0001539497-19-001886.txt : 20191104 0001539497-19-001886.hdr.sgml : 20191104 20191104152544 ACCESSION NUMBER: 0001539497-19-001886 CONFORMED SUBMISSION TYPE: FWP PUBLIC DOCUMENT COUNT: 1 FILED AS OF DATE: 20191104 DATE AS OF CHANGE: 20191104 SUBJECT COMPANY: COMPANY DATA: COMPANY CONFORMED NAME: Morgan Stanley Capital I Trust 2019-L3 CENTRAL INDEX KEY: 0001791295 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 000000000 FILING VALUES: FORM TYPE: FWP SEC ACT: 1934 Act SEC FILE NUMBER: 333-227446-07 FILM NUMBER: 191189484 BUSINESS ADDRESS: STREET 1: 1585 BROADWAY CITY: NEW YORK STATE: NY ZIP: 10036 BUSINESS PHONE: 212-761-4000 MAIL ADDRESS: STREET 1: 1585 BROADWAY CITY: NEW YORK STATE: NY ZIP: 10036 FORMER COMPANY: FORMER CONFORMED NAME: MSC 2019-L3 DATE OF NAME CHANGE: 20191016 FILED BY: COMPANY DATA: COMPANY CONFORMED NAME: Morgan Stanley Capital I Inc. CENTRAL INDEX KEY: 0001547361 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 133291626 STATE OF INCORPORATION: DE FILING VALUES: FORM TYPE: FWP BUSINESS ADDRESS: STREET 1: 1585 BROADWAY CITY: NEW YORK STATE: NY ZIP: 10036 BUSINESS PHONE: 212-761-4000 MAIL ADDRESS: STREET 1: 1585 BROADWAY CITY: NEW YORK STATE: NY ZIP: 10036 FWP 1 n1862-x3_anxa1.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-227446-07
     

 

     
 

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-227446) for the offering to which this free writing prospectus 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 if you request it by calling toll free 1-866-718-1649 or by email to prospectus@ms.com.

 

This material was prepared by sales, trading, banking or other non-research personnel of one of the following: Morgan Stanley & Co. LLC, Morgan Stanley & Co. International Limited, Morgan Stanley Japan Limited and/or Morgan Stanley Dean Witter Asia Limited (together with their affiliates, hereinafter “Morgan Stanley”), KeyBanc Capital Markets Inc. (together with its affiliates, “KeyBanc”), Cantor Fitzgerald & Co. (together with its affiliates, “Cantor”) and The Williams Capital Group, L.P. (together with its affiliates, “WCG” and, collectively with Morgan Stanley, KeyBanc and Cantor, the “Underwriters”). This material was not produced by an Underwriter’s research analyst, although it may refer to an Underwriter’s research analyst or research report. Unless otherwise indicated, these views (if any) are the author’s and may differ from those of the fixed income or equity research departments of the Underwriters or others in those firms.

 

This material may have been prepared by or in conjunction with the respective trading desks of the Underwriters that may deal as principal in or own or act as market maker or liquidity provider for the securities/instruments (or related derivatives) mentioned herein. The trading desk may have accumulated a position in the subject securities/instruments based on the information contained herein. Trading desk materials are not independent of the proprietary interests of the Underwriters, which may conflict with your interests. Each of the Underwriters may also perform or seek to perform investment banking services for the issuers of the securities and instruments mentioned herein.

 

This material has been prepared for information purposes to support the promotion or marketing of the transaction or matters addressed herein. This is not a research report and was not prepared by the research department of any Underwriter. It was prepared by sales, trading, banking or other non-research personnel of one or more of the Underwriters. This material is not intended or written to be used, and it cannot be used by any taxpayer, for the purpose of avoiding penalties that may be imposed on the taxpayer under U.S. federal tax laws. Each taxpayer should seek advice based on the taxpayer’s particular circumstances from an independent tax advisor. Past performance is not necessarily a guide to future performance. Please see additional important information and qualifications at the end of this material.

 

The asset-backed securities referred to in these materials are being offered when, as and if issued. In particular, you are advised that asset-backed securities, and the asset pools backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the securities and the underlying transaction having the characteristics described in these materials. If we determine that condition is not satisfied in any material respect, we will notify you, and neither the issuing entity nor any Underwriter will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery.

 

The information contained in this material is preliminary as of the date hereof. This material is subject to change, completion or amendment from time to time. The information contained herein supersedes information in any other communication relating to the securities referred to in this material; provided, that the information in this material will be superseded by similar information delivered to you as part of a preliminary prospectus. This material is not a solicitation to participate in any trading strategy, and is not an offer to sell any security or instrument or a solicitation of an offer to buy or sell any security or instrument in any jurisdiction where an offer, solicitation or sale is not permitted.

 

The securities/instruments discussed in this material may not be suitable for all investors. This material has been prepared and issued by the Underwriters for intended distribution to market professionals and institutional investor clients. Other recipients should seek independent investment advice prior to making any investment decision based on this material. This material does not provide individually tailored investment advice or offer tax, regulatory, accounting or legal advice. Prior to entering into any proposed transaction, recipients should determine, in consultation with their own investment, legal, tax, regulatory and accounting advisors, the economic risks and merits, as well as the legal, tax, regulatory and accounting characteristics and consequences, of the transaction. You should consider this material as only a single factor in making an investment decision.

 

The value of and income from investments may vary because of changes in interest rates, foreign exchange rates, default rates, prepayment rates, securities/instruments prices, market indexes, operational or financial conditions of companies or other factors. There may be time limitations on the exercise of options or other rights in securities/instruments transactions. Past performance is not necessarily a guide to future performance. Estimates of future performance are based on assumptions that may not be realized. Actual events may differ from those assumed and changes to any assumptions may have a material impact on any projections or estimates. Other events not taken into account may occur and may significantly affect the projections or estimates. Certain assumptions may have been made for modeling purposes only to simplify the presentation and/or calculation of any projections or estimates, and the Underwriters do not represent that any such assumptions will reflect actual future events. Accordingly, there can be no assurance that estimated returns or projections will be realized or that actual returns or performance results will not materially differ from those estimated herein. Some of the information contained in this document may be aggregated data of transactions in securities or other financial instruments executed by an Underwriter that has been compiled so as not to identify the underlying transactions of any particular customer.

 

Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure (as such terms are defined in Treasury Regulation 1.6011-4). For this purpose, “tax structure” is limited to facts relevant to the U.S. federal and state income tax treatment of the transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors. This authorization of tax disclosure is retroactively effective to the commencement of discussions with prospective investors regarding the transactions contemplated herein.

 

THE DISTRIBUTION OF THIS MATERIAL (A) IF MADE BY A PERSON WHO IS NOT AN AUTHORIZED PERSON UNDER THE FINANCIAL SERVICES AND MARKETS ACT 2000 (“FSMA”), IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 19(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (FINANCIAL PROMOTION) ORDER 2005 (AS AMENDED, THE “FINANCIAL PROMOTION ORDER”), OR (III) ARE PERSONS FALLING WITHIN ARTICLE 49(2)(A) THROUGH (D) (“HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.”) OF THE FINANCIAL PROMOTION ORDER; AND (B) IF MADE BY A PERSON WHO IS AN AUTHORIZED PERSON UNDER THE FSMA, IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, (II) HAVE PROFESSIONAL EXPERIENCE OF PARTICIPATING IN UNREGULATED SCHEMES (AS DEFINED FOR PURPOSES OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (PROMOTION OF COLLECTIVE INVESTMENT SCHEMES) (EXEMPTIONS) ORDER 2001 (AS AMENDED, THE “PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER”)) AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 14(5) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, (III) ARE PERSONS FALLING WITHIN ARTICLE 22(2)(A) THROUGH (D) (“HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.”) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (IV) ARE PERSONS TO WHOM THE ISSUING ENTITY MAY LAWFULLY BE PROMOTED IN ACCORDANCE WITH SECTION 4.12 OF THE UK FINANCIAL CONDUCT AUTHORITY’S CONDUCT OF BUSINESS SOURCEBOOK.

 

THE OFFERED CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE FINANCIAL INSTRUMENTS AND EXCHANGE LAW OF JAPAN, AS AMENDED (THE “FIEL"), AND DISCLOSURE UNDER THE FIEL HAS NOT BEEN AND WILL NOT BE MADE WTH RESPECT TO THE OFFERED CERTIFICATES. ACCORDINGLY, EACH OF MORGAN STANLEY & CO. LLC, KEYBANC CAPITAL MARKETS INC., CANTOR FITZGERALD & CO. AND THE WILLIAMS CAPITAL GROUP, L.P. HAS REPRESENTED AND AGREED THAT IT HAS NOT, DIRECTLY OR INDIRECTLY, OFFERED OR SOLD AND WILL NOT, DIRECTLY OR INDIRECTLY, OFFER OR SELL ANY OFFERED CERTIFICATES IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN (WHICH TERM AS USED IN THIS MATERIAL MEANS ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OR OTHER ENTITY ORGANIZED UNDER THE LAWS OF JAPAN) OR TO OTHERS FOR REOFFERING OR RE-SALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN EXCEPT PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISE IN COMPLIANCE WITH, THE FIEL AND OTHER RELEVANT LAWS, REGULATIONS AND MINISTERIAL GUIDELINES OF JAPAN. AS PART OF THIS OFFERING OF THE OFFERED CERTIFICATES, THE UNDERWRITERS MAY OFFER THE OFFERED CERTIFICATES IN JAPAN TO UP TO 49 OFFEREES IN ACCORDANCE WITH THE ABOVE PROVISIONS.

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

 

Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of this material having been sent via Bloomberg or another email system.

 

 
     

 

 

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Mortgage
Loan
Originator(1)
Mortgage
Loan Seller(1)
Original
Balance
Cut-off Date
Balance
Maturity/ARD
Balance
Cut-off Date
Balance per SF/
Units/Rooms
Loan Purpose Sponsor
Loan 5,6,7,8,10 1 GNL Office and Industrial Portfolio 6.9%    KeyBank KeyBank $70,000,000 $70,000,000 $70,000,000 $92.94 Refinance Global Net Lease Operating Partnership, L.P.
Property   1.01 Quest Diagnostics, Inc. 1.9%    KeyBank KeyBank $19,164,623 $19,164,623 $19,164,623      
Property   1.02 Encompass Health Corporation 1.4%    KeyBank KeyBank $14,095,707 $14,095,707 $14,095,707      
Property   1.03 AT&T Services, Inc. 1.3%    KeyBank KeyBank $12,873,876 $12,873,876 $12,873,876      
Property   1.04 Up Central Leasing LLC 0.4%    KeyBank KeyBank $3,673,636 $3,673,636 $3,673,636      
Property   1.05 ComDoc, Inc. 0.3%    KeyBank KeyBank $3,515,220 $3,515,220 $3,515,220      
Property   1.06 Stanley Convergent Security Solutions, Inc. 0.3%    KeyBank KeyBank $3,476,093 $3,476,093 $3,476,093      
Property   1.07 EQT Gathering, LLC 0.3%    KeyBank KeyBank $2,886,503 $2,886,503 $2,886,503      
Property   1.08 Metal Technologies, Inc. 0.2%    KeyBank KeyBank $2,408,918 $2,408,918 $2,408,918      
Property   1.09 Heatcraft Refrigeration Products, LLC 0.2%    KeyBank KeyBank $2,382,147 $2,382,147 $2,382,147      
Property   1.10 Hanes Companies, Inc. 0.2%    KeyBank KeyBank $2,115,159 $2,115,159 $2,115,159      
Property   1.11 FedEx Ground Package System, Inc. 0.2%    KeyBank KeyBank $1,963,852 $1,963,852 $1,963,852      
Property   1.12 Cummins, Inc. 0.1%    KeyBank KeyBank $1,444,263 $1,444,263 $1,444,263      
Loan 5,7,10 2 Parklawn Building 6.9%    KeyBank KeyBank $70,000,000 $70,000,000 $70,000,000 $203.79 Acquisition Boyd Watterson Asset Management
Loan 5,6,7,11,12 3 East Village Multifamily Portfolio 5.9%    AREF AREF $60,500,000 $60,500,000 $60,500,000 $593,750.00 Refinance Seryl Kushner
Property   3.01 165-167 Avenue A 1.3%    AREF AREF $13,189,708 $13,189,708 $13,189,708      
Property   3.02 211 Avenue A 1.2%    AREF AREF $12,263,456 $12,263,456 $12,263,456      
Property   3.03 201 East 2nd Street 1.1%    AREF AREF $11,503,491 $11,503,491 $11,503,491      
Property   3.04 500 East 11th Street 0.8%    AREF AREF $8,315,743 $8,315,743 $8,315,743      
Property   3.05 191-193 Avenue A 0.5%    AREF AREF $5,267,392 $5,267,392 $5,267,392      
Property   3.06 143 First Avenue 0.4%    AREF AREF $3,738,971 $3,738,971 $3,738,971      
Property   3.07 129 First Avenue 0.3%    AREF AREF $3,340,591 $3,340,591 $3,340,591      
Property   3.08 435 East 12th Street 0.3%    AREF AREF $2,880,649 $2,880,649 $2,880,649      
Loan 5,8 4 Grand Canal Shoppes 5.3%    MSBNA MSMCH $53,846,154 $53,846,154 $53,846,154 $1,000.14 Refinance Brookfield Properties REIT Inc.; Nuveen Real Estate
Loan 5,6,7 5 ILPT Industrial Portfolio 4.9%    MSBNA MSMCH $50,000,000 $50,000,000 $50,000,000 $26.12 Recapitalization Industrial Logistics Properties Trust
Property   5.01 1800 Union Airpark Boulevard 0.8%    MSBNA MSMCH $8,638,026 $8,638,026 $8,638,026      
Property   5.02 4237-4255 Anson Boulevard 0.7%    MSBNA MSMCH $6,672,761 $6,672,761 $6,672,761      
Property   5.03 5000 Commerce Way 0.6%    MSBNA MSMCH $6,371,115 $6,371,115 $6,371,115      
Property   5.04 5142 & 5148 North Hanley Road 0.6%    MSBNA MSMCH $5,639,854 $5,639,854 $5,639,854      
Property   5.05 945 Monument Drive 0.5%    MSBNA MSMCH $4,680,073 $4,680,073 $4,680,073      
Property   5.06 2801 Airwest Boulevard 0.4%    MSBNA MSMCH $3,930,530 $3,930,530 $3,930,530      
Property   5.07 20 Logistics Boulevard 0.4%    MSBNA MSMCH $3,756,856 $3,756,856 $3,756,856      
Property   5.08 5500 Southeast Delaware Avenue 0.3%    MSBNA MSMCH $2,970,750 $2,970,750 $2,970,750      
Property   5.09 2150 Stanley Road 0.3%    MSBNA MSMCH $2,760,512 $2,760,512 $2,760,512      
Property   5.10 16101 Queens Court 0.3%    MSBNA MSMCH $2,696,527 $2,696,527 $2,696,527      
Property   5.11 5 Logistics Drive 0.2%    MSBNA MSMCH $1,882,998 $1,882,998 $1,882,998      
Loan 5,13,14,15 6 Royal Palm Place 4.9%    AREF AREF $50,000,000 $50,000,000 $50,000,000 $237.74 Refinance James H. Batmasian; Marta T. Batmasian
Loan 16 7 The Hendry 4.5%    CCRE CCRE $45,600,000 $45,600,000 $41,234,140 $114,285.71 Acquisition CFCAF Hendry, LLC
Loan 5,9 8 Wells Fargo Place 3.9%    SMC SMC $40,000,000 $40,000,000 $40,000,000 $123.75 Refinance H. Bradford Inglesby; Tyler J. Duncan
Loan 5,6,7,10 9 Bushwick Avenue Portfolio 3.9%    SMC SMC $40,000,000 $40,000,000 $40,000,000 $374.42 Refinance Joseph Brunner; Toby Mandel
Property   9.01 340 Evergreen Avenue 2.0%    SMC SMC $20,600,000 $20,600,000 $20,600,000      
Property   9.02 871 Bushwick Avenue 1.2%    SMC SMC $12,200,000 $12,200,000 $12,200,000      
Property   9.03 889 Bushwick Avenue 0.7%    SMC SMC $7,200,000 $7,200,000 $7,200,000      
Loan 10 10 AVR Homewood Suites Carle Place 3.2%    CCRE CCRE $32,500,000 $32,500,000 $32,500,000 $216,666.67 Refinance Allan V. Rose
Loan 8 11 801 South Chevy Chase Drive 3.1%    SMC SMC $32,000,000 $32,000,000 $32,000,000 $323.24 Refinance Ara Tavitian; Tavitian Family Trust U/A/D 7/27/99
Loan   12 Mosby Poinsett 2.9%    MSBNA MSMCH $29,950,000 $29,950,000 $29,950,000 $103,993.06 Refinance Middleburg Real Estate Partners LLC
Loan   13 Vio Tustin Apartments 2.7%    AREF AREF $28,000,000 $28,000,000 $28,000,000 $169,696.97 Refinance Gerald J. Marcil; Carol L. Marcil
Loan 6,7 14 Key West Hotel Portfolio 2.7%    MSBNA MSMCH $28,000,000 $28,000,000 $23,035,212 $243,478.26 Refinance Jesper Arnoldsson; Gustaf Arnoldsson
Property   14.01 Southernmost Inn 0.9%    MSBNA MSMCH $9,002,100 $9,002,100 $7,405,903      
Property   14.02 NYAH Key West 0.7%    MSBNA MSMCH $6,897,700 $6,897,700 $5,674,642      
Property   14.03 Cabana Inn 0.6%    MSBNA MSMCH $6,488,500 $6,488,500 $5,337,999      
Property   14.04 Paradise Inn 0.5%    MSBNA MSMCH $5,611,700 $5,611,700 $4,616,668      
Loan 10 15 4-5 Sentry 2.6%    CCRE CCRE $26,500,000 $26,500,000 $23,025,404 $130.09 Acquisition Ephraim Hasenfeld
Loan 16 16 Tribeca Apartments 2.4%    KeyBank KeyBank $24,200,000 $24,200,000 $24,200,000 $151,250.00 Acquisition CF Real Estate Holdings, LLC
Loan   17 McHenry Village Shopping Center 2.1%    CCRE CCRE $21,000,000 $21,000,000 $21,000,000 $76.25 Refinance Samuel K. Freshman; S. and A. Freshman Trust, U/T/A Dated 6/28/89
Loan 5,6,7,8,17 18 Osborn Triangle 2.0%    JPMCB CCRE $20,000,000 $20,000,000 $20,000,000 $635.20 Acquisition Harrison Street Real Estate Capital; MIT Investment Management Company; Bulfinch Companies, Inc.
Property   18.01 610 Main Street North 0.8%    JPMCB CCRE $8,073,043 $8,073,043 $8,073,043      
Property   18.02 1 Portland Street 0.7%    JPMCB CCRE $7,130,435 $7,130,435 $7,130,435      
Property   18.03 700 Main Street 0.5%    JPMCB CCRE $4,796,522 $4,796,522 $4,796,522      
Loan 5,10,18,19 19 American Metro Center 2.0%    AREF AREF $20,000,000 $20,000,000 $20,000,000 $67.97 Acquisition Avrohom Prager
Loan 8,9,10 20 Plaza Rancho Del Oro 1.9%    SMC SMC $19,420,000 $19,420,000 $16,771,256 $298.52 Refinance A & C Tank Sales Company, Inc.
Loan   21 Magnolia Cove Apartments 1.7%    SMC SMC $17,000,000 $16,978,256 $13,628,408 $45,154.94 Refinance Gary W. Gates, Jr.
Loan   22 Crown Heights 1.3%    KeyBank KeyBank $13,500,000 $13,500,000 $13,500,000 $46,232.88 Refinance Michael A. Gortenburg; Scott I. Asner
Loan 8 23 Wildwood Centre 1.3%    SMC SMC $13,350,000 $13,350,000 $11,085,017 $68.62 Acquisition Hardam Singh Azad; William F. Harmeyer
Loan 5,6,10,20 24 Hilton Portfolio 1.2%    SMC SMC $12,000,000 $12,000,000 $9,941,806 $95,909.73 Refinance Daniel A. Klingerman
Property   24.01 Hampton Inn Bartonsville 0.2%    SMC SMC $2,276,471 $2,276,471 $1,886,019      
Property   24.02 Homewood Suites Leesburg 0.2%    SMC SMC $2,047,059 $2,047,059 $1,695,955      
Property   24.03 Hampton Inn Leesburg 0.2%    SMC SMC $1,958,824 $1,958,824 $1,622,854      
Property   24.04 Hampton Inn Faxon 0.2%    SMC SMC $1,694,118 $1,694,118 $1,403,549      
Property   24.05 Homewood Suites Ocala 0.2%    SMC SMC $1,605,882 $1,605,882 $1,330,448      
Property   24.06 Hampton Inn Williamsport 0.1%    SMC SMC $1,270,588 $1,270,588 $1,052,662      
Property   24.07 Hampton Inn Bermuda Run 0.1%    SMC SMC $1,147,059 $1,147,059 $950,320      

 

A-1-1

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Mortgage
Loan
Originator(1)
Mortgage
Loan Seller(1)
Original
Balance
Cut-off Date
Balance
Maturity/ARD
Balance
Cut-off Date
Balance per SF/
Units/Rooms
Loan Purpose Sponsor
Loan 5,6,7,8 25 National Anchored Retail Portfolio 1.2%    MSBNA MSMCH $12,000,000 $12,000,000 $12,000,000 $90.50 Refinance Washington Prime Group, L.P.
Property   25.01 Lakeline Plaza 0.5%    MSBNA MSMCH $4,609,231 $4,609,231 $4,609,231      
Property   25.02 Forest Plaza 0.3%    MSBNA MSMCH $3,102,564 $3,102,564 $3,102,564      
Property   25.03 White Oaks Plaza 0.3%    MSBNA MSMCH $2,716,923 $2,716,923 $2,716,923      
Property   25.04 Muncie Towne Plaza 0.1%    MSBNA MSMCH $1,082,051 $1,082,051 $1,082,051      
Property   25.05 Lakeline Village 0.0%    MSBNA MSMCH $489,231 $489,231 $489,231      
Loan   26 Audubon Court Apartments 1.1%    SMC SMC $11,500,000 $11,500,000 $9,944,113 $66,091.95 Refinance Donald J. Reape
Loan   27 Woodbridge Apartments 1.1%    AREF AREF $11,500,000 $11,500,000 $11,500,000 $68,452.38 Refinance Yshia David Willner; Moshe Y. Wagner
Loan   28 Hampton Inn Stoughton 1.1%    SMC SMC $11,030,000 $11,016,348 $8,888,915 $110,163.48 Refinance Ankur M. Patel
Loan 10 29 191-195 Clarkson Avenue 1.0%    SMC SMC $10,600,000 $10,600,000 $10,600,000 $365,517.24 Refinance Joseph Roubeni; Doris Roubeni; Mahnaz Roubeni; Raymond Roubeni
Loan 6,7 30 Victory Food Lion Portfolio 1.0%    MSBNA MSMCH $10,500,000 $10,484,969 $8,257,751 $72.07 Refinance Victory Real Estate Investments, LLC
Property   30.01 Madison Plaza 0.5%    MSBNA MSMCH $4,762,500 $4,755,682 $3,745,480      
Property   30.02 Lovingston Plaza 0.3%    MSBNA MSMCH $3,112,500 $3,108,044 $2,447,833      
Property   30.03 East Vinton Plaza 0.3%    MSBNA MSMCH $2,625,000 $2,621,242 $2,064,438      
Loan   31 Cal Ranch Plaza 1.0%    MSBNA MSMCH $9,830,000 $9,830,000 $8,942,879 $89.93 Refinance Haskel Iny; Ronnie Schwartz
Loan   32 Yosemite Office 0.9%    SMC SMC $9,700,000 $9,700,000 $9,280,167 $76.72 Acquisition Daniel Stuzin
Loan   33 The Pines Corporate Center 0.9%    SMC SMC $9,562,500 $9,562,500 $8,249,633 $95.46 Acquisition Chris Emanuel; Jerome A. Fink
Loan   34 Mallard Crossing Shopping Center 0.9%    AREF AREF $9,320,000 $9,320,000 $9,320,000 $115.58 Acquisition AMCAP Management LLC; AMCAP Necessity Retail Fund LLC
Loan 9,10,21 35 8 Fairview Place 0.9%    CCRE CCRE $9,000,000 $9,000,000 $9,000,000 $600,000.00 Refinance Samuel Karpf
Loan   36 Highland Village Apartments 0.8%    AREF AREF $8,500,000 $8,500,000 $7,693,323 $63,432.84 Refinance Gideon D. Levy
Loan   37 The Harmon Building 0.8%    MSBNA MSMCH $8,300,000 $8,300,000 $8,300,000 $148,214.29 Refinance Fred Roberson
Loan 22 38 371 Cactus 0.7%    CCRE CCRE $7,500,000 $7,500,000 $6,841,176 $62.79 Refinance Michael Giuliano
Loan   39 Prairie Ridge Commons 0.7%    MSBNA MSMCH $7,020,000 $7,020,000 $7,020,000 $265.48 Acquisition Isidoro A. Laniado
Loan 6,7,8,23 40 ImageFirst Industrial Portfolio 0.7%    MSBNA MSMCH $6,960,000 $6,960,000 $6,960,000 $56.83 Recapitalization New Mountain Capital, LLC
Property   40.01 ImageFirst - St. Louis Property 0.5%    MSBNA MSMCH $4,670,000 $4,670,000 $4,670,000      
Property   40.02 ImageFirst - Denver Property 0.2%    MSBNA MSMCH $2,290,000 $2,290,000 $2,290,000      
Loan   41 Holiday Inn Jacksonville East 0.7%    MSBNA MSMCH $6,875,000 $6,875,000 $5,836,239 $70,153.06 Refinance Prime Hospitality Group, LLC
Loan   42 Peninsula Ridge Phase II 0.6%    MSBNA MSMCH $6,450,000 $6,450,000 $5,861,050 $153,571.43 Refinance David M. Conwill; Steven B. Kimmelman
Loan 24 43 9174 Sky Park Court 0.6%    MSBNA MSMCH $6,000,000 $6,000,000 $6,000,000 $141.16 Acquisition Protea-PrimeWest, LLC
Loan   44 Decimal Point 0.6%    KeyBank KeyBank $5,920,000 $5,920,000 $5,346,352 $50.16 Acquisition Larry W. Metzing; Christian C. Barnes, Jr.; Matthew J. Dickerson
Loan   45 Lincoln Porte 0.6%    AREF AREF $5,720,000 $5,720,000 $5,720,000 $88.99 Acquisition Nancy Dondero, as Family Trustee of the Dugaboy Investment Trust under that certain Trust Agreement Dated November 15, 2010
Loan 25 46 The Modern 0.4%    MSBNA MSMCH $4,500,000 $4,500,000 $3,951,084 $167.19 Acquisition Bradley W. Rossway; Kevin M. Barry
Loan   47 AAA Self Storage High Point 0.4%    SMC SMC $4,100,000 $4,100,000 $3,441,669 $70.03 Refinance Sean P. Jones
Loan   48 Van Dyke Shelby Retail 0.4%    SMC SMC $3,850,000 $3,845,135 $3,092,510 $310.54 Acquisition Frank G. Jonna
Loan 6,7 49 Brook & Whittle Industrial Portfolio 0.3%    KeyBank KeyBank $3,380,000 $3,380,000 $3,380,000 $52.31 Acquisition New Mountain Net Lease Partners Corporation
Property   49.01 B & W 1 0.2%    KeyBank KeyBank $2,243,091 $2,243,091 $2,243,091      
Property   49.02 B & W 2 0.1%    KeyBank KeyBank $1,136,909 $1,136,909 $1,136,909      
Loan   50 Hillside Terrace Shopping Center 0.2%    MSBNA MSMCH $2,535,000 $2,535,000 $2,308,331 $148.16 Acquisition Next Realty Fund IX, LP
Loan   51 CVS - Chesterfield 0.2%    KeyBank KeyBank $1,706,000 $1,706,000 $1,553,071 $155.23 Acquisition Kevin Kovachevich; Doug R. Passon; Robert W. Bender; Andrew S. Daitch

 

