FWP 1 n1090_x5-teaserannexa1.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-207340-06
     

 

     
 

CCUBS Commercial Mortgage Trust 2017-C1 Disclaimer

 

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

 

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

 

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

 

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

 

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

 

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

 

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

 

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

 

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

 

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

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

 

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

 

  
     

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Mortgage Loan Seller Mortgage Loan Originator Cross-Collateralized and Cross-Defaulted Address City County State Zip Code General Property Type Specific Property Type Number of Properties Year Built
1 Loan GNL Portfolio CREFI Citi Real Estate Funding Inc. No Various Various Various Various Various Various Various 12 Various
1.01 Property Sandoz, Inc. CREFI Citi Real Estate Funding Inc. No 100 College Road West Plainsboro Middlesex NJ 08540 Office Suburban 1 2001
1.02 Property Intervet, Inc. CREFI Citi Real Estate Funding Inc. No 2 Giralda Farms Madison Middlesex NJ 07940 Office Suburban 1 1988
1.03 Property GE Aviation Systems, LLC CREFI Citi Real Estate Funding Inc. No 3290 Patterson Avenue Southeast Grand Rapids Kent MI 49512 Mixed Use Office/Industrial 1 1986
1.04 Property FedEx Ground Package System, Inc. (NY) CREFI Citi Real Estate Funding Inc. No 100 Orville Drive Bohemia Suffolk NY 11716 Industrial Distribution 1 1976
1.05 Property Nissan North America Inc. CREFI Citi Real Estate Funding Inc. No 4500 Singer Road Murfreesboro Rutherford TN 37129 Industrial Distribution 1 2008
1.06 Property Constellium Automotive USA, LLC CREFI Citi Real Estate Funding Inc. No 6331 Schooner Drive Van Buren Township Wayne MI 48111 Industrial Manufacturing 1 1998
1.07 Property C&J Energy Services, Inc. II CREFI Citi Real Estate Funding Inc. No 3990 Rogerdale Road Houston Harris TX 77042 Office Suburban 1 2013
1.08 Property Lippert Components Manufacturing, Inc. CREFI Citi Real Estate Funding Inc. No 1902 West Sample Street South Bend St. Joseph IN 46619 Industrial Warehouse 1 2003
1.09 Property FedEx Ground Package System, Inc. (WV) CREFI Citi Real Estate Funding Inc. No 163 Pitman Road Morgantown Monongalia WV 26501 Industrial Distribution 1 2016
1.10 Property C&J Energy Services, Inc. I CREFI Citi Real Estate Funding Inc. No 10771 Westpark Drive Houston Harris TX 77042 Mixed Use Office/Industrial 1 2013
1.11 Property U.S. General Services Administration CREFI Citi Real Estate Funding Inc. No 312 Highway 11 East International Falls Koochiching MN 56649 Office Suburban 1 2009
1.12 Property PNC Bank N.A. CREFI Citi Real Estate Funding Inc. No 201 Penn Avenue Scranton Lackawanna PA 18503 Office Suburban 1 1975
2 Loan General Motors Building CCRE MSBNA; CITI; DBNY; WFB No 767 Fifth Avenue New York New York NY 10153 Mixed Use Office/Retail 1 1968
3 Loan 16 Court Street CREFI Citi Real Estate Funding Inc. No 16 Court Street Brooklyn Kings NY 11241 Office CBD 1 1928
4 Loan Riverview Landing CCRE CCRE No 1776 Patriots Lane Eagleville Montgomery PA 19403 Multifamily Garden 1 2006
5 Loan Chelsea Multifamily Portfolio CCRE CCRE No Various New York New York NY 10011 Multifamily Mid Rise 13 Various
5.01 Property 416 West 23rd Street CCRE CCRE No 416 West 23rd Street New York New York NY 10011 Multifamily Mid Rise 1 1900
5.02 Property 454 West 22nd Street CCRE CCRE No 454 West 22nd Street New York New York NY 10011 Multifamily Mid Rise 1 1900
5.03 Property 307 West 29th Street CCRE CCRE No 307 West 29th Street New York New York NY 10001 Multifamily Mid Rise 1 1900
5.04 Property 313 West 29th Street CCRE CCRE No 313 West 29th Street New York New York NY 10001 Multifamily Mid Rise 1 1900
5.05 Property 466 West 23rd Street CCRE CCRE No 466 West 23rd Street New York New York NY 10011 Multifamily Mid Rise 1 1930
5.06 Property 326 West 23rd Street CCRE CCRE No 326 West 23rd Street New York New York NY 10011 Multifamily Mid Rise 1 1900
5.07 Property 456 West 22nd Street CCRE CCRE No 456 West 22nd Street New York New York NY 10011 Multifamily Mid Rise 1 1920
5.08 Property 309 West 29th Street CCRE CCRE No 309 West 29th Street New York New York NY 10001 Multifamily Mid Rise 1 1900
5.09 Property 310 West 22nd Street CCRE CCRE No 310 West 22nd Street New York New York NY 10011 Multifamily Mid Rise 1 1900
5.10 Property 348 West 21st Street CCRE CCRE No 348 West 21st Street New York New York NY 10011 Multifamily Mid Rise 1 1920
5.11 Property 339 West 19th Street CCRE CCRE No 339 West 19th Street New York New York NY 10011 Multifamily Mid Rise 1 1900
5.12 Property 341 West 19th Street CCRE CCRE No 341 West 19th Street New York New York NY 10011 Multifamily Mid Rise 1 1900
5.13 Property 431 West 22nd Street CCRE CCRE No 431 West 22nd Street New York New York NY 10011 Multifamily Mid Rise 1 1900
6 Loan Harmon Corner CCRE CCRE No 3171 Las Vegas Boulevard South Las Vegas Clark NV 89109 Mixed Use Retail/Sinage 1 2012
7 Loan 2U Headquarters CREFI Citi Real Estate Funding Inc. No 7900 Harkins Road Lanham Prince George’s MD 20706 Office Suburban 1 2002
8 Loan 10 Java Street CCRE CCRE No 8-48 Java Street and 11-33 Kent Street Brooklyn Kings NY 11222 Industrial Flex 1 1956
9 Loan Yorkshire & Lexington Towers UBS AG Natixis; UBS AG No Various New York New York NY 10028 Multifamily High Rise 2 Various
9.01 Property Yorkshire Towers UBS AG Natixis; UBS AG No 305 East 86th Street New York New York NY 10028 Multifamily High Rise 1 1964
9.02 Property Lexington Towers UBS AG Natixis; UBS AG No 160 East 88th Street New York New York NY 10028 Multifamily High Rise 1 1963
10 Loan Headquarters Plaza CREFI Citi Real Estate Funding Inc. No 1, 2, 3 and 4 Speedwell Avenue Morristown Morris NJ 07960 Mixed Use Office/Hospitality/Retail 1 1982-1993
11 Loan National Office Portfolio CCRE LCF No Various Various Various Various Various Office Suburban 18 Various
11.01 Property 8330 LBJ Freeway CCRE LCF No 8330 & 8360 LBJ Freeway Dallas Dallas TX 75243 Office Suburban 1 1984
11.02 Property 101 East Park Boulevard CCRE LCF No 101 East Park Boulevard Plano Collin TX 75074 Office Suburban 1 1983
11.03 Property 13601 Preston Road CCRE LCF No 13601 Preston Road Dallas Dallas TX 75240 Office Suburban 1 1973
11.04 Property 1750 East Golf Road CCRE LCF No 1750 East Golf Road Schaumburg Cook IL 60173 Office Suburban 1 1985
11.05 Property 14800 Quorum Drive CCRE LCF No 14800 Quorum Drive Addison Dallas TX 75254 Office Suburban 1 1981
11.06 Property 1995 North Park Place CCRE LCF No 1995 North Park Place Atlanta Cobb GA 30339 Office Suburban 1 1985
11.07 Property Northlake - 2295 Parklake Dr NE CCRE LCF No 2295 Parklake Drive Atlanta DeKalb GA 30345 Office Suburban 1 1973
11.08 Property 4751 Best Road CCRE LCF No 4751 Best Road Atlanta Fulton GA 30337 Office Suburban 1 1987
11.09 Property The Centre - 4099 McEwen Road CCRE LCF No 4099 McEwen Road Farmers Branch Dallas TX 75244 Office Suburban 1 1979
11.10 Property The Centre - 4101 McEwen Road CCRE LCF No 4101 McEwen Road Farmers Branch Dallas TX 75244 Office Suburban 1 1979
11.11 Property 11225 North 28th Drive CCRE LCF No 11225 North 28th Drive Phoenix Maricopa AZ 85029 Office Suburban 1 1982
11.12 Property 10000 North 31st Ave CCRE LCF No 10000 North 31st Ave Phoenix Maricopa AZ 85051 Office Suburban 1 1982
11.13 Property The Centre - 4001 McEwen Road CCRE LCF No 4001 McEwen Road Farmers Branch Dallas TX 75244 Office Suburban 1 1980
11.14 Property 4425 W Airport Fwy CCRE LCF No 4425 West Airport Freeway Irving Dallas TX 75062 Office Suburban 1 1981
11.15 Property Northlake - 2302 Parklake Dr NE CCRE LCF No 2302 Parklake Drive Atlanta DeKalb GA 30346 Office Suburban 1 1979
11.16 Property Northlake - 2305&2309 Parklake Dr NE CCRE LCF No 2305-2309 Parklake Drive Atlanta DeKalb GA 30345 Office Suburban 1 1973
11.17 Property 12100 Ford Road CCRE LCF No 12000 & 12100 Ford Road Farmers Branch Dallas TX 75234 Office Suburban 1 1979
11.18 Property The Centre - 4000N&S McEwen Road CCRE LCF No 4000N McEwen Road Farmers Branch Dallas TX 75244 Office Suburban 1 1979
12 Loan Bass Pro & Cabela’s Portfolio UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No Various Various Various Various Various Retail Single Tenant 16 Various
12.01 Property 20200 Rogers Drive UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 20200 Rogers Drive Rogers Hennepin MN 55374 Retail Single Tenant 1 2005
12.02 Property 10670 Cabela Drive UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 10670 Cabela Drive Lone Tree Douglas CO 80124 Retail Single Tenant 1 2013
12.03 Property 1 Cabela Drive. UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 1 Cabela Drive Allen Collin TX 75002 Retail Single Tenant 1 2010
12.04 Property 17907 IH-10 West UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 17907 IH-10 West San Antonio Bexar TX 78257 Retail Single Tenant 1 2006
12.05 Property 2502 W. Cabela’s Blvd UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 2502 West Cabela’s Boulevard Lehi Utah UT 84043 Retail Single Tenant 1 2006
12.06 Property 10501 Palm River Rd UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 10501 Palm River Road Tampa Hillsborough FL 33619 Retail Single Tenant 1 2015
12.07 Property 7700 Cabela Drive UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 7700 Cabela Drive Hammond Lake IN 46324 Retail Single Tenant 1 2007
12.08 Property 200 Bass Pro Drive UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 200 Bass Pro Drive Round Rock Williamson TX 78665 Retail Single Tenant 1 2014
12.09 Property 1000 Cabela Drive UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 1000 Cabelas Drive Fort Mill York SC 29708 Retail Single Tenant 1 2014
12.10 Property 2427 N. Greenwich Road UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 2427 North Greenwich Road Wichita Sedgwick KS 67226 Retail Single Tenant 1 2011
12.11 Property 3900 Cabela Drive UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 3900 Cabela Drive Owatonna Steele MN 55060 Retail Single Tenant 1 1997
12.12 Property 5500 Cornerstone North Blvd. UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 5500 Cornerstone North Boulevard Centerville Greene OH 45440 Retail Single Tenant 1 2016
12.13 Property 7090 Cabela Drive NW UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 7090 Cabela Drive Northwest Huntsville Madison AL 35806 Retail Single Tenant 1 2016
12.14 Property 2250 Gatlin Blvd. UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 2250 Southwest Gatlin Boulevard Port St. Lucie Saint Lucie FL 34953 Retail Single Tenant 1 2013
12.15 Property 2700 Market Place Dr. UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 2700 Market Place Drive Waco McLennan TX 76711 Retail Single Tenant 1 2013
12.16 Property 210 Demers Avenue UBS AG Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG No 210 Demers Avenue East Grand Forks Polk MN 56721 Retail Single Tenant 1 1999
13 Loan Westin Crystal City CCRE CCRE No 1800 Jefferson Davis Highway Arlington Arlington VA 22202 Hospitality Full Service 1 1984
14 Loan Marriott Grand Cayman CCRE CCRE No 389 West Bay Road Grand Cayman N/A Cayman Islands N/A Hospitality Full Service 1 1990
15 Loan Queens Multifamily Portfolio CCRE CCRE No 121-30 Farmers Boulevard, 186-08 120th Road, 187-04 120th Avenue Various Queens NY Various Multifamily Garden 1 1949
16 Loan Snowmass Village CCRE CCRE No 56 Village Square Snowmass Village Pitkin CO 81615 Retail Unanchored 1 1973
17 Loan Hyatt Regency Princeton CCRE CCRE No 102 Carnegie Center Drive West Windsor Mercer NJ 8540 Hospitality Full Service 1 1982
18 Loan Rising Sun Towne Centre CCRE CCRE No 10-56 Rising Sun Town Center Rising Sun Cecil MD 21911 Retail Anchored 1 1998
19 Loan Cress Creek Square UBS AG UBS AG No 790-796 Royal Saint George Drive Naperville DuPage IL 60563 Retail Anchored 1 1987
20 Loan Little Tokyo Retail & Parking CREFI Citi Real Estate Funding Inc. No 319 East Second Street Los Angeles Los Angeles CA 90012 Mixed Use Parking/Retail 1 1989
21 Loan Sinagua Plaza CREFI Citi Real Estate Funding Inc. No 320 North Highway 89A Sedona Cococino AZ 86336 Retail Unanchored 1 1990
22 Loan AM General Building CCRE CCRE No 1399 Pacific Drive Auburn Hills Oakland MI 48326 Industrial Flex 1 1994
23 Loan 130 Bowery CCRE CCRE No 130 Bowery New York New York NY 10013 Retail Single Tenant 1 1895
24 Loan At Home Portfolio UBS AG UBS AG No Various Various Various Various Various Retail Single Tenant 6 Various
24.01 Property At Home Group, Inc. - Orange Park UBS AG UBS AG No 1919 Wells Road Orange Park Clay FL 32073 Retail Single Tenant 1 2002
24.02 Property At Home Group, Inc. - Moore UBS AG UBS AG No 621 Southwest 19th Street Moore Cleveland OK 73160 Retail Single Tenant 1 2016
24.03 Property At Home Group, Inc. - Lafayette UBS AG UBS AG No 4210 Ambassador Caffery Parkway Lafayette Lafayette LA 70508 Retail Single Tenant 1 2016
24.04 Property At Home Group, Inc. - Hoover UBS AG UBS AG No 5501 Grove Boulevard Hoover Jefferson AL 35226 Retail Single Tenant 1 2014
24.05 Property At Home Group, Inc. - Wichita UBS AG UBS AG No 301 South Town East Mall Drive Wichita Sedgwick KS 67207 Retail Single Tenant 1 1980
24.06 Property At Home Group, Inc. - Olathe UBS AG UBS AG No 2000 East Santa Fe Street Olathe Johnson KS 66062 Retail Single Tenant 1 1976
25 Loan Manchester Financial Building CCRE CCRE No 7979 Ivanhoe Avenue & 1205 Prospect Street San Diego San Diego CA 92037 Mixed Use Office/Retail 1 1974
26 Loan Rimrock Crossing UBS AG UBS AG No 1450 West Independent Avenue Grand Junction Mesa CO 81505 Retail Anchored 1 2011
27 Loan Walgreens Santee CCRE CCRE No 9305 Mission Gorge Road Santee San Diego CA 92071 Retail Single Tenant 1 2008
28 Loan Kohl’s Reno CCRE CCRE No 5150 Mae Anne Avenue Reno Washoe NV 89523 Retail Single Tenant 1 1990
29 Loan Minges Creek CCRE CCRE No 5700, 5568 & 5570 Beckley Road Battle Creek Calhoun MI 49015 Retail Shadow Anchored 1 1989
30 Loan 1827 Adams Mill Road CREFI Citi Real Estate Funding Inc. No 1827 Adams Mill Road Northwest Washington District of Columbia DC 20009 Retail Unanchored 1 2015
31 Loan Country Inn & Suites Romeoville CCRE CCRE No 1265 Lakeview Drive Romeoville Will IL 60446 Hospitality Limited Service 1 1997
32 Loan 14th Street CCRE CCRE No 1754 14th Street Santa Monica Los Angeles CA 90404 Office CBD 1 1964
33 Loan Southpointe Retail CCRE CCRE No 6409 Fayetteville Road Durham Durham NC 27713 Retail Unanchored 1 2004
34 Loan Willowood Apartments UBS AG UBS AG No 3303 Shiloh Springs Road Trotwood Montgomery OH 45426 Multifamily Garden 1 1985; 1986
35 Loan Bluebonnet Crossing CCRE CCRE No 9618 Jefferson Highway Baton Rouge East Baton Rouge LA 70809 Retail Unanchored 1 2005
36 Loan James Perse Building CCRE CCRE No 357-361 North Canon Drive Beverly Hills Los Angeles CA 90210 Mixed Use Retail/Office 1 1947
37 Loan Marc Brooklyn Multifamily CCRE CCRE No 423 Marcus Garvey Boulevard Brooklyn Kings NY 11216 Mixed Use Multifamily/Retail 1 1910

