0% and (b) the seasonality shortfall amount for the twelve-month period commencing on the first day of February in the calendar year preceding the calendar year in which such determination is made exceeds (ii) the funds on deposit in the seasonality reserve as of the date such shortfall amount is determined by the lender. At closing, $91,658 was deposited into the seasonality reserve.
   
  For mortgage loan #34 (Holiday Inn Express Wilkes Barre East), the monthly capital expenditure deposit means an amount equal to the greater of (a) (i) for the first 24 payment dates, an amount equal to $8,882, (ii) for the 25th to 36th payment dates, an amount equal to 1/12 of 3% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs and (iii) commencing on the 37th payment date and continuing thereafter, 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.
   
(15) For mortgage loan #1 (Nova Place), once all existing tenant improvements and leasing commissions scheduled in the mortgage loan agreement have been satisfied, the remaining balance in the Other Escrow I (Initial) will count towards the TI/LC Reserve Cap. Additionally, the Other Escrow II (Initial) can be used for future tenant improvements and leasing commissions, but does not count towards the TI/LC Reserve Cap.

 

A-1-32