A-1-2

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Non-Recourse Carveout Guarantor   No. of
Properties
  General Property Type Detailed Property Type Title Type
Loan 5,6,7,8,10 1 GNL Office and Industrial Portfolio 6.9%    Global Net Lease Operating Partnership, L.P.   12        
Property   1.01 Quest Diagnostics, Inc. 1.9%            Office R&D Lab Fee
Property   1.02 Encompass Health Corporation 1.4%            Office Suburban Fee
Property   1.03 AT&T Services, Inc. 1.3%            Office CBD Fee
Property   1.04 Up Central Leasing LLC 0.4%            Industrial Manufacturing Fee
Property   1.05 ComDoc, Inc. 0.3%            Industrial Manufacturing Fee
Property   1.06 Stanley Convergent Security Solutions, Inc. 0.3%            Office Suburban Fee
Property   1.07 EQT Gathering, LLC 0.3%            Industrial Warehouse Distribution Fee
Property   1.08 Metal Technologies, Inc. 0.2%            Industrial Manufacturing Fee
Property   1.09 Heatcraft Refrigeration Products, LLC 0.2%            Industrial Warehouse Distribution Fee
Property   1.10 Hanes Companies, Inc. 0.2%            Industrial Warehouse Distribution Fee
Property   1.11 FedEx Ground Package System, Inc. 0.2%            Industrial Warehouse Distribution Fee
Property   1.12 Cummins, Inc. 0.1%            Industrial Manufacturing Fee
Loan 5,7,10 2 Parklawn Building 6.9%    BW Government Properties II, LLC   1   Office Suburban Fee
Loan 5,6,7,11,12 3 East Village Multifamily Portfolio 5.9%    Seryl Kushner   8        
Property   3.01 165-167 Avenue A 1.3%            Mixed Use Multifamily/Retail Fee
Property   3.02 211 Avenue A 1.2%            Mixed Use Multifamily/Retail Fee
Property   3.03 201 East 2nd Street 1.1%            Mixed Use Multifamily/Retail Fee
Property   3.04 500 East 11th Street 0.8%            Mixed Use Multifamily/Retail Fee
Property   3.05 191-193 Avenue A 0.5%            Mixed Use Multifamily/Retail Fee
Property   3.06 143 First Avenue 0.4%            Mixed Use Multifamily/Retail Fee
Property   3.07 129 First Avenue 0.3%            Mixed Use Multifamily/Retail Fee
Property   3.08 435 East 12th Street 0.3%            Multifamily Mid Rise Fee
Loan 5,8 4 Grand Canal Shoppes 5.3%    BPR Nimbus LLC   1   Retail Specialty Retail Fee/Leasehold
Loan 5,6,7 5 ILPT Industrial Portfolio 4.9%    Industrial Logistics Properties Trust   11        
Property   5.01 1800 Union Airpark Boulevard 0.8%            Industrial Warehouse Distribution Fee
Property   5.02 4237-4255 Anson Boulevard 0.7%            Industrial Warehouse Distribution Fee
Property   5.03 5000 Commerce Way 0.6%            Industrial Warehouse Distribution Fee
Property   5.04 5142 & 5148 North Hanley Road 0.6%            Industrial Warehouse Distribution Fee
Property   5.05 945 Monument Drive 0.5%            Industrial Warehouse Distribution Fee
Property   5.06 2801 Airwest Boulevard 0.4%            Industrial Warehouse Distribution Fee
Property   5.07 20 Logistics Boulevard 0.4%            Industrial Warehouse Distribution Fee
Property   5.08 5500 Southeast Delaware Avenue 0.3%            Industrial Warehouse Distribution Fee
Property   5.09 2150 Stanley Road 0.3%            Industrial Warehouse Distribution Fee
Property   5.10 16101 Queens Court 0.3%            Industrial Warehouse Distribution Fee
Property   5.11 5 Logistics Drive 0.2%            Industrial Warehouse Distribution Fee
Loan 5,13,14,15 6 Royal Palm Place 4.9%    James H. Batmasian; Marta T. Batmasian   1   Mixed Use Multifamily, Retail & Office Fee
Loan 16 7 The Hendry 4.5%    CF Real Estate Holdings, LLC   1   Multifamily Garden Fee
Loan 5,9 8 Wells Fargo Place 3.9%    H. Bradford Inglesby; Tyler J. Duncan   1   Office CBD Fee
Loan 5,6,7,10 9 Bushwick Avenue Portfolio 3.9%    Joseph Brunner; Toby Mandel   3        
Property   9.01 340 Evergreen Avenue 2.0%            Multifamily Mid Rise Fee
Property   9.02 871 Bushwick Avenue 1.2%            Mixed Use Multifamily/Office Fee
Property   9.03 889 Bushwick Avenue 0.7%            Multifamily Mid Rise Fee
Loan 10 10 AVR Homewood Suites Carle Place 3.2%    Allan V. Rose   1   Hospitality Extended Stay Fee
Loan 8 11 801 South Chevy Chase Drive 3.1%    Ara Tavitian; Tavitian Family Trust U/A/D 7/27/99   1   Office Medical Fee
Loan   12 Mosby Poinsett 2.9%    Thistle Investments, LLC   1   Multifamily Garden Fee
Loan   13 Vio Tustin Apartments 2.7%    Gerald J. Marcil; Carol L. Marcil   1   Multifamily Garden Fee
Loan 6,7 14 Key West Hotel Portfolio 2.7%    Jesper Arnoldsson; Gustaf Arnoldsson   4        
Property   14.01 Southernmost Inn 0.9%            Hospitality Resort Fee
Property   14.02 NYAH Key West 0.7%            Hospitality Resort Fee
Property   14.03 Cabana Inn 0.6%            Hospitality Resort Fee
Property   14.04 Paradise Inn 0.5%            Hospitality Resort Fee
Loan 10 15 4-5 Sentry 2.6%    Ephraim Hasenfeld   1   Office Suburban Fee
Loan 16 16 Tribeca Apartments 2.4%    CF Real Estate Holdings, LLC   1   Multifamily Mid Rise Fee
Loan   17 McHenry Village Shopping Center 2.1%    Samuel K. Freshman; S. and A. Freshman Trust, U/T/A Dated 6/28/89   1   Retail Anchored Fee
Loan 5,6,7,8,17 18 Osborn Triangle 2.0%    N/A   3        
Property   18.01 610 Main Street North 0.8%            Mixed Use Office/Laboratory Leasehold
Property   18.02 1 Portland Street 0.7%            Mixed Use Office/Laboratory Leasehold
Property   18.03 700 Main Street 0.5%            Mixed Use Office/Laboratory Leasehold
Loan 5,10,18,19 19 American Metro Center 2.0%    Avrohom Prager   1   Leased Fee Leased Fee Fee
Loan 8,9,10 20 Plaza Rancho Del Oro 1.9%    A & C Tank Sales Company, Inc.   1   Retail Shadow Anchored Fee
Loan   21 Magnolia Cove Apartments 1.7%    Gary W. Gates, Jr.   1   Multifamily Garden Fee
Loan   22 Crown Heights 1.3%    Michael A. Gortenburg; Scott I. Asner   1   Multifamily Garden Fee
Loan 8 23 Wildwood Centre 1.3%    Hardam Singh Azad; William F. Harmeyer   1   Retail Anchored Fee
Loan 5,6,10,20 24 Hilton Portfolio 1.2%    Daniel A. Klingerman   7        
Property   24.01 Hampton Inn Bartonsville 0.2%            Hospitality Limited Service Fee
Property   24.02 Homewood Suites Leesburg 0.2%            Hospitality Extended Stay Fee
Property   24.03 Hampton Inn Leesburg 0.2%            Hospitality Limited Service Fee
Property   24.04 Hampton Inn Faxon 0.2%            Hospitality Limited Service Fee
Property   24.05 Homewood Suites Ocala 0.2%            Hospitality Extended Stay Fee
Property   24.06 Hampton Inn Williamsport 0.1%            Hospitality Limited Service Fee
Property   24.07 Hampton Inn Bermuda Run 0.1%            Hospitality Limited Service Fee

 

A-1-3

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Non-Recourse Carveout Guarantor   No. of
Properties
  General Property Type Detailed Property Type Title Type
Loan 5,6,7,8 25 National Anchored Retail Portfolio 1.2%    Washington Prime Group, L.P.   5        
Property   25.01 Lakeline Plaza 0.5%            Retail Anchored Fee
Property   25.02 Forest Plaza 0.3%            Retail Anchored Fee
Property   25.03 White Oaks Plaza 0.3%            Retail Anchored Fee
Property   25.04 Muncie Towne Plaza 0.1%            Retail Anchored Fee
Property   25.05 Lakeline Village 0.0%            Retail Anchored Fee
Loan   26 Audubon Court Apartments 1.1%    Donald J. Reape   1   Multifamily Garden Fee
Loan   27 Woodbridge Apartments 1.1%    Yshia David Willner; Moshe Y. Wagner   1   Multifamily Garden Fee
Loan   28 Hampton Inn Stoughton 1.1%    Ankur M. Patel   1   Hospitality Limited Service Fee
Loan 10 29 191-195 Clarkson Avenue 1.0%    Joseph Roubeni; Doris Roubeni; Mahnaz Roubeni; Raymond Roubeni   1   Multifamily High Rise Fee
Loan 6,7 30 Victory Food Lion Portfolio 1.0%    Victory Real Estate Investments, LLC   3        
Property   30.01 Madison Plaza 0.5%            Retail Anchored Fee
Property   30.02 Lovingston Plaza 0.3%            Retail Anchored Fee
Property   30.03 East Vinton Plaza 0.3%            Retail Anchored Fee
Loan   31 Cal Ranch Plaza 1.0%    Dreamwork, LLC   1   Retail Anchored Leasehold
Loan   32 Yosemite Office 0.9%    Daniel Stuzin   1   Office Suburban Fee
Loan   33 The Pines Corporate Center 0.9%    Chris Emanuel; Jerome A. Fink   1   Office Suburban Fee
Loan   34 Mallard Crossing Shopping Center 0.9%    AMCAP Management LLC; AMCAP Necessity Retail Fund LLC   1   Retail Anchored Fee
Loan 9,10,21 35 8 Fairview Place 0.9%    Samuel Karpf   1   Multifamily Mid Rise Fee
Loan   36 Highland Village Apartments 0.8%    Gideon D. Levy   1   Multifamily Garden Fee
Loan   37 The Harmon Building 0.8%    Fred Roberson   1   Mixed Use Multifamily, Retail & Office Fee
Loan 22 38 371 Cactus 0.7%    Michael Giuliano   1   Industrial Warehouse Distribution Fee
Loan   39 Prairie Ridge Commons 0.7%    Isidoro A. Laniado   1   Retail Shadow Anchored Fee
Loan 6,7,8,23 40 ImageFirst Industrial Portfolio 0.7%    New Mountain Net Lease Partners Corporation   2        
Property   40.01 ImageFirst - St. Louis Property 0.5%            Industrial Warehouse Distribution Fee
Property   40.02 ImageFirst - Denver Property 0.2%            Industrial Warehouse Distribution Fee
Loan   41 Holiday Inn Jacksonville East 0.7%    Prime Hospitality Group, LLC   1   Hospitality Full Service Fee
Loan   42 Peninsula Ridge Phase II 0.6%    David M. Conwill; Steven B. Kimmelman   1   Multifamily Garden Fee
Loan 24 43 9174 Sky Park Court 0.6%    Jeffrey Essakow; Yehudi Gaffen   1   Office Suburban Fee
Loan   44 Decimal Point 0.6%    Larry W. Metzing; Christian C. Barnes, Jr.; Matthew J. Dickerson   1   Industrial Flex Fee
Loan   45 Lincoln Porte 0.6%    Nancy Dondero, as Family Trustee of the Dugaboy Investment Trust under that certain Trust Agreement Dated November 15, 2010   1   Industrial Flex Fee
Loan 25 46 The Modern 0.4%    Kevin M. Barry; Bradley W. Rossway   1   Mixed Use Retail/Office Fee
Loan   47 AAA Self Storage High Point 0.4%    Sean P. Jones   1   Self Storage Self Storage Fee
Loan   48 Van Dyke Shelby Retail 0.4%    Frank G. Jonna   1   Retail Unanchored Fee
Loan 6,7 49 Brook & Whittle Industrial Portfolio 0.3%    New Mountain Net Lease Partners Corporation   2        
Property   49.01 B & W 1 0.2%            Industrial Warehouse Distribution Fee
Property   49.02 B & W 2 0.1%            Industrial Warehouse Distribution Fee
Loan   50 Hillside Terrace Shopping Center 0.2%    Next Realty Fund IX, LP   1   Retail Shadow Anchored Fee
Loan   51 CVS - Chesterfield 0.2%    Kevin Kovachevich; Doug R. Passon; Robert W. Bender; Andrew S. Daitch   1   Retail Single Tenant Fee

 

A-1-4

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Ground Lease
Initial Lease
Expiration Date
Hotel Franchise Agreement Expiration Date Address
Loan 5,6,7,8,10 1 GNL Office and Industrial Portfolio 6.9%         
Property   1.01 Quest Diagnostics, Inc. 1.9%    N/A N/A 27027 Tourney Road
Property   1.02 Encompass Health Corporation 1.4%    N/A N/A 9001 Liberty Parkway
Property   1.03 AT&T Services, Inc. 1.3%    N/A N/A 1010 North Saint Mary’s Street
Property   1.04 Up Central Leasing LLC 0.4%    N/A N/A 4343 Wyoming Avenue
Property   1.05 ComDoc, Inc. 0.3%    N/A N/A 8247 Pittsburg Avenue Northwest
Property   1.06 Stanley Convergent Security Solutions, Inc. 0.3%    N/A N/A 8350 Sunlight Drive
Property   1.07 EQT Gathering, LLC 0.3%    N/A N/A 317 East Roy Furman Highway
Property   1.08 Metal Technologies, Inc. 0.2%    N/A N/A 909 East State Road 54
Property   1.09 Heatcraft Refrigeration Products, LLC 0.2%    N/A N/A 7814 Magnolia Industrial Boulevard
Property   1.10 Hanes Companies, Inc. 0.2%    N/A N/A 200 Union Grove Road
Property   1.11 FedEx Ground Package System, Inc. 0.2%    N/A N/A 6013 Horsemans Drive
Property   1.12 Cummins, Inc. 0.1%    N/A N/A 2600 East 2nd Street
Loan 5,7,10 2 Parklawn Building 6.9%    N/A N/A 5600 Fishers Lane
Loan 5,6,7,11,12 3 East Village Multifamily Portfolio 5.9%         
Property   3.01 165-167 Avenue A 1.3%    N/A N/A 165-167 Avenue A
Property   3.02 211 Avenue A 1.2%    N/A N/A 211 Avenue A
Property   3.03 201 East 2nd Street 1.1%    N/A N/A 201 East 2nd Street
Property   3.04 500 East 11th Street 0.8%    N/A N/A 500 East 11th Street
Property   3.05 191-193 Avenue A 0.5%    N/A N/A 191-193 Avenue A
Property   3.06 143 First Avenue 0.4%    N/A N/A 143 First Avenue
Property   3.07 129 First Avenue 0.3%    N/A N/A 129 First Avenue
Property   3.08 435 East 12th Street 0.3%    N/A N/A 435 East 12th Street
Loan 5,8 4 Grand Canal Shoppes 5.3%    Venetian Hotel and Casino (5/14/2093); Palazzo Resort and Casino (2/28/2097); Walgreens (2/29/2064) N/A 3327 & 3377 Las Vegas Boulevard South
Loan 5,6,7 5 ILPT Industrial Portfolio 4.9%         
Property   5.01 1800 Union Airpark Boulevard 0.8%    N/A N/A 1800 Union Airpark Boulevard
Property   5.02 4237-4255 Anson Boulevard 0.7%    N/A N/A 4237-4255 Anson Boulevard
Property   5.03 5000 Commerce Way 0.6%    N/A N/A 5000 Commerce Way
Property   5.04 5142 & 5148 North Hanley Road 0.6%    N/A N/A 5142 & 5148 North Hanley Road
Property   5.05 945 Monument Drive 0.5%    N/A N/A 945 Monument Drive
Property   5.06 2801 Airwest Boulevard 0.4%    N/A N/A 2801 Airwest Boulevard
Property   5.07 20 Logistics Boulevard 0.4%    N/A N/A 20 Logistics Boulevard
Property   5.08 5500 Southeast Delaware Avenue 0.3%    N/A N/A 5500 Southeast Delaware Avenue
Property   5.09 2150 Stanley Road 0.3%    N/A N/A 2150 Stanley Road
Property   5.10 16101 Queens Court 0.3%    N/A N/A 16101 Queens Court
Property   5.11 5 Logistics Drive 0.2%    N/A N/A 5 Logistics Drive
Loan 5,13,14,15 6 Royal Palm Place 4.9%    N/A N/A 194 Southeast 1st Avenue
Loan 16 7 The Hendry 4.5%    N/A N/A 1759 West Campbell Road
Loan 5,9 8 Wells Fargo Place 3.9%    N/A N/A 30 7th Street East
Loan 5,6,7,10 9 Bushwick Avenue Portfolio 3.9%         
Property   9.01 340 Evergreen Avenue 2.0%    N/A N/A 340 Evergreen Avenue
Property   9.02 871 Bushwick Avenue 1.2%    N/A N/A 871 Bushwick Avenue
Property   9.03 889 Bushwick Avenue 0.7%    N/A N/A 889 Bushwick Avenue
Loan 10 10 AVR Homewood Suites Carle Place 3.2%    N/A 1/31/2033 40 Westbury Avenue
Loan 8 11 801 South Chevy Chase Drive 3.1%    N/A N/A 801 South Chevy Chase Drive
Loan   12 Mosby Poinsett 2.9%    N/A N/A 6001, 7003, 8200, 9200, 10200, 10204, 11003 Hampden Drive; 1200, 2002, 3200, 4200, 5100 Montjoy Way; 12002, 13002, 14002, 15002 Canter Trail; 16002, 17002 Amble Trail
Loan   13 Vio Tustin Apartments 2.7%    N/A N/A 15742 Williams Street
Loan 6,7 14 Key West Hotel Portfolio 2.7%         
Property   14.01 Southernmost Inn 0.9%    N/A N/A 525 United Street
Property   14.02 NYAH Key West 0.7%    N/A N/A 815, 823, 827 Fleming Street, 420 Margaret Street, 2 Lopez Lane
Property   14.03 Cabana Inn 0.6%    N/A N/A 413 Applerouth Lane
Property   14.04 Paradise Inn 0.5%    N/A N/A 817 & 819 Simonton Street
Loan 10 15 4-5 Sentry 2.6%    N/A N/A 325 & 400 Sentry Parkway
Loan 16 16 Tribeca Apartments 2.4%    N/A N/A 5510 Pershing Avenue
Loan   17 McHenry Village Shopping Center 2.1%    N/A N/A 1700 McHenry Avenue
Loan 5,6,7,8,17 18 Osborn Triangle 2.0%         
Property   18.01 610 Main Street North 0.8%    N/A N/A 610 Main Street
Property   18.02 1 Portland Street 0.7%    N/A N/A 1 Portland Street
Property   18.03 700 Main Street 0.5%    N/A N/A 700 Main Street
Loan 5,10,18,19 19 American Metro Center 2.0%    N/A N/A 100, 200 and 300 American Metro Boulevard
Loan 8,9,10 20 Plaza Rancho Del Oro 1.9%    N/A N/A 4120, 4140, 4160, 4170, 4176, 4186 and 4196 Oceanside Boulevard
Loan   21 Magnolia Cove Apartments 1.7%    N/A N/A 101, 103, 181, 185 and 197 Goodson Drive
Loan   22 Crown Heights 1.3%    N/A N/A 450 Northeast 68th Street, 302 Northeast 64th Street, 300 Northeast 58th Street
Loan 8 23 Wildwood Centre 1.3%    N/A N/A 255 Lakeshore Parkway
Loan 5,6,10,20 24 Hilton Portfolio 1.2%         
Property   24.01 Hampton Inn Bartonsville 0.2%    N/A 7/31/2035 700 Commerce Boulevard
Property   24.02 Homewood Suites Leesburg 0.2%    N/A 1/31/2028 115 Fort Evans Road Northeast
Property   24.03 Hampton Inn Leesburg 0.2%    N/A 5/18/2022 117 Fort Evans Road Northeast
Property   24.04 Hampton Inn Faxon 0.2%    N/A 5/31/2033 66 Liberty Lane
Property   24.05 Homewood Suites Ocala 0.2%    N/A 4/20/2028 4610 Southwest 49th Road
Property   24.06 Hampton Inn Williamsport 0.1%    N/A 9/30/2032 140 Via Bella Street
Property   24.07 Hampton Inn Bermuda Run 0.1%    N/A 8/31/2030 196 North Carolina Highway 801 North

 

A-1-5

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Ground Lease
Initial Lease
Expiration Date
Hotel Franchise Agreement Expiration Date Address
Loan 5,6,7,8 25 National Anchored Retail Portfolio 1.2%         
Property   25.01 Lakeline Plaza 0.5%    N/A N/A 11066 Pecan Park Boulevard
Property   25.02 Forest Plaza 0.3%    N/A N/A 6055-6455 East State Street
Property   25.03 White Oaks Plaza 0.3%    N/A N/A 2725-2959 South Veterans Parkway, 2901 South Veterans Parkway, 2801 South Veterans Parkway, 2701 South Veterans Parkway, 2951 West Iles Avenue, Iles at Veterans Parkway, 2691 South Veterans Parkway, 2991 South Veterans Parkway
Property   25.04 Muncie Towne Plaza 0.1%    N/A N/A 1190 East Princeton Avenue
Property   25.05 Lakeline Village 0.0%    N/A N/A 12617 Ridgeline Boulevard
Loan   26 Audubon Court Apartments 1.1%    N/A N/A 2828 Egypt Road
Loan   27 Woodbridge Apartments 1.1%    N/A N/A 3140 East Paris Avenue Southeast
Loan   28 Hampton Inn Stoughton 1.1%    N/A 11/30/2035 449 Page Street
Loan 10 29 191-195 Clarkson Avenue 1.0%    N/A N/A 191-195 Clarkson Avenue
Loan 6,7 30 Victory Food Lion Portfolio 1.0%         
Property   30.01 Madison Plaza 0.5%    N/A N/A 46 Madison Plaza Drive
Property   30.02 Lovingston Plaza 0.3%    N/A N/A 85 Callohill Drive
Property   30.03 East Vinton Plaza 0.3%    N/A N/A 1952 East Washington Avenue
Loan   31 Cal Ranch Plaza 1.0%    6/30/2032 N/A 232-276 North Jones Boulevard
Loan   32 Yosemite Office 0.9%    N/A N/A 3600 South Yosemite Street
Loan   33 The Pines Corporate Center 0.9%    N/A N/A 7211-7391 West Charleston Boulevard
Loan   34 Mallard Crossing Shopping Center 0.9%    N/A N/A 851-933 Meacham Road
Loan 9,10,21 35 8 Fairview Place 0.9%    N/A N/A 8 Fairview Place
Loan   36 Highland Village Apartments 0.8%    N/A N/A 3890 East Ponce De Leon Avenue
Loan   37 The Harmon Building 0.8%    N/A N/A 1944 Pacific Avenue
Loan 22 38 371 Cactus 0.7%    N/A N/A 371 South Cactus Avenue
Loan   39 Prairie Ridge Commons 0.7%    N/A N/A 9740, 9780, & 9800 76th Street
Loan 6,7,8,23 40 ImageFirst Industrial Portfolio 0.7%         
Property   40.01 ImageFirst - St. Louis Property 0.5%    N/A N/A 154 South Trudeau Street
Property   40.02 ImageFirst - Denver Property 0.2%    N/A N/A 1480 East 61st Avenue
Loan   41 Holiday Inn Jacksonville East 0.7%    N/A 3/28/2038 11083 Nurseryfields Drive
Loan   42 Peninsula Ridge Phase II 0.6%    N/A N/A 23169-25061 Hudson Mills Drive & 25034-25179 Waterleaf Lane
Loan 24 43 9174 Sky Park Court 0.6%    N/A N/A 9174 Sky Park Court
Loan   44 Decimal Point 0.6%    N/A N/A 11300 & 11450 Bluegrass Parkway and 11321 Decimal Drive
Loan   45 Lincoln Porte 0.6%    N/A N/A 14500 Trinity Boulevard
Loan 25 46 The Modern 0.4%    N/A N/A 2101 Indian River Boulevard
Loan   47 AAA Self Storage High Point 0.4%    N/A N/A 2553 Willard Dairy Road
Loan   48 Van Dyke Shelby Retail 0.4%    N/A N/A 56265 Van Dyke Avenue
Loan 6,7 49 Brook & Whittle Industrial Portfolio 0.3%         
Property   49.01 B & W 1 0.2%    N/A N/A 11880 Borman Drive
Property   49.02 B & W 2 0.1%    N/A N/A 1901 Congressional Drive
Loan   50 Hillside Terrace Shopping Center 0.2%    N/A N/A 2728-2744 Hillside Drive
Loan   51 CVS - Chesterfield 0.2%    N/A N/A 47011 Gratiot Avenue

 