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Year Renovated Number of Units Unit of Measure Cut-off Date Balance Per Unit/SF Original Balance Cut-off Date Balance % of Aggregate Cut-off Date Balance Maturity Date or Anticipated Repayment Date Maturity Balance ARD Final Maturity Date Origination Date
1 Loan GNL Portfolio Various 2,620,673 Sq. Ft. 71 50,500,000 50,500,000 7.2% 11/6/2027 50,500,000 No N/A 10/27/2017
1.01 Property Sandoz, Inc. 2014 154,101 Sq. Ft.   9,419,465 9,419,465 1.4%   9,419,465      
1.02 Property Intervet, Inc. 2014 146,366 Sq. Ft.   7,277,941 7,277,941 1.0%   7,277,941      
1.03 Property GE Aviation Systems, LLC 1990 369,000 Sq. Ft.   6,494,786 6,494,786 0.9%   6,494,786      
1.04 Property FedEx Ground Package System, Inc. (NY) 2014 158,520 Sq. Ft.   5,232,286 5,232,286 0.8%   5,232,286      
1.05 Property Nissan North America Inc. 2013 462,155 Sq. Ft.   4,599,011 4,599,011 0.7%   4,599,011      
1.06 Property Constellium Automotive USA, LLC 2014 320,680 Sq. Ft.   4,131,818 4,131,818 0.6%   4,131,818      
1.07 Property C&J Energy Services, Inc. II N/A 125,000 Sq. Ft.   3,389,171 3,389,171 0.5%   3,389,171      
1.08 Property Lippert Components Manufacturing, Inc. N/A 539,137 Sq. Ft.   2,441,283 2,441,283 0.4%   2,441,283      
1.09 Property FedEx Ground Package System, Inc. (WV) N/A 103,512 Sq. Ft.   2,157,727 2,157,727 0.3%   2,157,727      
1.10 Property C&J Energy Services, Inc. I N/A 96,149 Sq. Ft.   2,106,417 2,106,417 0.3%   2,106,417      
1.11 Property U.S. General Services Administration N/A 33,000 Sq. Ft.   1,916,029 1,916,029 0.3%   1,916,029      
1.12 Property PNC Bank N.A. 1994 113,053 Sq. Ft.   1,334,064 1,334,064 0.2%   1,334,064      
2 Loan General Motors Building 2017 1,989,983 Sq. Ft. 739 47,600,000 47,600,000 6.8% 6/9/2027 47,600,000 No N/A 6/7/2017
3 Loan 16 Court Street 2016 325,510 Sq. Ft. 341 44,400,000 44,400,000 6.4% 11/1/2027 44,400,000 No N/A 10/10/2017
4 Loan Riverview Landing N/A 310 Units 141,935 44,000,000 44,000,000 6.3% 11/6/2027 44,000,000 No N/A 11/1/2017
5 Loan Chelsea Multifamily Portfolio 2016-2017 146 Units 513,699 35,000,000 35,000,000 5.0% 9/6/2027 35,000,000 No N/A 8/7/2017
5.01 Property 416 West 23rd Street 2016-2017 25 Units   7,826,105 7,826,105 1.1%   7,826,105      
5.02 Property 454 West 22nd Street 2016-2017 16 Units   5,132,935 5,132,935 0.7%   5,132,935      
5.03 Property 307 West 29th Street 2016-2017 17 Units   3,042,853 3,042,853 0.4%   3,042,853      
5.04 Property 313 West 29th Street 2016-2017 10 Units   2,572,277 2,572,277 0.4%   2,572,277      
5.05 Property 466 West 23rd Street 2016-2017 10 Units   2,403,804 2,403,804 0.3%   2,403,804      
5.06 Property 326 West 23rd Street 2016-2017 8 Units   2,372,398 2,372,398 0.3%   2,372,398      
5.07 Property 456 West 22nd Street 2016-2017 12 Units   2,056,894 2,056,894 0.3%   2,056,894      
5.08 Property 309 West 29th Street 2016-2017 8 Units   1,939,557 1,939,557 0.3%   1,939,557      
5.09 Property 310 West 22nd Street 2016-2017 12 Units   1,851,217 1,851,217 0.3%   1,851,217      
5.10 Property 348 West 21st Street 2016-2017 10 Units   1,844,760 1,844,760 0.3%   1,844,760      
5.11 Property 339 West 19th Street 2016-2017 5 Units   1,692,496 1,692,496 0.2%   1,692,496      
5.12 Property 341 West 19th Street 2016-2017 6 Units   1,146,494 1,146,494 0.2%   1,146,494      
5.13 Property 431 West 22nd Street 2016-2017 7 Units   1,118,211 1,118,211 0.2%   1,118,211      
6 Loan Harmon Corner N/A 68,613 Sq. Ft. 2,084 35,000,000 35,000,000 5.0% 12/6/2027 35,000,000 No N/A 11/8/2017
7 Loan 2U Headquarters 2016-2017 309,303 Sq. Ft. 175 34,000,000 34,000,000 4.9% 11/6/2027 29,722,805 No N/A 10/17/2017
8 Loan 10 Java Street 2012-2013 106,440 Sq. Ft. 310 33,000,000 33,000,000 4.7% 9/6/2022 33,000,000 No N/A 8/30/2017
9 Loan Yorkshire & Lexington Towers 2014-2017 827 Units 241,838 25,000,000 25,000,000 3.6% 10/6/2022 25,000,000 No N/A 10/3/2017
9.01 Property Yorkshire Towers 2014-2017 690 Units   20,925,000 20,925,000 3.0%   20,925,000      
9.02 Property Lexington Towers 2014-2017 137 Units   4,075,000 4,075,000 0.6%   4,075,000      
10 Loan Headquarters Plaza 2009 729,516 Sq. Ft. 169 25,000,000 25,000,000 3.6% 11/6/2027 25,000,000 No N/A 10/20/2017
11 Loan National Office Portfolio Various 2,572,700 Sq. Ft. 72 25,000,000 24,970,933 3.6% 10/6/2027 20,286,853 No N/A 10/6/2017
11.01 Property 8330 LBJ Freeway 2010 381,383 Sq. Ft.   4,628,649 4,623,267 0.7%   3,756,029      
11.02 Property 101 East Park Boulevard 2012 225,445 Sq. Ft.   3,624,324 3,620,110 0.5%   2,941,045      
11.03 Property 13601 Preston Road 2009 261,975 Sq. Ft.   2,911,622 2,908,236 0.4%   2,362,706      
11.04 Property 1750 East Golf Road 2013 212,212 Sq. Ft.   2,364,865 2,362,115 0.3%   1,919,027      
11.05 Property 14800 Quorum Drive 2011 103,877 Sq. Ft.   1,313,514 1,311,986 0.2%   1,065,882      
11.06 Property 1995 North Park Place 2013 99,920 Sq. Ft.   1,167,568 1,166,210 0.2%   947,451      
11.07 Property Northlake - 2295 Parklake Dr NE 2014 121,528 Sq. Ft.   1,152,973 1,151,632 0.2%   935,608      
11.08 Property 4751 Best Road 2013 93,084 Sq. Ft.   1,094,595 1,093,322 0.2%   888,235      
11.09 Property The Centre - 4099 McEwen Road 2013 123,711 Sq. Ft.   951,081 949,975 0.1%   771,778      
11.10 Property The Centre - 4101 McEwen Road 2013 124,326 Sq. Ft.   951,081 949,975 0.1%   771,778      
11.11 Property 11225 North 28th Drive 2011 135,501 Sq. Ft.   890,270 889,235 0.1%   722,431      
11.12 Property 10000 North 31st Ave 2012 128,180 Sq. Ft.   799,459 798,530 0.1%   648,741      
11.13 Property The Centre - 4001 McEwen Road 2013 95,192 Sq. Ft.   743,243 742,379 0.1%   603,123      
11.14 Property 4425 W Airport Fwy 2015 85,212 Sq. Ft.   627,568 626,838 0.1%   509,255      
11.15 Property Northlake - 2302 Parklake Dr NE 2014 111,223 Sq. Ft.   554,054 553,410 0.1%   449,601      
11.16 Property Northlake - 2305&2309 Parklake Dr NE 2014 65,158 Sq. Ft.   454,865 454,336 0.1%   369,111      
11.17 Property 12100 Ford Road 2012 158,004 Sq. Ft.   418,919 418,432 0.1%   339,942      
11.18 Property The Centre - 4000N&S McEwen Road 2013 46,769 Sq. Ft.   351,351 350,943 0.1%   285,113      
12 Loan Bass Pro & Cabela’s Portfolio N/A 1,896,527 Sq. Ft. 103 24,750,000 24,750,000 3.6% 10/6/2027 24,750,000 No N/A 9/25/2017
12.01 Property 20200 Rogers Drive N/A 186,379 Sq. Ft.   2,628,656 2,628,656 0.4%   2,628,656      
12.02 Property 10670 Cabela Drive N/A 108,077 Sq. Ft.   2,234,992 2,234,992 0.3%   2,234,992      
12.03 Property 1 Cabela Drive. N/A 107,329 Sq. Ft.   2,146,101 2,146,101 0.3%   2,146,101      
12.04 Property 17907 IH-10 West N/A 184,656 Sq. Ft.   2,184,197 2,184,197 0.3%   2,184,197      
12.05 Property 2502 W. Cabela’s Blvd N/A 169,713 Sq. Ft.   1,955,618 1,955,618 0.3%   1,955,618      
12.06 Property 10501 Palm River Rd N/A 132,734 Sq. Ft.   1,841,329 1,841,329 0.3%   1,841,329      
12.07 Property 7700 Cabela Drive N/A 188,745 Sq. Ft.   1,650,847 1,650,847 0.2%   1,650,847      
12.08 Property 200 Bass Pro Drive N/A 120,763 Sq. Ft.   1,600,051 1,600,051 0.2%   1,600,051      
12.09 Property 1000 Cabela Drive N/A 104,476 Sq. Ft.   1,485,762 1,485,762 0.2%   1,485,762      
12.10 Property 2427 N. Greenwich Road N/A 80,699 Sq. Ft.   1,333,376 1,333,376 0.2%   1,333,376      
12.11 Property 3900 Cabela Drive N/A 161,987 Sq. Ft.   1,219,087 1,219,087 0.2%   1,219,087      
12.12 Property 5500 Cornerstone North Blvd. N/A 71,872 Sq. Ft.   1,130,195 1,130,195 0.2%   1,130,195      
12.13 Property 7090 Cabela Drive NW N/A 82,443 Sq. Ft.   1,054,002 1,054,002 0.2%   1,054,002      
12.14 Property 2250 Gatlin Blvd. N/A 86,637 Sq. Ft.   977,809 977,809 0.1%   977,809      
12.15 Property 2700 Market Place Dr. N/A 43,263 Sq. Ft.   761,929 761,929 0.1%   761,929      
12.16 Property 210 Demers Avenue N/A 66,754 Sq. Ft.   546,049 546,049 0.1%   546,049      
13 Loan Westin Crystal City 2014 220 Rooms 218,182 24,000,000 24,000,000 3.4% 8/6/2027 24,000,000 No N/A 7/20/2017
14 Loan Marriott Grand Cayman 2014 295 Rooms 270,103 24,000,000 23,904,141 3.4% 7/6/2022 22,281,106 No N/A 6/20/2017
15 Loan Queens Multifamily Portfolio N/A 128 Units 162,109 20,750,000 20,750,000 3.0% 11/6/2027 20,750,000 No N/A 11/3/2017
16 Loan Snowmass Village 1988 78,426 Sq. Ft. 261 20,500,000 20,500,000 2.9% 11/6/2022 20,500,000 No N/A 10/11/2017
17 Loan Hyatt Regency Princeton 2012-2014 330 Rooms 100,000 18,000,000 18,000,000 2.6% 7/6/2027 16,485,509 No N/A 6/27/2017
18 Loan Rising Sun Towne Centre 2008 143,464 Sq. Ft. 117 16,850,000 16,850,000 2.4% 9/6/2022 16,850,000 No N/A 8/30/2017
19 Loan Cress Creek Square 2008 144,790 Sq. Ft. 111 16,000,000 16,000,000 2.3% 11/6/2027 12,871,079 No N/A 11/7/2017
20 Loan Little Tokyo Retail & Parking 2014-2015 33,805 Sq. Ft. 473 16,000,000 16,000,000 2.3% 11/6/2027 13,697,771 No N/A 11/2/2017
21 Loan Sinagua Plaza N/A 30,240 Sq. Ft. 470 14,200,000 14,200,000 2.0% 11/6/2027 11,518,211 No N/A 10/20/2017
22 Loan AM General Building 2017 176,674 Sq. Ft. 76 13,500,000 13,500,000 1.9% 11/6/2027 13,500,000 No N/A 10/30/2017
23 Loan 130 Bowery 2016 32,700 Sq. Ft. 367 12,000,000 12,000,000 1.7% 11/6/2027 12,000,000 No N/A 10/11/2017
24 Loan At Home Portfolio Various 704,529 Sq. Ft. 58 10,690,000 10,677,027 1.5% 10/6/2027 8,618,050 No N/A 9/15/2017
24.01 Property At Home Group, Inc. - Orange Park 2014 178,999 Sq. Ft.   2,514,212 2,511,161 0.4%   2,026,904      
24.02 Property At Home Group, Inc. - Moore N/A 108,395 Sq. Ft.   1,749,703 1,747,579 0.3%   1,410,573      
24.03 Property At Home Group, Inc. - Lafayette N/A 107,605 Sq. Ft.   1,738,406 1,736,296 0.2%   1,401,466      
24.04 Property At Home Group, Inc. - Hoover N/A 109,301 Sq. Ft.   1,717,388 1,715,304 0.2%   1,384,522      
24.05 Property At Home Group, Inc. - Wichita 2015 101,624 Sq. Ft.   1,488,298 1,486,492 0.2%   1,199,834      
24.06 Property At Home Group, Inc. - Olathe 2015 98,605 Sq. Ft.   1,481,993 1,480,194 0.2%   1,194,751      
25 Loan Manchester Financial Building 2011-2012 77,659 Sq. Ft. 328 10,500,000 10,500,000 1.5% 10/6/2027 9,190,098 No N/A 9/12/2017
26 Loan Rimrock Crossing N/A 84,163 Sq. Ft. 116 9,750,000 9,750,000 1.4% 11/6/2027 9,750,000 No N/A 11/9/2017
27 Loan Walgreens Santee N/A 13,666 Sq. Ft. 447 6,105,000 6,105,000 0.9% 8/6/2027 6,105,000 No N/A 7/21/2017
28 Loan Kohl’s Reno 2007 94,385 Sq. Ft. 64 6,075,000 6,067,596 0.9% 10/6/2027 4,894,275 No N/A 9/12/2017
29 Loan Minges Creek 1998 85,837 Sq. Ft. 67 5,750,000 5,750,000 0.8% 9/6/2027 5,249,704 No N/A 8/22/2017
30 Loan 1827 Adams Mill Road N/A 8,570 Sq. Ft. 624 5,350,000 5,350,000 0.8% 11/6/2027 5,350,000 No N/A 10/18/2017
31 Loan Country Inn & Suites Romeoville 2015 84 Rooms 55,826 4,700,000 4,689,354 0.7% 9/6/2027 3,864,706 No N/A 8/25/2017
32 Loan 14th Street 2017 9,600 Sq. Ft. 479 4,600,000 4,594,820 0.7% 10/6/2027 3,750,455 No N/A 9/8/2017
33 Loan Southpointe Retail N/A 10,366 Sq. Ft. 342 3,550,000 3,550,000 0.5% 11/6/2027 3,077,853 No N/A 11/1/2017
34 Loan Willowood Apartments N/A 124 Units 25,806 3,200,000 3,200,000 0.5% 11/6/2027 2,643,587 No N/A 10/30/2017
35 Loan Bluebonnet Crossing N/A 14,398 Sq. Ft. 184 2,650,000 2,647,251 0.4% 10/6/2027 2,185,759 No N/A 9/29/2017
36 Loan James Perse Building 2003 9,000 Sq. Ft. 278 2,500,000 2,500,000 0.4% 6/6/2027 2,500,000 No N/A 6/1/2017
37 Loan Marc Brooklyn Multifamily 2016 -2017 4,225 Sq. Ft. 578 2,440,000 2,440,000 0.4% 10/6/2027 2,440,000 No N/A 9/15/2017

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name First Pay Date Payment Day Gross Mortgage Rate Administrative Fee Rate Net Mortgage Rate ARD Rate Interest Accrual Method Monthly Debt Service Payment Amortization Type Original Term to Maturity or ARD Remaining Term to Maturity or ARD Original IO Term
1 Loan GNL Portfolio 12/6/2017 6 4.369000% 0.017830% 4.351170% N/A Actual/360 186,415.72  Full IO 120 120 120
1.01 Property Sandoz, Inc.                        
1.02 Property Intervet, Inc.                        
1.03 Property GE Aviation Systems, LLC                        
1.04 Property FedEx Ground Package System, Inc. (NY)                        
1.05 Property Nissan North America Inc.                        
1.06 Property Constellium Automotive USA, LLC                        
1.07 Property C&J Energy Services, Inc. II                        
1.08 Property Lippert Components Manufacturing, Inc.                        
1.09 Property FedEx Ground Package System, Inc. (WV)                        
1.10 Property C&J Energy Services, Inc. I                        
1.11 Property U.S. General Services Administration                        
1.12 Property PNC Bank N.A.                        
2 Loan General Motors Building 7/9/2017 9 3.430000% 0.017630% 3.412370% N/A Actual/360 137,946.34  Full IO 120 115 120
3 Loan 16 Court Street 12/1/2017 1 4.171000% 0.017830% 4.153170% N/A Actual/360 156,470.43  Full IO 120 120 120
4 Loan Riverview Landing 12/6/2017 6 4.944000% 0.037830% 4.906170% N/A Actual/360 183,797.78  Full IO 120 120 120
5 Loan Chelsea Multifamily Portfolio 10/6/2017 6 4.712000% 0.039259% 4.672741% N/A Actual/360 139,342.13  Full IO 120 118 120
5.01 Property 416 West 23rd Street                        
5.02 Property 454 West 22nd Street                        
5.03 Property 307 West 29th Street                        
5.04 Property 313 West 29th Street                        
5.05 Property 466 West 23rd Street                        
5.06 Property 326 West 23rd Street                        
5.07 Property 456 West 22nd Street                        
5.08 Property 309 West 29th Street                        
5.09 Property 310 West 22nd Street                        
5.10 Property 348 West 21st Street                        
5.11 Property 339 West 19th Street                        
5.12 Property 341 West 19th Street                        
5.13 Property 431 West 22nd Street                        
6 Loan Harmon Corner 12/6/2017 6 4.250000% 0.019259% 4.230741% N/A Actual/360 125,679.98  Full IO 121 121 121
7 Loan 2U Headquarters 12/6/2017 6 4.450000% 0.019301% 4.430699% N/A Actual/360 171,264.38  Partial IO 120 120 36
8 Loan 10 Java Street 10/6/2017 6 4.337000% 0.037830% 4.299170% N/A Actual/360 120,923.99  Full IO 60 58 60
9 Loan Yorkshire & Lexington Towers 11/6/2017 6 2.740000% 0.017830% 2.722170% N/A Actual/360 57,876.16  Full IO 60 59 60
9.01 Property Yorkshire Towers                        
9.02 Property Lexington Towers                        
10 Loan Headquarters Plaza 12/6/2017 6 4.355000% 0.017830% 4.337170% N/A Actual/360 91,989.29  Full IO 120 120 120
11 Loan National Office Portfolio 11/6/2017 6 4.610000% 0.019832% 4.590168% N/A Actual/360 128,310.54  Amortizing 120 119 0
11.01 Property 8330 LBJ Freeway                        
11.02 Property 101 East Park Boulevard                        
11.03 Property 13601 Preston Road                        
11.04 Property 1750 East Golf Road                        
11.05 Property 14800 Quorum Drive                        
11.06 Property 1995 North Park Place                        
11.07 Property Northlake - 2295 Parklake Dr NE                        
11.08 Property 4751 Best Road                        
11.09 Property The Centre - 4099 McEwen Road                        
11.10 Property The Centre - 4101 McEwen Road                        
11.11 Property 11225 North 28th Drive                        
11.12 Property 10000 North 31st Ave                        
11.13 Property The Centre - 4001 McEwen Road                        
11.14 Property 4425 W Airport Fwy                        
11.15 Property Northlake - 2302 Parklake Dr NE                        
11.16 Property Northlake - 2305&2309 Parklake Dr NE                        
11.17 Property 12100 Ford Road                        
11.18 Property The Centre - 4000N&S McEwen Road                        
12 Loan Bass Pro & Cabela’s Portfolio 11/6/2017 6 4.379000% 0.017830% 4.361170% N/A Actual/360 91,571.28  Full IO 120 119 120
12.01 Property 20200 Rogers Drive                        
12.02 Property 10670 Cabela Drive                        
12.03 Property 1 Cabela Drive.                        
12.04 Property 17907 IH-10 West                        
12.05 Property 2502 W. Cabela’s Blvd                        
12.06 Property 10501 Palm River Rd                        
12.07 Property 7700 Cabela Drive                        
12.08 Property 200 Bass Pro Drive                        
12.09 Property 1000 Cabela Drive                        
12.10 Property 2427 N. Greenwich Road                        
12.11 Property 3900 Cabela Drive                        
12.12 Property 5500 Cornerstone North Blvd.                        
12.13 Property 7090 Cabela Drive NW                        
12.14 Property 2250 Gatlin Blvd.                        
12.15 Property 2700 Market Place Dr.                        
12.16 Property 210 Demers Avenue                        
13 Loan Westin Crystal City 9/6/2017 6 4.511000% 0.039913% 4.471087% N/A Actual/360 91,473.06  Full IO 120 117 120
14 Loan Marriott Grand Cayman 8/1/2017 1 5.448500% 0.019922% 5.428578% N/A Actual/360 135,494.89  Amortizing 60 56 0
15 Loan Queens Multifamily Portfolio 12/6/2017 6 4.701000% 0.037830% 4.663170% N/A Actual/360 82,417.13  Full IO 120 120 120
16 Loan Snowmass Village 12/6/2017 6 5.226000% 0.037830% 5.188170% N/A Actual/360 90,517.47  Full IO 60 60 60
17 Loan Hyatt Regency Princeton 8/6/2017 6 4.551000% 0.040608% 4.510392% N/A Actual/360 91,749.62  Partial IO 120 116 60
18 Loan Rising Sun Towne Centre 10/6/2017 6 4.659000% 0.037830% 4.621170% N/A Actual/360 66,328.74  Full IO 60 58 60
19 Loan Cress Creek Square 12/6/2017 6 4.359000% 0.017830% 4.341170% N/A Actual/360 79,734.72  Amortizing 120 120 0
20 Loan Little Tokyo Retail & Parking 12/6/2017 6 4.590000% 0.017830% 4.572170% N/A Actual/360 81,927.51  Partial IO 120 120 24
21 Loan Sinagua Plaza 12/6/2017 6 4.600000% 0.065330% 4.534670% N/A Actual/360 72,795.50  Amortizing 120 120 0
22 Loan AM General Building 12/6/2017 6 4.430000% 0.037830% 4.392170% N/A Actual/360 50,529.69  Full IO 120 120 120
23 Loan 130 Bowery 12/6/2017 6 4.876000% 0.065330% 4.810670% N/A Actual/360 49,437.22  Full IO 120 120 120
24 Loan At Home Portfolio 11/6/2017 6 4.419200% 0.022513% 4.396687% N/A Actual/360 53,652.65  Amortizing 120 119 0
24.01 Property At Home Group, Inc. - Orange Park                        
24.02 Property At Home Group, Inc. - Moore                        
24.03 Property At Home Group, Inc. - Lafayette                        
24.04 Property At Home Group, Inc. - Hoover                        
24.05 Property At Home Group, Inc. - Wichita                        
24.06 Property At Home Group, Inc. - Olathe                        
25 Loan Manchester Financial Building 11/3/2017 6 4.500000% 0.042592% 4.457408% N/A Actual/360 53,201.96  Partial IO 120 119 36
26 Loan Rimrock Crossing 12/6/2017 6 4.516700% 0.017830% 4.498870% N/A Actual/360 37,207.88  Full IO 120 120 120
27 Loan Walgreens Santee 9/6/2017 6 4.300000% 0.037830% 4.262170% N/A Actual/360 22,180.09  Full IO 120 117 120
28 Loan Kohl’s Reno 11/6/2017 6 4.400000% 0.085330% 4.314670% N/A Actual/360 30,421.23  Amortizing 120 119 0
29 Loan Minges Creek 10/6/2017 6 4.360000% 0.037830% 4.322170% N/A Actual/360 28,658.05  Partial IO 120 118 60
30 Loan 1827 Adams Mill Road 12/6/2017 6 4.470000% 0.017830% 4.452170% N/A Actual/360 20,205.54  Full IO 120 120 120
31 Loan Country Inn & Suites Romeoville 10/6/2017 6 5.009000% 0.037830% 4.971170% N/A Actual/360 25,256.47  Amortizing 120 118 0
32 Loan 14th Street 11/6/2017 6 4.750000% 0.037830% 4.712170% N/A Actual/360 23,995.78  Amortizing 120 119 0
33 Loan Southpointe Retail 12/6/2017 6 5.080000% 0.037830% 5.042170% N/A Actual/360 19,231.11  Partial IO 120 120 24
34 Loan Willowood Apartments 12/6/2017 6 5.153700% 0.017830% 5.135870% N/A Actual/360 17,480.13  Amortizing 120 120 0
35 Loan Bluebonnet Crossing 11/6/2017 6 5.102000% 0.037830% 5.064170% N/A Actual/360 14,391.43  Amortizing 120 119 0
36 Loan James Perse Building 7/6/2017 6 3.750000% 0.037830% 3.712170% N/A Actual/360 7,921.01  Full IO 120 115 120
37 Loan Marc Brooklyn Multifamily 11/6/2017 6 5.150000% 0.037830% 5.112170% N/A Actual/360 10,617.11  Full IO 120 119 120

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Remaining IO Term Original Amortization Term Remaining Amortization Term Seasoning Prepayment Provisions Grace Period Default Grace Period Late Grace Period at Maturity Default Appraised Value Appraisal Date U/W NOI DSCR
1 Loan GNL Portfolio 120 0 0 0 YM1(116);O(4) 0 5 0 323,100,000 Various 2.43
1.01 Property Sandoz, Inc.                 59,400,000 8/31/2017  
1.02 Property Intervet, Inc.                 49,000,000 8/24/2017  
1.03 Property GE Aviation Systems, LLC                 37,000,000 8/24/2017  
1.04 Property FedEx Ground Package System, Inc. (NY)                 33,000,000 8/22/2017  
1.05 Property Nissan North America Inc.                 29,000,000 9/6/2017  
1.06 Property Constellium Automotive USA, LLC                 25,500,000 8/25/2017  
1.07 Property C&J Energy Services, Inc. II                 25,100,000 9/18/2017  
1.08 Property Lippert Components Manufacturing, Inc.                 15,400,000 8/31/2017  
1.09 Property FedEx Ground Package System, Inc. (WV)                 13,600,000 9/6/2017  
1.10 Property C&J Energy Services, Inc. I                 15,600,000 9/18/2017  
1.11 Property U.S. General Services Administration                 12,900,000 8/23/2017  
1.12 Property PNC Bank N.A.                 7,600,000 8/22/2017  
2 Loan General Motors Building 115 0 0 5 LO(29);DEF(84);O(7) 2 day grace period permitted once every 12-month period 0 0 4,800,000,000 5/8/2017 4.45
3 Loan 16 Court Street 120 0 0 0 LO(24);DEF(90);O(6) 0 0 0 175,000,000 9/25/2017 2.01
4 Loan Riverview Landing 120 0 0 0 LO(24);DEF(91);O(5) 0 0-2x during term 10 day grace 0 68,500,000 9/18/2017 1.57
5 Loan Chelsea Multifamily Portfolio 118 0 0 2 LO(26);DEF(90);O(4) 0 0 0 128,800,000 7/13/2017 1.30
5.01 Property 416 West 23rd Street                 28,900,000 7/13/2017  
5.02 Property 454 West 22nd Street                 18,800,000 7/13/2017  
5.03 Property 307 West 29th Street                 10,300,000 7/13/2017  
5.04 Property 313 West 29th Street                 8,900,000 7/13/2017  
5.05 Property 466 West 23rd Street                 8,300,000 7/13/2017  
5.06 Property 326 West 23rd Street                 10,100,000 7/13/2017  
5.07 Property 456 West 22nd Street                 7,400,000 7/13/2017  
5.08 Property 309 West 29th Street                 7,300,000 7/13/2017  
5.09 Property 310 West 22nd Street                 7,600,000 7/13/2017  
5.10 Property 348 West 21st Street                 7,000,000 7/13/2017  
5.11 Property 339 West 19th Street                 6,200,000 7/13/2017  
5.12 Property 341 West 19th Street                 3,900,000 7/13/2017  
5.13 Property 431 West 22nd Street                 4,100,000 7/13/2017  
6 Loan Harmon Corner 121 0 0 0 LO(24);DEF(93);O(4) 0 0 0 253,000,000 6/28/2017 2.04
7 Loan 2U Headquarters 36 360 360 0 LO(24);DEF/YM1(92);O(4) 0 0 0 77,900,000 9/18/2017 1.75
8 Loan 10 Java Street 58 0 0 2 LO(26);DEF(29);O(5) 0 0 0 124,200,000 8/2/2017 1.59
9 Loan Yorkshire & Lexington Towers 59 0 0 1 LO(25);DEF(28);O(7) 0 0 0 890,000,000 8/15/2017 4.31
9.01 Property Yorkshire Towers                 745,000,000 8/15/2017  
9.02 Property Lexington Towers                 145,000,000 8/15/2017  
10 Loan Headquarters Plaza 120 0 0 0 LO(24);DEF(92);O(4) 0 0 0 239,000,000 8/22/2017 2.56
11 Loan National Office Portfolio 0 360 359 1 LO(25);DEF(91);O(4) 0 0 0 287,750,000 Various 1.81
11.01 Property 8330 LBJ Freeway                 42,750,000 7/15/2017  
11.02 Property 101 East Park Boulevard                 36,100,000 7/15/2017  
11.03 Property 13601 Preston Road                 27,500,000 7/14/2017  
11.04 Property 1750 East Golf Road                 35,400,000 7/13/2017  
11.05 Property 14800 Quorum Drive                 13,550,000 7/15/2017  
11.06 Property 1995 North Park Place                 12,200,000 7/18/2017  
11.07 Property Northlake - 2295 Parklake Dr NE                 10,600,000 7/18/2017  
11.08 Property 4751 Best Road                 11,900,000 7/18/2017  
11.09 Property The Centre - 4099 McEwen Road                 11,800,000 7/14/2017  
11.10 Property The Centre - 4101 McEwen Road                 12,100,000 7/14/2017  
11.11 Property 11225 North 28th Drive                 9,070,000 7/13/2017  
11.12 Property 10000 North 31st Ave                 9,900,000 7/13/2017  
11.13 Property The Centre - 4001 McEwen Road                 10,000,000 7/14/2017  
11.14 Property 4425 W Airport Fwy                 8,400,000 7/14/2017  
11.15 Property Northlake - 2302 Parklake Dr NE                 11,800,000 7/18/2017  
11.16 Property Northlake - 2305&2309 Parklake Dr NE                 5,880,000 7/18/2017  
11.17 Property 12100 Ford Road                 12,500,000 7/14/2017  
11.18 Property The Centre - 4000N&S McEwen Road                 6,300,000 7/14/2017  
12 Loan Bass Pro & Cabela’s Portfolio 119 0 0 1 LO(24);YM1(1);DEF/YM1(88);O(7) 0 0, 10 days grace up to two times during the term of the loan 0 386,700,000 7/1/2017 2.88
12.01 Property 20200 Rogers Drive                 41,100,000 7/1/2017  
12.02 Property 10670 Cabela Drive                 34,950,000 7/1/2017  
12.03 Property 1 Cabela Drive.                 33,600,000 7/1/2017  
12.04 Property 17907 IH-10 West                 34,200,000 7/1/2017  
12.05 Property 2502 W. Cabela’s Blvd                 30,600,000 7/1/2017  
12.06 Property 10501 Palm River Rd                 28,800,000 7/1/2017  
12.07 Property 7700 Cabela Drive                 25,700,000 7/1/2017  
12.08 Property 200 Bass Pro Drive                 25,000,000 7/1/2017  
12.09 Property 1000 Cabela Drive                 23,250,000 7/1/2017  
12.10 Property 2427 N. Greenwich Road                 20,800,000 7/1/2017  
12.11 Property 3900 Cabela Drive                 19,000,000 7/1/2017  
12.12 Property 5500 Cornerstone North Blvd.                 17,600,000 7/1/2017  
12.13 Property 7090 Cabela Drive NW                 16,400,000 7/1/2017  
12.14 Property 2250 Gatlin Blvd.                 15,350,000 7/1/2017  
12.15 Property 2700 Market Place Dr.                 11,850,000 7/1/2017  
12.16 Property 210 Demers Avenue                 8,500,000 7/1/2017  
13 Loan Westin Crystal City 117 0 0 3 LO(27);DEF(89);O(4) 0 5 0 84,500,000 6/1/2017 2.92
14 Loan Marriott Grand Cayman 0 360 356 4 LO(28);DEF(28);O(4) 5 5 0 142,000,000 5/4/2017 2.38
15 Loan Queens Multifamily Portfolio 120 0 0 0 LO(24);DEF(92);O(4) 0 0 0 36,300,000 9/14/2017 1.72
16 Loan Snowmass Village 60 0 0 0 LO(24);DEF(30);O(6) 0 0 0 29,400,000 10/9/2017 1.89
17 Loan Hyatt Regency Princeton 56 360 360 4 LO(28);DEF(88);O(4) 0 0, 10 day grace four times during the term of the loan 0 48,000,000 6/1/2017 2.30
18 Loan Rising Sun Towne Centre 58 0 0 2 LO(26);DEF(30);O(4) 0 0 0 23,800,000 6/16/2017 2.00
19 Loan Cress Creek Square 0 360 360 0 LO(24);YM1(92);O(4) 0 0 0 24,500,000 9/15/2017 1.93
20 Loan Little Tokyo Retail & Parking 24 360 360 0 LO(24);DEF(93);O(3) 0 0 0 28,000,000 9/1/2017 1.55
21 Loan Sinagua Plaza 0 360 360 0 LO(24);DEF(93);O(3) 0 0 0 23,660,000 9/22/2017 1.46
22 Loan AM General Building 120 0 0 0 LO(24);YM1(92);O(4) 0 0 0 22,080,000 8/22/2017 2.41
23 Loan 130 Bowery 120 0 0 0 LO(24);DEF(92);O(4) 0 0 0 28,000,000 7/26/2017 2.21
24 Loan At Home Portfolio 0 360 359 1 LO(25);DEF(88);O(7) 0 0 0 65,860,000 Various 1.64
24.01 Property At Home Group, Inc. - Orange Park                 15,490,000 8/23/2017  
24.02 Property At Home Group, Inc. - Moore                 10,780,000 8/23/2017  
24.03 Property At Home Group, Inc. - Lafayette                 10,710,000 8/21/2017  
24.04 Property At Home Group, Inc. - Hoover                 10,580,000 8/18/2017  
24.05 Property At Home Group, Inc. - Wichita                 9,170,000 8/25/2017  
24.06 Property At Home Group, Inc. - Olathe                 9,130,000 8/25/2017  
25 Loan Manchester Financial Building 35 360 360 1 LO(25);DEF(90);O(5) 3 0 0 42,000,000 7/12/2017 1.48
26 Loan Rimrock Crossing 120 0 0 0 LO(24);YM1(92);O(4) 0 0 0 15,630,000 9/7/2017 2.28
27 Loan Walgreens Santee 117 0 0 3 LO(13);YM1(102);O(5) 0 0 0 11,100,000 6/5/2017 2.03
28 Loan Kohl’s Reno 0 360 359 1 LO(25);DEF(89);O(6) 0 0 0 9,350,000 7/13/2017 1.83
29 Loan Minges Creek 58 360 360 2 LO(26);DEF(88);O(6) 0 0 0 11,700,000 6/26/2017 2.29
30 Loan 1827 Adams Mill Road 120 0 0 0 LO(24);DEF(93);O(3) 0 0 0 10,300,000 8/10/2017 1.94
31 Loan Country Inn & Suites Romeoville 0 360 358 2 LO(26);DEF(91);O(3) 0 0 0 7,900,000 6/1/2017 2.75
32 Loan 14th Street 0 360 359 1 LO(25);DEF(90);O(5) 0 0 0 7,900,000 7/10/2017 1.33
33 Loan Southpointe Retail 24 360 360 0 LO(24);DEF(91);O(5) 0 0 0 4,900,000 9/15/2017 1.38
34 Loan Willowood Apartments 0 360 360 0 LO(24);DEF(92);O(4) 0 0 0 4,360,000 9/25/2017 1.73
35 Loan Bluebonnet Crossing 0 360 359 1 LO(25);DEF(90);O(5) 0 0 0 4,210,000 6/20/2017 1.58
36 Loan James Perse Building 115 0 0 5 LO(29);DEF(86);O(5) 0 0 0 14,560,000 4/21/2017 6.86
37 Loan Marc Brooklyn Multifamily 119 0 0 1 LO(25);DEF(91);O(4) 0 0 0 4,300,000 7/11/2017 1.53