A-1-6

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
City County State Zip Code Year Built Year Renovated Size   Units of
Measure
Occupancy Rate(2) Occupancy Rate
As-of Date
Appraised
Value
Appraised Value
As-of Date
  Mortgage
Rate
Administrative
Fee Rate(3)
Master Servicing
Fee Rate
Loan 5,6,7,8,10 1 GNL Office and Industrial Portfolio 6.9%                2,195,042   SF 100.0%   $370,310,000 9/12/2019   3.6500% 0.02142% 0.00250%
Property   1.01 Quest Diagnostics, Inc. 1.9%    Santa Clarita Los Angeles CA 91355 2004 N/A 222,193   SF 100.0% 11/1/2019 $103,300,000 7/30/2019        
Property   1.02 Encompass Health Corporation 1.4%    Birmingham Jefferson AL 35242 2018 N/A 199,305   SF 100.0% 11/1/2019 $76,900,000 7/25/2019        
Property   1.03 AT&T Services, Inc. 1.3%    San Antonio Bexar TX 78215 1961 N/A 401,516   SF 100.0% 11/1/2019 $70,600,000 7/24/2019        
Property   1.04 Up Central Leasing LLC 0.4%    Dearborn Wayne MI 48126 1959 2016 220,000   SF 100.0% 11/1/2019 $16,800,000 7/24/2019        
Property   1.05 ComDoc, Inc. 0.3%    North Canton Stark OH 44720 2019 N/A 107,500   SF 100.0% 11/1/2019 $17,700,000 7/25/2019        
Property   1.06 Stanley Convergent Security Solutions, Inc. 0.3%    Fishers Hamilton IN 46037 2017 N/A 80,000   SF 100.0% 11/1/2019 $16,400,000 7/24/2019        
Property   1.07 EQT Gathering, LLC 0.3%    Waynesburg Greene PA 15370 1985 N/A 127,135   SF 100.0% 11/1/2019 $13,700,000 7/30/2019        
Property   1.08 Metal Technologies, Inc. 0.2%    Bloomfield Greene IN 47424 1986 N/A 234,377   SF 100.0% 11/1/2019 $10,810,000 7/26/2019        
Property   1.09 Heatcraft Refrigeration Products, LLC 0.2%    Tifton Tift GA 31794 1992 2000 214,757   SF 100.0% 11/1/2019 $11,500,000 7/29/2019        
Property   1.10 Hanes Companies, Inc. 0.2%    Calhoun Gordon GA 30701 2000 2007 275,500   SF 100.0% 11/1/2019 $10,100,000 7/25/2019        
Property   1.11 FedEx Ground Package System, Inc. 0.2%    Lake Charles Calcasieu LA 70615 2009 2014 76,039   SF 100.0% 11/1/2019 $9,800,000 7/25/2019        
Property   1.12 Cummins, Inc. 0.1%    Gillette Campbell WY 82718 2008 N/A 36,720   SF 100.0% 11/1/2019 $7,100,000 7/23/2019        
Loan 5,7,10 2 Parklawn Building 6.9%    Rockville Montgomery MD 20852 1970 2015 1,283,646   SF 72.9% 7/1/2019 $436,000,000 9/18/2019   3.3980% 0.02142% 0.00250%
Loan 5,6,7,11,12 3 East Village Multifamily Portfolio 5.9%                144   Units 99.3%   $139,800,000     3.3400% 0.01392% 0.00250%
Property   3.01 165-167 Avenue A 1.3%    New York New York NY 10009 1910 2015 17   Units 100.0% 8/13/2019 $29,000,000 8/22/2019        
Property   3.02 211 Avenue A 1.2%    New York New York NY 10009 1900 2017 35   Units 100.0% 8/13/2019 $28,600,000 8/22/2019        
Property   3.03 201 East 2nd Street 1.1%    New York New York NY 10009 1925 2014 25   Units 100.0% 8/13/2019 $27,700,000 8/22/2019        
Property   3.04 500 East 11th Street 0.8%    New York New York NY 10009 1920 2013 24   Units 95.8% 8/13/2019 $19,300,000 8/22/2019        
Property   3.05 191-193 Avenue A 0.5%    New York New York NY 10009 1900 2019 9   Units 100.0% 8/13/2019 $11,500,000 8/22/2019        
Property   3.06 143 First Avenue 0.4%    New York New York NY 10003 1900 2015 8   Units 100.0% 8/13/2019 $8,700,000 8/22/2019        
Property   3.07 129 First Avenue 0.3%    New York New York NY 10003 1900 2019 8   Units 100.0% 8/13/2019 $8,200,000 8/22/2019        
Property   3.08 435 East 12th Street 0.3%    New York New York NY 10009 1900 2018 18   Units 100.0% 8/13/2019 $6,800,000 8/22/2019        
Loan 5,8 4 Grand Canal Shoppes 5.3%    Las Vegas Clark NV 89109 1999 2007 759,891   SF 94.0% 5/31/2019 $1,640,000,000 4/3/2019   3.7408% 0.01392% 0.00250%
Loan 5,6,7 5 ILPT Industrial Portfolio 4.9%                8,209,036   SF 100.0%   $547,000,000     2.65326% 0.01392% 0.00250%
Property   5.01 1800 Union Airpark Boulevard 0.8%    Union Montgomery OH 45377 2014 N/A 1,791,246   SF 100.0% 11/7/2019 $94,500,000 7/15/2019        
Property   5.02 4237-4255 Anson Boulevard 0.7%    Whitestown Boone IN 46075 2006 2011 1,036,573   SF 100.0% 11/7/2019 $73,000,000 7/16/2019        
Property   5.03 5000 Commerce Way 0.6%    Petersburg Dinwiddie VA 23803 2012 N/A 1,016,065   SF 100.0% 11/7/2019 $69,700,000 7/18/2019        
Property   5.04 5142 & 5148 North Hanley Road 0.6%    St. Louis St. Louis MO 63134 2016 N/A 430,986   SF 100.0% 11/7/2019 $61,700,000 7/15/2019        
Property   5.05 945 Monument Drive 0.5%    Lebanon Boone IN 46052 2014 2015 962,500   SF 100.0% 11/7/2019 $51,200,000 7/16/2019        
Property   5.06 2801 Airwest Boulevard 0.4%    Plainfield Hendricks IN 46168 2001 2006 804,586   SF 100.0% 11/7/2019 $43,000,000 7/16/2019        
Property   5.07 20 Logistics Boulevard 0.4%    Walton Boone KY 41094 2006 N/A 603,586   SF 100.0% 11/7/2019 $41,100,000 7/15/2019        
Property   5.08 5500 Southeast Delaware Avenue 0.3%    Ankeny Polk IA 50021 2012 2019 644,104   SF 100.0% 11/7/2019 $32,500,000 7/23/2019        
Property   5.09 2150 Stanley Road 0.3%    Plainfield Hendricks IN 46168 2007 N/A 493,500   SF 100.0% 9/1/2019 $30,200,000 7/16/2019        
Property   5.10 16101 Queens Court 0.3%    Upper Marlboro Prince George’s MD 20774 2016 N/A 220,800   SF 100.0% 11/7/2019 $29,500,000 7/16/2019        
Property   5.11 5 Logistics Drive 0.2%    Carlisle Cumberland PA 17013 2016 N/A 205,090   SF 100.0% 11/7/2019 $20,600,000 7/16/2019        
Loan 5,13,14,15 6 Royal Palm Place 4.9%    Boca Raton Palm Beach FL 33432 1967, 2005 N/A 462,695   SF 97.6% 10/15/2019 $175,000,000 9/13/2019   3.8100% 0.01392% 0.00250%
Loan 16 7 The Hendry 4.5%    Garland Dallas TX 75044 2017 N/A 399   Units 93.7% 9/30/2019 $77,250,000 8/8/2019   3.6835% 0.03392% 0.00250%
Loan 5,9 8 Wells Fargo Place 3.9%    St. Paul Ramsey MN 55101 1986 N/A 646,459   SF 85.0% 10/21/2019 $125,000,000 9/19/2019   3.4000% 0.01392% 0.00250%
Loan 5,6,7,10 9 Bushwick Avenue Portfolio 3.9%                347,203   SF 94.6%   $200,000,000     3.7100% 0.01267% 0.00250%
Property   9.01 340 Evergreen Avenue 2.0%    Brooklyn Kings NY 11221 2019 N/A 157,037   SF 89.3% 8/2/2019 $103,000,000 7/18/2019        
Property   9.02 871 Bushwick Avenue 1.2%    Brooklyn Kings NY 11221 1954 2017 140,510   SF 100.0% 8/2/2019 $61,000,000 7/18/2019        
Property   9.03 889 Bushwick Avenue 0.7%    Brooklyn Kings NY 11221 2018 N/A 49,656   SF 96.3% 8/2/2019 $36,000,000 7/18/2019        
Loan 10 10 AVR Homewood Suites Carle Place 3.2%    Carle Place Nassau NY 11514 2013 N/A 150   Rooms 92.9% 8/31/2019 $50,000,000 10/1/2019   3.6700% 0.03392% 0.00250%
Loan 8 11 801 South Chevy Chase Drive 3.1%    Glendale Los Angeles CA 91205 1976 N/A 98,999   SF 87.7% 9/1/2019 $55,000,000 9/12/2019   3.3100% 0.01392% 0.00250%
Loan   12 Mosby Poinsett 2.9%    Greenville Greenville SC 29609 2017 N/A 288   Units 96.9% 9/9/2019 $43,700,000 8/28/2019   3.8250% 0.01392% 0.00250%
Loan   13 Vio Tustin Apartments 2.7%    Tustin Orange CA 92780 1968 2016-2019 165   Units 97.6% 8/31/2019 $51,000,000 8/30/2019   3.4900% 0.01392% 0.00250%
Loan 6,7 14 Key West Hotel Portfolio 2.7%                115   Rooms 92.7%   $47,900,000     4.9500% 0.01392% 0.00250%
Property   14.01 Southernmost Inn 0.9%    Key West Monroe FL 33040 1928, 1938 2017 38   Rooms 91.8% 7/31/2019 $15,400,000 6/21/2019        
Property   14.02 NYAH Key West 0.7%    Key West Monroe FL 33040 1925, 1930, 1933, 1999 N/A 35   Rooms 93.2% 7/31/2019 $11,800,000 6/21/2019        
Property   14.03 Cabana Inn 0.6%    Key West Monroe FL 33040 1924, 1949, 1977, 1993 N/A 24   Rooms 91.1% 7/31/2019 $11,100,000 6/21/2019        
Property   14.04 Paradise Inn 0.5%    Key West Monroe FL 33040 1913, 1953, 1995 N/A 18   Rooms 95.3% 7/31/2019 $9,600,000 6/21/2019        
Loan 10 15 4-5 Sentry 2.6%    Blue Bell Montgomery PA 19422 1984 2016 203,705   SF 93.1% 9/1/2019 $37,210,000 10/10/2019   4.1000% 0.03392% 0.00250%
Loan 16 16 Tribeca Apartments 2.4%    St. Louis St. Louis MO 63112 2018 N/A 160   Units 100.0% 10/4/2019 $44,000,000 9/25/2019   3.4900% 0.02142% 0.00250%
Loan   17 McHenry Village Shopping Center 2.1%    Modesto Stanislaus CA 95350 1953 1970’s, 1994, 2001 275,422   SF 93.5% 9/23/2019 $39,600,000 9/12/2019   3.8000% 0.03392% 0.00250%
Loan 5,6,7,8,17 18 Osborn Triangle 2.0%                676,947   SF 100.0%   $1,158,000,000     3.7970% 0.01267% 0.00250%
Property   18.01 610 Main Street North 0.8%    Cambridge Middlesex MA 02139 2016 N/A 278,738   SF 100.0% 5/1/2019 $462,000,000 4/11/2019        
Property   18.02 1 Portland Street 0.7%    Cambridge Middlesex MA 02139 2013 N/A 229,330   SF 100.0% 11/1/2019 $416,000,000 4/11/2019        
Property   18.03 700 Main Street 0.5%    Cambridge Middlesex MA 02139 Late 1800s 2002, 2012 168,879   SF 100.0% 5/1/2019 $280,000,000 4/11/2019        
Loan 5,10,18,19 19 American Metro Center 2.0%    Hamilton Mercer NJ 08619 N/A N/A 488,463   SF 84.3% 9/1/2019 $48,600,000 8/21/2019   4.1500% 0.01392% 0.00250%
Loan 8,9,10 20 Plaza Rancho Del Oro 1.9%    Oceanside San Diego CA 92056 1989 N/A 65,054   SF 84.6% 8/31/2019 $33,200,000 9/10/2019   3.8480% 0.01392% 0.00250%
Loan   21 Magnolia Cove Apartments 1.7%    Houston Harris TX 77060 1973, 1975, 1982 2018 376   Units 96.5% 9/30/2019 $26,500,000 9/4/2019   4.1800% 0.04392% 0.00250%
Loan   22 Crown Heights 1.3%    Gladstone Clay MO 64118 1961 2018 292   Units 92.8% 9/13/2019 $21,100,000 9/24/2019   3.4000% 0.02142% 0.00250%
Loan 8 23 Wildwood Centre 1.3%    Homewood Jefferson AL 35209 1991 N/A 194,560   SF 91.2% 10/1/2019 $19,100,000 9/12/2019   3.9000% 0.06392% 0.00250%
Loan 5,6,10,20 24 Hilton Portfolio 1.2%                709   Rooms 76.4%   $110,000,000 6/1/2019   4.3000% 0.01267% 0.00250%
Property   24.01 Hampton Inn Bartonsville 0.2%    Stroudsburg Monroe PA 18360 2015 N/A 109   Rooms 81.5% 6/30/2019 $19,500,000 6/1/2019        
Property   24.02 Homewood Suites Leesburg 0.2%    Leesburg Loudoun VA 20176 2009 2018 91   Rooms 76.4% 6/30/2019 $17,500,000 6/1/2019        
Property   24.03 Hampton Inn Leesburg 0.2%    Leesburg Loudoun VA 20176 2002 2017-2018 101   Rooms 75.2% 6/30/2019 $17,000,000 6/1/2019        
Property   24.04 Hampton Inn Faxon 0.2%    Williamsport Lycoming PA 17701 2014 N/A 113   Rooms 77.2% 6/30/2019 $14,500,000 6/1/2019        
Property   24.05 Homewood Suites Ocala 0.2%    Ocala Marion FL 34474 2007 2017-2019 99   Rooms 83.1% 6/30/2019 $14,000,000 6/1/2019        
Property   24.06 Hampton Inn Williamsport 0.1%    Williamsport Lycoming PA 17701 1998 2018 110   Rooms 70.4% 6/30/2019 $11,000,000 6/1/2019        
Property   24.07 Hampton Inn Bermuda Run 0.1%    Bermuda Run Davie NC 27006 2010 N/A 86   Rooms 70.2% 6/30/2019 $10,500,000 6/1/2019        

 

A-1-7

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
City County State Zip Code Year Built Year Renovated Size   Units of
Measure
Occupancy Rate(2) Occupancy Rate
As-of Date
Appraised
Value
Appraised Value
As-of Date
  Mortgage
Rate
Administrative
Fee Rate(3)
Master Servicing
Fee Rate
Loan 5,6,7,8 25 National Anchored Retail Portfolio 1.2%                1,292,762   SF 93.6%   $186,400,000     3.6700% 0.01392% 0.00250%
Property   25.01 Lakeline Plaza 0.5%    Cedar Park Williamson TX 78613 1998 2003 313,580   SF 96.2% 7/12/2019 $71,600,000 7/23/2019        
Property   25.02 Forest Plaza 0.3%    Rockford Winnebago IL 61108 1985 N/A 433,816   SF 93.4% 7/12/2019 $48,200,000 7/23/2019        
Property   25.03 White Oaks Plaza 0.3%    Springfield Sangamon IL 62704 1986 N/A 331,533   SF 94.2% 7/12/2019 $42,200,000 7/23/2019        
Property   25.04 Muncie Towne Plaza 0.1%    Muncie Delaware IN 47303 1998 N/A 171,621   SF 86.3% 7/12/2019 $16,800,000 7/17/2019        
Property   25.05 Lakeline Village 0.0%    Cedar Park Williamson TX 78613 1998 2003 42,212   SF 100.0% 7/12/2019 $7,600,000 7/23/2019        
Loan   26 Audubon Court Apartments 1.1%    Norristown Montgomery PA 19403 1967 N/A 174   Units 93.7% 10/16/2019 $21,600,000 9/16/2019   3.9000% 0.01392% 0.00250%
Loan   27 Woodbridge Apartments 1.1%    Kentwood Kent MI 49512 1980 N/A 168   Units 94.0% 10/4/2019 $18,700,000 8/28/2019   3.3700% 0.01392% 0.00250%
Loan   28 Hampton Inn Stoughton 1.1%    Stoughton Norfolk MA 02072 2017 N/A 100   Rooms 78.6% 7/31/2019 $17,500,000 9/1/2019   4.3300% 0.01392% 0.00250%
Loan 10 29 191-195 Clarkson Avenue 1.0%    Brooklyn Kings NY 11226 2019 N/A 29   Units 100.0% 10/3/2019 $16,500,000 8/28/2019   3.9490% 0.01392% 0.00250%
Loan 6,7 30 Victory Food Lion Portfolio 1.0%                145,492   SF 91.2%   $14,000,000     3.6500% 0.07142% 0.00250%
Property   30.01 Madison Plaza 0.5%    Madison Madison VA 22727 2002 N/A 49,607   SF 83.9% 7/1/2019 $6,350,000 7/16/2019        
Property   30.02 Lovingston Plaza 0.3%    Lovingston Nelson VA 22949 1999 N/A 42,500   SF 97.2% 7/1/2019 $4,150,000 7/19/2019        
Property   30.03 East Vinton Plaza 0.3%    Vinton Roanoke VA 24179 1983 2008 53,385   SF 93.3% 7/1/2019 $3,500,000 7/19/2019        
Loan   31 Cal Ranch Plaza 1.0%    Las Vegas Clark NV 89107 1976 2012, 2014, 2017-2018 109,303   SF 100.0% 8/15/2019 $14,600,000 7/19/2019   4.0400% 0.01392% 0.00250%
Loan   32 Yosemite Office 0.9%    Denver Denver CO 80237 1974 2009 126,436   SF 88.3% 9/1/2019 $14,300,000 7/9/2019   3.8600% 0.01392% 0.00250%
Loan   33 The Pines Corporate Center 0.9%    Las Vegas Clark NV 89117 2000, 2002 N/A 100,176   SF 87.5% 9/1/2019 $16,885,000 9/4/2019   3.8000% 0.06392% 0.00250%
Loan   34 Mallard Crossing Shopping Center 0.9%    Elk Grove Village Cook IL 60007 1992 2018 80,640   SF 93.8% 7/15/2019 $14,600,000 8/1/2019   3.9300% 0.01392% 0.00250%
Loan 9,10,21 35 8 Fairview Place 0.9%    Brooklyn Kings NY 11226 2018 N/A 15   Units 100.0% 8/30/2019 $13,000,000 1/1/2020   3.9900% 0.03392% 0.00250%
Loan   36 Highland Village Apartments 0.8%    Clarkston DeKalb GA 30021 1967 2017 134   Units 97.8% 9/4/2019 $14,300,000 9/12/2019   3.7300% 0.01392% 0.00250%
Loan   37 The Harmon Building 0.8%    Tacoma Pierce WA 98402 1909 1994-1999 56   Units 100.0% 8/23/2019 $22,000,000 8/23/2019   3.4500% 0.07142% 0.00250%
Loan 22 38 371 Cactus 0.7%    Rialto San Bernardino CA 92376 2008 N/A 119,440   SF 100.0% 11/1/2019 $15,600,000 7/27/2019   4.2000% 0.03392% 0.00250%
Loan   39 Prairie Ridge Commons 0.7%    Pleasant Prairie Kenosha WI 53158 2007, 2011 N/A 26,443   SF 100.0% 8/1/2019 $10,800,000 8/10/2019   3.7900% 0.01392% 0.00250%
Loan 6,7,8,23 40 ImageFirst Industrial Portfolio 0.7%                122,475   SF 100.0%   $10,930,000     3.7150% 0.01392% 0.00250%
Property   40.01 ImageFirst - St. Louis Property 0.5%    St. Louis St. Louis MO 63104 2018 N/A 89,345   SF 100.0% 11/1/2019 $7,330,000 8/30/2019        
Property   40.02 ImageFirst - Denver Property 0.2%    Denver Adams CO 80216 1972 N/A 33,130   SF 100.0% 11/1/2019 $3,600,000 9/4/2019        
Loan   41 Holiday Inn Jacksonville East 0.7%    Jacksonville Duval FL 32256 2008 N/A 98   Rooms 89.8% 8/31/2019 $11,500,000 7/1/2019   4.2000% 0.01392% 0.00250%
Loan   42 Peninsula Ridge Phase II 0.6%    Brownstown Wayne MI 48134 2019 N/A 42   Units 100.0% 9/23/2019 $9,050,000 8/8/2019   3.9700% 0.01392% 0.00250%
Loan 24 43 9174 Sky Park Court 0.6%    San Diego San Diego CA 92123 1986 N/A 42,505   SF 100.0% 7/15/2019 $9,000,000 8/28/2019   3.3300% 0.01392% 0.00250%
Loan   44 Decimal Point 0.6%    Louisville Jefferson KY 40299 1985-1987 N/A 118,024   SF 96.8% 9/3/2019 $9,100,000 8/30/2019   3.6100% 0.02142% 0.00250%
Loan   45 Lincoln Porte 0.6%    Fort Worth Tarrant TX 76155 1986 2019 64,280   SF 100.0% 8/31/2019 $8,950,000 8/29/2019   3.4350% 0.01392% 0.00250%
Loan 25 46 The Modern 0.4%    Vero Beach Indian River FL 32960 1974 2011 26,916   SF 100.0% 9/15/2019 $6,600,000 7/19/2019   4.5500% 0.01392% 0.00250%
Loan   47 AAA Self Storage High Point 0.4%    High Point Guilford NC 27265 2009 N/A 58,543   SF 96.9% 7/30/2019 $6,330,000 7/12/2019   3.7960% 0.01392% 0.00250%
Loan   48 Van Dyke Shelby Retail 0.4%    Shelby Township Macomb MI 48316 2018 N/A 12,382   SF 100.0% 10/1/2019 $5,500,000 9/5/2019   4.2360% 0.06142% 0.00250%
Loan 6,7 49 Brook & Whittle Industrial Portfolio 0.3%                64,609   SF 100.0%   $5,500,000     4.1200% 0.02142% 0.00250%
Property   49.01 B & W 1 0.2%    St. Louis St. Louis MO 63146 1971 N/A 38,949   SF 100.0% 11/1/2019 $3,650,000 7/6/2019        
Property   49.02 B & W 2 0.1%    St. Louis St. Louis MO 63146 1972 N/A 25,660   SF 100.0% 11/1/2019 $1,850,000 7/6/2019        
Loan   50 Hillside Terrace Shopping Center 0.2%    Delafield Waukesha WI 53018 2004 N/A 17,110   SF 100.0% 7/31/2019 $3,850,000 9/3/2019   4.0950% 0.01392% 0.00250%
Loan   51 CVS - Chesterfield 0.2%    Chesterfield Macomb MI 48051 1999 N/A 10,990   SF 100.0% 11/1/2019 $2,750,000 8/19/2019   4.0800% 0.07142% 0.00250%

 

A-1-8

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Primary Servicing
Fee Rate
Pari Passu
Loan Primary Servicing
Fee Rate
Trustee
Fee Rate
Trust Advisor
Fee Rate
Asset Representations Reviewer Fee Rate CREFC
Fee Rate
Interest
Accrual  
Basis
Seasoning
(mos.)
ARD
(Yes/No)
Original Term
to Maturity (mos.)
Remaining Term
to Maturity (mos.)
Original
Interest-Only
Period (mos.)
Remaining
Interest-Only
Period (mos.)
Original
Amortization
Term (mos.)
Remaining
Amortization
Term (mos.)
Note Date
Loan 5,6,7,8,10 1 GNL Office and Industrial Portfolio 6.9%    0.00000% 0.01000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 1 No 120 119 120 119 0 0 9/12/2019
Property   1.01 Quest Diagnostics, Inc. 1.9%                                   
Property   1.02 Encompass Health Corporation 1.4%                                   
Property   1.03 AT&T Services, Inc. 1.3%                                   
Property   1.04 Up Central Leasing LLC 0.4%                                   
Property   1.05 ComDoc, Inc. 0.3%                                   
Property   1.06 Stanley Convergent Security Solutions, Inc. 0.3%                                   
Property   1.07 EQT Gathering, LLC 0.3%                                   
Property   1.08 Metal Technologies, Inc. 0.2%                                   
Property   1.09 Heatcraft Refrigeration Products, LLC 0.2%                                   
Property   1.10 Hanes Companies, Inc. 0.2%                                   
Property   1.11 FedEx Ground Package System, Inc. 0.2%                                   
Property   1.12 Cummins, Inc. 0.1%                                   
Loan 5,7,10 2 Parklawn Building 6.9%    0.01000% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 120 120 0 0 10/25/2019
Loan 5,6,7,11,12 3 East Village Multifamily Portfolio 5.9%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 1 No 120 119 120 119 0 0 9/9/2019
Property   3.01 165-167 Avenue A 1.3%                                   
Property   3.02 211 Avenue A 1.2%                                   
Property   3.03 201 East 2nd Street 1.1%                                   
Property   3.04 500 East 11th Street 0.8%                                   
Property   3.05 191-193 Avenue A 0.5%                                   
Property   3.06 143 First Avenue 0.4%                                   
Property   3.07 129 First Avenue 0.3%                                   
Property   3.08 435 East 12th Street 0.3%                                   
Loan 5,8 4 Grand Canal Shoppes 5.3%    0.00000% 0.00250% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 4 No 120 116 120 116 0 0 6/3/2019
Loan 5,6,7 5 ILPT Industrial Portfolio 4.9%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 120 120 0 0 10/21/2019
Property   5.01 1800 Union Airpark Boulevard 0.8%                                   
Property   5.02 4237-4255 Anson Boulevard 0.7%                                   
Property   5.03 5000 Commerce Way 0.6%                                   
Property   5.04 5142 & 5148 North Hanley Road 0.6%                                   
Property   5.05 945 Monument Drive 0.5%                                   
Property   5.06 2801 Airwest Boulevard 0.4%                                   
Property   5.07 20 Logistics Boulevard 0.4%                                   
Property   5.08 5500 Southeast Delaware Avenue 0.3%                                   
Property   5.09 2150 Stanley Road 0.3%                                   
Property   5.10 16101 Queens Court 0.3%                                   
Property   5.11 5 Logistics Drive 0.2%                                   
Loan 5,13,14,15 6 Royal Palm Place 4.9%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 120 120 0 0 10/25/2019
Loan 16 7 The Hendry 4.5%    0.02250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 60 60 360 360 10/11/2019
Loan 5,9 8 Wells Fargo Place 3.9%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 120 120 0 0 10/25/2019
Loan 5,6,7,10 9 Bushwick Avenue Portfolio 3.9%    0.00000% 0.00125% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 2 No 120 118 120 118 0 0 8/9/2019
Property   9.01 340 Evergreen Avenue 2.0%                                   
Property   9.02 871 Bushwick Avenue 1.2%                                   
Property   9.03 889 Bushwick Avenue 0.7%                                   
Loan 10 10 AVR Homewood Suites Carle Place 3.2%    0.02250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 120 120 0 0 10/22/2019
Loan 8 11 801 South Chevy Chase Drive 3.1%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 120 120 0 0 10/8/2019
Loan   12 Mosby Poinsett 2.9%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 1 No 120 119 120 119 0 0 9/30/2019
Loan   13 Vio Tustin Apartments 2.7%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 120 120 0 0 10/9/2019
Loan 6,7 14 Key West Hotel Portfolio 2.7%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 0 0 360 360 10/18/2019
Property   14.01 Southernmost Inn 0.9%                                   
Property   14.02 NYAH Key West 0.7%                                   
Property   14.03 Cabana Inn 0.6%                                   
Property   14.04 Paradise Inn 0.5%                                   
Loan 10 15 4-5 Sentry 2.6%    0.02250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 36 36 360 360 10/24/2019
Loan 16 16 Tribeca Apartments 2.4%    0.01000% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 120 120 0 0 10/21/2019
Loan   17 McHenry Village Shopping Center 2.1%    0.02250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 120 120 0 0 10/24/2019
Loan 5,6,7,8,17 18 Osborn Triangle 2.0%    0.00000% 0.00125% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 5 No 120 115 120 115 0 0 5/16/2019
Property   18.01 610 Main Street North 0.8%                                   
Property   18.02 1 Portland Street 0.7%                                   
Property   18.03 700 Main Street 0.5%                                   
Loan 5,10,18,19 19 American Metro Center 2.0%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 1 No 120 119 120 119 0 0 10/4/2019
Loan 8,9,10 20 Plaza Rancho Del Oro 1.9%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 36 36 360 360 10/17/2019
Loan   21 Magnolia Cove Apartments 1.7%    0.03250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 1 No 120 119 0 0 360 359 9/27/2019
Loan   22 Crown Heights 1.3%    0.01000% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 120 120 0 0 10/23/2019
Loan 8 23 Wildwood Centre 1.3%    0.05250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 18 18 360 360 10/7/2019
Loan 5,6,10,20 24 Hilton Portfolio 1.2%    0.00000% 0.00125% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 2 No 120 118 12 10 360 360 8/9/2019
Property   24.01 Hampton Inn Bartonsville 0.2%                                   
Property   24.02 Homewood Suites Leesburg 0.2%                                   
Property   24.03 Hampton Inn Leesburg 0.2%                                   
Property   24.04 Hampton Inn Faxon 0.2%                                   
Property   24.05 Homewood Suites Ocala 0.2%                                   
Property   24.06 Hampton Inn Williamsport 0.1%                                   
Property   24.07 Hampton Inn Bermuda Run 0.1%                                   

 

A-1-9

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Primary Servicing
Fee Rate
Pari Passu
Loan Primary Servicing
Fee Rate
Trustee
Fee Rate
Trust Advisor
Fee Rate
Asset Representations Reviewer Fee Rate CREFC
Fee Rate
Interest
Accrual  
Basis
Seasoning
(mos.)
ARD
(Yes/No)
Original Term
to Maturity (mos.)
Remaining Term
to Maturity (mos.)
Original
Interest-Only
Period (mos.)
Remaining
Interest-Only
Period (mos.)
Original
Amortization
Term (mos.)
Remaining
Amortization
Term (mos.)
Note Date
Loan 5,6,7,8 25 National Anchored Retail Portfolio 1.2%    0.00000% 0.00250% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 1 No 120 119 120 119 0 0 9/16/2019
Property   25.01 Lakeline Plaza 0.5%                                   
Property   25.02 Forest Plaza 0.3%                                   
Property   25.03 White Oaks Plaza 0.3%                                   
Property   25.04 Muncie Towne Plaza 0.1%                                   
Property   25.05 Lakeline Village 0.0%                                   
Loan   26 Audubon Court Apartments 1.1%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 36 36 360 360 10/25/2019
Loan   27 Woodbridge Apartments 1.1%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 120 120 0 0 10/25/2019
Loan   28 Hampton Inn Stoughton 1.1%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 1 No 120 119 0 0 360 359 9/18/2019
Loan 10 29 191-195 Clarkson Avenue 1.0%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 120 120 0 0 10/15/2019
Loan 6,7 30 Victory Food Lion Portfolio 1.0%    0.06000% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 1 No 120 119 0 0 360 359 9/18/2019
Property   30.01 Madison Plaza 0.5%                                   
Property   30.02 Lovingston Plaza 0.3%                                   
Property   30.03 East Vinton Plaza 0.3%                                   
Loan   31 Cal Ranch Plaza 1.0%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 60 60 360 360 10/18/2019
Loan   32 Yosemite Office 0.9%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 60 60 30 30 360 360 10/11/2019
Loan   33 The Pines Corporate Center 0.9%    0.05250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 1 No 120 119 36 35 360 360 10/4/2019
Loan   34 Mallard Crossing Shopping Center 0.9%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 120 120 0 0 10/10/2019
Loan 9,10,21 35 8 Fairview Place 0.9%    0.02250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 120 120 0 0 10/25/2019
Loan   36 Highland Village Apartments 0.8%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 1 No 120 119 60 59 360 360 10/2/2019
Loan   37 The Harmon Building 0.8%    0.06000% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 120 120 0 0 10/9/2019
Loan 22 38 371 Cactus 0.7%    0.02250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 60 60 360 360 10/17/2019
Loan   39 Prairie Ridge Commons 0.7%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 120 120 0 0 10/16/2019
Loan 6,7,8,23 40 ImageFirst Industrial Portfolio 0.7%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 120 120 0 0 10/18/2019
Property   40.01 ImageFirst - St. Louis Property 0.5%                                   
Property   40.02 ImageFirst - Denver Property 0.2%                                   
Loan   41 Holiday Inn Jacksonville East 0.7%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 24 24 360 360 10/3/2019
Loan   42 Peninsula Ridge Phase II 0.6%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 60 60 360 360 10/16/2019
Loan 24 43 9174 Sky Park Court 0.6%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 1 No 120 119 120 119 0 0 9/23/2019
Loan   44 Decimal Point 0.6%    0.01000% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 60 60 360 360 10/18/2019
Loan   45 Lincoln Porte 0.6%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 1 No 120 119 120 119 0 0 9/30/2019
Loan 25 46 The Modern 0.4%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 36 36 360 360 10/10/2019
Loan   47 AAA Self Storage High Point 0.4%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 3 No 120 117 24 21 360 360 7/31/2019
Loan   48 Van Dyke Shelby Retail 0.4%    0.05000% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 1 No 120 119 0 0 360 359 10/4/2019
Loan 6,7 49 Brook & Whittle Industrial Portfolio 0.3%    0.01000% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 3 No 120 117 120 117 0 0 7/31/2019
Property   49.01 B & W 1 0.2%                                   
Property   49.02 B & W 2 0.1%                                   
Loan   50 Hillside Terrace Shopping Center 0.2%    0.00250% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 60 60 360 360 10/18/2019
Loan   51 CVS - Chesterfield 0.2%    0.06000% 0.00000% 0.00686% 0.00132% 0.00024% 0.00050% Actual/360 0 No 120 120 60 60 360 360 10/25/2019