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name U/W NCF DSCR Cut-off Date LTV Ratio LTV Ratio at Maturity or ARD U/W NOI Debt Yield U/W NCF Debt Yield U/W EGI U/W Expenses U/W NOI U/W Replacement U/W TI/LC U/W NCF Occupancy Rate
1 Loan GNL Portfolio 2.22 57.9% 57.9% 10.8% 9.9% 27,197,253 7,037,633 20,159,620 347,008 1,387,202 18,425,410 100.0%
1.01 Property Sandoz, Inc.           5,243,297 1,327,771 3,915,526 30,820 206,172 3,678,534 100.0%
1.02 Property Intervet, Inc.           3,948,865 797,157 3,151,708 29,273 180,206 2,942,229 100.0%
1.03 Property GE Aviation Systems, LLC           2,982,197 502,479 2,479,718 59,400 232,147 2,188,171 100.0%
1.04 Property FedEx Ground Package System, Inc. (NY)           2,321,461 598,293 1,723,168 15,852 70,309 1,637,007 100.0%
1.05 Property Nissan North America Inc.           1,969,748 426,968 1,542,780 46,216 102,777 1,393,787 100.0%
1.06 Property Constellium Automotive USA, LLC           2,123,182 277,924 1,845,258 32,068 91,656 1,721,534 100.0%
1.07 Property C&J Energy Services, Inc. II           2,166,460 824,081 1,342,379 25,000 153,062 1,164,317 100.0%
1.08 Property Lippert Components Manufacturing, Inc.           1,812,261 888,545 923,715 53,914 95,896 773,905 100.0%
1.09 Property FedEx Ground Package System, Inc. (WV)           1,167,555 280,387 887,168 10,351 38,424 838,393 100.0%
1.10 Property C&J Energy Services, Inc. I           1,304,867 438,351 866,515 14,903 81,072 770,541 100.0%
1.11 Property U.S. General Services Administration           1,285,728 309,379 976,349 6,600 49,692 920,057 100.0%
1.12 Property PNC Bank N.A.           871,633 366,298 505,336 22,611 85,789 396,936 100.0%
2 Loan General Motors Building 4.33 30.6% 30.6% 15.5% 15.1% 334,764,418 107,458,009 227,306,409 397,997 5,363,618 221,544,794 95.0%
3 Loan 16 Court Street 1.83 63.4% 63.4% 8.5% 7.7% 15,919,171 6,484,958 9,434,213 65,102 782,972 8,586,140 92.7%
4 Loan Riverview Landing 1.53 60.7% 57.1% 8.3% 8.1% 5,976,148 2,517,993 3,458,155 77,500 0 3,380,655 95.2%
5 Loan Chelsea Multifamily Portfolio 1.30 58.2% 58.2% 6.2% 6.2% 6,037,744 1,395,444 4,642,300 0 0 4,642,300 97.3%
5.01 Property 416 West 23rd Street           1,259,927 238,460 1,021,467 0 0 1,021,467 96.0%
5.02 Property 454 West 22nd Street           808,884 147,619 661,265 0 0 661,265 100.0%
5.03 Property 307 West 29th Street           529,038 134,404 394,634 0 0 394,634 100.0%
5.04 Property 313 West 29th Street           423,832 91,904 331,928 0 0 331,928 100.0%
5.05 Property 466 West 23rd Street           423,322 112,356 310,966 0 0 310,966 100.0%
5.06 Property 326 West 23rd Street           445,599 92,766 352,833 0 0 352,833 87.5%
5.07 Property 456 West 22nd Street           363,963 98,999 264,964 0 0 264,964 100.0%
5.08 Property 309 West 29th Street           338,591 85,562 253,029 0 0 253,029 100.0%
5.09 Property 310 West 22nd Street           388,485 88,087 300,398 0 0 300,398 83.3%
5.10 Property 348 West 21st Street           310,308 72,739 237,569 0 0 237,569 100.0%
5.11 Property 339 West 19th Street           307,296 85,337 221,959 0 0 221,959 100.0%
5.12 Property 341 West 19th Street           219,717 72,859 146,858 0 0 146,858 100.0%
5.13 Property 431 West 22nd Street           218,782 74,353 144,429 0 0 144,429 100.0%
6 Loan Harmon Corner 2.02 56.5% 56.5% 8.8% 8.7% 15,385,192 2,836,810 12,548,382 13,723 102,920 12,431,740 100.0%
7 Loan 2U Headquarters 1.60 69.3% 60.6% 10.6% 9.7% 9,457,266 3,733,232 5,724,034 52,582 454,628 5,216,824 100.0%
8 Loan 10 Java Street 1.59 26.6% 26.6% 7.0% 7.0% 2,950,664 639,793 2,310,870 10,644 0 2,300,226 100.0%
9 Loan Yorkshire & Lexington Towers 4.28 22.5% 22.5% 12.0% 11.9% 38,084,023 14,135,899 23,948,124 183,139 0 23,764,985 92.0%
9.01 Property Yorkshire Towers           32,703,002 11,369,959 21,333,043 145,916 0 21,187,127 93.0%
9.02 Property Lexington Towers           5,381,021 2,765,940 2,615,081 37,223 0 2,577,858 86.9%
10 Loan Headquarters Plaza 2.23 62.8% 62.8% 11.3% 9.8% 39,606,385 22,663,110 16,943,274 1,007,537 1,195,318 14,740,419 91.8%
11 Loan National Office Portfolio 1.64 64.2% 52.2% 11.1% 10.1% 38,630,025 18,051,854 20,578,171 643,175 1,286,350 18,648,646 77.5%
11.01 Property 8330 LBJ Freeway           5,864,932 2,378,455 3,486,477 95,346 190,692 3,200,440 85.3%
11.02 Property 101 East Park Boulevard           4,277,940 1,429,865 2,848,075 56,361 112,723 2,678,991 87.1%
11.03 Property 13601 Preston Road           3,875,726 1,661,164 2,214,562 65,494 130,988 2,018,081 82.0%
11.04 Property 1750 East Golf Road           5,773,927 2,991,546 2,782,381 53,053 106,106 2,623,222 97.3%
11.05 Property 14800 Quorum Drive           1,518,306 612,070 906,236 25,969 51,939 828,328 76.7%
11.06 Property 1995 North Park Place           1,627,072 727,946 899,126 24,980 49,960 824,186 76.9%
11.07 Property Northlake - 2295 Parklake Dr NE           1,927,363 900,434 1,026,929 30,382 60,764 935,783 79.8%
11.08 Property 4751 Best Road           1,551,928 672,927 879,001 23,271 46,542 809,188 84.2%
11.09 Property The Centre - 4099 McEwen Road           1,647,099 827,041 820,058 30,928 61,856 727,275 77.6%
11.10 Property The Centre - 4101 McEwen Road           1,383,837 738,917 644,920 31,082 62,163 551,675 61.3%
11.11 Property 11225 North 28th Drive           1,412,021 918,942 493,079 33,875 67,751 391,454 78.6%
11.12 Property 10000 North 31st Ave           1,326,083 854,686 471,397 32,045 64,090 375,262 64.4%
11.13 Property The Centre - 4001 McEwen Road           1,177,647 515,000 662,647 23,798 47,596 591,253 70.3%
11.14 Property 4425 W Airport Fwy           1,216,108 593,500 622,608 21,303 42,606 558,699 71.6%
11.15 Property Northlake - 2302 Parklake Dr NE           910,557 679,542 231,014 27,806 55,612 147,597 42.3%
11.16 Property Northlake - 2305&2309 Parklake Dr NE           1,050,901 423,736 627,165 16,290 32,579 578,297 70.0%
11.17 Property 12100 Ford Road           1,274,376 764,345 510,031 39,501 79,002 391,528 57.2%
11.18 Property The Centre - 4000N&S McEwen Road           814,202 361,738 452,464 11,692 23,385 417,387 100.0%
12 Loan Bass Pro & Cabela’s Portfolio 2.72 50.4% 50.4% 12.8% 12.1% 32,578,204 7,640,446 24,937,758 474,132 948,264 23,515,362 100.0%
12.01 Property 20200 Rogers Drive           0 0 0 0 0 0 100.0%
12.02 Property 10670 Cabela Drive           0 0 0 0 0 0 100.0%
12.03 Property 1 Cabela Drive.           0 0 0 0 0 0 100.0%
12.04 Property 17907 IH-10 West           0 0 0 0 0 0 100.0%
12.05 Property 2502 W. Cabela’s Blvd           0 0 0 0 0 0 100.0%
12.06 Property 10501 Palm River Rd           0 0 0 0 0 0 100.0%
12.07 Property 7700 Cabela Drive           0 0 0 0 0 0 100.0%
12.08 Property 200 Bass Pro Drive           0 0 0 0 0 0 100.0%
12.09 Property 1000 Cabela Drive           0 0 0 0 0 0 100.0%
12.10 Property 2427 N. Greenwich Road           0 0 0 0 0 0 100.0%
12.11 Property 3900 Cabela Drive           0 0 0 0 0 0 100.0%
12.12 Property 5500 Cornerstone North Blvd.           0 0 0 0 0 0 100.0%
12.13 Property 7090 Cabela Drive NW           0 0 0 0 0 0 100.0%
12.14 Property 2250 Gatlin Blvd.           0 0 0 0 0 0 100.0%
12.15 Property 2700 Market Place Dr.           0 0 0 0 0 0 100.0%
12.16 Property 210 Demers Avenue           0 0 0 0 0 0 100.0%
13 Loan Westin Crystal City 2.61 56.8% 56.8% 13.4% 12.0% 16,909,686 10,495,092 6,414,594 676,387 0 5,738,206 96.4%
14 Loan Marriott Grand Cayman 1.91 56.1% 52.3% 16.2% 13.0% 50,927,968 38,045,353 12,882,616 2,546,398 0 10,336,217 86.5%
15 Loan Queens Multifamily Portfolio 1.69 57.2% 57.2% 8.2% 8.0% 2,525,014 824,756 1,700,257 32,000 0 1,668,257 98.4%
16 Loan Snowmass Village 1.84 69.7% 69.7% 10.0% 9.7% 3,218,973 1,164,019 2,054,954 20,391 39,213 1,995,350 86.1%
17 Loan Hyatt Regency Princeton 1.88 68.8% 63.0% 14.1% 11.5% 21,144,055 16,506,093 4,637,962 845,762 0 3,792,200 64.4%
18 Loan Rising Sun Towne Centre 1.92 70.8% 70.8% 9.4% 9.1% 2,157,762 567,893 1,589,870 22,954 36,926 1,529,990 100.0%
19 Loan Cress Creek Square 1.77 63.7% 52.5% 11.8% 10.9% 2,469,073 627,116 1,841,957 40,541 107,280 1,694,136 93.7%
20 Loan Little Tokyo Retail & Parking 1.50 57.1% 48.9% 9.5% 9.2% 2,138,036 612,197 1,525,839 6,761 43,316 1,475,761 90.4%
21 Loan Sinagua Plaza 1.39 60.0% 48.7% 9.0% 8.5% 1,759,774 481,788 1,277,986 11,189 56,216 1,210,581 100.0%
22 Loan AM General Building 2.30 61.1% 61.1% 10.8% 10.3% 1,551,529 87,291 1,464,238 17,667 53,002 1,393,569 100.0%
23 Loan 130 Bowery 2.19 42.9% 42.9% 10.9% 10.8% 1,351,709 40,551 1,311,158 11,445 0 1,299,713 100.0%
24 Loan At Home Portfolio 1.50 61.7% 49.8% 9.9% 9.1% 4,147,826 124,435 4,023,391 140,906 199,466 3,683,020 100.0%
24.01 Property At Home Group, Inc. - Orange Park           0 0 0 0 0 0 100.0%
24.02 Property At Home Group, Inc. - Moore           0 0 0 0 0 0 100.0%
24.03 Property At Home Group, Inc. - Lafayette           0 0 0 0 0 0 100.0%
24.04 Property At Home Group, Inc. - Hoover           0 0 0 0 0 0 100.0%
24.05 Property At Home Group, Inc. - Wichita           0 0 0 0 0 0 100.0%
24.06 Property At Home Group, Inc. - Olathe           0 0 0 0 0 0 100.0%
25 Loan Manchester Financial Building 1.40 60.7% 53.1% 9.0% 8.5% 3,394,973 1,106,502 2,288,471 15,532 100,957 2,171,983 82.2%
26 Loan Rimrock Crossing 2.10 62.4% 62.4% 10.4% 9.6% 1,265,475 248,660 1,016,815 12,624 65,742 938,449 100.0%
27 Loan Walgreens Santee 2.03 55.0% 55.0% 8.9% 8.9% 557,750 17,088 540,662 0 0 540,662 100.0%
28 Loan Kohl’s Reno 1.83 64.9% 52.3% 11.0% 11.0% 690,477 20,714 669,762 0 0 669,762 100.0%
29 Loan Minges Creek 2.05 49.1% 44.9% 13.7% 12.3% 1,702,433 915,664 786,769 17,167 64,378 705,224 86.0%
30 Loan 1827 Adams Mill Road 1.84 51.9% 51.9% 8.8% 8.4% 602,779 131,931 470,848 1,286 22,548 447,014 100.0%
31 Loan Country Inn & Suites Romeoville 2.45 59.4% 48.9% 17.8% 15.8% 2,299,048 1,464,425 834,623 91,962 0 742,661 77.3%
32 Loan 14th Street 1.29 58.2% 47.5% 8.3% 8.1% 467,385 84,532 382,852 1,920 9,600 371,332 100.0%
33 Loan Southpointe Retail 1.33 72.4% 62.8% 9.0% 8.6% 411,432 92,802 318,631 2,073 10,366 306,191 100.0%
34 Loan Willowood Apartments 1.58 73.4% 60.6% 11.3% 10.4% 709,736 347,666 362,070 29,884 0 332,186 95.2%
35 Loan Bluebonnet Crossing 1.47 62.9% 51.9% 10.3% 9.6% 372,524 100,322 272,202 3,600 14,398 254,204 100.0%
36 Loan James Perse Building 6.73 17.2% 17.2% 26.1% 25.6% 818,569 166,188 652,380 3,600 9,000 639,780 100.0%
37 Loan Marc Brooklyn Multifamily 1.52 56.7% 56.7% 8.0% 7.9% 228,358 33,582 194,776 1,584 0 193,192 100.0%