 

A-1-10

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
First
Payment
Date
First P&I Payment
Date (Partial
IO Loans)
Maturity
 Date
ARD Loan
Final Maturity
Date
Monthly
Debt Service
(P&I)
Monthly
Debt Service
(IO)
Annual Debt
Service
(P&I)
Annual Debt
Service
(IO)
Lockbox Type Cash Management Status Crossed With
Other Loans
Related-Borrower Loans UW NOI
DSCR (P&I)
UW NOI
DSCR (IO)
UW NCF
DSCR (P&I)
UW NCF
DSCR (IO)
Cut-Off Date
LTV Ratio
Loan 5,6,7,8,10 1 GNL Office and Industrial Portfolio 6.9%    11/1/2019 N/A 10/1/2029 10/1/2029 $0.00 $215,873.84 $0.00 $2,590,486.08 Hard Springing No N/A N/A 2.86x N/A 2.60x 55.1%
Property   1.01 Quest Diagnostics, Inc. 1.9%                                     
Property   1.02 Encompass Health Corporation 1.4%                                     
Property   1.03 AT&T Services, Inc. 1.3%                                     
Property   1.04 Up Central Leasing LLC 0.4%                                     
Property   1.05 ComDoc, Inc. 0.3%                                     
Property   1.06 Stanley Convergent Security Solutions, Inc. 0.3%                                     
Property   1.07 EQT Gathering, LLC 0.3%                                     
Property   1.08 Metal Technologies, Inc. 0.2%                                     
Property   1.09 Heatcraft Refrigeration Products, LLC 0.2%                                     
Property   1.10 Hanes Companies, Inc. 0.2%                                     
Property   1.11 FedEx Ground Package System, Inc. 0.2%                                     
Property   1.12 Cummins, Inc. 0.1%                                     
Loan 5,7,10 2 Parklawn Building 6.9%    12/1/2019 N/A 11/1/2029 11/1/2029 $0.00 $200,969.68 $0.00 $2,411,636.16 Hard In Place No N/A N/A 2.73x N/A 2.68x 60.0%
Loan 5,6,7,11,12 3 East Village Multifamily Portfolio 5.9%    11/6/2019 N/A 10/6/2029 10/6/2029 $0.00 $170,730.44 $0.00 $2,048,765.28 Soft Springing No N/A N/A 2.08x N/A 2.07x 61.2%
Property   3.01 165-167 Avenue A 1.3%                                     
Property   3.02 211 Avenue A 1.2%                                     
Property   3.03 201 East 2nd Street 1.1%                                     
Property   3.04 500 East 11th Street 0.8%                                     
Property   3.05 191-193 Avenue A 0.5%                                     
Property   3.06 143 First Avenue 0.4%                                     
Property   3.07 129 First Avenue 0.3%                                     
Property   3.08 435 East 12th Street 0.3%                                     
Loan 5,8 4 Grand Canal Shoppes 5.3%    8/1/2019 N/A 7/1/2029 7/1/2029 $0.00 $170,187.75 $0.00 $2,042,253.00 Hard Springing No N/A N/A 2.53x N/A 2.46x 46.3%
Loan 5,6,7 5 ILPT Industrial Portfolio 4.9%    12/7/2019 N/A 11/7/2029 11/7/2029 $0.00 $112,087.95 $0.00 $1,345,055.40 Hard Springing No N/A N/A 5.52x N/A 5.05x 39.2%
Property   5.01 1800 Union Airpark Boulevard 0.8%                                     
Property   5.02 4237-4255 Anson Boulevard 0.7%                                     
Property   5.03 5000 Commerce Way 0.6%                                     
Property   5.04 5142 & 5148 North Hanley Road 0.6%                                     
Property   5.05 945 Monument Drive 0.5%                                     
Property   5.06 2801 Airwest Boulevard 0.4%                                     
Property   5.07 20 Logistics Boulevard 0.4%                                     
Property   5.08 5500 Southeast Delaware Avenue 0.3%                                     
Property   5.09 2150 Stanley Road 0.3%                                     
Property   5.10 16101 Queens Court 0.3%                                     
Property   5.11 5 Logistics Drive 0.2%                                     
Loan 5,13,14,15 6 Royal Palm Place 4.9%    12/6/2019 N/A 11/6/2029 11/6/2029 $0.00 $160,954.86 $0.00 $1,931,458.32 Soft Springing No N/A N/A 2.20x N/A 2.16x 62.9%
Loan 16 7 The Hendry 4.5%    12/6/2019 12/6/2024 11/6/2029 11/6/2029 $209,463.71 $141,917.07 $2,513,564.52 $1,703,004.84 Soft Springing No Group A 1.49x 2.20x 1.45x 2.14x 59.0%
Loan 5,9 8 Wells Fargo Place 3.9%    12/6/2019 N/A 11/6/2029 11/6/2029 $0.00 $114,907.41 $0.00 $1,378,888.89 Hard In Place No N/A N/A 3.15x N/A 2.92x 64.0%
Loan 5,6,7,10 9 Bushwick Avenue Portfolio 3.9%    10/6/2019 N/A 9/6/2029 9/6/2029 $0.00 $125,384.26 $0.00 $1,504,611.11 Springing Springing No N/A N/A 1.82x N/A 1.81x 65.0%
Property   9.01 340 Evergreen Avenue 2.0%                                     
Property   9.02 871 Bushwick Avenue 1.2%                                     
Property   9.03 889 Bushwick Avenue 0.7%                                     
Loan 10 10 AVR Homewood Suites Carle Place 3.2%    12/1/2019 N/A 11/1/2029 11/1/2029 $0.00 $100,776.33 $0.00 $1,209,315.96 Hard Springing No N/A N/A 3.45x N/A 3.12x 65.0%
Loan 8 11 801 South Chevy Chase Drive 3.1%    12/6/2019 N/A 11/6/2029 11/6/2029 $0.00 $89,492.59 $0.00 $1,073,911.11 Springing Springing No N/A N/A 3.01x N/A 2.86x 58.2%
Loan   12 Mosby Poinsett 2.9%    11/1/2019 N/A 10/1/2029 10/1/2029 $0.00 $96,791.54 $0.00 $1,161,498.48 Springing Springing No N/A N/A 1.97x N/A 1.92x 68.5%
Loan   13 Vio Tustin Apartments 2.7%    12/6/2019 N/A 11/6/2029 11/6/2029 $0.00 $82,564.35 $0.00 $990,772.20 Soft Springing No N/A N/A 2.38x N/A 2.34x 54.9%
Loan 6,7 14 Key West Hotel Portfolio 2.7%    12/1/2019 N/A 11/1/2029 11/1/2029 $149,455.60 $0.00 $1,793,467.20 $0.00 Springing Springing No N/A 2.18x N/A 1.89x N/A 58.5%
Property   14.01 Southernmost Inn 0.9%                                     
Property   14.02 NYAH Key West 0.7%                                     
Property   14.03 Cabana Inn 0.6%                                     
Property   14.04 Paradise Inn 0.5%                                     
Loan 10 15 4-5 Sentry 2.6%    12/6/2019 12/6/2022 11/6/2029 11/6/2029 $128,047.57 $91,799.19 $1,536,570.84 $1,101,590.28 Soft Springing No N/A 1.82x 2.54x 1.73x 2.42x 71.2%
Loan 16 16 Tribeca Apartments 2.4%    12/1/2019 N/A 11/1/2029 11/1/2029 $0.00 $71,359.19 $0.00 $856,310.28 Springing Springing No Group A N/A 2.65x N/A 2.61x 55.0%
Loan   17 McHenry Village Shopping Center 2.1%    12/6/2019 N/A 11/6/2029 11/6/2029 $0.00 $67,423.61 $0.00 $809,083.32 Springing Springing No N/A N/A 3.46x N/A 3.05x 53.0%
Loan 5,6,7,8,17 18 Osborn Triangle 2.0%    7/1/2019 N/A 6/1/2029 6/1/2029 $0.00 $64,162.27 $0.00 $769,947.24 Hard Springing No N/A N/A 3.25x N/A 3.12x 37.1%
Property   18.01 610 Main Street North 0.8%                                     
Property   18.02 1 Portland Street 0.7%                                     
Property   18.03 700 Main Street 0.5%                                     
Loan 5,10,18,19 19 American Metro Center 2.0%    11/6/2019 N/A 10/6/2029 10/6/2029 $0.00 $70,127.31 $0.00 $841,527.72 Hard Springing No N/A N/A 1.66x N/A 1.66x 68.3%
Loan 8,9,10 20 Plaza Rancho Del Oro 1.9%    12/6/2019 12/6/2022 11/6/2029 11/6/2029 $91,020.38 $63,138.38 $1,092,244.56 $757,660.51 Springing Springing No N/A 1.61x 2.32x 1.54x 2.22x 58.5%
Loan   21 Magnolia Cove Apartments 1.7%    11/6/2019 N/A 10/6/2029 10/6/2029 $82,934.60 $0.00 $995,215.20 $0.00 Springing Springing No N/A 1.66x N/A 1.54x N/A 64.1%
Loan   22 Crown Heights 1.3%    12/1/2019 N/A 11/1/2029 11/1/2029 $0.00 $38,781.25 $0.00 $465,375.00 Springing Springing No N/A N/A 3.12x N/A 2.97x 64.0%
Loan 8 23 Wildwood Centre 1.3%    12/6/2019 6/6/2021 11/6/2029 11/6/2029 $62,967.71 $43,990.10 $755,612.52 $527,881.25 Springing Springing No N/A 1.81x 2.59x 1.65x 2.37x 69.9%
Loan 5,6,10,20 24 Hilton Portfolio 1.2%    10/6/2019 10/6/2020 9/6/2029 9/6/2029 $59,384.57 $43,597.22 $712,614.84 $523,166.67 Springing Springing No N/A 2.29x 3.12x 2.05x 2.79x 61.8%
Property   24.01 Hampton Inn Bartonsville 0.2%                                     
Property   24.02 Homewood Suites Leesburg 0.2%                                     
Property   24.03 Hampton Inn Leesburg 0.2%                                     
Property   24.04 Hampton Inn Faxon 0.2%                                     
Property   24.05 Homewood Suites Ocala 0.2%                                     
Property   24.06 Hampton Inn Williamsport 0.1%                                     
Property   24.07 Hampton Inn Bermuda Run 0.1%                                     

 

A-1-11

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
First
Payment
Date
First P&I Payment
Date (Partial
IO Loans)
Maturity
 Date
ARD Loan
Final Maturity
Date
Monthly
Debt Service
(P&I)
Monthly
Debt Service
(IO)
Annual Debt
Service
(P&I)
Annual Debt
Service
(IO)
Lockbox Type Cash Management Status Crossed With
Other Loans
Related-Borrower Loans UW NOI
DSCR (P&I)
UW NOI
DSCR (IO)
UW NCF
DSCR (P&I)
UW NCF
DSCR (IO)
Cut-Off Date
LTV Ratio
Loan 5,6,7,8 25 National Anchored Retail Portfolio 1.2%    11/1/2019 N/A 10/1/2029 10/1/2029 $0.00 $37,209.72 $0.00 $446,516.64 Hard Springing No N/A N/A 3.11x N/A 2.96x 62.8%
Property   25.01 Lakeline Plaza 0.5%                                     
Property   25.02 Forest Plaza 0.3%                                     
Property   25.03 White Oaks Plaza 0.3%                                     
Property   25.04 Muncie Towne Plaza 0.1%                                     
Property   25.05 Lakeline Village 0.0%                                     
Loan   26 Audubon Court Apartments 1.1%    12/6/2019 12/6/2022 11/6/2029 11/6/2029 $54,241.84 $37,894.10 $650,902.08 $454,729.17 Springing Springing No N/A 1.65x 2.36x 1.58x 2.26x 53.2%
Loan   27 Woodbridge Apartments 1.1%    12/6/2019 N/A 11/6/2029 11/6/2029 $0.00 $32,744.39 $0.00 $392,932.68 Springing Springing No N/A N/A 2.85x N/A 2.74x 61.5%
Loan   28 Hampton Inn Stoughton 1.1%    11/6/2019 N/A 10/6/2029 10/6/2029 $54,778.80 $0.00 $657,345.60 $0.00 Springing Springing No N/A 2.11x N/A 1.89x N/A 63.0%
Loan 10 29 191-195 Clarkson Avenue 1.0%    12/6/2019 N/A 11/6/2029 11/6/2029 $0.00 $35,367.32 $0.00 $424,407.81 None None No N/A N/A 1.75x N/A 1.74x 64.2%
Loan 6,7 30 Victory Food Lion Portfolio 1.0%    11/1/2019 N/A 10/1/2029 10/1/2029 $48,033.25 $0.00 $576,399.00 $0.00 Springing Springing No N/A 1.97x N/A 1.82x N/A 74.9%
Property   30.01 Madison Plaza 0.5%                                     
Property   30.02 Lovingston Plaza 0.3%                                     
Property   30.03 East Vinton Plaza 0.3%                                     
Loan   31 Cal Ranch Plaza 1.0%    12/1/2019 12/1/2024 11/1/2029 11/1/2029 $47,156.89 $33,553.98 $565,882.68 $402,647.76 Springing Springing No N/A 1.74x 2.45x 1.56x 2.20x 67.3%
Loan   32 Yosemite Office 0.9%    12/6/2019 6/6/2022 11/6/2024 11/6/2024 $45,529.81 $31,635.02 $546,357.72 $379,620.28 Springing Springing No N/A 2.12x 3.06x 1.88x 2.71x 67.8%
Loan   33 The Pines Corporate Center 0.9%    11/6/2019 11/6/2022 10/6/2029 10/6/2029 $44,557.17 $30,701.82 $534,686.04 $368,421.88 Springing Springing No N/A 2.01x 2.92x 1.78x 2.58x 56.6%
Loan   34 Mallard Crossing Shopping Center 0.9%    12/6/2019 N/A 11/6/2029 11/6/2029 $0.00 $30,946.93 $0.00 $371,363.16 Springing Springing No N/A N/A 2.46x N/A 2.28x 63.8%
Loan 9,10,21 35 8 Fairview Place 0.9%    12/6/2019 N/A 11/6/2029 11/6/2029 $0.00 $30,340.63 $0.00 $364,087.56 Springing Springing No N/A N/A 1.44x N/A 1.41x 69.2%
Loan   36 Highland Village Apartments 0.8%    11/6/2019 11/6/2024 10/6/2029 10/6/2029 $39,268.42 $26,787.79 $471,221.04 $321,453.48 None None No N/A 1.85x 2.72x 1.78x 2.61x 59.4%
Loan   37 The Harmon Building 0.8%    12/1/2019 N/A 11/1/2029 11/1/2029 $0.00 $24,193.92 $0.00 $290,327.04 Springing Springing No N/A N/A 3.75x N/A 3.55x 37.7%
Loan 22 38 371 Cactus 0.7%    12/1/2019 12/1/2024 11/1/2029 11/1/2029 $36,676.29 $26,614.58 $440,115.48 $319,374.96 Springing Springing No N/A 1.67x 2.30x 1.56x 2.15x 48.1%
Loan   39 Prairie Ridge Commons 0.7%    12/1/2019 N/A 11/1/2029 11/1/2029 $0.00 $22,479.44 $0.00 $269,753.28 Springing Springing No N/A N/A 2.74x N/A 2.52x 65.0%
Loan 6,7,8,23 40 ImageFirst Industrial Portfolio 0.7%    12/1/2019 N/A 11/1/2029 11/1/2029 $0.00 $21,846.26 $0.00 $262,155.12 Springing Springing No Group B N/A 2.75x N/A 2.56x 63.7%
Property   40.01 ImageFirst - St. Louis Property 0.5%                                     
Property   40.02 ImageFirst - Denver Property 0.2%                                     
Loan   41 Holiday Inn Jacksonville East 0.7%    12/1/2019 12/1/2021 11/1/2029 11/1/2029 $33,619.93 $24,396.70 $403,439.16 $292,760.40 Springing Springing No N/A 2.33x 3.21x 1.97x 2.71x 59.8%
Loan   42 Peninsula Ridge Phase II 0.6%    12/1/2019 12/1/2024 11/1/2029 11/1/2029 $30,681.84 $21,635.12 $368,182.08 $259,621.44 Springing Springing No N/A 1.50x 2.13x 1.47x 2.09x 71.3%
Loan 24 43 9174 Sky Park Court 0.6%    11/1/2019 N/A 10/1/2029 10/1/2029 $0.00 $16,881.25 $0.00 $202,575.00 Springing Springing No N/A N/A 3.12x N/A 2.97x 66.7%
Loan   44 Decimal Point 0.6%    12/1/2019 12/1/2024 11/1/2029 11/1/2029 $26,948.28 $18,056.69 $323,379.36 $216,680.28 Springing Springing No N/A 2.24x 3.35x 1.84x 2.75x 65.1%
Loan   45 Lincoln Porte 0.6%    11/6/2019 N/A 10/6/2029 10/6/2029 $0.00 $16,600.91 $0.00 $199,210.92 Springing Springing No N/A N/A 3.16x N/A 3.00x 63.9%
Loan 25 46 The Modern 0.4%    12/1/2019 12/1/2022 11/1/2029 11/1/2029 $22,934.72 $17,299.48 $275,216.64 $207,593.76 Springing Springing No N/A 1.53x 2.03x 1.39x 1.85x 68.2%
Loan   47 AAA Self Storage High Point 0.4%    9/6/2019 9/6/2021 8/6/2029 8/6/2029 $19,094.92 $13,149.80 $229,139.04 $157,797.61 None None No N/A 1.66x 2.41x 1.63x 2.37x 64.8%
Loan   48 Van Dyke Shelby Retail 0.4%    11/6/2019 N/A 10/6/2029 10/6/2029 $18,908.14 $0.00 $226,897.68 $0.00 Springing Springing No N/A 1.52x N/A 1.47x N/A 69.9%
Loan 6,7 49 Brook & Whittle Industrial Portfolio 0.3%    9/1/2019 N/A 8/1/2029 8/1/2029 $0.00 $11,765.84 $0.00 $141,190.08 Hard Springing No Group B N/A 2.62x N/A 2.40x 61.5%
Property   49.01 B & W 1 0.2%                                     
Property   49.02 B & W 2 0.1%                                     
Loan   50 Hillside Terrace Shopping Center 0.2%    12/1/2019 12/1/2024 11/1/2029 11/1/2029 $12,241.73 $8,770.84 $146,900.76 $105,250.08 Springing Springing No N/A 2.08x 2.90x 1.82x 2.53x 65.8%
Loan   51 CVS - Chesterfield 0.2%    12/1/2019 12/1/2024 11/1/2029 11/1/2029 $8,223.58 $5,880.96 $98,682.96 $70,571.52 Springing Springing No N/A 1.72x 2.40x 1.55x 2.17x 62.0%

 

A-1-12

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Maturity Date LTV Ratio Grace Period to
Late Charge
(Days)
Grace Period to Default
(Days)
Due Date Prepayment Provisions
(No. of Payments)
YM
Formula
  Third Most
Recent Revenues
Third Most
Recent Expenses
Third Most
Recent NOI
Loan 5,6,7,8,10 1 GNL Office and Industrial Portfolio 6.9%    55.1% 0 5 First LO(25);YM1(91);O(4) A   N/A N/A N/A
Property   1.01 Quest Diagnostics, Inc. 1.9%                  N/A N/A N/A
Property   1.02 Encompass Health Corporation 1.4%                  N/A N/A N/A
Property   1.03 AT&T Services, Inc. 1.3%                  N/A N/A N/A
Property   1.04 Up Central Leasing LLC 0.4%                  N/A N/A N/A
Property   1.05 ComDoc, Inc. 0.3%                  N/A N/A N/A
Property   1.06 Stanley Convergent Security Solutions, Inc. 0.3%                  N/A N/A N/A
Property   1.07 EQT Gathering, LLC 0.3%                  N/A N/A N/A
Property   1.08 Metal Technologies, Inc. 0.2%                  N/A N/A N/A
Property   1.09 Heatcraft Refrigeration Products, LLC 0.2%                  N/A N/A N/A
Property   1.10 Hanes Companies, Inc. 0.2%                  N/A N/A N/A
Property   1.11 FedEx Ground Package System, Inc. 0.2%                  N/A N/A N/A
Property   1.12 Cummins, Inc. 0.1%                  N/A N/A N/A
Loan 5,7,10 2 Parklawn Building 6.9%    60.0% 5 5 First LO(24);DEF(90);O(6)     $33,883,188 $6,304,439 $27,578,749
Loan 5,6,7,11,12 3 East Village Multifamily Portfolio 5.9%    61.2% 0 0 Sixth LO(25);DEF(91);O(4)     $7,900,536 $1,797,370 $6,103,166
Property   3.01 165-167 Avenue A 1.3%                  $1,305,971 $129,361 $1,176,609
Property   3.02 211 Avenue A 1.2%                  $1,752,876 $521,546 $1,231,330
Property   3.03 201 East 2nd Street 1.1%                  $1,543,020 $346,956 $1,196,064
Property   3.04 500 East 11th Street 0.8%                  $1,201,681 $313,686 $887,995
Property   3.05 191-193 Avenue A 0.5%                  $625,326 $143,254 $482,073
Property   3.06 143 First Avenue 0.4%                  $519,865 $103,363 $416,502
Property   3.07 129 First Avenue 0.3%                  $418,783 $72,897 $345,886
Property   3.08 435 East 12th Street 0.3%                  $533,015 $166,308 $366,708
Loan 5,8 4 Grand Canal Shoppes 5.3%    46.3% 0 0 (1 grace period of 2 business days every 12 month period) First LO(28);DEF(87);O(5)     $107,586,327 $33,160,381 $74,425,947
Loan 5,6,7 5 ILPT Industrial Portfolio 4.9%    39.2% 0 0 Seventh LO(24);DEF/YM1(89);O(7) B   $20,837,420 $4,518,161 $16,319,258
Property   5.01 1800 Union Airpark Boulevard 0.8%                  $8,475,748 $2,515,626 $5,960,121
Property   5.02 4237-4255 Anson Boulevard 0.7%                  $2,869,718 $479,795 $2,389,923
Property   5.03 5000 Commerce Way 0.6%                  $3,975,143 $635,141 $3,340,001
Property   5.04 5142 & 5148 North Hanley Road 0.6%                  $1,802,705 $10,208 $1,792,497
Property   5.05 945 Monument Drive 0.5%                  $3,367,805 $423,501 $2,944,304
Property   5.06 2801 Airwest Boulevard 0.4%                  $115,844 $8,728 $107,116
Property   5.07 20 Logistics Boulevard 0.4%                  $121,898 $16,750 $105,148
Property   5.08 5500 Southeast Delaware Avenue 0.3%                  N/A N/A N/A
Property   5.09 2150 Stanley Road 0.3%                  $108,559 $22,546 $86,013
Property   5.10 16101 Queens Court 0.3%                  $0 $388,523 -$388,523
Property   5.11 5 Logistics Drive 0.2%                  $0 $17,343 -$17,343
Loan 5,13,14,15 6 Royal Palm Place 4.9%    62.9% 0 0 Sixth LO(37);YM1(79);O(4) C   $13,183,704 $4,442,870 $8,740,834
Loan 16 7 The Hendry 4.5%    53.4% 0 0 Sixth LO(24);DEF(92);O(4)     N/A N/A N/A
Loan 5,9 8 Wells Fargo Place 3.9%    64.0% 0 0 Sixth LO(24);DEF(92);O(4)     $15,080,476 $8,813,366 $6,267,110
Loan 5,6,7,10 9 Bushwick Avenue Portfolio 3.9%    65.0% 0 0 Sixth LO(26);DEF(88);O(6)     N/A N/A N/A
Property   9.01 340 Evergreen Avenue 2.0%                  N/A N/A N/A
Property   9.02 871 Bushwick Avenue 1.2%                  N/A N/A N/A
Property   9.03 889 Bushwick Avenue 0.7%                  N/A N/A N/A
Loan 10 10 AVR Homewood Suites Carle Place 3.2%    65.0% 10 (4 times during the term of the loan) 0 First LO(24);DEF(92);O(4)     $8,994,897 $5,135,108 $3,859,789
Loan 8 11 801 South Chevy Chase Drive 3.1%    58.2% 0 0 Sixth LO(24);DEF(92);O(4)     $6,180,532 $2,404,322 $3,776,210
Loan   12 Mosby Poinsett 2.9%    68.5% 0 5 First LO(25);DEF(91);O(4)     $514,825 $537,624 -$22,799
Loan   13 Vio Tustin Apartments 2.7%    54.9% 0 0 Sixth LO(24);DEF(92);O(4)     $3,114,823 $1,297,384 $1,817,439
Loan 6,7 14 Key West Hotel Portfolio 2.7%    48.1% 5 5 First LO(24);DEF(91);O(5)     $10,247,560 $6,552,284 $3,695,276
Property   14.01 Southernmost Inn 0.9%                  $3,150,959 $1,887,517 $1,263,442
Property   14.02 NYAH Key West 0.7%                  $2,813,956 $1,959,549 $854,407
Property   14.03 Cabana Inn 0.6%                  $2,246,161 $1,290,876 $955,285
Property   14.04 Paradise Inn 0.5%                  $2,036,484 $1,414,342 $622,142
Loan 10 15 4-5 Sentry 2.6%    61.9% 0 0 Sixth LO(24);DEF(92);O(4)     $3,632,341 $1,367,847 $2,264,494
Loan 16 16 Tribeca Apartments 2.4%    55.0% 0 0 First LO(24);DEF(92);O(4)     N/A N/A N/A
Loan   17 McHenry Village Shopping Center 2.1%    53.0% 0 0 Sixth LO(24);DEF(92);O(4)     $4,394,803 $1,840,029 $2,554,774
Loan 5,6,7,8,17 18 Osborn Triangle 2.0%    37.1% 0 0 First LO(25);YM1(88);O(7) D   $55,887,418 $13,850,608 $42,036,811
Property   18.01 610 Main Street North 0.8%                  $24,392,158 $5,060,066 $19,332,091
Property   18.02 1 Portland Street 0.7%                  $19,154,337 $4,220,162 $14,934,175
Property   18.03 700 Main Street 0.5%                  $12,340,923 $4,570,379 $7,770,545
Loan 5,10,18,19 19 American Metro Center 2.0%    68.3% 0 0 Sixth LO(25);DEF(92);O(3)     N/A N/A N/A
Loan 8,9,10 20 Plaza Rancho Del Oro 1.9%    50.5% 0 0 Sixth LO(24);YM1(91);O(5) E   $2,108,334 $662,948 $1,445,387
Loan   21 Magnolia Cove Apartments 1.7%    51.4% 0 0 Sixth LO(25);YM1(91);O(4) F   $2,695,737 $1,287,481 $1,408,256
Loan   22 Crown Heights 1.3%    64.0% 0 5 First LO(24);DEF(93);O(3)     $2,156,397 $1,054,775 $1,101,623
Loan 8 23 Wildwood Centre 1.3%    58.0% 0 0 Sixth LO(24);DEF(92);O(4)     $1,571,454 $583,251 $988,203
Loan 5,6,10,20 24 Hilton Portfolio 1.2%    51.2% 0 0 Sixth LO(26);DEF(90);O(4)     $21,902,498 $13,886,423 $8,016,075
Property   24.01 Hampton Inn Bartonsville 0.2%                  $3,819,575 $2,352,190 $1,467,385
Property   24.02 Homewood Suites Leesburg 0.2%                  $3,575,317 $2,087,261 $1,488,056
Property   24.03 Hampton Inn Leesburg 0.2%                  $3,159,854 $1,962,663 $1,197,191
Property   24.04 Hampton Inn Faxon 0.2%                  $2,872,156 $1,922,241 $949,915
Property   24.05 Homewood Suites Ocala 0.2%                  $3,256,479 $2,069,562 $1,186,917
Property   24.06 Hampton Inn Williamsport 0.1%                  $2,799,379 $1,906,892 $892,487
Property   24.07 Hampton Inn Bermuda Run 0.1%                  $2,419,738 $1,585,614 $834,124