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Occupancy as-of Date Most Recent Operating Statement Date Most Recent EGI Most Recent Expenses Most Recent NOI Second Most Recent Operating Statement Date Second Most Recent EGI Second Most Recent Expenses Second Most Recent NOI Third Most Recent Operating Statement Date Third Most Recent EGI Third Most Recent Expenses
1 Loan GNL Portfolio 11/1/2017 TTM 8/31/2017 25,230,101 4,177,600 21,052,501 Various 24,523,966 3,513,000 21,010,966 Various 23,428,526 3,404,346
1.01 Property Sandoz, Inc. 11/1/2017 TTM 8/31/2017 5,276,877 1,180,078 4,096,799 12/31/2016 5,294,524 1,234,874 4,059,650 12/31/2015 4,863,481 1,251,394
1.02 Property Intervet, Inc. 11/1/2017 TTM 8/31/2017 4,027,821 749,225 3,278,596 12/31/2016 4,044,307 803,831 3,240,476 12/31/2015 3,676,128 510,779
1.03 Property GE Aviation Systems, LLC 11/1/2017 TTM 8/31/2017 2,659,086 16,573 2,642,513 12/31/2016 2,564,556 6,891 2,557,665 12/31/2015 2,566,189 18,749
1.04 Property FedEx Ground Package System, Inc. (NY) 11/1/2017 TTM 8/31/2017 2,422,051 538,354 1,883,697 12/31/2016 2,422,619 482,334 1,940,285 12/31/2015 2,023,729 130,873
1.05 Property Nissan North America Inc. 11/1/2017 TTM 8/31/2017 2,005,065 418,744 1,586,321 12/31/2016 2,074,253 603,059 1,471,194 12/31/2015 2,031,178 382,470
1.06 Property Constellium Automotive USA, LLC 11/1/2017 TTM 8/31/2017 2,037,773 82,103 1,955,670 12/31/2016 2,097,319 160,769 1,936,550 12/31/2015 1,954,520 41,502
1.07 Property C&J Energy Services, Inc. II 11/1/2017 TTM 8/31/2017 1,760,170 132,631 1,627,539 12/31/2016 2,253,881 105,594 2,148,287 12/31/2015 1,897,812 66,293
1.08 Property Lippert Components Manufacturing, Inc. 11/1/2017 TTM 8/31/2017 1,755,527 741,145 1,014,382 12/31/2016 752,747 -208,935 961,682 12/31/2015 1,404,993 696,436
1.09 Property FedEx Ground Package System, Inc. (WV) 11/1/2017 TTM 8/31/2017 421,693 6,819 414,874 N/A N/A N/A N/A N/A N/A N/A
1.10 Property C&J Energy Services, Inc. I 11/1/2017 TTM 8/31/2017 1,000,788 3,255 997,533 12/31/2016 1,161,185 8,213 1,152,972 12/31/2015 1,161,708 6,890
1.11 Property U.S. General Services Administration 11/1/2017 TTM 8/31/2017 1,350,846 301,699 1,049,147 12/31/2016 1,352,856 311,604 1,041,252 12/31/2015 1,352,996 295,626
1.12 Property PNC Bank N.A. 11/1/2017 TTM 8/31/2017 512,404 6,974 505,430 12/31/2016 505,719 4,766 500,953 12/31/2015 495,792 3,334
2 Loan General Motors Building 6/1/2017 12/31/2016 256,349,455 104,924,109 151,425,346 12/31/2015 249,768,162 99,256,499 150,511,664 12/31/2014 257,318,784 92,003,166
3 Loan 16 Court Street 9/13/2017 TTM 8/31/2017 13,883,734 5,449,452 8,434,282 12/31/2016 13,621,126 5,568,157 8,052,969 12/31/2015 13,061,704 5,430,457
4 Loan Riverview Landing 10/26/2017 TTM 8/31/2017 5,780,085 2,520,628 3,259,457 12/31/2016 5,480,797 2,466,448 3,014,349 N/A N/A N/A
5 Loan Chelsea Multifamily Portfolio 7/31/2017 TTM 7/31/2017 4,020,985 1,262,316 2,758,669 N/A N/A N/A N/A N/A N/A N/A
5.01 Property 416 West 23rd Street 7/31/2017 TTM 7/31/2017 750,277 359,896 390,381 N/A N/A N/A N/A N/A N/A N/A
5.02 Property 454 West 22nd Street 7/31/2017 TTM 7/31/2017 577,895 110,398 467,497 N/A N/A N/A N/A N/A N/A N/A
5.03 Property 307 West 29th Street 7/31/2017 TTM 7/31/2017 375,265 98,954 276,311 N/A N/A N/A N/A N/A N/A N/A
5.04 Property 313 West 29th Street 7/31/2017 TTM 7/31/2017 304,659 68,452 236,207 N/A N/A N/A N/A N/A N/A N/A
5.05 Property 466 West 23rd Street 7/31/2017 TTM 7/31/2017 270,288 88,698 181,590 N/A N/A N/A N/A N/A N/A N/A
5.06 Property 326 West 23rd Street 7/31/2017 TTM 7/31/2017 343,456 74,097 269,359 N/A N/A N/A N/A N/A N/A N/A
5.07 Property 456 West 22nd Street 7/31/2017 TTM 7/31/2017 230,509 73,765 156,744 N/A N/A N/A N/A N/A N/A N/A
5.08 Property 309 West 29th Street 7/31/2017 TTM 7/31/2017 323,129 70,137 252,992 N/A N/A N/A N/A N/A N/A N/A
5.09 Property 310 West 22nd Street 7/31/2017 TTM 7/31/2017 162,472 64,521 97,951 N/A N/A N/A N/A N/A N/A N/A
5.10 Property 348 West 21st Street 7/31/2017 TTM 7/31/2017 203,064 58,328 144,736 N/A N/A N/A N/A N/A N/A N/A
5.11 Property 339 West 19th Street 7/31/2017 TTM 7/31/2017 156,925 72,733 84,192 N/A N/A N/A N/A N/A N/A N/A
5.12 Property 341 West 19th Street 7/31/2017 TTM 7/31/2017 186,781 58,917 127,864 N/A N/A N/A N/A N/A N/A N/A
5.13 Property 431 West 22nd Street 7/31/2017 TTM 7/31/2017 136,265 63,421 72,845 N/A N/A N/A N/A N/A N/A N/A
6 Loan Harmon Corner 10/2/2017 TTM 9/30/2017 14,631,499 2,602,633 12,028,866 12/31/2016 13,362,707 2,301,291 11,061,416 12/31/2015 11,146,541 2,417,643
7 Loan 2U Headquarters 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
8 Loan 10 Java Street 11/1/2017 TTM 7/31/2017 2,544,171 456,134 2,088,038 12/31/2016 2,607,089 608,532 1,998,557 12/31/2015 2,439,245 403,399
9 Loan Yorkshire & Lexington Towers 9/24/2017 TTM 6/30/2017 25,464,312 13,142,223 12,322,089 12/31/2016 22,282,785 12,726,214 9,556,571 12/31/2015 22,932,055 12,878,848
9.01 Property Yorkshire Towers 9/24/2017 TTM 6/30/2017 21,564,780 10,594,493 10,970,286 12/31/2016 18,331,288 10,283,642 8,047,646 12/31/2015 18,642,769 10,510,120
9.02 Property Lexington Towers 9/24/2017 TTM 6/30/2017 3,899,533 2,547,730 1,351,803 12/31/2016 3,951,498 2,442,573 1,508,925 12/31/2015 4,289,286 2,368,729
10 Loan Headquarters Plaza 8/1/2017 TTM 8/31/2017 39,510,913 22,016,384 17,494,529 12/31/2016 39,036,653 22,376,710 16,659,943 12/31/2015 38,994,350 22,377,837
11 Loan National Office Portfolio 8/31/2017 TTM 8/31/2017 34,604,835 17,986,810 16,618,026 12/31/2016 32,062,523 17,768,808 14,293,715 12/31/2015 33,879,766 17,492,296
11.01 Property 8330 LBJ Freeway 8/31/2017 TTM 8/31/2017 4,835,602 2,348,873 2,486,729 12/31/2016 4,377,524 2,151,230 2,226,294 12/31/2015 7,074,544 2,353,218
11.02 Property 101 East Park Boulevard 8/31/2017 TTM 8/31/2017 3,520,341 1,326,254 2,194,088 12/31/2016 3,180,538 1,394,729 1,785,810 12/31/2015 4,124,460 1,702,455
11.03 Property 13601 Preston Road 8/31/2017 TTM 8/31/2017 3,300,928 1,652,905 1,648,023 12/31/2016 3,005,621 1,570,121 1,435,500 12/31/2015 2,832,123 1,654,324
11.04 Property 1750 East Golf Road 8/31/2017 TTM 8/31/2017 5,575,355 3,024,178 2,551,177 12/31/2016 5,327,020 3,048,095 2,278,925 12/31/2015 5,288,786 2,931,325
11.05 Property 14800 Quorum Drive 8/31/2017 TTM 8/31/2017 1,391,459 608,168 783,291 12/31/2016 1,521,458 653,758 867,700 12/31/2015 1,650,576 660,180
11.06 Property 1995 North Park Place 8/31/2017 TTM 8/31/2017 1,660,349 730,040 930,309 12/31/2016 1,631,479 761,208 870,271 12/31/2015 1,562,157 791,587
11.07 Property Northlake - 2295 Parklake Dr NE 8/31/2017 TTM 8/31/2017 1,601,423 910,515 690,908 12/31/2016 1,342,103 892,898 449,205 12/31/2015 980,802 785,076
11.08 Property 4751 Best Road 8/31/2017 TTM 8/31/2017 1,474,324 685,470 788,854 12/31/2016 1,344,457 751,674 592,783 12/31/2015 1,130,105 626,278
11.09 Property The Centre - 4099 McEwen Road 8/31/2017 TTM 8/31/2017 1,505,536 815,542 689,994 12/31/2016 1,304,485 786,570 517,915 12/31/2015 1,295,737 749,163
11.10 Property The Centre - 4101 McEwen Road 8/31/2017 TTM 8/31/2017 1,245,140 737,212 507,928 12/31/2016 914,170 737,961 176,209 12/31/2015 1,047,017 653,652
11.11 Property 11225 North 28th Drive 8/31/2017 TTM 8/31/2017 1,266,871 920,148 346,723 12/31/2016 1,180,406 927,020 253,386 12/31/2015 960,197 889,449
11.12 Property 10000 North 31st Ave 8/31/2017 TTM 8/31/2017 1,221,055 868,720 352,335 12/31/2016 1,161,945 825,547 336,398 12/31/2015 1,095,545 749,773
11.13 Property The Centre - 4001 McEwen Road 8/31/2017 TTM 8/31/2017 1,054,799 516,535 538,264 12/31/2016 1,016,963 508,609 508,354 12/31/2015 586,379 479,700
11.14 Property 4425 W Airport Fwy 8/31/2017 TTM 8/31/2017 1,118,170 595,559 522,610 12/31/2016 896,676 568,996 327,680 12/31/2015 429,578 346,785
11.15 Property Northlake - 2302 Parklake Dr NE 8/31/2017 TTM 8/31/2017 1,157,645 710,348 447,297 12/31/2016 1,083,453 644,130 439,324 12/31/2015 992,494 628,612
11.16 Property Northlake - 2305&2309 Parklake Dr NE 8/31/2017 TTM 8/31/2017 442,332 405,168 37,164 12/31/2016 723,558 477,486 246,072 12/31/2015 895,590 443,845
11.17 Property 12100 Ford Road 8/31/2017 TTM 8/31/2017 1,439,079 770,107 668,971 12/31/2016 1,266,542 711,864 554,678 12/31/2015 1,143,000 694,875
11.18 Property The Centre - 4000N&S McEwen Road 8/31/2017 TTM 8/31/2017 794,427 361,067 433,360 12/31/2016 784,123 356,912 427,211 12/31/2015 790,677 351,999
12 Loan Bass Pro & Cabela’s Portfolio 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.01 Property 20200 Rogers Drive 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.02 Property 10670 Cabela Drive 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.03 Property 1 Cabela Drive. 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.04 Property 17907 IH-10 West 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.05 Property 2502 W. Cabela’s Blvd 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.06 Property 10501 Palm River Rd 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.07 Property 7700 Cabela Drive 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.08 Property 200 Bass Pro Drive 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.09 Property 1000 Cabela Drive 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.10 Property 2427 N. Greenwich Road 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.11 Property 3900 Cabela Drive 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.12 Property 5500 Cornerstone North Blvd. 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.13 Property 7090 Cabela Drive NW 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.14 Property 2250 Gatlin Blvd. 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.15 Property 2700 Market Place Dr. 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12.16 Property 210 Demers Avenue 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
13 Loan Westin Crystal City 5/30/2017 TTM 5/30/2017 17,008,262 10,542,519 6,465,743 12/31/2016 17,231,978 10,601,945 6,630,033 12/31/2015 16,374,610 10,413,367
14 Loan Marriott Grand Cayman 6/30/2017 TTM 6/30/2017 50,927,968 37,371,550 13,556,419 12/31/2016 50,565,711 36,883,791 13,681,919 12/31/2015 47,226,043 34,957,601
15 Loan Queens Multifamily Portfolio 11/2/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
16 Loan Snowmass Village 9/15/2017 TTM 8/31/2017 2,972,653 1,179,422 1,793,230 12/31/2016 3,007,345 981,565 2,025,780 12/31/2015 2,829,583 1,039,437
17 Loan Hyatt Regency Princeton 4/30/2017 TTM 4/30/2017 21,217,094 16,452,633 4,764,461 12/31/2016 21,395,205 16,761,516 4,633,689 12/31/2015 19,587,194 16,189,727
18 Loan Rising Sun Towne Centre 5/21/2017 TTM 6/30/2017 2,283,956 557,642 1,726,314 12/31/2016 2,205,252 534,308 1,670,944 12/31/2015 2,075,009 518,997
19 Loan Cress Creek Square 10/31/2017 TTM 8/31/2017 2,114,971 597,378 1,517,593 12/31/2016 2,006,722 628,840 1,377,882 12/31/2015 1,705,845 668,555
20 Loan Little Tokyo Retail & Parking 11/1/2017 TTM 8/31/2017 2,106,884 634,365 1,472,518 12/31/2016 2,031,071 597,437 1,433,634 12/31/2015 1,743,897 616,272
21 Loan Sinagua Plaza 10/1/2017 TTM 9/30/2017 1,733,370 486,682 1,246,688 12/31/2016 1,821,494 476,704 1,344,790 12/31/2015 1,654,077 443,775
22 Loan AM General Building 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
23 Loan 130 Bowery 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
24 Loan At Home Portfolio 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
24.01 Property At Home Group, Inc. - Orange Park 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
24.02 Property At Home Group, Inc. - Moore 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
24.03 Property At Home Group, Inc. - Lafayette 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
24.04 Property At Home Group, Inc. - Hoover 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
24.05 Property At Home Group, Inc. - Wichita 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
24.06 Property At Home Group, Inc. - Olathe 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
25 Loan Manchester Financial Building 10/16/2017 TTM 7/31/2017 2,933,985 898,462 2,035,522 12/31/2016 3,124,247 775,842 2,348,405 12/31/2015 3,263,875 846,305
26 Loan Rimrock Crossing 8/29/2017 TTM 7/31/2017 1,309,687 274,377 1,035,310 12/31/2016 1,306,516 278,069 1,028,447 12/31/2015 1,281,453 278,631
27 Loan Walgreens Santee 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
28 Loan Kohl’s Reno 11/1/2017 TTM 8/1/2017 656,250   656,250 12/31/2016 656,250   656,250 12/31/2015 656,250  
29 Loan Minges Creek 6/1/2017 TTM 3/31/2017 1,536,054 740,721 795,333 12/31/2016 1,581,097 837,415 743,682 12/31/2015 1,909,201 894,171
30 Loan 1827 Adams Mill Road 8/1/2017 TTM 6/30/2017 462,760 128,143 334,617 12/31/2016 283,874 129,315 154,559 N/A N/A N/A
31 Loan Country Inn & Suites Romeoville 5/31/2017 TTM 5/31/2017 2,299,048 1,395,454 903,594 12/31/2016 2,281,184 1,358,650 922,534 12/31/2015 2,055,008 1,291,237
32 Loan 14th Street 11/1/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
33 Loan Southpointe Retail 10/3/2017 TTM 7/31/2017 413,170 99,047 314,123 12/31/2016 415,493 88,947 326,546 12/31/2015 397,522 85,782
34 Loan Willowood Apartments 10/4/2017 TTM 6/30/2017 683,304 368,277 315,027 12/31/2016 733,648 421,121 312,527 12/31/2015 716,178 423,715
35 Loan Bluebonnet Crossing 6/15/2017 TTM 5/31/2017 393,332 84,864 308,468 12/31/2016 381,003 82,828 298,175 12/31/2015 346,854 92,082
36 Loan James Perse Building 11/1/2017 TTM 4/30/2017 694,665 173,059 521,606 12/31/2016 654,346 159,537 494,809 12/31/2015 637,708 154,266
37 Loan Marc Brooklyn Multifamily 9/13/2017 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Third Most Recent NOI Largest Tenant Name Largest Tenant Sq. Ft. Largest Tenant % of NRA Largest Tenant Exp. Date Second Largest Tenant Name Second Largest Tenant Sq. Ft. Second Largest Tenant % of NRA Second Largest Tenant Exp. Date Third Largest Tenant Name Third Largest Tenant Sq. Ft. Third Largest Tenant % of NRA
1 Loan GNL Portfolio 20,024,180 Various Various N/A Various N/A N/A N/A N/A N/A N/A N/A
1.01 Property Sandoz, Inc. 3,612,087 Sandoz, Inc. 154,101 100.0% 7/31/2026 N/A N/A N/A N/A N/A N/A N/A
1.02 Property Intervet, Inc. 3,165,349 Intervet, Inc. 146,366 100.0% 8/31/2025 N/A N/A N/A N/A N/A N/A N/A
1.03 Property GE Aviation Systems, LLC 2,547,440 GE Aviation Systems, LLC 369,000 100.0% 12/31/2025 N/A N/A N/A N/A N/A N/A N/A
1.04 Property FedEx Ground Package System, Inc. (NY) 1,892,856 FedEx Ground Package System, Inc. 158,520 100.0% 7/31/2024 N/A N/A N/A N/A N/A N/A N/A
1.05 Property Nissan North America Inc. 1,648,708 Nissan North America Inc. 462,155 100.0% 9/30/2028 N/A N/A N/A N/A N/A N/A N/A
1.06 Property Constellium Automotive USA, LLC 1,913,018 Constellium Automotive USA, LLC 320,680 100.0% 11/30/2029 N/A N/A N/A N/A N/A N/A N/A
1.07 Property C&J Energy Services, Inc. II 1,831,519 C&J Energy Services, Inc. 125,000 100.0% 10/31/2023 N/A N/A N/A N/A N/A N/A N/A
1.08 Property Lippert Components Manufacturing, Inc. 708,557 Lippert Components Manufacturing, Inc. 539,137 100.0% 8/31/2026 N/A N/A N/A N/A N/A N/A N/A
1.09 Property FedEx Ground Package System, Inc. (WV) N/A FedEx Ground Package System, Inc. 103,512 100.0% 10/31/2026 N/A N/A N/A N/A N/A N/A N/A
1.10 Property C&J Energy Services, Inc. I 1,154,818 C&J Energy Services, Inc. 96,149 100.0% 10/31/2023 N/A N/A N/A N/A N/A N/A N/A
1.11 Property U.S. General Services Administration 1,057,370 U.S. General Services Administration 33,000 100.0% 7/18/2025 N/A N/A N/A N/A N/A N/A N/A
1.12 Property PNC Bank N.A. 492,458 PNC Bank, National Association 113,053 100.0% 7/31/2029 N/A N/A N/A N/A N/A N/A N/A
2 Loan General Motors Building 165,315,617 Weil, Gotshal & Manges 489,867 24.6% 8/31/2034 Aramis 299,895 15.1% 3/31/2020 Perella Weinberg 130,155 6.5%
3 Loan 16 Court Street 7,631,247 The City University of New York 47,162 14.5% 8/31/2024 NYC Department of Mental Health 19,560 6.0% 11/30/2020 Michael Van Valkenburgh Associates, Inc. 19,071 5.9%
4 Loan Riverview Landing N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5 Loan Chelsea Multifamily Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.01 Property 416 West 23rd Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.02 Property 454 West 22nd Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.03 Property 307 West 29th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.04 Property 313 West 29th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.05 Property 466 West 23rd Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.06 Property 326 West 23rd Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.07 Property 456 West 22nd Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.08 Property 309 West 29th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.09 Property 310 West 22nd Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.10 Property 348 West 21st Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.11 Property 339 West 19th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.12 Property 341 West 19th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.13 Property 431 West 22nd Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6 Loan Harmon Corner 8,728,898 Rainforest Café 14,799 21.6% 9/30/2025 Bubba Gump Shrimp Co. 12,794 18.6% 12/31/2022 Twin Peaks 11,834 17.2%
7 Loan 2U Headquarters N/A 2U, Inc. 309,303 100.0% 8/31/2028 N/A N/A N/A N/A N/A N/A N/A
8 Loan 10 Java Street 2,035,846 Cine Magic East River Studio, LLC. 106,440 100.0% 8/31/2022 N/A N/A N/A N/A N/A N/A N/A
9 Loan Yorkshire & Lexington Towers 10,053,207 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
9.01 Property Yorkshire Towers 8,132,649 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
9.02 Property Lexington Towers 1,920,558 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
10 Loan Headquarters Plaza 16,616,513 Riker, Danzig, Scherer 79,170 10.9% 7/31/2025 Chartwell Consulting Group, Inc. 50,100 6.9% 8/31/2021 AMC Theatres 40,000 5.5%
11 Loan National Office Portfolio 16,387,470 Various Various N/A Various Various Various N/A Various Various Various N/A
11.01 Property 8330 LBJ Freeway 4,721,326 Trinity Universal Insurance Co 84,114 22.1% 6/30/2025 AZ College 24,065 6.3% 8/31/2030 Shapiro Brown Corp 16,341 4.3%
11.02 Property 101 East Park Boulevard 2,422,005 M. White & Associates, LLC 24,896 11.0% 9/30/2023 General Services Administration 18,753 8.3% 8/17/2030 Regus Group - North Dallas, LLC 17,353 7.7%
11.03 Property 13601 Preston Road 1,177,799 AT&T 13,358 5.1% 8/31/2021 Mbroh Engineering, Inc. 5,635 2.2% 6/30/2022 Amtech Solutions 5,505 2.1%
11.04 Property 1750 East Golf Road 2,357,461 Career Education Corporation 116,387 54.8% 5/31/2020 Assurance Agency, Ltd 63,113 29.7% 9/30/2023 Kae Engineering Consultants, Inc 5,493 2.6%
11.05 Property 14800 Quorum Drive 990,396 Idea Grove LLC 6,845 6.6% 2/28/2019 On-Site Manager, Inc 6,838 6.6% 2/28/2018 Morrow Hill (formerly Finley Morrow) 5,979 5.8%
11.06 Property 1995 North Park Place 770,569 GSA - US Army 16,778 16.8% 2/3/2020 G4S Secure Solutions 7,486 7.5% 10/31/2017 GSA OSHA 6,838 6.8%
11.07 Property Northlake - 2295 Parklake Dr NE 195,726 Leidos, Inc 16,372 13.5% 2/28/2022 Midwest Medical 8,654 7.1% 11/30/2018 Oakhurst Medical Centers, Inc 7,736 6.4%
11.08 Property 4751 Best Road 503,827 Southeastrans, Inc 31,129 33.4% 10/31/2018 Greene Consulting Associates, LLC 5,145 5.5% 3/31/2019 ICP Systems LLC 3,845 4.1%
11.09 Property The Centre - 4099 McEwen Road 546,574 American Medical Response Ambulance 15,479 12.5% 5/31/2021 Collecto, Inc 10,170 8.2% 4/30/2021 STX Healthcare Management Services, Inc 9,247 7.5%
11.10 Property The Centre - 4101 McEwen Road 393,365 SCIenergy, Inc 10,071 8.1% 1/31/2020 Nemeth & Reese, L.P. 5,878 4.7% 10/31/2021 Zenith American Solutions, Inc 4,096 3.3%
11.11 Property 11225 North 28th Drive 70,748 Southwest Annuities Marketing, LLC 16,332 12.1% 2/28/2021 Sonovision USA, Inc 8,532 6.3% 11/30/2020 Beyond Today Co., an Arizona Corporation 4,130 3.0%
11.12 Property 10000 North 31st Ave 345,772 FCNH, Inc 18,912 14.8% 3/31/2019 Duet Partners in Health & Aging 8,784 6.9% 5/31/2025 AFLAC Regional Office 3,964 3.1%
11.13 Property The Centre - 4001 McEwen Road 106,678 Nurtur Health, Inc. 47,780 50.2% 12/31/2020 Downing Labs, LLC 12,752 13.4% 12/31/2018 EVVDC, PC 3,533 3.7%
11.14 Property 4425 W Airport Fwy 82,793 Air Serv Corporation 5,422 6.4% 1/31/2018 State of Florida Department of Revenue 5,417 6.4% 3/31/2021 The Persimmon Group 3,007 3.5%
11.15 Property Northlake - 2302 Parklake Dr NE 363,882 Babcock & Wilcox Power Generation 8,712 7.8% 1/31/2018 National Mentor Healthcare, LLC 7,739 7.0% 10/31/2022 Transitional Family Services, Inc 7,407 6.7%
11.16 Property Northlake - 2305&2309 Parklake Dr NE 451,745 Department of Veterans Affairs 23,596 36.2% 9/30/2027 International Rescue Committee 15,651 24.0% 3/31/2022 Catholic Charities of Atlanta 5,976 9.2%
11.17 Property 12100 Ford Road 448,125 State of Texas - Health & Human Services 15,425 9.8% 10/31/2023 Apex TITAN, Inc. 11,360 7.2% 11/30/2021 Safeguard Acquistions, Inc 8,367 5.3%
11.18 Property The Centre - 4000N&S McEwen Road 438,678 Centene Corporation 46,769 100.0% 12/31/2020 N/A N/A N/A N/A N/A N/A N/A
12 Loan Bass Pro & Cabela’s Portfolio N/A Various Various N/A 4/30/2042 N/A N/A N/A N/A N/A N/A N/A
12.01 Property 20200 Rogers Drive N/A Cabela’s 186,379 100.0% 4/30/2042 N/A N/A N/A N/A N/A N/A N/A
12.02 Property 10670 Cabela Drive N/A Cabela’s 108,077 100.0% 4/30/2042 N/A N/A N/A N/A N/A N/A N/A
12.03 Property 1 Cabela Drive. N/A Cabela’s 107,329 100.0% 4/30/2042 N/A N/A N/A N/A N/A N/A N/A
12.04 Property 17907 IH-10 West N/A Bass Pro 184,656 100.0% 4/30/2042 N/A N/A N/A N/A N/A N/A N/A
12.05 Property 2502 W. Cabela’s Blvd N/A Cabela’s 169,713 100.0% 4/30/2042 N/A N/A N/A N/A N/A N/A N/A
12.06 Property 10501 Palm River Rd N/A Bass Pro 132,734 100.0% 4/30/2042 N/A N/A N/A N/A N/A N/A N/A
12.07 Property 7700 Cabela Drive N/A Cabela’s 188,745 100.0% 4/30/2042 N/A N/A N/A N/A N/A N/A N/A
12.08 Property 200 Bass Pro Drive N/A Bass Pro 120,763 100.0% 4/30/2042 N/A N/A N/A N/A N/A N/A N/A
12.09 Property 1000 Cabela Drive N/A Cabela’s 104,476 100.0% 4/30/2042 N/A N/A N/A N/A N/A N/A N/A
12.10 Property 2427 N. Greenwich Road N/A Cabela’s 80,699 100.0% 4/30/2042 N/A N/A N/A N/A N/A N/A N/A
12.11 Property 3900 Cabela Drive N/A Cabela’s 161,987 100.0% 4/30/2042 N/A N/A N/A N/A N/A N/A N/A
12.12 Property 5500 Cornerstone North Blvd. N/A Cabela’s 71,872 100.0% 4/30/2042 N/A N/A N/A N/A N/A N/A N/A
12.13 Property 7090 Cabela Drive NW N/A Cabela’s 82,443 100.0% 4/30/2042 N/A N/A N/A N/A N/A N/A N/A
12.14 Property 2250 Gatlin Blvd. N/A Bass Pro 86,637 100.0% 4/30/2042 N/A N/A N/A N/A N/A N/A N/A
12.15 Property 2700 Market Place Dr. N/A Cabela’s 43,263 100.0% 4/30/2042 N/A N/A N/A N/A N/A N/A N/A
12.16 Property 210 Demers Avenue N/A Cabela’s 66,754 100.0% 4/30/2042 N/A N/A N/A N/A N/A N/A N/A
13 Loan Westin Crystal City 5,961,243 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14 Loan Marriott Grand Cayman 12,268,442 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
15 Loan Queens Multifamily Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
16 Loan Snowmass Village 1,790,146 Aspen Buying Group-D&E Snowboards 9,963 12.7% 10/31/2022 Aspen Skiing Co 6,780 8.6% 4/30/2018 Christy Sports 6,055 7.7%
17 Loan Hyatt Regency Princeton 3,397,467 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
18 Loan Rising Sun Towne Centre 1,556,012 Martin’s Food Market 73,000 50.9% 9/30/2028 Big Lots 39,003 27.2% 1/30/2019 Dollar Tree 7,200 5.0%
19 Loan Cress Creek Square 1,037,290 Binny’s 29,922 20.7% 12/31/2029 Fresh Thyme 28,655 19.8% 9/30/2030 UFC Gym 11,979 8.3%
20 Loan Little Tokyo Retail & Parking 1,127,625 Special Collectors Jungle Corp 10,351 30.6% 5/31/2020 City of Los Angeles 6,137 18.2% 12/31/2020 ZenCu Sushi 4,727 14.0%
21 Loan Sinagua Plaza 1,210,302 Open Range 4,470 14.8% 12/31/2040 Sedona Pizza Company 3,864 12.8% 12/31/2040 Joe Wilcox Indian Den, Inc. 3,091 10.2%
22 Loan AM General Building N/A AM General LLC 176,674 100.0% 6/30/2032 N/A N/A N/A N/A N/A N/A N/A
23 Loan 130 Bowery N/A Capitale 32,700 100.0% 8/31/2032 N/A N/A N/A N/A N/A N/A N/A
24 Loan At Home Portfolio N/A At Home Group, Inc. 704,529 100.0% 9/30/2032 N/A N/A N/A N/A N/A N/A N/A
24.01 Property At Home Group, Inc. - Orange Park N/A At Home Group, Inc. 178,999 100.0% 9/30/2032 N/A N/A N/A N/A N/A N/A N/A
24.02 Property At Home Group, Inc. - Moore N/A At Home Group, Inc. 108,395 100.0% 9/30/2032 N/A N/A N/A N/A N/A N/A N/A
24.03 Property At Home Group, Inc. - Lafayette N/A At Home Group, Inc. 107,605 100.0% 9/30/2032 N/A N/A N/A N/A N/A N/A N/A
24.04 Property At Home Group, Inc. - Hoover N/A At Home Group, Inc. 109,301 100.0% 9/30/2032 N/A N/A N/A N/A N/A N/A N/A
24.05 Property At Home Group, Inc. - Wichita N/A At Home Group, Inc. 101,624 100.0% 9/30/2032 N/A N/A N/A N/A N/A N/A N/A
24.06 Property At Home Group, Inc. - Olathe N/A At Home Group, Inc. 98,605 100.0% 9/30/2032 N/A N/A N/A N/A N/A N/A N/A
25 Loan Manchester Financial Building 2,417,570 Palomar Specialty Insurance 14,669 18.9% 7/31/2024 Circuit Mckellogg 7,417 9.6% 2/28/2018 R-T Specialty Insurance 7,171 9.2%
26 Loan Rimrock Crossing 1,002,822 Hobby Lobby 56,163 66.7% 5/31/2021 Sprouts 28,000 33.3% 9/30/2022 N/A N/A N/A
27 Loan Walgreens Santee N/A Walgreen Co. 13,666 100.0% 6/30/2034 N/A N/A N/A N/A N/A N/A N/A
28 Loan Kohl’s Reno 656,250 Kohl’s 94,385 100.0% 1/31/2028 N/A N/A N/A N/A N/A N/A N/A
29 Loan Minges Creek 1,015,030 Dollar Tree Stores 12,225 14.2% 6/30/2020 Asian Buffett 12,000 14.0% 2/28/2022 GSA - SSA 8,439 9.8%
30 Loan 1827 Adams Mill Road N/A One Medical 3,730 43.5% 12/31/2026 Tail Up Goat 2,490 29.1% 2/8/2027 Philz Coffee 2,350 27.4%
31 Loan Country Inn & Suites Romeoville 763,772 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
32 Loan 14th Street N/A EightVFX 9,600 100.0% 9/30/2027 N/A N/A N/A N/A N/A N/A N/A
33 Loan Southpointe Retail 311,740 The Mattress Firm 2,730 26.3% 3/31/2026 Sprint PCS 2,470 23.8% 12/31/2019 Scottrade, Inc. 2,021 19.5%
34 Loan Willowood Apartments 292,463 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
35 Loan Bluebonnet Crossing 254,772 Izzos 3,360 23.3% 9/30/2019 Luxury tan 1,800 12.5% 2/28/2022 Subway 1,800 12.5%
36 Loan James Perse Building 483,442 Bendheim Enterprises 4,500 50.0% 5/31/2032 James Perse 4,500 50.0% 5/31/2027 N/A N/A N/A
37 Loan Marc Brooklyn Multifamily N/A Routine BedStuy 400 9.5% 11/30/2026 N/A N/A N/A N/A N/A N/A N/A