 

A-1-13

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Maturity Date LTV Ratio Grace Period to
Late Charge
(Days)
Grace Period to Default
(Days)
Due Date Prepayment Provisions
(No. of Payments)
YM
Formula
  Third Most
Recent Revenues
Third Most
Recent Expenses
Third Most
Recent NOI
Loan 5,6,7,8 25 National Anchored Retail Portfolio 1.2%    62.8% 0 5 First LO(25);DEF(90);O(5)     $20,653,704 $4,443,034 $16,210,670
Property   25.01 Lakeline Plaza 0.5%                  $5,731,436 $1,516,437 $4,215,000
Property   25.02 Forest Plaza 0.3%                  $7,106,630 $1,473,573 $5,633,057
Property   25.03 White Oaks Plaza 0.3%                  $5,430,496 $779,865 $4,650,631
Property   25.04 Muncie Towne Plaza 0.1%                  $1,872,495 $473,612 $1,398,883
Property   25.05 Lakeline Village 0.0%                  $512,647 $199,548 $313,099
Loan   26 Audubon Court Apartments 1.1%    46.0% 0 0 Sixth LO(24);DEF(92);O(4)     $2,027,772 $1,057,023 $970,749
Loan   27 Woodbridge Apartments 1.1%    61.5% 0 0 Sixth LO(24);DEF(92);O(4)     $1,668,585 $637,057 $1,031,528
Loan   28 Hampton Inn Stoughton 1.1%    50.8% 0 0 Sixth LO(25);DEF(91);O(4)     N/A N/A N/A
Loan 10 29 191-195 Clarkson Avenue 1.0%    64.2% 0 0 Sixth LO(24);DEF(90);O(6)     N/A N/A N/A
Loan 6,7 30 Victory Food Lion Portfolio 1.0%    59.0% 0 5 First LO(23);YM1(93);O(4) G   $1,345,542 $335,142 $1,010,400
Property   30.01 Madison Plaza 0.5%                  $564,489 $104,983 $459,506
Property   30.02 Lovingston Plaza 0.3%                  $428,754 $121,540 $307,214
Property   30.03 East Vinton Plaza 0.3%                  $352,299 $108,619 $243,680
Loan   31 Cal Ranch Plaza 1.0%    61.3% 5 5 First LO(24);DEF(92);O(4)     $835,065 $321,529 $513,536
Loan   32 Yosemite Office 0.9%    64.9% 0 0 Sixth LO(24);YM1(29);O(7) H   $1,824,720 $952,264 $872,456
Loan   33 The Pines Corporate Center 0.9%    48.9% 5 (1 time during the term of the loan) 0 Sixth LO(25);DEF(91);O(4)     $1,306,371 $545,814 $760,557
Loan   34 Mallard Crossing Shopping Center 0.9%    63.8% 0 0 Sixth LO(24);DEF(92);O(4)     $687,454 $713,011 -$25,557
Loan 9,10,21 35 8 Fairview Place 0.9%    69.2% 0 0 Sixth LO(24);DEF(90);O(6)     N/A N/A N/A
Loan   36 Highland Village Apartments 0.8%    53.8% 0 0 Sixth LO(25);DEF(92);O(3)     $1,198,907 $475,160 $723,747
Loan   37 The Harmon Building 0.8%    37.7% 5 5 First LO(24);DEF(92);O(4)     $1,583,031 $718,476 $864,555
Loan 22 38 371 Cactus 0.7%    43.9% 5 (for first 2 times in any consecutive twelve month period) 0 First LO(24);DEF(91);O(5)     N/A N/A N/A
Loan   39 Prairie Ridge Commons 0.7%    65.0% 5 5 First LO(24);DEF(92);O(4)     N/A N/A N/A
Loan 6,7,8,23 40 ImageFirst Industrial Portfolio 0.7%    63.7% 0 5 First LO(24);DEF/YM1(91);O(5) I   N/A N/A N/A
Property   40.01 ImageFirst - St. Louis Property 0.5%                  N/A N/A N/A
Property   40.02 ImageFirst - Denver Property 0.2%                  N/A N/A N/A
Loan   41 Holiday Inn Jacksonville East 0.7%    50.7% 5 5 First LO(24);DEF(92);O(4)     $3,237,919 $2,509,861 $728,058
Loan   42 Peninsula Ridge Phase II 0.6%    64.8% 0 5 First LO(24);DEF(92);O(4)     N/A N/A N/A
Loan 24 43 9174 Sky Park Court 0.6%    66.7% 0 5 First LO(25);DEF(91);O(4)     $1,129,359 $371,833 $757,526
Loan   44 Decimal Point 0.6%    58.8% 0 0 First LO(24);DEF(90);O(6)     N/A N/A N/A
Loan   45 Lincoln Porte 0.6%    63.9% 5 0 Sixth LO(25);DEF(91);O(4)     $743,357 $180,700 $562,657
Loan 25 46 The Modern 0.4%    59.9% 5 5 First LO(24);DEF(92);O(4)     $592,301 $221,989 $370,312
Loan   47 AAA Self Storage High Point 0.4%    54.4% 0 0 Sixth LO(27);DEF(89);O(4)     $506,140 $121,295 $384,845
Loan   48 Van Dyke Shelby Retail 0.4%    56.2% 0 0 Sixth LO(25);DEF(89);O(6)     N/A N/A N/A
Loan 6,7 49 Brook & Whittle Industrial Portfolio 0.3%    61.5% 5 5 First LO(27);DEF(90);O(3)     N/A N/A N/A
Property   49.01 B & W 1 0.2%                  N/A N/A N/A
Property   49.02 B & W 2 0.1%                  N/A N/A N/A
Loan   50 Hillside Terrace Shopping Center 0.2%    60.0% 5 5 First LO(24);DEF(92);O(4)     N/A N/A N/A
Loan   51 CVS - Chesterfield 0.2%    56.5% 0 5 First LO(24);DEF(90);O(6)     N/A N/A N/A

 

A-1-14

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Third
Most Recent
NOI Date
Third Most
Recent NOI
Debt Yield
Second Most
 Recent Revenues
Second Most
 Recent Expenses
Second Most
 Recent NOI
Second
Most Recent
NOI Date
Second Most
Recent NOI
Debt Yield
Most
 Recent Revenues
Most
 Recent Expenses
Most
Recent NOI
Most
Recent
NOI Date
Most
Recent NOI
Debt Yield
Underwritten
Occupancy Rate
Underwritten
Effective Gross Income
Underwritten
Total
Expenses
Loan 5,6,7,8,10 1 GNL Office and Industrial Portfolio 6.9%    N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 93.1% $30,087,669 $8,504,333
Property   1.01 Quest Diagnostics, Inc. 1.9%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   92.2% $8,175,080 $2,512,682
Property   1.02 Encompass Health Corporation 1.4%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   95.0% $6,543,704 $2,370,142
Property   1.03 AT&T Services, Inc. 1.3%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   91.3% $5,280,885 $1,031,176
Property   1.04 Up Central Leasing LLC 0.4%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   92.5% $1,471,241 $340,243
Property   1.05 ComDoc, Inc. 0.3%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,701,664 $586,675
Property   1.06 Stanley Convergent Security Solutions, Inc. 0.3%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   93.8% $1,583,858 $469,084
Property   1.07 EQT Gathering, LLC 0.3%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   93.0% $1,269,968 $341,567
Property   1.08 Metal Technologies, Inc. 0.2%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   92.5% $874,187 $129,351
Property   1.09 Heatcraft Refrigeration Products, LLC 0.2%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   92.0% $935,275 $177,122
Property   1.10 Hanes Companies, Inc. 0.2%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   95.0% $872,060 $215,774
Property   1.11 FedEx Ground Package System, Inc. 0.2%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   95.9% $783,125 $164,948
Property   1.12 Cummins, Inc. 0.1%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   92.5% $596,622 $165,570
Loan 5,7,10 2 Parklawn Building 6.9%    12/31/2017 10.5% $32,783,331 $8,889,858 $23,893,473 12/31/2018 9.1% $32,216,222 $6,778,412 $25,437,810 8/31/2019 TTM 9.7% 77.2% $35,282,884 $10,656,482
Loan 5,6,7,11,12 3 East Village Multifamily Portfolio 5.9%    12/31/2017 7.1% $8,061,224 $2,015,383 $6,045,841 12/31/2018 7.1% $8,202,287 $2,156,636 $6,045,651 7/31/2019 TTM 7.1% 95.0% $8,385,579 $2,366,088
Property   3.01 165-167 Avenue A 1.3%    12/31/2017   $1,452,762 $148,812 $1,303,950 12/31/2018   $1,454,270 $152,935 $1,301,335 7/31/2019 TTM   95.1% $1,456,682 $152,865
Property   3.02 211 Avenue A 1.2%    12/31/2017   $1,787,376 $575,201 $1,212,175 12/31/2018   $1,824,871 $642,271 $1,182,600 7/31/2019 TTM   95.0% $1,938,253 $719,070
Property   3.03 201 East 2nd Street 1.1%    12/31/2017   $1,579,915 $384,982 $1,194,933 12/31/2018   $1,553,600 $408,040 $1,145,560 7/31/2019 TTM   95.1% $1,610,656 $459,177
Property   3.04 500 East 11th Street 0.8%    12/31/2017   $1,237,638 $373,945 $863,693 12/31/2018   $1,298,169 $403,063 $895,106 7/31/2019 TTM   94.6% $1,284,023 $455,423
Property   3.05 191-193 Avenue A 0.5%    12/31/2017   $641,960 $141,525 $500,435 12/31/2018   $649,031 $145,034 $503,997 7/31/2019 TTM   94.9% $669,650 $148,609
Property   3.06 143 First Avenue 0.4%    12/31/2017   $425,750 $105,430 $320,320 12/31/2018   $452,132 $103,395 $348,737 7/31/2019 TTM   94.9% $478,941 $105,172
Property   3.07 129 First Avenue 0.3%    12/31/2017   $428,759 $74,743 $354,015 12/31/2018   $416,293 $77,949 $338,344 7/31/2019 TTM   95.1% $410,341 $79,205
Property   3.08 435 East 12th Street 0.3%    12/31/2017   $507,065 $210,746 $296,319 12/31/2018   $553,922 $223,950 $329,972 7/31/2019 TTM   95.3% $537,033 $246,567
Loan 5,8 4 Grand Canal Shoppes 5.3%    12/31/2017 9.8% $103,110,653 $31,784,180 $71,326,473 12/31/2018 9.4% $102,473,435 $31,007,624 $71,465,811 3/31/2019 TTM 9.4% 94.0% $104,029,334 $31,007,624
Loan 5,6,7 5 ILPT Industrial Portfolio 4.9%    12/31/2016 7.6% $33,628,469 $6,368,613 $27,259,856 12/31/2017 12.7% $35,335,764 $6,445,614 $28,890,150 12/31/2018 13.5% 97.5% $39,822,695 $7,985,779
Property   5.01 1800 Union Airpark Boulevard 0.8%    12/31/2016   $8,551,118 $2,509,169 $6,041,949 12/31/2017   $8,660,170 $2,537,067 $6,123,103 12/31/2018   97.5% $8,907,213 $2,906,244
Property   5.02 4237-4255 Anson Boulevard 0.7%    12/31/2016   $5,881,285 $1,170,316 $4,710,969 12/31/2017   $6,124,114 $1,318,374 $4,805,740 12/31/2018   97.5% $5,904,323 $1,536,726
Property   5.03 5000 Commerce Way 0.6%    12/31/2016   $4,229,039 $641,092 $3,587,947 12/31/2017   $4,308,405 $679,662 $3,628,743 12/31/2018   97.5% $4,451,482 $765,972
Property   5.04 5142 & 5148 North Hanley Road 0.6%    12/31/2016   $2,655,862 $21,608 $2,634,254 12/31/2017   $2,699,991 $20,556 $2,679,435 12/31/2018   97.5% $3,708,736 $132,948
Property   5.05 945 Monument Drive 0.5%    12/31/2016   $3,252,155 $375,988 $2,876,167 12/31/2017   $3,312,029 $430,464 $2,881,565 12/31/2018   97.5% $3,386,613 $482,738
Property   5.06 2801 Airwest Boulevard 0.4%    12/31/2016   $2,439,453 $67,612 $2,371,841 12/31/2017   $2,455,992 $44,468 $2,411,524 12/31/2018   97.5% $2,491,915 $117,071
Property   5.07 20 Logistics Boulevard 0.4%    12/31/2016   $2,772,757 $459,102 $2,313,655 12/31/2017   $2,824,454 $484,545 $2,339,909 12/31/2018   97.5% $2,864,407 $630,409
Property   5.08 5500 Southeast Delaware Avenue 0.3%    N/A   $1,561,038 $80,313 $1,480,725 12/31/2017   $1,580,595 $83,456 $1,497,139 12/31/2018   97.5% $2,914,156 $104,426
Property   5.09 2150 Stanley Road 0.3%    12/31/2016   $2,242,367 $541,787 $1,700,580 12/31/2017   $2,297,895 $553,914 $1,743,981 12/31/2018   97.5% $2,301,168 $665,285
Property   5.10 16101 Queens Court 0.3%    12/31/2016   $0 $292,769 -$292,769 12/31/2017   $430,850 $133,165 $297,684 12/31/2018   97.5% $1,675,398 $380,692
Property   5.11 5 Logistics Drive 0.2%    12/31/2016   $43,395 $208,857 -$165,462 12/31/2017   $641,270 $159,943 $481,327 12/31/2018   97.5% $1,217,283 $263,268
Loan 5,13,14,15 6 Royal Palm Place 4.9%    12/31/2017 7.9% $13,849,207 $4,286,985 $9,562,222 12/31/2018 8.7% $13,981,854 $4,120,709 $9,861,145 6/30/2019 TTM 9.0% 93.5% $14,000,676 $4,635,222
Loan 16 7 The Hendry 4.5%    N/A N/A N/A N/A N/A N/A N/A $6,419,091 $3,300,256 $3,118,834 7/31/2019 TTM 6.8% 93.7% $7,249,242 $3,498,006
Loan 5,9 8 Wells Fargo Place 3.9%    12/31/2017 7.8% $16,955,514 $9,282,380 $7,673,134 12/31/2018 9.6% $17,073,017 $9,102,591 $7,970,426 8/31/2019 TTM 10.0% 91.4% $17,930,064 $9,254,767
Loan 5,6,7,10 9 Bushwick Avenue Portfolio 3.9%    N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 93.1% $10,317,252 $1,437,967
Property   9.01 340 Evergreen Avenue 2.0%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   90.3% $5,068,092 $1,022,316
Property   9.02 871 Bushwick Avenue 1.2%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   95.0% $3,420,000 $102,600
Property   9.03 889 Bushwick Avenue 0.7%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   97.4% $1,829,160 $313,051
Loan 10 10 AVR Homewood Suites Carle Place 3.2%    12/31/2017 11.9% $9,540,637 $5,265,936 $4,274,701 12/31/2018 13.2% $9,880,813 $5,448,112 $4,432,701 8/31/2019 TTM 13.6% 92.9% $9,880,813 $5,707,822
Loan 8 11 801 South Chevy Chase Drive 3.1%    12/31/2017 11.8% $4,165,243 $1,225,158 $2,940,084 12/31/2018 9.2% $4,527,676 $1,224,821 $3,302,855 7/31/2019 TTM 10.3% 89.4% $4,679,371 $1,442,936
Loan   12 Mosby Poinsett 2.9%    12/31/2017 -0.1% $2,807,614 $2,051,676 $755,938 12/31/2018 2.5% $4,076,680 $2,268,153 $1,808,527 8/31/2019 TTM 6.0% 95.0% $4,134,286 $1,851,374
Loan   13 Vio Tustin Apartments 2.7%    12/31/2017 6.5% $3,243,140 $1,040,965 $2,202,175 12/31/2018 7.9% $3,360,769 $1,011,215 $2,349,554 7/31/2019 TTM 8.4% 92.4% $3,404,466 $1,048,965
Loan 6,7 14 Key West Hotel Portfolio 2.7%    12/31/2017 13.2% $10,249,912 $6,376,305 $3,873,607 12/31/2018 13.8% $10,610,863 $6,468,377 $4,142,486 7/31/2019 TTM 14.8% 92.7% $10,610,863 $6,696,962
Property   14.01 Southernmost Inn 0.9%    12/31/2017   $3,049,113 $1,780,234 $1,268,879 12/31/2018   $3,192,693 $1,893,249 $1,299,444 7/31/2019 TTM   91.8% $3,192,693 $1,975,057
Property   14.02 NYAH Key West 0.7%    12/31/2017   $2,841,685 $1,944,605 $897,080 12/31/2018   $2,916,655 $1,922,724 $993,931 7/31/2019 TTM   93.2% $2,916,655 $2,011,721
Property   14.03 Cabana Inn 0.6%    12/31/2017   $2,273,675 $1,298,114 $975,561 12/31/2018   $2,374,354 $1,350,969 $1,023,385 7/31/2019 TTM   91.1% $2,374,354 $1,420,569
Property   14.04 Paradise Inn 0.5%    12/31/2017   $2,085,439 $1,353,352 $732,087 12/31/2018   $2,127,161 $1,301,435 $825,726 7/31/2019 TTM   95.3% $2,127,161 $1,289,615
Loan 10 15 4-5 Sentry 2.6%    12/31/2017 8.5% $4,480,783 $1,443,782 $3,037,001 12/31/2018 11.5% $4,466,161 $1,384,037 $3,082,125 7/31/2019 TTM 11.6% 88.9% $4,236,962 $1,439,597
Loan 16 16 Tribeca Apartments 2.4%    N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 91.0% $3,044,076 $772,940
Loan   17 McHenry Village Shopping Center 2.1%    12/31/2017 12.2% $4,285,834 $1,633,337 $2,652,497 12/31/2018 12.6% $4,382,014 $1,701,254 $2,680,760 3/31/2019 TTM 12.8% 94.7% $4,512,999 $1,715,246
Loan 5,6,7,8,17 18 Osborn Triangle 2.0%    12/31/2017 9.8% $59,626,445 $15,721,797 $43,904,648 12/31/2018 10.2% $60,868,091 $15,860,286 $45,007,805 3/31/2019 TTM 10.5% 98.9% $70,789,429 $17,055,013
Property   18.01 610 Main Street North 0.8%    12/31/2017   $25,653,185 $6,363,502 $19,289,683 12/31/2018   $26,172,221 $6,322,623 $19,849,598 3/31/2019 TTM   100.0% $30,351,909 $6,775,685
Property   18.02 1 Portland Street 0.7%    12/31/2017   $20,777,288 $4,849,523 $15,927,766 12/31/2018   $21,060,689 $4,968,008 $16,092,681 3/31/2019 TTM   98.0% $24,096,635 $5,282,690
Property   18.03 700 Main Street 0.5%    12/31/2017   $13,195,972 $4,508,772 $8,687,199 12/31/2018   $13,635,181 $4,569,654 $9,065,526 3/31/2019 TTM   98.0% $16,340,886 $4,996,638
Loan 5,10,18,19 19 American Metro Center 2.0%    N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 100.0% $2,325,000 $0
Loan 8,9,10 20 Plaza Rancho Del Oro 1.9%    12/31/2017 7.4% $2,195,701 $664,375 $1,531,326 12/31/2018 7.9% $2,551,225 $697,003 $1,854,222 7/31/2019 TTM 9.5% 91.2% $2,487,469 $727,732
Loan   21 Magnolia Cove Apartments 1.7%    12/31/2017 8.3% $2,835,858 $1,325,461 $1,510,397 12/31/2018 8.9% $2,920,866 $1,297,553 $1,623,313 6/30/2019 TTM 9.6% 95.0% $3,001,813 $1,351,617
Loan   22 Crown Heights 1.3%    12/31/2017 8.2% $2,363,151 $1,173,727 $1,189,424 12/31/2018 8.8% $2,668,530 $1,252,691 $1,415,839 9/30/2019 TTM 10.5% 92.8% $2,709,977 $1,256,040
Loan 8 23 Wildwood Centre 1.3%    12/31/2017 7.4% $1,552,540 $640,165 $912,375 12/31/2018 6.8% $1,424,865 $654,268 $770,597 6/30/2019 TTM 5.8% 90.1% $1,964,697 $598,587
Loan 5,6,10,20 24 Hilton Portfolio 1.2%    12/31/2017 11.8% $23,315,006 $14,640,021 $8,674,985 12/31/2018 12.8% $23,901,279 $14,817,445 $9,083,834 6/30/2019 TTM 13.4% 76.4% $23,901,279 $14,661,204
Property   24.01 Hampton Inn Bartonsville 0.2%    12/31/2017   $4,283,657 $2,558,981 $1,724,676 12/31/2018   $4,392,513 $2,616,780 $1,775,733 6/30/2019 TTM   81.5% $4,392,513 $2,572,575
Property   24.02 Homewood Suites Leesburg 0.2%    12/31/2017   $3,761,936 $2,140,562 $1,621,374 12/31/2018   $3,717,078 $2,129,529 $1,587,549 6/30/2019 TTM   76.4% $3,717,078 $2,097,431
Property   24.03 Hampton Inn Leesburg 0.2%    12/31/2017   $3,481,519 $2,134,130 $1,347,389 12/31/2018   $3,519,666 $2,156,247 $1,363,419 6/30/2019 TTM   75.2% $3,519,666 $2,099,585
Property   24.04 Hampton Inn Faxon 0.2%    12/31/2017   $3,416,947 $2,079,966 $1,336,981 12/31/2018   $3,483,569 $2,086,197 $1,397,372 6/30/2019 TTM   77.2% $3,483,569 $2,055,664
Property   24.05 Homewood Suites Ocala 0.2%    12/31/2017   $3,251,718 $2,151,020 $1,100,698 12/31/2018   $3,264,274 $2,115,416 $1,148,858 6/30/2019 TTM   83.1% $3,264,274 $2,103,020
Property   24.06 Hampton Inn Williamsport 0.1%    12/31/2017   $2,705,075 $1,959,083 $745,992 12/31/2018   $3,160,226 $2,090,797 $1,069,429 6/30/2019 TTM   70.4% $3,160,226 $2,132,237
Property   24.07 Hampton Inn Bermuda Run 0.1%    12/31/2017   $2,414,154 $1,616,279 $797,875 12/31/2018   $2,363,953 $1,622,479 $741,474 6/30/2019 TTM   70.2% $2,363,953 $1,600,692

 

A-1-15

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Third
Most Recent
NOI Date
Third Most
Recent NOI
Debt Yield
Second Most
 Recent Revenues
Second Most
 Recent Expenses
Second Most
 Recent NOI
Second
Most Recent
NOI Date
Second Most
Recent NOI
Debt Yield
Most
 Recent Revenues
Most
 Recent Expenses
Most
Recent NOI
Most
Recent
NOI Date
Most
Recent NOI
Debt Yield
Underwritten
Occupancy Rate
Underwritten
Effective Gross Income
Underwritten
Total
Expenses
Loan 5,6,7,8 25 National Anchored Retail Portfolio 1.2%    12/31/2017 13.9% $20,389,908 $4,573,096 $15,816,812 12/31/2018 13.5% $19,890,941 $4,564,137 $15,326,804 6/30/2019 TTM 13.1% 93.0% $18,775,073 $5,244,284
Property   25.01 Lakeline Plaza 0.5%    12/31/2017   $6,187,004 $1,594,133 $4,592,871 12/31/2018   $6,182,949 $1,595,856 $4,587,093 6/30/2019 TTM   94.8% $6,037,587 $1,643,200
Property   25.02 Forest Plaza 0.3%    12/31/2017   $6,403,906 $1,527,402 $4,876,504 12/31/2018   $5,733,257 $1,459,034 $4,274,224 6/30/2019 TTM   91.4% $5,376,554 $1,703,493
Property   25.03 White Oaks Plaza 0.3%    12/31/2017   $5,345,031 $811,810 $4,533,221 12/31/2018   $5,523,283 $839,093 $4,684,190 6/30/2019 TTM   94.2% $4,745,206 $1,121,134
Property   25.04 Muncie Towne Plaza 0.1%    12/31/2017   $1,942,165 $437,448 $1,504,717 12/31/2018   $1,959,813 $466,506 $1,493,307 6/30/2019 TTM   87.5% $1,950,626 $542,490
Property   25.05 Lakeline Village 0.0%    12/31/2017   $511,802 $202,303 $309,499 12/31/2018   $491,639 $203,649 $287,990 6/30/2019 TTM   100.0% $665,100 $233,968
Loan   26 Audubon Court Apartments 1.1%    12/31/2017 8.4% $2,156,139 $1,045,456 $1,110,683 12/31/2018 9.7% $2,193,765 $1,116,866 $1,076,899 8/31/2019 TTM 9.4% 91.0% $2,193,765 $1,121,105
Loan   27 Woodbridge Apartments 1.1%    12/31/2017 9.0% $1,728,539 $675,676 $1,052,864 12/31/2018 9.2% $1,772,538 $677,858 $1,094,680 9/30/2019 TTM 9.5% 87.7% $1,779,831 $660,998
Loan   28 Hampton Inn Stoughton 1.1%    N/A N/A $3,375,497 $1,883,451 $1,492,046 12/31/2018 13.5% $3,690,509 $2,257,129 $1,433,380 7/31/2019 TTM 13.0% 78.6% $3,690,509 $2,301,906
Loan 10 29 191-195 Clarkson Avenue 1.0%    N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.0% $848,314 $103,771
Loan 6,7 30 Victory Food Lion Portfolio 1.0%    12/31/2016 9.6% $1,467,841 $364,332 $1,103,509 12/31/2017 10.5% $1,476,999 $371,235 $1,105,765 Various 10.5% 91.6% $1,510,074 $372,548
Property   30.01 Madison Plaza 0.5%    12/31/2016   $612,801 $130,565 $482,235 12/31/2017   $610,120 $128,267 $481,853 12/31/2018   90.3% $581,128 $127,988
Property   30.02 Lovingston Plaza 0.3%    12/31/2016   $500,691 $121,942 $378,749 12/31/2017   $503,168 $136,513 $366,655 12/31/2018   95.8% $505,438 $120,116
Property   30.03 East Vinton Plaza 0.3%    12/31/2016   $354,349 $111,824 $242,525 12/31/2017   $363,711 $106,455 $257,257 8/31/2018 T-9 Ann.   88.4% $423,508 $124,444
Loan   31 Cal Ranch Plaza 1.0%    12/31/2017 5.2% $1,180,026 $374,093 $805,932 12/31/2018 8.2% $1,416,833 $379,062 $1,037,771 7/31/2019 TTM 10.6% 95.0% $1,388,382 $402,439
Loan   32 Yosemite Office 0.9%    12/31/2017 9.0% $2,117,794 $992,393 $1,125,401 12/31/2018 11.6% $2,212,430 $1,069,302 $1,143,128 7/31/2019 TTM 11.8% 88.3% $2,218,538 $1,057,856
Loan   33 The Pines Corporate Center 0.9%    12/31/2017 8.0% $1,483,540 $601,896 $881,644 12/31/2018 9.2% $1,429,346 $647,225 $782,122 8/31/2019 TTM 8.2% 88.7% $1,697,057 $621,026
Loan   34 Mallard Crossing Shopping Center 0.9%    12/31/2017 -0.3% $1,087,208 $602,479 $484,728 12/31/2018 5.2% $1,590,485 $697,928 $892,557 6/30/2019 TTM 9.6% 91.4% $1,833,686 $921,424
Loan 9,10,21 35 8 Fairview Place 0.9%    N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $613,620 $89,973
Loan   36 Highland Village Apartments 0.8%    12/31/2017 8.5% $1,313,706 $506,010 $807,696 12/31/2018 9.5% $1,367,655 $515,656 $851,999 7/31/2019 TTM 10.0% 83.5% $1,394,454 $520,849
Loan   37 The Harmon Building 0.8%    12/31/2017 10.4% $1,793,188 $819,359 $973,830 12/31/2018 11.7% $1,792,002 $765,591 $1,026,411 8/31/2019 TTM 12.4% 95.0% $1,886,501 $797,488
Loan 22 38 371 Cactus 0.7%    N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $932,765 $198,258
Loan   39 Prairie Ridge Commons 0.7%    N/A N/A $1,035,602 $339,426 $696,177 12/31/2017 9.9% $938,827 $335,021 $603,806 12/31/2018 8.6% 95.0% $1,100,356 $360,042
Loan 6,7,8,23 40 ImageFirst Industrial Portfolio 0.7%    N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $742,277 $22,268
Property   40.01 ImageFirst - St. Louis Property 0.5%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   95.0% $493,614 $14,808
Property   40.02 ImageFirst - Denver Property 0.2%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   95.0% $248,663 $7,460
Loan   41 Holiday Inn Jacksonville East 0.7%    12/31/2017 10.6% $3,536,997 $2,639,035 $897,963 12/31/2018 13.1% $3,676,995 $2,734,898 $942,097 8/31/2019 TTM 13.7% 88.4% $3,676,995 $2,736,291
Loan   42 Peninsula Ridge Phase II 0.6%    N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 94.0% $826,918 $274,105
Loan 24 43 9174 Sky Park Court 0.6%    12/31/2017 12.6% $1,241,756 $375,462 $866,294 12/31/2018 14.4% $1,242,534 $373,866 $868,668 3/31/2019 TTM 14.5% 95.0% $986,284 $353,849
Loan   44 Decimal Point 0.6%    N/A N/A N/A N/A N/A N/A N/A $910,778 $224,128 $686,650 12/31/2018 11.6% 95.0% $1,003,117 $277,305
Loan   45 Lincoln Porte 0.6%    12/31/2016 9.8% $883,991 $210,742 $673,250 12/31/2017 11.8% $580,639 $252,733 $327,905 12/31/2018 5.7% 95.0% $985,395 $355,041
Loan 25 46 The Modern 0.4%    12/31/2016 8.2% $594,086 $232,885 $361,201 12/31/2017 8.0% $536,591 $235,458 $301,133 12/31/2018 6.7% 95.0% $683,151 $262,510
Loan   47 AAA Self Storage High Point 0.4%    12/31/2017 9.4% $525,743 $139,295 $386,448 12/31/2018 9.4% $519,693 $148,889 $370,804 6/30/2019 TTM 9.0% 91.9% $519,693 $139,777
Loan   48 Van Dyke Shelby Retail 0.4%    N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $439,071 $94,580
Loan 6,7 49 Brook & Whittle Industrial Portfolio 0.3%    N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 93.7% $525,368 $156,068
Property   49.01 B & W 1 0.2%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   93.7% $344,146 $99,151
Property   49.02 B & W 2 0.1%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   93.7% $181,222 $56,917
Loan   50 Hillside Terrace Shopping Center 0.2%    N/A N/A $515,930 $175,686 $340,244 12/31/2018 13.4% $503,194 $177,403 $325,790 7/31/2019 TTM 12.9% 90.2% $487,824 $182,921
Loan   51 CVS - Chesterfield 0.2%    N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $232,106 $62,613

 

A-1-16

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Underwritten NOI Underwritten NOI Debt Yield Underwritten
Replacement
Reserves
Underwritten
TI/LC
Underwritten NCF Underwritten NCF Debt Yield   Largest Tenant Largest
Tenant Lease
Expiration(4)
Largest
Tenant NSF
Loan 5,6,7,8,10 1 GNL Office and Industrial Portfolio 6.9%    $21,583,336 10.6% $410,771 $1,536,057 $19,636,508 9.6%        
Property   1.01 Quest Diagnostics, Inc. 1.9%    $5,662,397   $59,992 $369,634 $5,232,771     Quest Diagnostics, Inc. 8/31/2024 222,193
Property   1.02 Encompass Health Corporation 1.4%    $4,173,562   $39,861 $238,677 $3,895,024     Encompass Health Corporation 3/30/2033 199,305
Property   1.03 AT&T Services, Inc. 1.3%    $4,249,709   $100,379 $288,802 $3,860,528     AT&T Services, Inc. 7/17/2026 401,516
Property   1.04 Up Central Leasing LLC 0.4%    $1,130,998   $33,000 $76,923 $1,021,075     UP Central Leasing LLC 3/31/2029 220,000
Property   1.05 ComDoc, Inc. 0.3%    $1,114,989   $16,125 $69,891 $1,028,973     ComDoc, Inc. 4/30/2029 107,500
Property   1.06 Stanley Convergent Security Solutions, Inc. 0.3%    $1,114,774   $16,000 $69,448 $1,029,326     Stanley Convergent Security Solutions, Inc. 6/30/2028 80,000
Property   1.07 EQT Gathering, LLC 0.3%    $928,401   $19,070 $46,916 $862,415     EQT Gathering, LLC 6/30/2030 127,135
Property   1.08 Metal Technologies, Inc. 0.2%    $744,837   $35,157 $47,228 $662,452     Metal Technologies, Inc. 6/30/2033 234,377
Property   1.09 Heatcraft Refrigeration Products, LLC 0.2%    $758,153   $32,214 $72,598 $653,341     Heatcraft Refrigeration Products, LLC 5/31/2028 214,757
Property   1.10 Hanes Companies, Inc. 0.2%    $656,286   $41,325 $184,993 $429,968     Hanes Companies, Inc. 9/30/2028 275,500
Property   1.11 FedEx Ground Package System, Inc. 0.2%    $618,177   $11,406 $41,074 $565,697     FedEx Ground Package System, Inc. 6/30/2024 76,039
Property   1.12 Cummins, Inc. 0.1%    $431,053   $6,242 $29,873 $394,938     Cummins, Inc. 11/30/2028 36,720
Loan 5,7,10 2 Parklawn Building 6.9%    $24,626,402 9.4% $319,897 $147,245 $24,159,260 9.2%   United States General Services Administration 7/31/2030 935,386
Loan 5,6,7,11,12 3 East Village Multifamily Portfolio 5.9%    $6,019,492 7.0% $36,000 $0 $5,983,492 7.0%        
Property   3.01 165-167 Avenue A 1.3%    $1,303,818   $4,250 $0 $1,299,568     Mamafinas 10/31/2027 1,800
Property   3.02 211 Avenue A 1.2%    $1,219,183   $8,750 $0 $1,210,433     Peace and Love Hospitality LLC 4/30/2024 1,456
Property   3.03 201 East 2nd Street 1.1%    $1,151,478   $6,250 $0 $1,145,228     Shampoo 11/30/2024 1,208
Property   3.04 500 East 11th Street 0.8%    $828,600   $6,000 $0 $822,600     7-Eleven, Inc. 10/31/2025 2,875
Property   3.05 191-193 Avenue A 0.5%    $521,041   $2,250 $0 $518,791     Stand-Up MRI of Manhattan 7/18/2021 2,105
Property   3.06 143 First Avenue 0.4%    $373,769   $2,000 $0 $371,769     Flamingo Vintage Kilo Inc 4/30/2024 900
Property   3.07 129 First Avenue 0.3%    $331,137   $2,000 $0 $329,137     NY City Wireless Center 5/31/2020 491
Property   3.08 435 East 12th Street 0.3%    $290,466   $4,500 $0 $285,966     N/A N/A N/A
Loan 5,8 4 Grand Canal Shoppes 5.3%    $73,021,709 9.6% $0 $2,023,806 $70,997,903 9.3%   Venetian Casino Resort 34,088 SF (7/31/2025); 8,096 SF (9/30/2033); 1 SF (12/31/2019) 42,185
Loan 5,6,7 5 ILPT Industrial Portfolio 4.9%    $31,836,916 14.8% $656,723 $2,038,736 $29,141,457 13.6%        
Property   5.01 1800 Union Airpark Boulevard 0.8%    $6,000,969   $143,300 $452,296 $5,405,373     Procter & Gamble 10/31/2024 1,791,246
Property   5.02 4237-4255 Anson Boulevard 0.7%    $4,367,597   $82,926 $272,696 $4,011,976     Amazon 4/30/2021 1,036,573
Property   5.03 5000 Commerce Way 0.6%    $3,685,510   $81,285 $241,149 $3,363,076     Amazon 9/30/2027 1,016,065
Property   5.04 5142 & 5148 North Hanley Road 0.6%    $3,575,789   $34,479 $148,969 $3,392,341     SKF USA 4/30/2039 430,986
Property   5.05 945 Monument Drive 0.5%    $2,903,875   $77,000 $206,930 $2,619,946     Subaru of America Distribution 5/31/2024 962,500
Property   5.06 2801 Airwest Boulevard 0.4%    $2,374,844   $64,367 $164,469 $2,146,008     Whirlpool Corporation 1/31/2024 804,586
Property   5.07 20 Logistics Boulevard 0.4%    $2,233,998   $48,287 $148,895 $2,036,817     Cummins, Inc. 10/31/2021 603,586
Property   5.08 5500 Southeast Delaware Avenue 0.3%    $2,809,731   $51,528 $155,235 $2,602,967     The Toro Company 10/31/2034 644,104
Property   5.09 2150 Stanley Road 0.3%    $1,635,883   $39,480 $120,692 $1,475,711     Siemens Corporation 9/30/2028 320,070
Property   5.10 16101 Queens Court 0.3%    $1,294,706   $17,664 $70,559 $1,206,483     La-Z-Boy Incorporated 1/31/2031 220,800
Property   5.11 5 Logistics Drive 0.2%    $954,015   $16,407 $56,849 $880,759     Transamerica Auto Parts 3/31/2025 205,090
Loan 5,13,14,15 6 Royal Palm Place 4.9%    $9,365,453 8.5% $115,835 $68,932 $9,180,686 8.3%   Buckhead Life Restaurant Group 12/31/2021 10,427
Loan 16 7 The Hendry 4.5%    $3,751,236 8.2% $99,750 $0 $3,651,486 8.0%   N/A N/A N/A
Loan 5,9 8 Wells Fargo Place 3.9%    $8,675,297 10.8% $161,615 $468,054 $8,045,628 10.1%   Minnesota State Colleges and Universities 7/31/2022 90,513
Loan 5,6,7,10 9 Bushwick Avenue Portfolio 3.9%    $8,879,285 6.8% $44,600 $0 $8,834,685 6.8%        
Property   9.01 340 Evergreen Avenue 2.0%    $4,045,776   $33,600 $0 $4,012,176     N/A N/A N/A
Property   9.02 871 Bushwick Avenue 1.2%    $3,317,400   $0 $0 $3,317,400     Metro International Church, Inc. 6/30/2049 140,510
Property   9.03 889 Bushwick Avenue 0.7%    $1,516,109   $11,000 $0 $1,505,109     N/A N/A N/A
Loan 10 10 AVR Homewood Suites Carle Place 3.2%    $4,172,991 12.8% $395,233 $0 $3,777,759 11.6%   N/A N/A N/A
Loan 8 11 801 South Chevy Chase Drive 3.1%    $3,236,435 10.1% $19,800 $148,499 $3,068,137 9.6%   Comprehensive Community Health Centers Inc. 17/656 SF (10/31/2023); 7,229 SF (9/30/2026); 16,608 SF (4/30/2026) 41,493
Loan   12 Mosby Poinsett 2.9%    $2,282,913 7.6% $57,600 $0 $2,225,313 7.4%   N/A N/A N/A
Loan   13 Vio Tustin Apartments 2.7%    $2,355,501 8.4% $41,250 $0 $2,314,251 8.3%   N/A N/A N/A
Loan 6,7 14 Key West Hotel Portfolio 2.7%    $3,913,901 14.0% $530,544 $0 $3,383,357 12.1%        
Property   14.01 Southernmost Inn 0.9%    $1,217,636   $159,635 $0 $1,058,001     N/A N/A N/A
Property   14.02 NYAH Key West 0.7%    $904,934   $145,833 $0 $759,101     N/A N/A N/A
Property   14.03 Cabana Inn 0.6%    $953,785   $118,718 $0 $835,067     N/A N/A N/A
Property   14.04 Paradise Inn 0.5%    $837,546   $106,358 $0 $731,188     N/A N/A N/A
Loan 10 15 4-5 Sentry 2.6%    $2,797,364 10.6% $30,556 $101,853 $2,664,956 10.1%   Linde Engineering North America 11/30/2024 34,046
Loan 16 16 Tribeca Apartments 2.4%    $2,271,136 9.4% $32,000 $0 $2,239,136 9.3%   N/A N/A N/A
Loan   17 McHenry Village Shopping Center 2.1%    $2,797,753 13.3% $55,084 $275,422 $2,467,246 11.7%   Sprouts Farmers Market 10/31/2021 28,628
Loan 5,6,7,8,17 18 Osborn Triangle 2.0%    $53,734,416 12.5% $182,776 $1,878,551 $51,673,090 12.0%        
Property   18.01 610 Main Street North 0.8%    $23,576,224   $75,259 $0 $23,500,965     Pfizer 12/31/2031 270,056
Property   18.02 1 Portland Street 0.7%    $18,813,944   $61,919 $1,081,864 $17,670,161     Pfizer 1/31/2024 229,330
Property   18.03 700 Main Street 0.5%    $11,344,248   $45,597 $796,687 $10,501,964     Novartis Institutes for Biomedical Research, Inc. 7/31/2024 99,883
Loan 5,10,18,19 19 American Metro Center 2.0%    $2,325,000 7.0% $0 $0 $2,325,000 7.0%   Conduent State Healthcare 12/31/2020 43,882
Loan 8,9,10 20 Plaza Rancho Del Oro 1.9%    $1,759,737 9.1% $16,264 $65,054 $1,678,419 8.6%   My Salon Suites 5/31/2029 6,200
Loan   21 Magnolia Cove Apartments 1.7%    $1,650,196 9.7% $112,800 $0 $1,537,396 9.1%   N/A N/A N/A
Loan   22 Crown Heights 1.3%    $1,453,937 10.8% $73,000 $0 $1,380,937 10.2%   N/A N/A N/A
Loan 8 23 Wildwood Centre 1.3%    $1,366,110 10.2% $38,912 $77,824 $1,249,374 9.4%   Hobby Lobby 6/30/2024 58,895
Loan 5,6,10,20 24 Hilton Portfolio 1.2%    $9,240,075 13.6% $956,051 $0 $8,284,023 12.2%        
Property   24.01 Hampton Inn Bartonsville 0.2%    $1,819,938   $175,701 $0 $1,644,237     N/A N/A N/A
Property   24.02 Homewood Suites Leesburg 0.2%    $1,619,647   $148,683 $0 $1,470,964     N/A N/A N/A
Property   24.03 Hampton Inn Leesburg 0.2%    $1,420,081   $140,787 $0 $1,279,294     N/A N/A N/A
Property   24.04 Hampton Inn Faxon 0.2%    $1,427,905   $139,343 $0 $1,288,562     N/A N/A N/A
Property   24.05 Homewood Suites Ocala 0.2%    $1,161,254   $130,571 $0 $1,030,683     N/A N/A N/A
Property   24.06 Hampton Inn Williamsport 0.1%    $1,027,989   $126,409 $0 $901,580     N/A N/A N/A
Property   24.07 Hampton Inn Bermuda Run 0.1%    $763,261   $94,558 $0 $668,703     N/A N/A N/A

 

A-1-17

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Underwritten NOI Underwritten NOI Debt Yield Underwritten
Replacement
Reserves
Underwritten
TI/LC
Underwritten NCF Underwritten NCF Debt Yield   Largest Tenant Largest
Tenant Lease
Expiration(4)
Largest
Tenant NSF
Loan 5,6,7,8 25 National Anchored Retail Portfolio 1.2%    $13,530,789 11.6% $195,616 $440,402 $12,894,771 11.0%        
Property   25.01 Lakeline Plaza 0.5%    $4,394,388   $23,195 $211,981 $4,159,212     Best Buy 1/31/2025 45,416
Property   25.02 Forest Plaza 0.3%    $3,673,061   $59,316 $63,328 $3,550,418     Kohl’s 1/30/2021 106,091
Property   25.03 White Oaks Plaza 0.3%    $3,624,071   $59,347 $108,011 $3,456,713     Kohl’s 1/31/2023 97,245
Property   25.04 Muncie Towne Plaza 0.1%    $1,408,136   $41,061 $37,002 $1,330,073     Kohl’s 2/3/2024 80,654
Property   25.05 Lakeline Village 0.0%    $431,132   $12,697 $20,079 $398,357     Jumpstreet 6/30/2021 32,212
Loan   26 Audubon Court Apartments 1.1%    $1,072,660 9.3% $43,500 $0 $1,029,160 8.9%   N/A N/A N/A
Loan   27 Woodbridge Apartments 1.1%    $1,118,833 9.7% $42,000 $0 $1,076,833 9.4%   N/A N/A N/A
Loan   28 Hampton Inn Stoughton 1.1%    $1,388,603 12.6% $147,620 $0 $1,240,982 11.3%   N/A N/A N/A
Loan 10 29 191-195 Clarkson Avenue 1.0%    $744,542 7.0% $7,250 $0 $737,292 7.0%   N/A N/A N/A
Loan 6,7 30 Victory Food Lion Portfolio 1.0%    $1,137,526 10.8% $33,463 $53,832 $1,050,230 10.0%        
Property   30.01 Madison Plaza 0.5%    $453,140   $11,410 $18,355 $423,376     Food Lion 8/31/2029 33,807
Property   30.02 Lovingston Plaza 0.3%    $385,321   $9,775 $15,725 $359,821     Food Lion 5/4/2024 29,000
Property   30.03 East Vinton Plaza 0.3%    $299,064   $12,279 $19,752 $267,033     Food Lion 9/27/2028 39,360
Loan   31 Cal Ranch Plaza 1.0%    $985,943 10.0% $18,233 $83,475 $884,235 9.0%   C-A-L Ranch 3/31/2033 61,818
Loan   32 Yosemite Office 0.9%    $1,160,682 12.0% $38,536 $94,827 $1,027,319 10.6%   Advance HOA Management, Inc. 11/30/2023 13,324
Loan   33 The Pines Corporate Center 0.9%    $1,076,031 11.3% $24,042 $100,176 $951,812 10.0%   United States Veterans Initiative 10/31/2024 11,811
Loan   34 Mallard Crossing Shopping Center 0.9%    $912,262 9.8% $24,777 $40,320 $847,165 9.1%   Ross Dress for Less 1/31/2029 22,000
Loan 9,10,21 35 8 Fairview Place 0.9%    $523,647 7.5% $3,750 $4,785 $515,112 7.4%   N/A N/A N/A
Loan   36 Highland Village Apartments 0.8%    $873,605 10.3% $33,500 $0 $840,105 9.9%   N/A N/A N/A
Loan   37 The Harmon Building 0.8%    $1,089,013 13.1% $14,000 $45,745 $1,029,268 12.4%   Harmon Brewing Company 3/31/2024 8,000
Loan 22 38 371 Cactus 0.7%    $734,507 9.8% $11,944 $35,832 $686,731 9.2%   Toy Locker, Inc. 9/30/2031 119,440
Loan   39 Prairie Ridge Commons 0.7%    $740,314 10.5% $3,966 $55,776 $680,571 9.7%   AT&T 12/31/2021 3,675
Loan 6,7,8,23 40 ImageFirst Industrial Portfolio 0.7%    $720,008 10.3% $12,248 $37,907 $669,854 9.6%        
Property   40.01 ImageFirst - St. Louis Property 0.5%    $478,806   $8,935 $22,336 $447,535     Faultless Laundry Company 8/31/2034 89,345
Property   40.02 ImageFirst - Denver Property 0.2%    $241,203   $3,313 $15,571 $222,319     Faultless Laundry Company 8/31/2034 33,130
Loan   41 Holiday Inn Jacksonville East 0.7%    $940,704 13.7% $147,080 $0 $793,624 11.5%   N/A N/A N/A
Loan   42 Peninsula Ridge Phase II 0.6%    $552,813 8.6% $10,500 $0 $542,313 8.4%   N/A N/A N/A
Loan 24 43 9174 Sky Park Court 0.6%    $632,435 10.5% $22,953 $7,382 $602,101 10.0%   GSA-Defense Contract Management Agency 10/31/2025 31,030
Loan   44 Decimal Point 0.6%    $725,812 12.3% $27,146 $103,588 $595,079 10.1%   Miller Company 5/31/2025 20,024
Loan   45 Lincoln Porte 0.6%    $630,354 11.0% $6,428 $27,140 $596,786 10.4%   ADT LLC 1/31/2024 14,879
Loan 25 46 The Modern 0.4%    $420,642 9.3% $5,548 $31,198 $383,895 8.5%   Rossway / Swan 12/31/2032 12,127
Loan   47 AAA Self Storage High Point 0.4%    $379,917 9.3% $5,674 $0 $374,242 9.1%   N/A N/A N/A
Loan   48 Van Dyke Shelby Retail 0.4%    $344,491 9.0% $1,857 $8,659 $333,974 8.7%   Beaumont Urgent Care 7/31/2029 3,982
Loan 6,7 49 Brook & Whittle Industrial Portfolio 0.3%    $369,300 10.9% $7,721 $22,806 $338,773 10.0%        
Property   49.01 B & W 1 0.2%    $244,995   $4,129 $13,593 $227,273     Brook & Whittle 6/11/2034 38,949
Property   49.02 B & W 2 0.1%    $124,305   $3,592 $9,213 $111,500     Brook & Whittle 6/11/2034 25,660
Loan   50 Hillside Terrace Shopping Center 0.2%    $304,904 12.0% $10,159 $28,012 $266,732 10.5%   Endurance House 12/31/2028 3,460
Loan   51 CVS - Chesterfield 0.2%    $169,493 9.9% $5,165 $10,990 $153,338 9.0%   CVS 9/30/2030 10,990

 

A-1-18

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Largest
Tenant
% of NSF
  2nd Largest Tenant 2nd Largest
Tenant Lease
Expiration(4)
2nd Largest
Tenant NSF
2nd Largest
Tenant
% of NSF
  3rd Largest Tenant 3rd Largest
Tenant Lease
Expiration(4)
3rd Largest
Tenant NSF
3rd Largest
Tenant
% of NSF
Loan 5,6,7,8,10 1 GNL Office and Industrial Portfolio 6.9%                         
Property   1.01 Quest Diagnostics, Inc. 1.9%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   1.02 Encompass Health Corporation 1.4%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   1.03 AT&T Services, Inc. 1.3%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   1.04 Up Central Leasing LLC 0.4%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   1.05 ComDoc, Inc. 0.3%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   1.06 Stanley Convergent Security Solutions, Inc. 0.3%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   1.07 EQT Gathering, LLC 0.3%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   1.08 Metal Technologies, Inc. 0.2%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   1.09 Heatcraft Refrigeration Products, LLC 0.2%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   1.10 Hanes Companies, Inc. 0.2%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   1.11 FedEx Ground Package System, Inc. 0.2%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   1.12 Cummins, Inc. 0.1%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 5,7,10 2 Parklawn Building 6.9%    72.9%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 5,6,7,11,12 3 East Village Multifamily Portfolio 5.9%                         
Property   3.01 165-167 Avenue A 1.3%    56.0%   Sage The Cat 9/30/2026 1,416 44.0%   N/A N/A N/A N/A
Property   3.02 211 Avenue A 1.2%    36.8%   Hughes, Murray, Walsh LLC 5/21/2023 1,317 33.3%   Frida & Diego Corp 9/30/2021 1,180 29.9%
Property   3.03 201 East 2nd Street 1.1%    40.0%   Discovery Wines LLC 8/31/2021 1,113 36.8%   White Rose Collective 2/28/2023 700 23.2%
Property   3.04 500 East 11th Street 0.8%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   3.05 191-193 Avenue A 0.5%    77.1%   New York Grill and Deli 6/30/2021 625 22.9%   N/A N/A N/A N/A
Property   3.06 143 First Avenue 0.4%    75.0%   143 Restaurant Corp 8/31/2028 300 25.0%   N/A N/A N/A N/A
Property   3.07 129 First Avenue 0.3%    52.5%   Lulu’s Nails 12/31/2023 444 47.5%   N/A N/A N/A N/A
Property   3.08 435 East 12th Street 0.3%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 5,8 4 Grand Canal Shoppes 5.3%    5.6%   The Venetian Resort (Showroom / Theater) 5/31/2029 38,920 5.1%   Madame Tussaud Las Vegas 28,000 SF (7/31/2024); 235 SF (12/31/2019) 28,235 3.7%
Loan 5,6,7 5 ILPT Industrial Portfolio 4.9%                         
Property   5.01 1800 Union Airpark Boulevard 0.8%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   5.02 4237-4255 Anson Boulevard 0.7%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   5.03 5000 Commerce Way 0.6%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   5.04 5142 & 5148 North Hanley Road 0.6%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   5.05 945 Monument Drive 0.5%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   5.06 2801 Airwest Boulevard 0.4%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   5.07 20 Logistics Boulevard 0.4%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   5.08 5500 Southeast Delaware Avenue 0.3%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   5.09 2150 Stanley Road 0.3%    64.9%   M D Logistics, Inc. 6/30/2027 173,430 35.1%   N/A N/A N/A N/A
Property   5.10 16101 Queens Court 0.3%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   5.11 5 Logistics Drive 0.2%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 5,13,14,15 6 Royal Palm Place 4.9%    2.3%   James King, Inc. 4/30/2023 6,000 1.3%   Showtime Boca, Inc. and Marily 8/31/2020 4,480 1.0%
Loan 16 7 The Hendry 4.5%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 5,9 8 Wells Fargo Place 3.9%    14.0%   AgriBank 10/31/2026 86,298 13.3%   IRS 2/28/2021 56,144 8.7%
Loan 5,6,7,10 9 Bushwick Avenue Portfolio 3.9%                         
Property   9.01 340 Evergreen Avenue 2.0%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   9.02 871 Bushwick Avenue 1.2%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   9.03 889 Bushwick Avenue 0.7%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 10 10 AVR Homewood Suites Carle Place 3.2%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 8 11 801 South Chevy Chase Drive 3.1%    41.9%   Family Practice of Glendale, Inc. 4/30/2024 13,655 13.8%   Chevy Chase Ambulatory Center 9/30/2029 9,265 9.4%
Loan   12 Mosby Poinsett 2.9%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   13 Vio Tustin Apartments 2.7%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 6,7 14 Key West Hotel Portfolio 2.7%                         
Property   14.01 Southernmost Inn 0.9%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   14.02 NYAH Key West 0.7%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   14.03 Cabana Inn 0.6%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   14.04 Paradise Inn 0.5%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 10 15 4-5 Sentry 2.6%    16.7%   Anexinet Corp and Virtus 12/31/2021 25,696 12.6%   WESCO Distribution Inc. 10/31/2024 15,792 7.8%
Loan 16 16 Tribeca Apartments 2.4%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   17 McHenry Village Shopping Center 2.1%    10.4%   RJ Modesto, LLC 9/30/2024 21,428 7.8%   Sutter Central Valley Hospitals 3/6/2020 18,500 6.7%
Loan 5,6,7,8,17 18 Osborn Triangle 2.0%                         
Property   18.01 610 Main Street North 0.8%    96.9%   Sulmona Restaurant Group 2/28/2027 3,355 1.2%   Café Luna 3/31/2027 2,328 0.8%
Property   18.02 1 Portland Street 0.7%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   18.03 700 Main Street 0.5%    59.1%   Lab Central Inc. 3/31/2027 68,996 40.9%   N/A N/A N/A N/A
Loan 5,10,18,19 19 American Metro Center 2.0%    9.0%   Medlogix, LLC 8/31/2025 42,988 8.8%   Michael Baker, Jr., Inc 11/30/2025 41,106 8.4%
Loan 8,9,10 20 Plaza Rancho Del Oro 1.9%    9.5%   Bright Now Dental 6/30/2020 3,974 6.1%   Wells Fargo Bank 6/30/2024 3,787 5.8%
Loan   21 Magnolia Cove Apartments 1.7%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   22 Crown Heights 1.3%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 8 23 Wildwood Centre 1.3%    30.3%   Conn’s HomePlus 8/31/2029 40,225 20.7%   Club 4 Fitness 11/30/2029 26,500 13.6%
Loan 5,6,10,20 24 Hilton Portfolio 1.2%                         
Property   24.01 Hampton Inn Bartonsville 0.2%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   24.02 Homewood Suites Leesburg 0.2%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   24.03 Hampton Inn Leesburg 0.2%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   24.04 Hampton Inn Faxon 0.2%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   24.05 Homewood Suites Ocala 0.2%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   24.06 Hampton Inn Williamsport 0.1%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   24.07 Hampton Inn Bermuda Run 0.1%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A