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Third Largest Tenant Exp. Date Fourth Largest Tenant Name Fourth Largest Tenant Sq. Ft. Fourth Largest Tenant % of NRA Fourth Largest Tenant Exp. Date Fifth Largest Tenant Name Fifth Largest Tenant Sq. Ft. Fifth Largest Tenant % of NRA Fifth Largest Tenant Exp. Date Engineering Report Date Environmental Report Date (Phase I) Environmental Report Date (Phase II)
1 Loan GNL Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A Various Various N/A
1.01 Property Sandoz, Inc. N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/11/2017 8/10/2017 N/A
1.02 Property Intervet, Inc. N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/16/2017 8/11/2017 N/A
1.03 Property GE Aviation Systems, LLC N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/11/2017 8/10/2017 N/A
1.04 Property FedEx Ground Package System, Inc. (NY) N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/10/2017 8/10/2017 N/A
1.05 Property Nissan North America Inc. N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/11/2017 8/11/2017 N/A
1.06 Property Constellium Automotive USA, LLC N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/10/2017 8/10/2017 N/A
1.07 Property C&J Energy Services, Inc. II N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/8/2017 8/8/2017 N/A
1.08 Property Lippert Components Manufacturing, Inc. N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/11/2017 8/10/2017 N/A
1.09 Property FedEx Ground Package System, Inc. (WV) N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/9/2017 8/10/2017 N/A
1.10 Property C&J Energy Services, Inc. I N/A N/A N/A N/A N/A N/A N/A N/A N/A 9/28/2017 9/27/2017 N/A
1.11 Property U.S. General Services Administration N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/10/2017 8/11/2017 N/A
1.12 Property PNC Bank N.A. N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/10/2017 8/10/2017 N/A
2 Loan General Motors Building 1/31/2022 Apple 105,748 5.3% 1/31/2034 BAMCO 105,579 5.3% 5/31/2035 5/9/2017 5/9/2017 N/A
3 Loan 16 Court Street 3/31/2024 New York Department of Transportation 16,198 5.0% 12/10/2017 Diamond Reporting Services 14,143 4.3% 2/29/2024 9/27/2017 6/13/2017 N/A
4 Loan Riverview Landing N/A N/A N/A N/A N/A N/A N/A N/A N/A 9/22/2017 9/19/2017 N/A
5 Loan Chelsea Multifamily Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A Various Various N/A
5.01 Property 416 West 23rd Street N/A N/A N/A N/A N/A N/A N/A N/A N/A 7/21/2017 8/2/2017 N/A
5.02 Property 454 West 22nd Street N/A N/A N/A N/A N/A N/A N/A N/A N/A 7/21/2017 7/24/2017 N/A
5.03 Property 307 West 29th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A 7/21/2017 8/7/2017 N/A
5.04 Property 313 West 29th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A 7/21/2017 7/26/2017 N/A
5.05 Property 466 West 23rd Street N/A N/A N/A N/A N/A N/A N/A N/A N/A 7/21/2017 7/20/2017 N/A
5.06 Property 326 West 23rd Street N/A N/A N/A N/A N/A N/A N/A N/A N/A 7/21/2017 7/24/2017 N/A
5.07 Property 456 West 22nd Street N/A N/A N/A N/A N/A N/A N/A N/A N/A 7/21/2017 7/21/2017 N/A
5.08 Property 309 West 29th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A 7/21/2017 7/26/2017 N/A
5.09 Property 310 West 22nd Street N/A N/A N/A N/A N/A N/A N/A N/A N/A 7/21/2017 7/26/2017 N/A
5.10 Property 348 West 21st Street N/A N/A N/A N/A N/A N/A N/A N/A N/A 7/21/2017 7/21/2017 N/A
5.11 Property 339 West 19th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A 7/24/2017 7/26/2017 N/A
5.12 Property 341 West 19th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A 7/24/2017 7/26/2017 N/A
5.13 Property 431 West 22nd Street N/A N/A N/A N/A N/A N/A N/A N/A N/A 7/21/2017 7/31/2017 N/A
6 Loan Harmon Corner 3/31/2023 McDonalds 6,217 9.1% 4/30/2022 Taco Bell Cantina 4,046 5.9% 11/30/2026 7/13/2017 7/13/2017 N/A
7 Loan 2U Headquarters N/A N/A N/A N/A N/A N/A N/A N/A N/A 10/16/2017 10/17/2017 N/A
8 Loan 10 Java Street N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/7/2017 8/8/2017 N/A
9 Loan Yorkshire & Lexington Towers N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/21/2017 8/21/2017 N/A
9.01 Property Yorkshire Towers N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/21/2017 8/21/2017 N/A
9.02 Property Lexington Towers N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/21/2017 8/21/2017 N/A
10 Loan Headquarters Plaza 4/30/2029 Duff & Phelps, LLC 33,000 4.5% 5/31/2028 Graham, Curtin & Sheridan, P.A. 33,000 4.5% 6/30/2022 8/28/2017 9/15/2017 N/A
11 Loan National Office Portfolio Various Various Various N/A Various Various Various N/A Various Various Various N/A
11.01 Property 8330 LBJ Freeway 3/31/2020 Total Quality Logistics, LLC 8,100 2.1% 3/31/2019 Law Firm of Aaron A. Herbert, P.C. 6,256 1.6% 10/31/2023 8/1/2017 7/31/2017 N/A
11.02 Property 101 East Park Boulevard 6/30/2023 GuideIT, LLC 16,025 7.1% 9/30/2023 TriDigital Marketing 12,070 5.4% 6/30/2024 7/26/2017 7/26/2017 N/A
11.03 Property 13601 Preston Road 11/30/2021 Saenz-Rodriguez & Associates, P.C. 5,293 2.0% 7/31/2022 Game Changing Benefits, LLC 5,275 2.0% 2/29/2024 8/1/2017 7/26/2017 N/A
11.04 Property 1750 East Golf Road 1/31/2025 Stearns Lending, Inc 2,740 1.3% 9/30/2018 Hartford Financial Services Inc. 2,693 1.3% 7/31/2021 8/2/2017 7/26/2017 N/A
11.05 Property 14800 Quorum Drive 9/30/2027 National Tax Resource Group 5,302 5.1% 12/31/2019 EPE Innovations LLC 4,673 4.5% 9/30/2018 8/2/2017 7/26/2017 N/A
11.06 Property 1995 North Park Place 1/6/2023 Merck & Hill Consultants, Inc 4,178 4.2% 3/31/2022 The Arrendale Group 3,742 3.7% 4/30/2020 7/26/2017 7/26/2017 N/A
11.07 Property Northlake - 2295 Parklake Dr NE 6/30/2028 Village Podiatry Group, LLC 4,947 4.1% 7/31/2023 The Law Office of Tanya Mitchell 3,288 2.7% 9/30/2021 7/18/2017 7/28/2017 N/A
11.08 Property 4751 Best Road 9/30/2021 C.H. Powell Company 2,777 3.0% 8/31/2018 Hodges, Harbin, Newberry & Tribble, Inc. 2,733 2.9% 12/31/2019 7/26/2017 7/26/2017 N/A
11.09 Property The Centre - 4099 McEwen Road 12/31/2018 Round-The-World Logistics (USA) Corp 7,261 5.9% 8/4/2018 End Stage Renal Disease Network of Texas 5,252 4.2% 6/30/2024 7/17/2017 7/26/2017 N/A
11.10 Property The Centre - 4101 McEwen Road 5/31/2021 Century Hospice, LLC 4,060 3.3% 4/30/2018 Quillin Law Firm, PC 3,344 2.7% 4/30/2020 7/17/2017 7/20/2017 N/A
11.11 Property 11225 North 28th Drive 4/30/2020 Monica J. Stern. CPA, PLLC 3,616 2.7% 10/31/2019 SGP Management Co, LLC dba 3,513 2.6% 2/29/2020 7/20/2017 7/20/2017 N/A
11.12 Property 10000 North 31st Ave 7/31/2020 Foothills Sports Medicine Physical Therapy 3,750 2.9% 11/30/2019 American Focus Care, Inc 2,332 1.8% 11/30/2018 7/19/2017 7/20/2017 N/A
11.13 Property The Centre - 4001 McEwen Road 3/31/2020 Carlos Molina, MD, PA 2,533 2.7% 10/31/2025 Thriving Solutions LLC 366 0.4% 11/30/2018 7/18/2017 7/26/2017 N/A
11.14 Property 4425 W Airport Fwy 5/31/2019 Carter Healthcare of North Texas, LLC 2,890 3.4% 8/31/2018 7 Point Group 2,706 3.2% 1/31/2023 7/25/2017 7/26/2017 N/A
11.15 Property Northlake - 2302 Parklake Dr NE 5/31/2021 Odyssey Healthcare Operating B, L 6,426 5.8% 5/31/2023 Robins, Eskew, Smith & Jordan 4,504 4.0% 11/30/2018 7/26/2017 7/28/2017 N/A
11.16 Property Northlake - 2305&2309 Parklake Dr NE 10/31/2022 N/A N/A N/A N/A N/A N/A N/A N/A 7/28/2017 7/28/2017 N/A
11.17 Property 12100 Ford Road 9/30/2021 Novaco Products 4,627 2.9% 6/30/2018 Bestcare Laboratory Services, LLC 4,314 2.7% 1/31/2018 7/28/2017 7/28/2017 N/A
11.18 Property The Centre - 4000N&S McEwen Road N/A N/A N/A N/A N/A N/A N/A N/A N/A 7/26/2017 7/26/2017 N/A
12 Loan Bass Pro & Cabela’s Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A Various Various N/A
12.01 Property 20200 Rogers Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A 6/21/2017 11/28/2016 N/A
12.02 Property 10670 Cabela Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A 6/21/2017 11/28/2016 N/A
12.03 Property 1 Cabela Drive. N/A N/A N/A N/A N/A N/A N/A N/A N/A 4/7/2017 4/7/2017 N/A
12.04 Property 17907 IH-10 West N/A N/A N/A N/A N/A N/A N/A N/A N/A 4/14/2017 4/14/2017 N/A
12.05 Property 2502 W. Cabela’s Blvd N/A N/A N/A N/A N/A N/A N/A N/A N/A 4/7/2017 4/7/2017 N/A
12.06 Property 10501 Palm River Rd N/A N/A N/A N/A N/A N/A N/A N/A N/A 4/14/2017 4/14/2017 N/A
12.07 Property 7700 Cabela Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A 4/7/2017 4/7/2017 N/A
12.08 Property 200 Bass Pro Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A 4/14/2017 4/14/2017 N/A
12.09 Property 1000 Cabela Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A 6/21/2017 11/28/2016 N/A
12.10 Property 2427 N. Greenwich Road N/A N/A N/A N/A N/A N/A N/A N/A N/A 6/21/2017 11/28/2016 N/A
12.11 Property 3900 Cabela Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A 4/14/2017 4/7/2017 N/A
12.12 Property 5500 Cornerstone North Blvd. N/A N/A N/A N/A N/A N/A N/A N/A N/A 6/21/2017 11/28/2016 N/A
12.13 Property 7090 Cabela Drive NW N/A N/A N/A N/A N/A N/A N/A N/A N/A 6/21/2017 11/28/2016 N/A
12.14 Property 2250 Gatlin Blvd. N/A N/A N/A N/A N/A N/A N/A N/A N/A 4/14/2017 4/14/2017 N/A
12.15 Property 2700 Market Place Dr. N/A N/A N/A N/A N/A N/A N/A N/A N/A 6/21/2017 11/28/2016 N/A
12.16 Property 210 Demers Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A 4/7/2017 4/7/2017 N/A
13 Loan Westin Crystal City N/A N/A N/A N/A N/A N/A N/A N/A N/A 6/12/2017 6/12/2017 N/A
14 Loan Marriott Grand Cayman N/A N/A N/A N/A N/A N/A N/A N/A N/A 5/12/2017 5/11/2017 N/A
15 Loan Queens Multifamily Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A 9/20/2017 10/16/2017 N/A
16 Loan Snowmass Village 4/30/2022 Gorsuch-Seasonal Base Rent 3,952 5.0% 10/31/2019 Slow Grooving BBQ Snowmass 3,675 4.7% 10/31/2020 8/30/2017 8/30/2017 N/A
17 Loan Hyatt Regency Princeton N/A N/A N/A N/A N/A N/A N/A N/A N/A 6/15/2017 6/19/2017 N/A
18 Loan Rising Sun Towne Centre 12/30/2017 Hibbett Sports 5,147 3.6% 11/30/2021 NLX Fitness 4,000 2.8% 3/30/2026 6/22/2017 7/10/2017 N/A
19 Loan Cress Creek Square 8/31/2023 The Dynasty Dance 9,575 6.6% 7/31/2018 Workout Anytime 7,000 4.8% 11/30/2025 9/26/2017 9/27/2017 N/A
20 Loan Little Tokyo Retail & Parking 4/30/2019 Uyehara Travel, Inc. 2,174 6.4% MTM Masato Kagaya-Tokyo Beat 1,773 5.2% 10/31/2022 9/1/2017 9/1/2017 N/A
21 Loan Sinagua Plaza 12/31/2019 Earthbound Holding, LLC 2,000 6.6% 3/31/2020 Touchstone 1,778 5.9% 7/31/2021 9/26/2017 9/26/2017 N/A
22 Loan AM General Building N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/30/2017 9/28/2017 N/A
23 Loan 130 Bowery N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/7/2017 8/4/2017 N/A
24 Loan At Home Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A Various Various N/A
24.01 Property At Home Group, Inc. - Orange Park N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/17/2017 9/11/2017 N/A
24.02 Property At Home Group, Inc. - Moore N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/16/2017 9/11/2017 N/A
24.03 Property At Home Group, Inc. - Lafayette N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/14/2017 9/11/2017 N/A
24.04 Property At Home Group, Inc. - Hoover N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/15/2017 9/11/2017 N/A
24.05 Property At Home Group, Inc. - Wichita N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/28/2017 8/30/2017 N/A
24.06 Property At Home Group, Inc. - Olathe N/A N/A N/A N/A N/A N/A N/A N/A N/A 8/15/2017 9/11/2017 N/A
25 Loan Manchester Financial Building 9/30/2022 EC English 6,792 8.7% 4/30/2028 Dawn Investment 5,899 7.6% 5/31/2032 7/18/2017 7/18/2017 N/A
26 Loan Rimrock Crossing N/A N/A N/A N/A N/A N/A N/A N/A N/A 9/20/2017 9/20/2017 N/A
27 Loan Walgreens Santee N/A N/A N/A N/A N/A N/A N/A N/A N/A 6/14/2017 6/15/2017 N/A
28 Loan Kohl’s Reno N/A N/A N/A N/A N/A N/A N/A N/A N/A 7/24/2017 7/24/2017 N/A
29 Loan Minges Creek 8/13/2027 Mega-Bev 7,200 8.4% 2/28/2025 Once Upon A Child 4,000 4.7% 1/31/2020 8/15/2017 8/16/2017 N/A
30 Loan 1827 Adams Mill Road 3/31/2026 N/A N/A N/A N/A N/A N/A N/A N/A 8/18/2017 8/18/2017 N/A
31 Loan Country Inn & Suites Romeoville N/A N/A N/A N/A N/A N/A N/A N/A N/A 6/15/2017 6/16/2017 N/A
32 Loan 14th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A 7/14/2017 7/14/2017 N/A
33 Loan Southpointe Retail 2/28/2019 Luxury Nails Spa 1,990 19.2% 7/31/2018 UPS Store 1,155 11.1% 4/30/2022 9/22/2017 9/22/2017 N/A
34 Loan Willowood Apartments N/A N/A N/A N/A N/A N/A N/A N/A N/A 6/5/2017 6/5/2017 N/A
35 Loan Bluebonnet Crossing 9/30/2019 UPS 1,350 9.4% 6/30/2021 Room for Desert 1,290 9.0% 2/28/2018 7/6/2017 8/1/2017 N/A
36 Loan James Perse Building N/A N/A N/A N/A N/A N/A N/A N/A N/A 4/26/2017 4/25/2017 N/A
37 Loan Marc Brooklyn Multifamily N/A N/A N/A N/A N/A N/A N/A N/A N/A 7/21/2017 7/20/2017 N/A