 

A-1-19

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Largest
Tenant
% of NSF
  2nd Largest Tenant 2nd Largest
Tenant Lease
Expiration(4)
2nd Largest
Tenant NSF
2nd Largest
Tenant
% of NSF
  3rd Largest Tenant 3rd Largest
Tenant Lease
Expiration(4)
3rd Largest
Tenant NSF
3rd Largest
Tenant
% of NSF
Loan 5,6,7,8 25 National Anchored Retail Portfolio 1.2%                         
Property   25.01 Lakeline Plaza 0.5%    14.5%   Bed Bath & Beyond 1/31/2023 34,361 11.0%   Ross Dress for Less 1/31/2024 30,187 9.6%
Property   25.02 Forest Plaza 0.3%    24.5%   Overstock Furniture & Mattress 11/30/2020 65,262 15.0%   Bed Bath & Beyond 9/30/2021 35,800 8.3%
Property   25.03 White Oaks Plaza 0.3%    29.3%   Big Lots 1/31/2022 45,177 13.6%   TJ Maxx 1/31/2022 25,000 7.5%
Property   25.04 Muncie Towne Plaza 0.1%    47.0%   TJ Maxx 1/31/2023 29,352 17.1%   Ulta 9/30/2023 13,090 7.6%
Property   25.05 Lakeline Village 0.0%    76.3%   Champion Performance Physical Therapy 9/30/2021 5,800 13.7%   Jazzercise 12/31/2023 4,200 9.9%
Loan   26 Audubon Court Apartments 1.1%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   27 Woodbridge Apartments 1.1%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   28 Hampton Inn Stoughton 1.1%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 10 29 191-195 Clarkson Avenue 1.0%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 6,7 30 Victory Food Lion Portfolio 1.0%                         
Property   30.01 Madison Plaza 0.5%    68.1%   Anytime Fitness 5/31/2021 3,600 7.3%   Subway 7/31/2023 1,500 3.0%
Property   30.02 Lovingston Plaza 0.3%    68.2%   Anytime Fitness 4/30/2026 6,000 14.1%   Rehab Associates 9/30/2021 2,400 5.6%
Property   30.03 East Vinton Plaza 0.3%    73.7%   Cato 1/31/2022 4,000 7.5%   Pancho Mexican Restaurant 3/31/2023 3,200 6.0%
Loan   31 Cal Ranch Plaza 1.0%    56.6%   Mariana’s Supermarkets 4/30/2038 28,000 25.6%   Club K9 7/31/2025 4,444 4.1%
Loan   32 Yosemite Office 0.9%    10.5%   Jack Grynberg 1/31/2022 12,952 10.2%   Colorado District Attorneys Council 5/31/2025 9,566 7.6%
Loan   33 The Pines Corporate Center 0.9%    11.8%   Easter Seals Nevada 3/31/2022 11,348 11.3%   Nevada P.E.P Inc. 4/30/2021 7,343 7.3%
Loan   34 Mallard Crossing Shopping Center 0.9%    27.3%   Aldi 6/30/2033 21,349 26.5%   Dollar Tree 8/31/2029 11,039 13.7%
Loan 9,10,21 35 8 Fairview Place 0.9%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   36 Highland Village Apartments 0.8%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   37 The Harmon Building 0.8%    17.5%   Ethix Insurance 11/30/2020 4,700 10.3%   Azarra Salon and Wine 12/31/2021 4,084 8.9%
Loan 22 38 371 Cactus 0.7%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   39 Prairie Ridge Commons 0.7%    13.9%   Aspen Dental 11/30/2021 3,202 12.1%   Verizon 1/31/2023 3,006 11.4%
Loan 6,7,8,23 40 ImageFirst Industrial Portfolio 0.7%                         
Property   40.01 ImageFirst - St. Louis Property 0.5%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   40.02 ImageFirst - Denver Property 0.2%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   41 Holiday Inn Jacksonville East 0.7%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   42 Peninsula Ridge Phase II 0.6%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 24 43 9174 Sky Park Court 0.6%    73.0%   Schuff Steel Company 7/31/2024 11,475 27.0%   N/A N/A N/A N/A
Loan   44 Decimal Point 0.6%    17.0%   Lynn Blue Print Supply 1/31/2023 15,686 13.3%   Pella Windows & Door 5/31/2021 12,690 10.8%
Loan   45 Lincoln Porte 0.6%    23.1%   Red Hawk Fire & Security 2/28/2025 11,840 18.4%   Panasonic Avionics 1/18/2024 8,884 13.8%
Loan 25 46 The Modern 0.4%    45.1%   Vero Beach Dry Cleaners 12/31/2032 4,728 17.6%   Chive 7/31/2023 3,550 13.2%
Loan   47 AAA Self Storage High Point 0.4%    N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   48 Van Dyke Shelby Retail 0.4%    32.2%   Tide Dry Cleaners 6/30/2029 3,200 25.8%   Verizon 4/30/2024 2,000 16.2%
Loan 6,7 49 Brook & Whittle Industrial Portfolio 0.3%                         
Property   49.01 B & W 1 0.2%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   49.02 B & W 2 0.1%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   50 Hillside Terrace Shopping Center 0.2%    20.2%   Verlo Mattress 10/31/2022 2,409 14.1%   GameStop 1/31/2020 1,730 10.1%
Loan   51 CVS - Chesterfield 0.2%    100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A

 

A-1-20

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
  4th Largest Tenant 4th Largest
Tenant Lease
Expiration(4)
4th Largest
Tenant NSF
4th Largest
Tenant
% of NSF
  5th Largest Tenant 5th Largest
Tenant Lease
Expiration(4)
5th Largest
Tenant NSF
5th Largest
Tenant
% of NSF
  Upfront
Replacement
Reserves
Loan 5,6,7,8,10 1 GNL Office and Industrial Portfolio 6.9%                          $0
Property   1.01 Quest Diagnostics, Inc. 1.9%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   1.02 Encompass Health Corporation 1.4%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   1.03 AT&T Services, Inc. 1.3%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   1.04 Up Central Leasing LLC 0.4%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   1.05 ComDoc, Inc. 0.3%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   1.06 Stanley Convergent Security Solutions, Inc. 0.3%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   1.07 EQT Gathering, LLC 0.3%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   1.08 Metal Technologies, Inc. 0.2%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   1.09 Heatcraft Refrigeration Products, LLC 0.2%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   1.10 Hanes Companies, Inc. 0.2%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   1.11 FedEx Ground Package System, Inc. 0.2%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   1.12 Cummins, Inc. 0.1%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan 5,7,10 2 Parklawn Building 6.9%      N/A N/A N/A N/A   N/A N/A N/A N/A   $0
Loan 5,6,7,11,12 3 East Village Multifamily Portfolio 5.9%                          $0
Property   3.01 165-167 Avenue A 1.3%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   3.02 211 Avenue A 1.2%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   3.03 201 East 2nd Street 1.1%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   3.04 500 East 11th Street 0.8%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   3.05 191-193 Avenue A 0.5%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   3.06 143 First Avenue 0.4%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   3.07 129 First Avenue 0.3%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   3.08 435 East 12th Street 0.3%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan 5,8 4 Grand Canal Shoppes 5.3%      Regis Galerie 15,039 SF (5/31/2025); 8,406 SF (12/31/2020); 4,654 SF (2/29/2020) 28,099 3.7%   TAO Nightclub 1/31/2025 24,378 3.2%   $0
Loan 5,6,7 5 ILPT Industrial Portfolio 4.9%                          $0
Property   5.01 1800 Union Airpark Boulevard 0.8%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   5.02 4237-4255 Anson Boulevard 0.7%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   5.03 5000 Commerce Way 0.6%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   5.04 5142 & 5148 North Hanley Road 0.6%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   5.05 945 Monument Drive 0.5%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   5.06 2801 Airwest Boulevard 0.4%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   5.07 20 Logistics Boulevard 0.4%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   5.08 5500 Southeast Delaware Avenue 0.3%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   5.09 2150 Stanley Road 0.3%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   5.10 16101 Queens Court 0.3%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   5.11 5 Logistics Drive 0.2%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan 5,13,14,15 6 Royal Palm Place 4.9%      Grand Interiors International 3/31/2020 4,300 0.9%   Funky Biscuit Enterprises, Inc 3/31/2020 4,100 0.9%   $0
Loan 16 7 The Hendry 4.5%      N/A N/A N/A N/A   N/A N/A N/A N/A   $0
Loan 5,9 8 Wells Fargo Place 3.9%      Wells Fargo Bank 9/30/2023 43,402 6.7%   Larson King 1/31/2022 39,876 6.2%   $0
Loan 5,6,7,10 9 Bushwick Avenue Portfolio 3.9%                          $0
Property   9.01 340 Evergreen Avenue 2.0%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.02 871 Bushwick Avenue 1.2%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   9.03 889 Bushwick Avenue 0.7%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan 10 10 AVR Homewood Suites Carle Place 3.2%      N/A N/A N/A N/A   N/A N/A N/A N/A   $2,932,000
Loan 8 11 801 South Chevy Chase Drive 3.1%      Glendale Community College 11/30/2026 3,810 3.8%   NE Valley Health Corp- WIC Program 3/31/2024 3,000 3.0%   $0
Loan   12 Mosby Poinsett 2.9%      N/A N/A N/A N/A   N/A N/A N/A N/A   $0
Loan   13 Vio Tustin Apartments 2.7%      N/A N/A N/A N/A   N/A N/A N/A N/A   $0
Loan 6,7 14 Key West Hotel Portfolio 2.7%                          $0
Property   14.01 Southernmost Inn 0.9%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   14.02 NYAH Key West 0.7%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   14.03 Cabana Inn 0.6%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   14.04 Paradise Inn 0.5%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan 10 15 4-5 Sentry 2.6%      Physician Rec Nutruceuticals 9/30/2027 15,772 7.7%   RGN 11/30/2024 14,112 6.9%   $0
Loan 16 16 Tribeca Apartments 2.4%      N/A N/A N/A N/A   N/A N/A N/A N/A   $64,000
Loan   17 McHenry Village Shopping Center 2.1%      CVS 1/31/2035 13,013 4.7%   Juline School of Dance 6/13/2024 12,006 4.4%   $0
Loan 5,6,7,8,17 18 Osborn Triangle 2.0%                          $0
Property   18.01 610 Main Street North 0.8%      Boston Burger 9/30/2027 1,984 0.7%   Revela 7/31/2027 1,015 0.4%    
Property   18.02 1 Portland Street 0.7%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   18.03 700 Main Street 0.5%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan 5,10,18,19 19 American Metro Center 2.0%      Medavante, Inc 12/31/2027 35,001 7.2%   Nucleus Group Holdings LLC 10/31/2024 29,188 6.0%   $0
Loan 8,9,10 20 Plaza Rancho Del Oro 1.9%      Café De Thai 11/30/2025 3,674 5.6%   Carl’s Jr. 10/31/2024 3,200 4.9%   $0
Loan   21 Magnolia Cove Apartments 1.7%      N/A N/A N/A N/A   N/A N/A N/A N/A   $0
Loan   22 Crown Heights 1.3%      N/A N/A N/A N/A   N/A N/A N/A N/A   $6,084
Loan 8 23 Wildwood Centre 1.3%      K&G Fashion Superstore 2/28/2022 20,030 10.3%   Dollar Tree 1/31/2028 9,038 4.6%   $0
Loan 5,6,10,20 24 Hilton Portfolio 1.2%                          $0
Property   24.01 Hampton Inn Bartonsville 0.2%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   24.02 Homewood Suites Leesburg 0.2%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   24.03 Hampton Inn Leesburg 0.2%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   24.04 Hampton Inn Faxon 0.2%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   24.05 Homewood Suites Ocala 0.2%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   24.06 Hampton Inn Williamsport 0.1%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   24.07 Hampton Inn Bermuda Run 0.1%      N/A N/A N/A N/A   N/A N/A N/A N/A    

 

A-1-21

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
  4th Largest Tenant 4th Largest
Tenant Lease
Expiration(4)
4th Largest
Tenant NSF
4th Largest
Tenant
% of NSF
  5th Largest Tenant 5th Largest
Tenant Lease
Expiration(4)
5th Largest
Tenant NSF
5th Largest
Tenant
% of NSF
  Upfront
Replacement
Reserves
Loan 5,6,7,8 25 National Anchored Retail Portfolio 1.2%                          $0
Property   25.01 Lakeline Plaza 0.5%      TJ Maxx 4/30/2026 29,526 9.4%   Petsmart 1/31/2020 26,374 8.4%    
Property   25.02 Forest Plaza 0.3%      Marshalls 1/31/2023 24,900 5.7%   Office Max 10/31/2021 24,470 5.6%    
Property   25.03 White Oaks Plaza 0.3%      Homegoods 7/31/2028 23,800 7.2%   Overstock Furniture & Mattress 2/29/2020 21,500 6.5%    
Property   25.04 Muncie Towne Plaza 0.1%      Shoe Carnival 1/31/2022 11,964 7.0%   Maurices 1/31/2021 5,200 3.0%    
Property   25.05 Lakeline Village 0.0%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   26 Audubon Court Apartments 1.1%      N/A N/A N/A N/A   N/A N/A N/A N/A   $0
Loan   27 Woodbridge Apartments 1.1%      N/A N/A N/A N/A   N/A N/A N/A N/A   $84,000
Loan   28 Hampton Inn Stoughton 1.1%      N/A N/A N/A N/A   N/A N/A N/A N/A   $0
Loan 10 29 191-195 Clarkson Avenue 1.0%      N/A N/A N/A N/A   N/A N/A N/A N/A   $0
Loan 6,7 30 Victory Food Lion Portfolio 1.0%                          $0
Property   30.01 Madison Plaza 0.5%      ABC Store 6/30/2023 1,500 3.0%   Madarin Express 6/30/2023 1,200 2.4%    
Property   30.02 Lovingston Plaza 0.3%      ABC Liquor 8/31/2022 1,500 3.5%   Subway 9/30/2024 1,200 2.8%    
Property   30.03 East Vinton Plaza 0.3%      H&R Block 4/30/2020 2,275 4.3%   #1 Nails 1/31/2023 975 1.8%    
Loan   31 Cal Ranch Plaza 1.0%      Four Kegs 10/31/2024 3,418 3.1%   Liquor Emporium 8/30/2027 2,838 2.6%   $0
Loan   32 Yosemite Office 0.9%      Hamrick, Tschetter, Sulzer 3/31/2021 7,753 6.1%   Classic Brands Holdings, LLC 1/31/2021 7,707 6.1%   $0
Loan   33 The Pines Corporate Center 0.9%      Patenaude & Felix 4/30/2023 5,590 5.6%   KJR Management, LLC 2/28/2023 5,062 5.1%   $0
Loan   34 Mallard Crossing Shopping Center 0.9%      ATI Physical Therapy 6/30/2021 4,973 6.2%   Dotty’s 4/30/2020 2,741 3.4%   $0
Loan 9,10,21 35 8 Fairview Place 0.9%      N/A N/A N/A N/A   N/A N/A N/A N/A   $0
Loan   36 Highland Village Apartments 0.8%      N/A N/A N/A N/A   N/A N/A N/A N/A   $75,040
Loan   37 The Harmon Building 0.8%      Scott USA MTM 3,300 7.2%   Roberson Building Company MTM 2,350 5.1%   $0
Loan 22 38 371 Cactus 0.7%      N/A N/A N/A N/A   N/A N/A N/A N/A   $0
Loan   39 Prairie Ridge Commons 0.7%      Profile by Sanford 5/31/2029 2,526 9.6%   Nothing Bundt Cakes 6/30/2029 2,254 8.5%   $0
Loan 6,7,8,23 40 ImageFirst Industrial Portfolio 0.7%                          $0
Property   40.01 ImageFirst - St. Louis Property 0.5%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   40.02 ImageFirst - Denver Property 0.2%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   41 Holiday Inn Jacksonville East 0.7%      N/A N/A N/A N/A   N/A N/A N/A N/A   $0
Loan   42 Peninsula Ridge Phase II 0.6%      N/A N/A N/A N/A   N/A N/A N/A N/A   $0
Loan 24 43 9174 Sky Park Court 0.6%      N/A N/A N/A N/A   N/A N/A N/A N/A   $0
Loan   44 Decimal Point 0.6%      All Safe Industries 2/28/2021 11,072 9.4%   Power of Design POD 5/31/2023 9,800 8.3%   $0
Loan   45 Lincoln Porte 0.6%      Alarm Capital Alliance 8/31/2020 8,847 13.8%   Bartlett Cocke 1/31/2022 8,776 13.7%   $22,300
Loan 25 46 The Modern 0.4%      Endo50 5/31/2022 2,526 9.4%   Precision Vision 2/28/2022 1,250 4.6%   $0
Loan   47 AAA Self Storage High Point 0.4%      N/A N/A N/A N/A   N/A N/A N/A N/A   $0
Loan   48 Van Dyke Shelby Retail 0.4%      Dy N Fly 5/31/2024 1,600 12.9%   Lady Jane’s 6/30/2029 1,600 12.9%   $0
Loan 6,7 49 Brook & Whittle Industrial Portfolio 0.3%                          $0
Property   49.01 B & W 1 0.2%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Property   49.02 B & W 2 0.1%      N/A N/A N/A N/A   N/A N/A N/A N/A    
Loan   50 Hillside Terrace Shopping Center 0.2%      TVG - Medulla, LLC 2/28/2021 1,656 9.7%   Chris & Company, LLC 3/31/2024 1,648 9.6%   $0
Loan   51 CVS - Chesterfield 0.2%      N/A N/A N/A N/A   N/A N/A N/A N/A   $430

 

A-1-22

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
  Monthly
Replacement
Reserves
Replacement
Reserve Cap
Upfront TI/LC
 Reserves
Monthly TI/LC
Reserves
TI/LC
Reserve Cap
Upfront Tax
 Reserves
Monthly Tax
 Reserves
Loan 5,6,7,8,10 1 GNL Office and Industrial Portfolio 6.9%      $0 $0 $0 $0 $6,000,000 $0 $0
Property   1.01 Quest Diagnostics, Inc. 1.9%                   
Property   1.02 Encompass Health Corporation 1.4%                   
Property   1.03 AT&T Services, Inc. 1.3%                   
Property   1.04 Up Central Leasing LLC 0.4%                   
Property   1.05 ComDoc, Inc. 0.3%                   
Property   1.06 Stanley Convergent Security Solutions, Inc. 0.3%                   
Property   1.07 EQT Gathering, LLC 0.3%                   
Property   1.08 Metal Technologies, Inc. 0.2%                   
Property   1.09 Heatcraft Refrigeration Products, LLC 0.2%                   
Property   1.10 Hanes Companies, Inc. 0.2%                   
Property   1.11 FedEx Ground Package System, Inc. 0.2%                   
Property   1.12 Cummins, Inc. 0.1%                   
Loan 5,7,10 2 Parklawn Building 6.9%      $0 $0 $0 $0 $0 $372,746 $124,249
Loan 5,6,7,11,12 3 East Village Multifamily Portfolio 5.9%      $3,000 $0 $0 $0 $0 $580,862 $129,081
Property   3.01 165-167 Avenue A 1.3%                   
Property   3.02 211 Avenue A 1.2%                   
Property   3.03 201 East 2nd Street 1.1%                   
Property   3.04 500 East 11th Street 0.8%                   
Property   3.05 191-193 Avenue A 0.5%                   
Property   3.06 143 First Avenue 0.4%                   
Property   3.07 129 First Avenue 0.3%                   
Property   3.08 435 East 12th Street 0.3%                   
Loan 5,8 4 Grand Canal Shoppes 5.3%      $0 $386,928 $12,309,694 $0 $2,321,544 $0 $0
Loan 5,6,7 5 ILPT Industrial Portfolio 4.9%      $0 $0 $0 $0 $0 $0 $0
Property   5.01 1800 Union Airpark Boulevard 0.8%                   
Property   5.02 4237-4255 Anson Boulevard 0.7%                   
Property   5.03 5000 Commerce Way 0.6%                   
Property   5.04 5142 & 5148 North Hanley Road 0.6%                   
Property   5.05 945 Monument Drive 0.5%                   
Property   5.06 2801 Airwest Boulevard 0.4%                   
Property   5.07 20 Logistics Boulevard 0.4%                   
Property   5.08 5500 Southeast Delaware Avenue 0.3%                   
Property   5.09 2150 Stanley Road 0.3%                   
Property   5.10 16101 Queens Court 0.3%                   
Property   5.11 5 Logistics Drive 0.2%                   
Loan 5,13,14,15 6 Royal Palm Place 4.9%      $0 $0 $0 $0 $0 $0 $0
Loan 16 7 The Hendry 4.5%      $8,313 $0 $0 $0 $0 $1,540,000 $140,000
Loan 5,9 8 Wells Fargo Place 3.9%      $13,468 $0 $4,000,000 $0 $3,000,000 so long as no Major Tenant Trigger Event has occurred; During a Major Tenant Trigger Event the cap shall be (i) $6,500,000 if DY<8.5%, (ii) $5,500,000 otherwise $544,053 $272,026
Loan 5,6,7,10 9 Bushwick Avenue Portfolio 3.9%      $3,717 $223,000 $0 $0 $0 $437,001 $145,667
Property   9.01 340 Evergreen Avenue 2.0%                   
Property   9.02 871 Bushwick Avenue 1.2%                   
Property   9.03 889 Bushwick Avenue 0.7%                   
Loan 10 10 AVR Homewood Suites Carle Place 3.2%      1/12 of 4% of gross income for the prior calendar year $0 $0 $0 $0 $0 $0
Loan 8 11 801 South Chevy Chase Drive 3.1%      $1,650 $0 $0 $12,375 $446,000 $50,751 $12,688
Loan   12 Mosby Poinsett 2.9%      $6,000 $0 $0 $0 $0 $580,620 $58,062
Loan   13 Vio Tustin Apartments 2.7%      $3,438 $0 $0 $0 $0 $212,348 $42,470
Loan 6,7 14 Key West Hotel Portfolio 2.7%      $44,212 $0 $0 $0 $0 $23,289 $23,289
Property   14.01 Southernmost Inn 0.9%                   
Property   14.02 NYAH Key West 0.7%                   
Property   14.03 Cabana Inn 0.6%                   
Property   14.04 Paradise Inn 0.5%                   
Loan 10 15 4-5 Sentry 2.6%      $2,546 $0 $1,000,000 $0 $1,000,000 $106,500 $27,167
Loan 16 16 Tribeca Apartments 2.4%      $2,667 $0 $0 $0 $0 $11,799 $1,073
Loan   17 McHenry Village Shopping Center 2.1%      $4,590 $0 $750,000 $0 $750,000 so long as (i) an Acceptable Replacement Lease or Acceptable Lease Extension has been delivered, (ii) Proforma DY is at least 10.5% for the preceding calendar quarter, (iii) Occupancy is at least 85.0% $84,666 $21,167
Loan 5,6,7,8,17 18 Osborn Triangle 2.0%      $0 $0 $0 $0 $0 $0 $0
Property   18.01 610 Main Street North 0.8%                   
Property   18.02 1 Portland Street 0.7%                   
Property   18.03 700 Main Street 0.5%                   
Loan 5,10,18,19 19 American Metro Center 2.0%      $0 $0 $0 $0 $0 $0 $0
Loan 8,9,10 20 Plaza Rancho Del Oro 1.9%      $1,355 $0 $150,000 $0 $150,000 $42,834 $21,417
Loan   21 Magnolia Cove Apartments 1.7%      $9,400 $0 $0 $0 $0 $99,617 $19,505
Loan   22 Crown Heights 1.3%      $6,084 $0 $0 $0 $0 $106,127 $9,648
Loan 8 23 Wildwood Centre 1.3%      $3,243 $0 $800,000 $0 $800,000 $42,832 $21,416
Loan 5,6,10,20 24 Hilton Portfolio 1.2%      $79,671 $0 $0 $0 $0 $393,717 $80,974
Property   24.01 Hampton Inn Bartonsville 0.2%                   
Property   24.02 Homewood Suites Leesburg 0.2%                   
Property   24.03 Hampton Inn Leesburg 0.2%                   
Property   24.04 Hampton Inn Faxon 0.2%                   
Property   24.05 Homewood Suites Ocala 0.2%                   
Property   24.06 Hampton Inn Williamsport 0.1%                   
Property   24.07 Hampton Inn Bermuda Run 0.1%                   

 

A-1-23

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
  Monthly
Replacement
Reserves
Replacement
Reserve Cap
Upfront TI/LC
 Reserves
Monthly TI/LC
Reserves
TI/LC
Reserve Cap
Upfront Tax
 Reserves
Monthly Tax
 Reserves
Loan 5,6,7,8 25 National Anchored Retail Portfolio 1.2%      $16,160 $0 $6,000,000 $64,638 $10,000,000 $1,111,745 $275,628
Property   25.01 Lakeline Plaza 0.5%                   
Property   25.02 Forest Plaza 0.3%                   
Property   25.03 White Oaks Plaza 0.3%                   
Property   25.04 Muncie Towne Plaza 0.1%                   
Property   25.05 Lakeline Village 0.0%                   
Loan   26 Audubon Court Apartments 1.1%      $3,625 $0 $0 $0 $0 $95,738 $20,572
Loan   27 Woodbridge Apartments 1.1%      $0 $0 $0 $0 $0 $70,568 $14,114
Loan   28 Hampton Inn Stoughton 1.1%      $12,302 $0 $0 $0 $0 $0 $16,844
Loan 10 29 191-195 Clarkson Avenue 1.0%      $604 $0 $0 $0 $0 $0 $393
Loan 6,7 30 Victory Food Lion Portfolio 1.0%      $2,789 $0 $0 $10,306 $618,300 $44,695 $8,939
Property   30.01 Madison Plaza 0.5%                   
Property   30.02 Lovingston Plaza 0.3%                   
Property   30.03 East Vinton Plaza 0.3%                   
Loan   31 Cal Ranch Plaza 1.0%      $1,822 $65,582 $0 $10,111 $363,982 $0 $3,227
Loan   32 Yosemite Office 0.9%      $3,212 $0 $200,000 $5,268 $380,000 $101,192 $25,298
Loan   33 The Pines Corporate Center 0.9%      $2,004 $0 $0 $8,348 $400,000 $14,640 $7,320
Loan   34 Mallard Crossing Shopping Center 0.9%      $2,065 $0 $0 $3,360 $120,960 $157,258 $31,452
Loan 9,10,21 35 8 Fairview Place 0.9%      $313 $6,000 $100,000 $0 $9,750 $27,000 $13,500
Loan   36 Highland Village Apartments 0.8%      $2,792 $0 $0 $0 $0 $11,402 $11,402
Loan   37 The Harmon Building 0.8%      $1,929 $0 $0 $3,812 $137,235 $16,916 $16,916
Loan 22 38 371 Cactus 0.7%      $0 $0 $0 $0 $0 $0 $0
Loan   39 Prairie Ridge Commons 0.7%      $331 $11,899 $0 $2,754 $99,161 $80,416 $16,083
Loan 6,7,8,23 40 ImageFirst Industrial Portfolio 0.7%      $0 $24,495 $0 $0 $0 $0 $0
Property   40.01 ImageFirst - St. Louis Property 0.5%                   
Property   40.02 ImageFirst - Denver Property 0.2%                   
Loan   41 Holiday Inn Jacksonville East 0.7%      $12,257 $0 $0 $0 $0 $10,650 $10,650
Loan   42 Peninsula Ridge Phase II 0.6%      $875 $0 $0 $0 $0 $9,025 $9,025
Loan 24 43 9174 Sky Park Court 0.6%      $1,913 $0 $500,000 $0 $500,000 $18,027 $9,013
Loan   44 Decimal Point 0.6%      $2,262 $50,000 $4,918 $4,918 $180,000 $56,968 $5,179
Loan   45 Lincoln Porte 0.6%      $536 $0 $50,000 $2,678 $100,000 $143,125 $14,313
Loan 25 46 The Modern 0.4%      $462 $0 $80,748 $0 $80,748 $5,047 $1,682
Loan   47 AAA Self Storage High Point 0.4%      $473 $11,348 $0 $0 $0 $1,175 $1,175
Loan   48 Van Dyke Shelby Retail 0.4%      $155 $0 $0 $1,032 $62,000 $7,658 $3,829
Loan 6,7 49 Brook & Whittle Industrial Portfolio 0.3%      $0 $19,382 $0 $0 $258,436 $0 $0
Property   49.01 B & W 1 0.2%                   
Property   49.02 B & W 2 0.1%                   
Loan   50 Hillside Terrace Shopping Center 0.2%      $847 $0 $0 $2,139 $75,000 $24,024 $4,004
Loan   51 CVS - Chesterfield 0.2%      $430 $10,331 $916 $916 $32,970 $0 $0