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Seismic Report Date Seismic PML % Loan Purpose Engineering Reserve / Deferred Maintenance Initial Tax Reserve Monthly Tax Reserve Initial Insurance Reserve Monthly Insurance Reserve Initial Replacement Reserve Monthly Replacement Reserve
1 Loan GNL Portfolio N/A N/A Recapitalization              
1.01 Property Sandoz, Inc. N/A N/A                
1.02 Property Intervet, Inc. N/A N/A                
1.03 Property GE Aviation Systems, LLC N/A N/A                
1.04 Property FedEx Ground Package System, Inc. (NY) N/A N/A                
1.05 Property Nissan North America Inc. N/A N/A                
1.06 Property Constellium Automotive USA, LLC N/A N/A                
1.07 Property C&J Energy Services, Inc. II N/A N/A                
1.08 Property Lippert Components Manufacturing, Inc. N/A N/A                
1.09 Property FedEx Ground Package System, Inc. (WV) N/A N/A                
1.10 Property C&J Energy Services, Inc. I N/A N/A                
1.11 Property U.S. General Services Administration N/A N/A                
1.12 Property PNC Bank N.A. N/A N/A                
2 Loan General Motors Building N/A N/A Refinance              
3 Loan 16 Court Street N/A N/A Acquisition             5,438
4 Loan Riverview Landing N/A N/A Refinance N/A 472,000 99,417 35,029 11,902   6,458
5 Loan Chelsea Multifamily Portfolio N/A N/A Refinance 27,500 213,025 71,008 17,386 5,795 109,500  
5.01 Property 416 West 23rd Street N/A N/A                
5.02 Property 454 West 22nd Street N/A N/A                
5.03 Property 307 West 29th Street N/A N/A                
5.04 Property 313 West 29th Street N/A N/A                
5.05 Property 466 West 23rd Street N/A N/A                
5.06 Property 326 West 23rd Street N/A N/A                
5.07 Property 456 West 22nd Street N/A N/A                
5.08 Property 309 West 29th Street N/A N/A                
5.09 Property 310 West 22nd Street N/A N/A                
5.10 Property 348 West 21st Street N/A N/A                
5.11 Property 339 West 19th Street N/A N/A                
5.12 Property 341 West 19th Street N/A N/A                
5.13 Property 431 West 22nd Street N/A N/A                
6 Loan Harmon Corner N/A N/A Refinance N/A 56,250 18,750 133,000 11,083   1,147
7 Loan 2U Headquarters N/A N/A Acquisition 25,080           4,382
8 Loan 10 Java Street N/A N/A Refinance 8,875           887
9 Loan Yorkshire & Lexington Towers N/A N/A Refinance   2,724,408 681,102 89,787 29,929   11,369
9.01 Property Yorkshire Towers N/A N/A                
9.02 Property Lexington Towers N/A N/A                
10 Loan Headquarters Plaza N/A N/A Recapitalization 73,255 603,660 201,220       15,843
11 Loan National Office Portfolio N/A N/A Refinance 196,044 2,076,255 337,483 271,808 20,908 150,000 53,598
11.01 Property 8330 LBJ Freeway N/A N/A                
11.02 Property 101 East Park Boulevard N/A N/A                
11.03 Property 13601 Preston Road N/A N/A                
11.04 Property 1750 East Golf Road N/A N/A                
11.05 Property 14800 Quorum Drive N/A N/A                
11.06 Property 1995 North Park Place N/A N/A                
11.07 Property Northlake - 2295 Parklake Dr NE N/A N/A                
11.08 Property 4751 Best Road N/A N/A                
11.09 Property The Centre - 4099 McEwen Road N/A N/A                
11.10 Property The Centre - 4101 McEwen Road N/A N/A                
11.11 Property 11225 North 28th Drive N/A N/A                
11.12 Property 10000 North 31st Ave N/A N/A                
11.13 Property The Centre - 4001 McEwen Road N/A N/A                
11.14 Property 4425 W Airport Fwy N/A N/A                
11.15 Property Northlake - 2302 Parklake Dr NE N/A N/A                
11.16 Property Northlake - 2305&2309 Parklake Dr NE N/A N/A                
11.17 Property 12100 Ford Road N/A N/A                
11.18 Property The Centre - 4000N&S McEwen Road N/A N/A                
12 Loan Bass Pro & Cabela’s Portfolio Various Various Acquisition              
12.01 Property 20200 Rogers Drive N/A N/A                
12.02 Property 10670 Cabela Drive N/A N/A                
12.03 Property 1 Cabela Drive. N/A N/A                
12.04 Property 17907 IH-10 West N/A N/A                
12.05 Property 2502 W. Cabela’s Blvd 4/7/2017 6.0%                
12.06 Property 10501 Palm River Rd N/A N/A                
12.07 Property 7700 Cabela Drive N/A N/A                
12.08 Property 200 Bass Pro Drive N/A N/A                
12.09 Property 1000 Cabela Drive N/A N/A                
12.10 Property 2427 N. Greenwich Road N/A N/A                
12.11 Property 3900 Cabela Drive N/A N/A                
12.12 Property 5500 Cornerstone North Blvd. N/A N/A                
12.13 Property 7090 Cabela Drive NW N/A N/A                
12.14 Property 2250 Gatlin Blvd. N/A N/A                
12.15 Property 2700 Market Place Dr. N/A N/A                
12.16 Property 210 Demers Avenue N/A N/A                
13 Loan Westin Crystal City N/A N/A Acquisition             57,001
14 Loan Marriott Grand Cayman N/A N/A Refinance       261,287 129,397    
15 Loan Queens Multifamily Portfolio N/A N/A Refinance 4,480 115,000 23,000 16,878 6,482 115,200  
16 Loan Snowmass Village N/A N/A Refinance 11,250 164,454 27,409 18,361 2,040   1,699
17 Loan Hyatt Regency Princeton N/A N/A Acquisition   298,649 76,330 15,669 7,835    
18 Loan Rising Sun Towne Centre N/A N/A Acquisition 5,000           1,913
19 Loan Cress Creek Square N/A N/A Refinance   109,295 23,760       3,378
20 Loan Little Tokyo Retail & Parking 9/1/2017 15.0% Refinance 3,125 26,321 13,160       563
21 Loan Sinagua Plaza N/A N/A Refinance 84,500 24,486 8,162 8,871 1,478   2,193
22 Loan AM General Building N/A N/A Recapitalization       23,768     1,472
23 Loan 130 Bowery N/A N/A Refinance 17,000 255,443 51,089 167,816 13,985   954
24 Loan At Home Portfolio N/A N/A Acquisition              
24.01 Property At Home Group, Inc. - Orange Park N/A N/A                
24.02 Property At Home Group, Inc. - Moore N/A N/A                
24.03 Property At Home Group, Inc. - Lafayette N/A N/A                
24.04 Property At Home Group, Inc. - Hoover N/A N/A                
24.05 Property At Home Group, Inc. - Wichita N/A N/A                
24.06 Property At Home Group, Inc. - Olathe N/A N/A                
25 Loan Manchester Financial Building 7/18/2017 11.0% Refinance   84,000 9,333 12,023 2,004   1,294
26 Loan Rimrock Crossing N/A N/A Refinance              
27 Loan Walgreens Santee 6/14/2017 9.0% Acquisition 1,875     990 495    
28 Loan Kohl’s Reno 7/24/2017 13.0% Acquisition              
29 Loan Minges Creek N/A N/A Refinance 34,480 32,200 16,100 17,885 1,490   1,431
30 Loan 1827 Adams Mill Road N/A N/A Refinance   20,241 6,747 958 319    
31 Loan Country Inn & Suites Romeoville N/A N/A Refinance   7,000 7,000 6,061 1,515   7,663
32 Loan 14th Street 7/14/2017 15.0% Refinance   37,500 4,167 1,164 582   160
33 Loan Southpointe Retail N/A N/A Refinance 6,407 3,417 3,417 350 350   173
34 Loan Willowood Apartments N/A N/A Refinance 10,125 28,359 6,165 4,550 2,844   2,583
35 Loan Bluebonnet Crossing N/A N/A Refinance 1,500 39,684 3,608 2,187 2,187   300
36 Loan James Perse Building 4/26/2017 15.0% Refinance              
37 Loan Marc Brooklyn Multifamily N/A N/A Refinance 16,625 750 250 2,888 481   132

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Replacement Reserve Cap Initial TI/LC Reserve Monthly TI/LC Reserve TI/LC Reserve Cap Other Reserve Reserve Description Initial Other Reserve Monthly Other Reserve Other Reserve Cap Ownership Interest
1 Loan GNL Portfolio N/A     N/A N/A     N/A Fee Simple
1.01 Property Sandoz, Inc.                 Fee Simple
1.02 Property Intervet, Inc.                 Fee Simple
1.03 Property GE Aviation Systems, LLC                 Fee Simple
1.04 Property FedEx Ground Package System, Inc. (NY)                 Fee Simple
1.05 Property Nissan North America Inc.                 Fee Simple
1.06 Property Constellium Automotive USA, LLC                 Fee Simple
1.07 Property C&J Energy Services, Inc. II                 Fee Simple
1.08 Property Lippert Components Manufacturing, Inc.                 Fee Simple
1.09 Property FedEx Ground Package System, Inc. (WV)                 Fee Simple
1.10 Property C&J Energy Services, Inc. I                 Fee Simple
1.11 Property U.S. General Services Administration                 Fee Simple
1.12 Property PNC Bank N.A.                 Fee Simple
2 Loan General Motors Building N/A     N/A N/A     N/A Fee Simple
3 Loan 16 Court Street N/A   27,190 N/A Sprinkler Work Reserve (Upfront: $3,347,154; Monthly: Springing Excess Cashflow); Free Rent Reserve ($485,028); Outstanding TI/LC Reserve ($141,392) 3,973,573   N/A Fee Simple
4 Loan Riverview Landing N/A     N/A N/A     N/A Fee Simple
5 Loan Chelsea Multifamily Portfolio 109,500     N/A N/A     N/A Fee Simple
5.01 Property 416 West 23rd Street                 Fee Simple
5.02 Property 454 West 22nd Street                 Fee Simple
5.03 Property 307 West 29th Street                 Fee Simple
5.04 Property 313 West 29th Street                 Fee Simple
5.05 Property 466 West 23rd Street                 Fee Simple
5.06 Property 326 West 23rd Street                 Fee Simple
5.07 Property 456 West 22nd Street                 Fee Simple
5.08 Property 309 West 29th Street                 Fee Simple
5.09 Property 310 West 22nd Street                 Fee Simple
5.10 Property 348 West 21st Street                 Fee Simple
5.11 Property 339 West 19th Street                 Fee Simple
5.12 Property 341 West 19th Street                 Fee Simple
5.13 Property 431 West 22nd Street                 Fee Simple
6 Loan Harmon Corner N/A   8,333 N/A Free Rent Holdback Reserve ($333,333); Payment Reserve ($562,650) 895,954   Bubba Gump Resrve ($1,000,000); Twin Peaks Reserve ($1,000,000); Rainforest Café Reserve ($1,000,000) Fee Simple
7 Loan 2U Headquarters N/A 6,814,543   N/A Must Take Space Reserve ($6,206,918) 6,206,918   N/A Fee Simple
8 Loan 10 Java Street 21,281     N/A Violations Reserve Deposit ($35,000) 35,000   N/A Fee Simple
9 Loan Yorkshire & Lexington Towers Residential: An amount, reasonably calculated by Lender in good faith on a quarterly basis, equal to the product of (x) $750 and (y) the number of free market residential apartment units located at the Properties at the time of calculation   12,640 N/A Renovation/Tenant Buyout Reserve ($3,500,000); Debt Service Shortfall Reserve ($2,000,000); Holdback Reserve ($4,102,064) 9,602,064   N/A Fee Simple
9.01 Property Yorkshire Towers                 Fee Simple
9.02 Property Lexington Towers                 Fee Simple
10 Loan Headquarters Plaza N/A   125,000 6,000,000 Unfunded Tenant Obligations Reserve (Upfront: $1,722,209); Plaza Development Reserve (Upfront: $1,500,000); FF&E Reserve (Monthly: Springing); PIP Reserve (One Time: Springing) 3,222,209   N/A Fee Simple/Leasehold
11 Loan National Office Portfolio 1,157,715 7,176,724   3,859,050 Outstanding TI/LC Reserve ($2,575,793); Free Rent Reserve ($1,656,704) 4,232,497   N/A Fee Simple
11.01 Property 8330 LBJ Freeway                 Fee Simple
11.02 Property 101 East Park Boulevard                 Fee Simple
11.03 Property 13601 Preston Road                 Fee Simple
11.04 Property 1750 East Golf Road                 Fee Simple
11.05 Property 14800 Quorum Drive                 Fee Simple
11.06 Property 1995 North Park Place                 Fee Simple
11.07 Property Northlake - 2295 Parklake Dr NE                 Fee Simple
11.08 Property 4751 Best Road                 Fee Simple
11.09 Property The Centre - 4099 McEwen Road                 Fee Simple
11.10 Property The Centre - 4101 McEwen Road                 Fee Simple
11.11 Property 11225 North 28th Drive                 Fee Simple
11.12 Property 10000 North 31st Ave                 Fee Simple
11.13 Property The Centre - 4001 McEwen Road                 Fee Simple
11.14 Property 4425 W Airport Fwy                 Fee Simple
11.15 Property Northlake - 2302 Parklake Dr NE                 Fee Simple
11.16 Property Northlake - 2305&2309 Parklake Dr NE                 Fee Simple
11.17 Property 12100 Ford Road                 Fee Simple
11.18 Property The Centre - 4000N&S McEwen Road                 Fee Simple
12 Loan Bass Pro & Cabela’s Portfolio N/A     N/A N/A     N/A Fee Simple
12.01 Property 20200 Rogers Drive                 Fee Simple
12.02 Property 10670 Cabela Drive                 Fee Simple
12.03 Property 1 Cabela Drive.                 Fee Simple
12.04 Property 17907 IH-10 West                 Fee Simple
12.05 Property 2502 W. Cabela’s Blvd                 Fee Simple
12.06 Property 10501 Palm River Rd                 Fee Simple
12.07 Property 7700 Cabela Drive                 Fee Simple
12.08 Property 200 Bass Pro Drive                 Fee Simple
12.09 Property 1000 Cabela Drive                 Fee Simple
12.10 Property 2427 N. Greenwich Road                 Fee Simple
12.11 Property 3900 Cabela Drive                 Fee Simple
12.12 Property 5500 Cornerstone North Blvd.                 Fee Simple
12.13 Property 7090 Cabela Drive NW                 Fee Simple
12.14 Property 2250 Gatlin Blvd.                 Fee Simple
12.15 Property 2700 Market Place Dr.                 Fee Simple
12.16 Property 210 Demers Avenue                 Fee Simple
13 Loan Westin Crystal City N/A     N/A PIP Reserve ($276,972); Seasonality Reserve ($240,000) 516,972   Seasonality Reserve ($240,000) Fee Simple
14 Loan Marriott Grand Cayman N/A     N/A Seasonality Debt Service Reserve 1,085,464   1,085,464 Fee Simple
15 Loan Queens Multifamily Portfolio 115,200     N/A N/A     N/A Fee Simple
16 Loan Snowmass Village N/A 750,000   N/A N/A     N/A Fee Simple
17 Loan Hyatt Regency Princeton N/A     N/A PIP Reserve; Seasonality Reserve 3,241,300   Seasonality Reserve: 590,000 Fee Simple
18 Loan Rising Sun Towne Centre N/A 150,000   150,000 N/A     N/A Fee Simple
19 Loan Cress Creek Square N/A   6,033 217,185 New Tenant Holdback Funds ($400,000.00); Unfunded Obligations Reserve Funds ($336,836.53); Corepower Yoga Repair Funds ($35,000.00) 771,837   N/A Fee Simple
20 Loan Little Tokyo Retail & Parking 50,000   3,610 100,000 City of Los Angeles Tenant Holdback Reserve (Upfront: $540,000); Gap Rent Reserve (Upfront: $14,825) 554,825   N/A Fee Simple
21 Loan Sinagua Plaza 85,000   4,686 75,000 N/A     N/A Fee Simple
22 Loan AM General Building N/A   4,417 N/A N/A     N/A Fee Simple
23 Loan 130 Bowery N/A     N/A N/A     N/A Fee Simple
24 Loan At Home Portfolio N/A     N/A Flood Insurance Funds 500,000   N/A Fee Simple
24.01 Property At Home Group, Inc. - Orange Park                 Fee Simple
24.02 Property At Home Group, Inc. - Moore                 Fee Simple
24.03 Property At Home Group, Inc. - Lafayette                 Fee Simple
24.04 Property At Home Group, Inc. - Hoover                 Fee Simple
24.05 Property At Home Group, Inc. - Wichita                 Fee Simple
24.06 Property At Home Group, Inc. - Olathe                 Fee Simple
25 Loan Manchester Financial Building 155,318 1,229,123   621,272 Occupancy Reseve Funds 3,000,000   N/A Fee Simple
26 Loan Rimrock Crossing N/A     N/A N/A     N/A Fee Simple
27 Loan Walgreens Santee N/A     N/A N/A     N/A Fee Simple
28 Loan Kohl’s Reno N/A   3,935 N/A N/A     N/A Fee Simple
29 Loan Minges Creek N/A 50,000 5,365 N/A GSA Lease Commencement Reserve Deposit 100,000   N/A Fee Simple
30 Loan 1827 Adams Mill Road N/A   1,428 50,000 Unfunded Tenant Obligations Reserve ($279,250); Condo CAM Reserve ($4,072) 283,822   N/A Fee Simple
31 Loan Country Inn & Suites Romeoville N/A     N/A PIP Reserve; Seasonality Reserve; Franchise Agreement Sweep Reserve 36,000   N/A Fee Simple
32 Loan 14th Street N/A 100,000 800 150,000 Rent Abatement Reserve 114,103   N/A Fee Simple
33 Loan Southpointe Retail N/A 50,000 864 81,098 N/A     N/A Fee Simple
34 Loan Willowood Apartments N/A     N/A N/A     N/A Fee Simple
35 Loan Bluebonnet Crossing N/A 63,000 1,200 100,000 N/A     N/A Fee Simple
36 Loan James Perse Building N/A     N/A Payment Reserve 7,921   N/A Fee Simple
37 Loan Marc Brooklyn Multifamily N/A     N/A Payment Reserve 11,684   N/A Fee Simple

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Ground Lease Initial Expiration Date Ground Lease Extension Options Lockbox Cash Management Cut-off Date Pari Passu Mortgage Debt Balance Cut-off Date Subord. Mortgage Debt Balance Total Mortgage Debt Cut-off Date LTV Ratio Total Mortgage Debt UW NCF DSCR Total Mortgage Debt UW NOI Debt Yield Cut-off Date Mezzanine Debt Balance Total Debt Cut-off Date LTV Ratio Total Debt UW NCF DSCR Total Debt UW NOI Debt Yield
1 Loan GNL Portfolio N/A N/A Hard In Place 136,500,000 N/A N/A N/A N/A N/A N/A N/A N/A
1.01 Property Sandoz, Inc. N/A N/A                      
1.02 Property Intervet, Inc. N/A N/A                      
1.03 Property GE Aviation Systems, LLC N/A N/A                      
1.04 Property FedEx Ground Package System, Inc. (NY) N/A N/A                      
1.05 Property Nissan North America Inc. N/A N/A                      
1.06 Property Constellium Automotive USA, LLC N/A N/A                      
1.07 Property C&J Energy Services, Inc. II N/A N/A                      
1.08 Property Lippert Components Manufacturing, Inc. N/A N/A                      
1.09 Property FedEx Ground Package System, Inc. (WV) N/A N/A                      
1.10 Property C&J Energy Services, Inc. I N/A N/A                      
1.11 Property U.S. General Services Administration N/A N/A                      
1.12 Property PNC Bank N.A. N/A N/A                      
2 Loan General Motors Building N/A N/A Hard Springing 1,422,400,000 830,000,000 47.9% 2.77 9.9% N/A N/A N/A N/A
3 Loan 16 Court Street N/A N/A Hard Springing 66,600,000 N/A N/A N/A N/A N/A N/A N/A N/A
4 Loan Riverview Landing N/A N/A Soft In Place N/A N/A N/A N/A N/A 8,450,000 73.0% 1.12x 6.9% 
5 Loan Chelsea Multifamily Portfolio N/A N/A Soft Springing 40,000,000 N/A N/A N/A N/A N/A N/A N/A N/A
5.01 Property 416 West 23rd Street N/A N/A                      
5.02 Property 454 West 22nd Street N/A N/A                      
5.03 Property 307 West 29th Street N/A N/A                      
5.04 Property 313 West 29th Street N/A N/A                      
5.05 Property 466 West 23rd Street N/A N/A                      
5.06 Property 326 West 23rd Street N/A N/A                      
5.07 Property 456 West 22nd Street N/A N/A                      
5.08 Property 309 West 29th Street N/A N/A                      
5.09 Property 310 West 22nd Street N/A N/A                      
5.10 Property 348 West 21st Street N/A N/A                      
5.11 Property 339 West 19th Street N/A N/A                      
5.12 Property 341 West 19th Street N/A N/A                      
5.13 Property 431 West 22nd Street N/A N/A                      
6 Loan Harmon Corner N/A N/A Hard In Place 108,000,000 N/A N/A N/A N/A N/A N/A N/A N/A
7 Loan 2U Headquarters N/A N/A Hard Springing 20,000,000 N/A N/A N/A N/A N/A N/A N/A N/A
8 Loan 10 Java Street N/A N/A Hard Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A
9 Loan Yorkshire & Lexington Towers N/A N/A Soft Springing 175,000,000 200,000,000 44.9% 1.68 6.0% 150,000,000 61.8% 1.04  4.4%
9.01 Property Yorkshire Towers N/A N/A                      
9.02 Property Lexington Towers N/A N/A                      
10 Loan Headquarters Plaza 11/11/2074 N/A Hard Springing 125,000,000 N/A N/A N/A N/A N/A N/A N/A N/A
11 Loan National Office Portfolio N/A N/A Hard Springing 159,813,968 N/A N/A N/A N/A N/A N/A N/A N/A
11.01 Property 8330 LBJ Freeway N/A N/A                      
11.02 Property 101 East Park Boulevard N/A N/A                      
11.03 Property 13601 Preston Road N/A N/A                      
11.04 Property 1750 East Golf Road N/A N/A                      
11.05 Property 14800 Quorum Drive N/A N/A                      
11.06 Property 1995 North Park Place N/A N/A                      
11.07 Property Northlake - 2295 Parklake Dr NE N/A N/A                      
11.08 Property 4751 Best Road N/A N/A                      
11.09 Property The Centre - 4099 McEwen Road N/A N/A                      
11.10 Property The Centre - 4101 McEwen Road N/A N/A                      
11.11 Property 11225 North 28th Drive N/A N/A                      
11.12 Property 10000 North 31st Ave N/A N/A                      
11.13 Property The Centre - 4001 McEwen Road N/A N/A                      
11.14 Property 4425 W Airport Fwy N/A N/A                      
11.15 Property Northlake - 2302 Parklake Dr NE N/A N/A                      
11.16 Property Northlake - 2305&2309 Parklake Dr NE N/A N/A                      
11.17 Property 12100 Ford Road N/A N/A                      
11.18 Property The Centre - 4000N&S McEwen Road N/A N/A                      
12 Loan Bass Pro & Cabela’s Portfolio N/A N/A Hard Springing 170,150,000 N/A N/A N/A N/A N/A N/A N/A N/A
12.01 Property 20200 Rogers Drive N/A N/A                      
12.02 Property 10670 Cabela Drive N/A N/A                      
12.03 Property 1 Cabela Drive. N/A N/A                      
12.04 Property 17907 IH-10 West N/A N/A                      
12.05 Property 2502 W. Cabela’s Blvd N/A N/A                      
12.06 Property 10501 Palm River Rd N/A N/A                      
12.07 Property 7700 Cabela Drive N/A N/A                      
12.08 Property 200 Bass Pro Drive N/A N/A                      
12.09 Property 1000 Cabela Drive N/A N/A                      
12.10 Property 2427 N. Greenwich Road N/A N/A                      
12.11 Property 3900 Cabela Drive N/A N/A                      
12.12 Property 5500 Cornerstone North Blvd. N/A N/A                      
12.13 Property 7090 Cabela Drive NW N/A N/A                      
12.14 Property 2250 Gatlin Blvd. N/A N/A                      
12.15 Property 2700 Market Place Dr. N/A N/A                      
12.16 Property 210 Demers Avenue N/A N/A                      
13 Loan Westin Crystal City N/A N/A Hard Springing 24,000,000 N/A N/A N/A N/A N/A N/A N/A N/A
14 Loan Marriott Grand Cayman N/A N/A Hard In Place 55,776,329 N/A N/A N/A N/A N/A N/A N/A N/A
15 Loan Queens Multifamily Portfolio N/A N/A Soft Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A
16 Loan Snowmass Village N/A N/A Hard Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A
17 Loan Hyatt Regency Princeton N/A N/A Hard Springing 15,000,000 N/A N/A N/A N/A N/A N/A N/A N/A
18 Loan Rising Sun Towne Centre N/A N/A Soft Springing Hard Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A
19 Loan Cress Creek Square N/A N/A Hard Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A
20 Loan Little Tokyo Retail & Parking N/A N/A Springing Hard Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A
21 Loan Sinagua Plaza N/A N/A Soft Springing Hard Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A
22 Loan AM General Building N/A N/A Soft Springing Hard Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A
23 Loan 130 Bowery N/A N/A Hard Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A
24 Loan At Home Portfolio N/A N/A Hard In Place 29,963,594 N/A N/A N/A N/A N/A N/A N/A N/A
24.01 Property At Home Group, Inc. - Orange Park N/A N/A                      
24.02 Property At Home Group, Inc. - Moore N/A N/A                      
24.03 Property At Home Group, Inc. - Lafayette N/A N/A                      
24.04 Property At Home Group, Inc. - Hoover N/A N/A                      
24.05 Property At Home Group, Inc. - Wichita N/A N/A                      
24.06 Property At Home Group, Inc. - Olathe N/A N/A                      
25 Loan Manchester Financial Building N/A N/A Springing Springing 15,000,000 N/A N/A N/A N/A N/A N/A N/A N/A
26 Loan Rimrock Crossing N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A
27 Loan Walgreens Santee N/A N/A Hard In Place N/A N/A N/A N/A N/A N/A N/A N/A N/A
28 Loan Kohl’s Reno N/A N/A Springing Hard Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A
29 Loan Minges Creek N/A N/A Springing Hard Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A
30 Loan 1827 Adams Mill Road N/A N/A Springing Hard Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A
31 Loan Country Inn & Suites Romeoville N/A N/A Hard Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A
32 Loan 14th Street N/A N/A Hard Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A
33 Loan Southpointe Retail N/A N/A Springing Hard Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A
34 Loan Willowood Apartments N/A N/A Soft Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A
35 Loan Bluebonnet Crossing N/A N/A Springing Hard Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A
36 Loan James Perse Building N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A
37 Loan Marc Brooklyn Multifamily N/A N/A Soft Springing N/A N/A N/A N/A N/A N/A N/A N/A N/A

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Future Subordinate Debt Permitted Future Subordinate Debt Type Future Subordinate Debt Amount Permitted Sponsor Guarantor Affiliated Sponsors
1 Loan GNL Portfolio No N/A N/A Global Net Lease Operating Partnership, L.P. Global Net Lease Operating Partnership, L.P. N/A
1.01 Property Sandoz, Inc.            
1.02 Property Intervet, Inc.            
1.03 Property GE Aviation Systems, LLC            
1.04 Property FedEx Ground Package System, Inc. (NY)            
1.05 Property Nissan North America Inc.            
1.06 Property Constellium Automotive USA, LLC            
1.07 Property C&J Energy Services, Inc. II            
1.08 Property Lippert Components Manufacturing, Inc.            
1.09 Property FedEx Ground Package System, Inc. (WV)            
1.10 Property C&J Energy Services, Inc. I            
1.11 Property U.S. General Services Administration            
1.12 Property PNC Bank N.A.            
2 Loan General Motors Building No N/A N/A Boston Properties Limited Partnership; 767 LLC; Sungate Fifth Avenue LLC N/A No
3 Loan 16 Court Street Yes Mezzanine N/A CIM SMA I Investments, LLC CIM SMA I Investments, LLC N/A
4 Loan Riverview Landing No N/A N/A William Liss; Jason Liss; Jordan Liss William Liss; Jason Liss; Jordan Liss No
5 Loan Chelsea Multifamily Portfolio No N/A N/A Joshua Gotlib Joshua Gotlib Yes
5.01 Property 416 West 23rd Street            
5.02 Property 454 West 22nd Street            
5.03 Property 307 West 29th Street            
5.04 Property 313 West 29th Street            
5.05 Property 466 West 23rd Street            
5.06 Property 326 West 23rd Street            
5.07 Property 456 West 22nd Street            
5.08 Property 309 West 29th Street            
5.09 Property 310 West 22nd Street            
5.10 Property 348 West 21st Street            
5.11 Property 339 West 19th Street            
5.12 Property 341 West 19th Street            
5.13 Property 431 West 22nd Street            
6 Loan Harmon Corner No N/A N/A Paul Kanavos, Brett Torino, Steven J. Johnson Paul Kanavos, Brett Torino, Steven J. Johnson No
7 Loan 2U Headquarters No N/A N/A Kawa Capital Partners LLC Kawa Capital Partners LLC N/A
8 Loan 10 Java Street No N/A N/A Miriam Chan, Kenneth Y.K. Chan, Henry Y.S. Chan Miriam Chan, Kenneth Y.K. Chan, Henry Y.S. Chan No
9 Loan Yorkshire & Lexington Towers No N/A N/A The Chetrit Group LLC; Stellar Management LLC Jacob Chetrit; Laurence Gluck No
9.01 Property Yorkshire Towers            
9.02 Property Lexington Towers            
10 Loan Headquarters Plaza No N/A N/A Seth Schochet; Brian Fisher Trust under Article Fifth of the L/W/T of Robert S. Olnick F/U/B/O Allison Rubler; Trust under Article Fifth of the L/W/T of Robert S. Olnick F/U/B/O Eve Lateiner; Trust under Article Fifth of the L/W/T of Robert S. Olnick F/U/B/O Meredith Verona; Trust under Article Fifth of the L/W/T of Robert S. Olnick F/U/B/O Robert Lateiner; BCK Realty, LLC N/A
11 Loan National Office Portfolio Yes Mezzanine (i) DY >=11.12%; (ii) LTV <= 70.0% Andrew J. Segal Andrew J. Segal No
11.01 Property 8330 LBJ Freeway            
11.02 Property 101 East Park Boulevard            
11.03 Property 13601 Preston Road            
11.04 Property 1750 East Golf Road            
11.05 Property 14800 Quorum Drive            
11.06 Property 1995 North Park Place            
11.07 Property Northlake - 2295 Parklake Dr NE            
11.08 Property 4751 Best Road            
11.09 Property The Centre - 4099 McEwen Road            
11.10 Property The Centre - 4101 McEwen Road            
11.11 Property 11225 North 28th Drive            
11.12 Property 10000 North 31st Ave            
11.13 Property The Centre - 4001 McEwen Road            
11.14 Property 4425 W Airport Fwy            
11.15 Property Northlake - 2302 Parklake Dr NE            
11.16 Property Northlake - 2305&2309 Parklake Dr NE            
11.17 Property 12100 Ford Road            
11.18 Property The Centre - 4000N&S McEwen Road            
12 Loan Bass Pro & Cabela’s Portfolio Yes Mezzanine 24362500 Starwood Property Trust, Inc. Starwood Property Trust, Inc. No
12.01 Property 20200 Rogers Drive            
12.02 Property 10670 Cabela Drive            
12.03 Property 1 Cabela Drive.            
12.04 Property 17907 IH-10 West            
12.05 Property 2502 W. Cabela’s Blvd            
12.06 Property 10501 Palm River Rd            
12.07 Property 7700 Cabela Drive            
12.08 Property 200 Bass Pro Drive            
12.09 Property 1000 Cabela Drive            
12.10 Property 2427 N. Greenwich Road            
12.11 Property 3900 Cabela Drive            
12.12 Property 5500 Cornerstone North Blvd.            
12.13 Property 7090 Cabela Drive NW            
12.14 Property 2250 Gatlin Blvd.            
12.15 Property 2700 Market Place Dr.            
12.16 Property 210 Demers Avenue            
13 Loan Westin Crystal City No N/A N/A Allan V. Rose Allan V. Rose No
14 Loan Marriott Grand Cayman No N/A N/A London & Regional Group Holdings Limited London & Regional Group Holdings Limited No
15 Loan Queens Multifamily Portfolio No N/A N/A Joshua Gotlib Joshua Gotlib Yes
16 Loan Snowmass Village No N/A N/A Stephen M. Ross, Jeff T. Blau and Bruce A. Beal, Jr. The Related Companies, LP No
17 Loan Hyatt Regency Princeton No N/A N/A Allan V. Rose Allan V. Rose No
18 Loan Rising Sun Towne Centre No N/A N/A Leo S. Ullman Leo S. Ullman No
19 Loan Cress Creek Square No N/A N/A Arthur Goldner Arthur Goldner No
20 Loan Little Tokyo Retail & Parking No N/A N/A L & R Investment Company L & R Investment Company N/A
21 Loan Sinagua Plaza No N/A N/A Albert B. Spector; Spector Family Trust dated December 21, 2016; John Carleton Albert B. Spector; Spector Family Trust dated December 21, 2016; John Carleton N/A
22 Loan AM General Building No N/A N/A Marc Gardner Marc Gardner No
23 Loan 130 Bowery No N/A N/A Michael Marvisi and David Marvisi Michael Marvisi and David Marvisi No
24 Loan At Home Portfolio No N/A N/A LCN North American Fund II REIT LCN North American Fund II REIT  
24.01 Property At Home Group, Inc. - Orange Park            
24.02 Property At Home Group, Inc. - Moore            
24.03 Property At Home Group, Inc. - Lafayette            
24.04 Property At Home Group, Inc. - Hoover            
24.05 Property At Home Group, Inc. - Wichita            
24.06 Property At Home Group, Inc. - Olathe            
25 Loan Manchester Financial Building No N/A N/A Douglas F. Manchester Douglas F. Manchester and Papa Doug Trust dated January 11,2010, as amended on March 29, 2010, January 7, 2011, September 16, 2011, January 17, 2012, January 15, 2013, December 3, 2013, October 22, 2014, December 5, 2016, and September 1, 2017 No
26 Loan Rimrock Crossing No N/A N/A Enos Stanley Kroenke Enos Stanley Kroenke No
27 Loan Walgreens Santee No N/A N/A Martin Shapiro and Linda Chase Martin Shapiro and Linda Chase No
28 Loan Kohl’s Reno No N/A N/A Mark Cunningham Mark Cunningham No
29 Loan Minges Creek No N/A N/A Daniel L. Stern and Redico Properties LLC Daniel L. Stern and Redico Properties LLC No
30 Loan 1827 Adams Mill Road No N/A N/A Robert L. Cohen Robert L. Cohen N/A
31 Loan Country Inn & Suites Romeoville No N/A N/A Kamlesh K. Patel, Sandeep Desai, Niyati R. Patel Kamlesh K. Patel, Sandeep Desai, Niyati R. Patel No
32 Loan 14th Street No N/A N/A Adam Goodman and Jessica Goodman Adam Goodman and Jessica Goodman No
33 Loan Southpointe Retail No N/A N/A Amy Khan Amy Khan No
34 Loan Willowood Apartments No N/A N/A Miriam Taub Miriam Taub No
35 Loan Bluebonnet Crossing No N/A N/A Catherine Whiddon and Steven M. Samberg Catherine Whiddon and Steven M. Samberg No
36 Loan James Perse Building No N/A N/A John Bendheim John Bendheim No
37 Loan Marc Brooklyn Multifamily No N/A N/A Jeffrey Schleider and Schleider Family Investments LLC Jeffrey Schleider and Schleider Family Investments LLC No