 

A-1-24

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Upfront
Insurance Reserves
Monthly
Insurance
Reserves
Upfront
Deferred Maint.
Reserve
Initial Other
Reserves
Ongoing Other
Reserves
Other Reserves Description   Appraisal
Report Date
Loan 5,6,7,8,10 1 GNL Office and Industrial Portfolio 6.9%    $0 $0 $320,700 $0 $0 N/A   9/12/2019
Property   1.01 Quest Diagnostics, Inc. 1.9%                  8/15/2019
Property   1.02 Encompass Health Corporation 1.4%                  7/31/2019
Property   1.03 AT&T Services, Inc. 1.3%                  7/31/2019
Property   1.04 Up Central Leasing LLC 0.4%                  8/16/2019
Property   1.05 ComDoc, Inc. 0.3%                  8/14/2019
Property   1.06 Stanley Convergent Security Solutions, Inc. 0.3%                  7/31/2019
Property   1.07 EQT Gathering, LLC 0.3%                  8/19/2019
Property   1.08 Metal Technologies, Inc. 0.2%                  8/21/2019
Property   1.09 Heatcraft Refrigeration Products, LLC 0.2%                  7/31/2019
Property   1.10 Hanes Companies, Inc. 0.2%                  7/31/2019
Property   1.11 FedEx Ground Package System, Inc. 0.2%                  8/19/2019
Property   1.12 Cummins, Inc. 0.1%                  8/1/2019
Loan 5,7,10 2 Parklawn Building 6.9%    $19,441 $9,720 $111,869 $0 $0 N/A   10/11/2019
Loan 5,6,7,11,12 3 East Village Multifamily Portfolio 5.9%    $0 $0 $0 $0 $0 N/A    
Property   3.01 165-167 Avenue A 1.3%                  9/6/2019
Property   3.02 211 Avenue A 1.2%                  9/6/2019
Property   3.03 201 East 2nd Street 1.1%                  9/6/2019
Property   3.04 500 East 11th Street 0.8%                  9/6/2019
Property   3.05 191-193 Avenue A 0.5%                  9/6/2019
Property   3.06 143 First Avenue 0.4%                  9/6/2019
Property   3.07 129 First Avenue 0.3%                  9/6/2019
Property   3.08 435 East 12th Street 0.3%                  9/6/2019
Loan 5,8 4 Grand Canal Shoppes 5.3%    $0 $0 $0 $1,218,246 $0 Gap Rent Reserve   5/30/2019
Loan 5,6,7 5 ILPT Industrial Portfolio 4.9%    $0 $0 $0 $6,134,904 $0 Toro Expansion Reserve    
Property   5.01 1800 Union Airpark Boulevard 0.8%                  9/5/2019
Property   5.02 4237-4255 Anson Boulevard 0.7%                  9/3/2019
Property   5.03 5000 Commerce Way 0.6%                  9/2/2019
Property   5.04 5142 & 5148 North Hanley Road 0.6%                  9/3/2019
Property   5.05 945 Monument Drive 0.5%                  9/3/2019
Property   5.06 2801 Airwest Boulevard 0.4%                  9/3/2019
Property   5.07 20 Logistics Boulevard 0.4%                  9/5/2019
Property   5.08 5500 Southeast Delaware Avenue 0.3%                  9/3/2019
Property   5.09 2150 Stanley Road 0.3%                  9/3/2019
Property   5.10 16101 Queens Court 0.3%                  8/31/2019
Property   5.11 5 Logistics Drive 0.2%                  9/5/2019
Loan 5,13,14,15 6 Royal Palm Place 4.9%    $0 $0 $0 $0 $0 N/A   10/22/2019
Loan 16 7 The Hendry 4.5%    $138,839 $11,570 $0 $0 $0 N/A   8/16/2019
Loan 5,9 8 Wells Fargo Place 3.9%    $0 $0 $0 $3,171,121 $0 Existing Tenant TI/LC Reserve ($1,648,010); Existing Tenant Rent Concession Reserve ($1,364,950); Cedar Street Skywalk Escalator Reserve ($158,161.25)   10/10/2019
Loan 5,6,7,10 9 Bushwick Avenue Portfolio 3.9%    $56,977 $8,719 $0 $0 $0 N/A    
Property   9.01 340 Evergreen Avenue 2.0%                  8/7/2019
Property   9.02 871 Bushwick Avenue 1.2%                  8/6/2019
Property   9.03 889 Bushwick Avenue 0.7%                  8/7/2019
Loan 10 10 AVR Homewood Suites Carle Place 3.2%    $0 $0 $0 $0 $0 N/A   10/22/2019
Loan 8 11 801 South Chevy Chase Drive 3.1%    $0 $0 $285,935 $0 $0 N/A   9/27/2019
Loan   12 Mosby Poinsett 2.9%    $43,280 $5,410 $0 $5,000 $0 Radon Reserve   9/17/2019
Loan   13 Vio Tustin Apartments 2.7%    $25,584 $3,655 $0 $0 $0 N/A   10/4/2019
Loan 6,7 14 Key West Hotel Portfolio 2.7%    $327,221 $54,537 $27,425 $0 $0 N/A    
Property   14.01 Southernmost Inn 0.9%                  8/2/2019
Property   14.02 NYAH Key West 0.7%                  8/2/2019
Property   14.03 Cabana Inn 0.6%                  8/2/2019
Property   14.04 Paradise Inn 0.5%                  8/2/2019
Loan 10 15 4-5 Sentry 2.6%    $8,300 $3,873 $8,625 $107,454 $0 BoA TI Reserve ($99,270); Anexinet TI Reserve ($8,184)   10/24/2019
Loan 16 16 Tribeca Apartments 2.4%    $0 $0 $0 $0 $0 N/A   10/18/2019
Loan   17 McHenry Village Shopping Center 2.1%    $70,000 $10,000 $45,313 $61,319 $0 Outstanding TI/LC Reserve ($34,999.87); CVS Parcel Property Tax Reserve ($26,319.14)   10/17/2019
Loan 5,6,7,8,17 18 Osborn Triangle 2.0%    $0 $0 $0 $0 $0 N/A    
Property   18.01 610 Main Street North 0.8%                  5/13/2019
Property   18.02 1 Portland Street 0.7%                  5/13/2019
Property   18.03 700 Main Street 0.5%                  5/13/2019
Loan 5,10,18,19 19 American Metro Center 2.0%    $0 $0 $0 $0 $0 N/A   9/6/2019
Loan 8,9,10 20 Plaza Rancho Del Oro 1.9%    $0 $0 $0 $2,064,368 $0 My Salon Suites Construction Reserve ($1,382,384); My Salon Suites Rent Reserve ($365,346); My Salon Suites TI/LC Reserve ($316,188)   9/30/2019
Loan   21 Magnolia Cove Apartments 1.7%    $52,452 $7,252 $0 $1,000,000 $0 Certificate of Occupancy Reserve   9/26/2019
Loan   22 Crown Heights 1.3%    $83,939 $9,327 $25,313 $0 $0 N/A   10/21/2019
Loan 8 23 Wildwood Centre 1.3%    $10,478 $3,493 $139,063 $2,292,809 $0 Outstanding TI/LC Reserve ($1,379,925); Advance Auto Reserve ($870,000); Club 4 Fitness Rent Gap Reserve ($42,884.40)   9/26/2019
Loan 5,6,10,20 24 Hilton Portfolio 1.2%    $37,612 $7,522 $0 $0 $0 N/A   8/7/2019
Property   24.01 Hampton Inn Bartonsville 0.2%                  8/6/2019
Property   24.02 Homewood Suites Leesburg 0.2%                  8/6/2019
Property   24.03 Hampton Inn Leesburg 0.2%                  8/6/2019
Property   24.04 Hampton Inn Faxon 0.2%                  8/6/2019
Property   24.05 Homewood Suites Ocala 0.2%                  8/6/2019
Property   24.06 Hampton Inn Williamsport 0.1%                  8/6/2019
Property   24.07 Hampton Inn Bermuda Run 0.1%                  8/6/2019

 

A-1-25

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Upfront
Insurance Reserves
Monthly
Insurance
Reserves
Upfront
Deferred Maint.
Reserve
Initial Other
Reserves
Ongoing Other
Reserves
Other Reserves Description   Appraisal
Report Date
Loan 5,6,7,8 25 National Anchored Retail Portfolio 1.2%    $0 $0 $0 $954,138 $0 Existing TI/LC Reserve ($896,489.44); Rent Concession Reserve ($57,648.24)    
Property   25.01 Lakeline Plaza 0.5%                  9/5/2019
Property   25.02 Forest Plaza 0.3%                  8/27/2019
Property   25.03 White Oaks Plaza 0.3%                  8/27/2019
Property   25.04 Muncie Towne Plaza 0.1%                  8/26/2019
Property   25.05 Lakeline Village 0.0%                  9/5/2019
Loan   26 Audubon Court Apartments 1.1%    $64,709 $4,978 $4,375 $0 $0 N/A   10/8/2019
Loan   27 Woodbridge Apartments 1.1%    $39,175 $3,265 $11,400 $0 $0 N/A   10/22/2019
Loan   28 Hampton Inn Stoughton 1.1%    $11,125 $3,708 $0 $0 $0 N/A   9/13/2019
Loan 10 29 191-195 Clarkson Avenue 1.0%    $9,009 $1,501 $0 $0 $0 N/A   10/3/2019
Loan 6,7 30 Victory Food Lion Portfolio 1.0%    $0 $0 $212,378 $0 $0 N/A    
Property   30.01 Madison Plaza 0.5%                  8/8/2019
Property   30.02 Lovingston Plaza 0.3%                  8/22/2019
Property   30.03 East Vinton Plaza 0.3%                  8/22/2019
Loan   31 Cal Ranch Plaza 1.0%    $0 $0 $40,225 $0 $0 N/A   8/8/2019
Loan   32 Yosemite Office 0.9%    $9,345 $3,115 $700,000 $130,173 $0 Outstanding TI/LC Reserve (Upfront: $73,553); Free Rent Reserve (Upfront: $56,620)   9/24/2019
Loan   33 The Pines Corporate Center 0.9%    $4,756 $2,378 $0 $272,087 $0 Outstanding TI/LC Reserve   9/27/2019
Loan   34 Mallard Crossing Shopping Center 0.9%    $0 $0 $188,750 $55,195 $0 Dollar Tree Reserve   8/1/2019
Loan 9,10,21 35 8 Fairview Place 0.9%    $11,936 $1,057 $1,688 $2,000,000 $0 Earnout Reserve   10/9/2019
Loan   36 Highland Village Apartments 0.8%    $26,645 $3,806 $31,831 $0 $0 N/A   9/30/2019
Loan   37 The Harmon Building 0.8%    $0 $0 $6,250 $0 $0 N/A   9/16/2019
Loan 22 38 371 Cactus 0.7%    $0 $0 $21,700 $0 $0 N/A   10/16/2019
Loan   39 Prairie Ridge Commons 0.7%    $1,243 $621 $10,813 $0 $0 N/A   8/28/2019
Loan 6,7,8,23 40 ImageFirst Industrial Portfolio 0.7%    $0 $0 $0 $0 $0 N/A    
Property   40.01 ImageFirst - St. Louis Property 0.5%                  10/1/2019
Property   40.02 ImageFirst - Denver Property 0.2%                  9/29/2019
Loan   41 Holiday Inn Jacksonville East 0.7%    $0 $0 $20,000 $418,488 $0 PIP Reserve   8/8/2019
Loan   42 Peninsula Ridge Phase II 0.6%    $0 $0 $0 $0 $0 N/A   9/16/2019
Loan 24 43 9174 Sky Park Court 0.6%    $0 $0 $4,688 $0 $0 N/A   9/18/2019
Loan   44 Decimal Point 0.6%    $3,088 $1,544 $36,597 $20,947 $0 Specified Tenant TI Reserve   10/9/2019
Loan   45 Lincoln Porte 0.6%    $1,209 $1,209 $159,640 $162,326 $0 Red Hawk Rollover Reserve ($100,640); Red Hawk Reserve ($61,686)   10/18/2019
Loan 25 46 The Modern 0.4%    $2,759 $2,759 $0 $37,015 $0 Vero Beach Dry Cleaners Outstanding TI/LC Reserve   8/22/2019
Loan   47 AAA Self Storage High Point 0.4%    $0 $0 $0 $0 $0 N/A   7/17/2019
Loan   48 Van Dyke Shelby Retail 0.4%    $2,795 $254 $0 $225,000 $0 Beaumont Reserve (Upfront: $225,000); Major Tenant Reserve (Springing)   9/25/2019
Loan 6,7 49 Brook & Whittle Industrial Portfolio 0.3%    $0 $0 $0 $0 $0 N/A    
Property   49.01 B & W 1 0.2%                  7/10/2019
Property   49.02 B & W 2 0.1%                  7/11/2019
Loan   50 Hillside Terrace Shopping Center 0.2%    $0 $0 $14,651 $0 $0 N/A   9/26/2019
Loan   51 CVS - Chesterfield 0.2%    $977 $488 $0 $0 $0 N/A   9/19/2019

 

A-1-26

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Environmental
Phase I
Report Date
Environmental
Phase II
Report Date
Engineering
Report Date
Seismic
Report Date
Seismic
Zone (Y/N)
PML %   Cut-off Date
Pari Passu Mortgage
Debt Balance
Coop - Committed Secondary Debt 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
Loan 5,6,7,8,10 1 GNL Office and Industrial Portfolio 6.9%                  $134,000,000     55.1% 2.60x 10.6%    
Property   1.01 Quest Diagnostics, Inc. 1.9%    8/5/2019 N/A 8/5/2019 11/13/2014 Yes - 4 14.0%                  
Property   1.02 Encompass Health Corporation 1.4%    6/4/2019 N/A 6/4/2019 N/A No N/A                  
Property   1.03 AT&T Services, Inc. 1.3%    8/2/2019 N/A 8/2/2019 N/A No N/A                  
Property   1.04 Up Central Leasing LLC 0.4%    4/26/2019 N/A 4/26/2019 N/A No N/A                  
Property   1.05 ComDoc, Inc. 0.3%    5/20/2019 N/A 5/21/2019 N/A No N/A                  
Property   1.06 Stanley Convergent Security Solutions, Inc. 0.3%    3/11/2019 N/A 3/8/2019 N/A No N/A                  
Property   1.07 EQT Gathering, LLC 0.3%    4/1/2019 N/A 4/2/2019 N/A No N/A                  
Property   1.08 Metal Technologies, Inc. 0.2%    5/13/2019 N/A 5/13/2019 N/A No N/A                  
Property   1.09 Heatcraft Refrigeration Products, LLC 0.2%    5/24/2019 N/A 5/24/2019 N/A No N/A                  
Property   1.10 Hanes Companies, Inc. 0.2%    4/4/2019 N/A 4/5/2019 N/A No N/A                  
Property   1.11 FedEx Ground Package System, Inc. 0.2%    8/2/2019 N/A 8/2/2019 N/A No N/A                  
Property   1.12 Cummins, Inc. 0.1%    12/21/2018 N/A 12/21/2018 N/A No N/A                  
Loan 5,7,10 2 Parklawn Building 6.9%    8/21/2019 N/A 8/21/2019 N/A No N/A   $191,600,000     60.0% 2.68x 9.4%    
Loan 5,6,7,11,12 3 East Village Multifamily Portfolio 5.9%                  $25,000,000     61.2% 2.07x 7.0%    
Property   3.01 165-167 Avenue A 1.3%    12/5/2018 N/A 12/5/2018 N/A No N/A                  
Property   3.02 211 Avenue A 1.2%    12/5/2018 N/A 12/5/2018 N/A No N/A                  
Property   3.03 201 East 2nd Street 1.1%    12/5/2018 N/A 12/5/2018 N/A No N/A                  
Property   3.04 500 East 11th Street 0.8%    12/5/2018 N/A 12/5/2018 N/A No N/A                  
Property   3.05 191-193 Avenue A 0.5%    12/5/2018 N/A 12/5/2018 N/A No N/A                  
Property   3.06 143 First Avenue 0.4%    12/5/2018 N/A 12/5/2018 N/A No N/A                  
Property   3.07 129 First Avenue 0.3%    12/5/2018 N/A 12/5/2018 N/A No N/A                  
Property   3.08 435 East 12th Street 0.3%    12/5/2018 N/A 12/5/2018 N/A No N/A                  
Loan 5,8 4 Grand Canal Shoppes 5.3%    5/15/2019 N/A 3/18/2019 N/A No N/A   $706,153,846   $215,000,000 59.5% 1.67x 7.5%    
Loan 5,6,7 5 ILPT Industrial Portfolio 4.9%                  $164,400,000   $135,600,000 64.0% 2.47x 9.1%    
Property   5.01 1800 Union Airpark Boulevard 0.8%    7/23/2019 N/A 7/23/2019 N/A No N/A                  
Property   5.02 4237-4255 Anson Boulevard 0.7%    7/23/2019 N/A 7/23/2019 N/A No N/A                  
Property   5.03 5000 Commerce Way 0.6%    7/26/2019 N/A 7/26/2019 N/A No N/A                  
Property   5.04 5142 & 5148 North Hanley Road 0.6%    7/23/2019 N/A 7/23/2019 N/A No N/A                  
Property   5.05 945 Monument Drive 0.5%    7/23/2019 N/A 7/23/2019 N/A No N/A                  
Property   5.06 2801 Airwest Boulevard 0.4%    7/23/2019 N/A 7/23/2019 N/A No N/A                  
Property   5.07 20 Logistics Boulevard 0.4%    7/23/2019 N/A 7/23/2019 N/A No N/A                  
Property   5.08 5500 Southeast Delaware Avenue 0.3%    7/30/2019 N/A 7/30/2019 N/A No N/A                  
Property   5.09 2150 Stanley Road 0.3%    7/23/2019 N/A 7/23/2019 N/A No N/A                  
Property   5.10 16101 Queens Court 0.3%    7/23/2019 N/A 7/23/2019 N/A No N/A                  
Property   5.11 5 Logistics Drive 0.2%    7/23/2019 N/A 7/23/2019 N/A No N/A                  
Loan 5,13,14,15 6 Royal Palm Place 4.9%    9/18/2019 N/A 9/18/2019 N/A No N/A   $60,000,000     62.9% 2.16x 8.5%    
Loan 16 7 The Hendry 4.5%    9/30/2019 N/A 9/30/2019 N/A No N/A                  
Loan 5,9 8 Wells Fargo Place 3.9%    9/17/2019 N/A 9/18/2019 N/A No N/A   $40,000,000     64.0% 2.92x 10.8%    
Loan 5,6,7,10 9 Bushwick Avenue Portfolio 3.9%                  $90,000,000     65.0% 1.81x 6.8%    
Property   9.01 340 Evergreen Avenue 2.0%    7/25/2019 N/A 7/26/2019 N/A No N/A                  
Property   9.02 871 Bushwick Avenue 1.2%    7/25/2019 N/A 7/24/2019 N/A No N/A                  
Property   9.03 889 Bushwick Avenue 0.7%    7/25/2019 N/A 7/26/2019 N/A No N/A                  
Loan 10 10 AVR Homewood Suites Carle Place 3.2%    10/2/2019 N/A 10/2/2019 N/A No N/A                  
Loan 8 11 801 South Chevy Chase Drive 3.1%    9/17/2019 N/A 10/4/2019 9/16/2019 Yes - 4 17.0%                  
Loan   12 Mosby Poinsett 2.9%    9/6/2019 N/A 8/28/2019 N/A No N/A                  
Loan   13 Vio Tustin Apartments 2.7%    9/9/2019 N/A 9/13/2019 9/9/2019 Yes - 4 10.0%                  
Loan 6,7 14 Key West Hotel Portfolio 2.7%                                 
Property   14.01 Southernmost Inn 0.9%    7/16/2019 N/A 7/16/2019 N/A No N/A                  
Property   14.02 NYAH Key West 0.7%    7/16/2019 N/A 7/16/2019 N/A No N/A                  
Property   14.03 Cabana Inn 0.6%    7/16/2019 N/A 7/16/2019 N/A No N/A                  
Property   14.04 Paradise Inn 0.5%    7/16/2019 N/A 7/16/2019 N/A No N/A                  
Loan 10 15 4-5 Sentry 2.6%    9/17/2019 N/A 9/17/2019 N/A No N/A                  
Loan 16 16 Tribeca Apartments 2.4%    10/14/2019 N/A 6/20/2019 N/A No N/A                  
Loan   17 McHenry Village Shopping Center 2.1%    9/20/2019 N/A 9/17/2019 9/20/2019 Yes - 3 8.0%                  
Loan 5,6,7,8,17 18 Osborn Triangle 2.0%                  $410,000,000   $145,000,000 49.7% 2.33x 9.3%    
Property   18.01 610 Main Street North 0.8%    4/10/2019 N/A 4/10/2019 N/A No N/A                  
Property   18.02 1 Portland Street 0.7%    4/10/2019 N/A 4/10/2019 N/A No N/A                  
Property   18.03 700 Main Street 0.5%    4/10/2019 N/A 4/10/2019 N/A No N/A                  
Loan 5,10,18,19 19 American Metro Center 2.0%    6/5/2019 N/A 6/6/2019 N/A No N/A   $13,200,000     68.3% 1.66x 7.0%    
Loan 8,9,10 20 Plaza Rancho Del Oro 1.9%    9/23/2019 N/A 9/23/2019 9/23/2019 Yes - 4 6.0%                  
Loan   21 Magnolia Cove Apartments 1.7%    9/10/2019 N/A 9/6/2019 N/A No N/A                  
Loan   22 Crown Heights 1.3%    10/7/2019 N/A 10/7/2019 N/A No N/A                  
Loan 8 23 Wildwood Centre 1.3%    9/12/2019 N/A 9/12/2019 N/A No N/A                  
Loan 5,6,10,20 24 Hilton Portfolio 1.2%                  $56,000,000     61.8% 2.05x 13.6%    
Property   24.01 Hampton Inn Bartonsville 0.2%    6/26/2019 N/A 6/27/2019 N/A No N/A                  
Property   24.02 Homewood Suites Leesburg 0.2%    6/25/2019 N/A 6/27/2019 N/A No N/A                  
Property   24.03 Hampton Inn Leesburg 0.2%    6/26/2019 N/A 6/27/2019 N/A No N/A                  
Property   24.04 Hampton Inn Faxon 0.2%    6/28/2019 N/A 6/27/2019 N/A No N/A                  
Property   24.05 Homewood Suites Ocala 0.2%    6/25/2019 N/A 6/27/2019 N/A No N/A                  
Property   24.06 Hampton Inn Williamsport 0.1%    6/27/2019 N/A 6/27/2019 N/A No N/A                  
Property   24.07 Hampton Inn Bermuda Run 0.1%    6/26/2019 N/A 6/27/2019 N/A No N/A                  

 

A-1-27

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Environmental
Phase I
Report Date
Environmental
Phase II
Report Date
Engineering
Report Date
Seismic
Report Date
Seismic
Zone (Y/N)
PML %   Cut-off Date
Pari Passu Mortgage
Debt Balance
Coop - Committed Secondary Debt 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
Loan 5,6,7,8 25 National Anchored Retail Portfolio 1.2%                  $105,000,000     62.8% 2.96x 11.6%    
Property   25.01 Lakeline Plaza 0.5%    7/29/2019 N/A 7/29/2019 N/A No N/A                  
Property   25.02 Forest Plaza 0.3%    7/29/2019 N/A 7/29/2019 N/A No N/A                  
Property   25.03 White Oaks Plaza 0.3%    7/29/2019 N/A 7/29/2019 N/A No N/A                  
Property   25.04 Muncie Towne Plaza 0.1%    7/29/2019 N/A 7/29/2019 N/A No N/A                  
Property   25.05 Lakeline Village 0.0%    8/2/2019 N/A 8/2/2019 N/A No N/A                  
Loan   26 Audubon Court Apartments 1.1%    9/18/2019 N/A 9/18/2019 N/A No N/A                  
Loan   27 Woodbridge Apartments 1.1%    9/4/2019 N/A 9/4/2019 N/A No N/A                  
Loan   28 Hampton Inn Stoughton 1.1%    9/3/2019 N/A 9/3/2019 N/A No N/A                  
Loan 10 29 191-195 Clarkson Avenue 1.0%    9/5/2019 N/A 9/12/2019 N/A No N/A                  
Loan 6,7 30 Victory Food Lion Portfolio 1.0%                                 
Property   30.01 Madison Plaza 0.5%    8/1/2019 N/A 8/1/2019 N/A No N/A                  
Property   30.02 Lovingston Plaza 0.3%    9/3/2019 N/A 8/1/2019 N/A No N/A                  
Property   30.03 East Vinton Plaza 0.3%    8/1/2019 N/A 8/1/2019 N/A No N/A                  
Loan   31 Cal Ranch Plaza 1.0%    7/29/2019 N/A 7/30/2019 N/A No N/A                  
Loan   32 Yosemite Office 0.9%    8/29/2019 N/A 10/10/2019 N/A No N/A                  
Loan   33 The Pines Corporate Center 0.9%    8/22/2019 N/A 8/22/2019 N/A No N/A                  
Loan   34 Mallard Crossing Shopping Center 0.9%    10/9/2019 9/6/2019 8/9/2019 N/A No N/A                  
Loan 9,10,21 35 8 Fairview Place 0.9%    9/4/2019 N/A 9/3/2019 N/A No N/A                  
Loan   36 Highland Village Apartments 0.8%    9/17/2019 N/A 9/18/2019 N/A No N/A                  
Loan   37 The Harmon Building 0.8%    9/3/2019 N/A 9/3/2019 8/26/2019 Yes - 3 11.0%                  
Loan 22 38 371 Cactus 0.7%    9/18/2019 N/A 9/18/2019 9/18/2019 Yes - 4 10.0%                  
Loan   39 Prairie Ridge Commons 0.7%    8/21/2019 N/A 10/1/2019 N/A No N/A                  
Loan 6,7,8,23 40 ImageFirst Industrial Portfolio 0.7%                                 
Property   40.01 ImageFirst - St. Louis Property 0.5%    7/16/2019 N/A 7/12/2019 N/A No N/A                  
Property   40.02 ImageFirst - Denver Property 0.2%    7/16/2019 N/A 7/16/2019 N/A No N/A                  
Loan   41 Holiday Inn Jacksonville East 0.7%    7/12/2019 N/A 7/12/2019 N/A No N/A                  
Loan   42 Peninsula Ridge Phase II 0.6%    9/9/2019 N/A 9/9/2019 N/A No N/A                  
Loan 24 43 9174 Sky Park Court 0.6%    8/27/2019 N/A 9/19/2019 8/22/2019 Yes - 4 11.0%                  
Loan   44 Decimal Point 0.6%    9/18/2019 N/A 9/18/2019 N/A No N/A                  
Loan   45 Lincoln Porte 0.6%    9/4/2019 N/A 9/4/2019 N/A No N/A                  
Loan 25 46 The Modern 0.4%    8/9/2019 N/A 8/9/2019 N/A No N/A                  
Loan   47 AAA Self Storage High Point 0.4%    7/15/2019 N/A 7/15/2019 N/A No N/A                  
Loan   48 Van Dyke Shelby Retail 0.4%    9/12/2019 N/A 9/12/2019 N/A No N/A                  
Loan 6,7 49 Brook & Whittle Industrial Portfolio 0.3%                                 
Property   49.01 B & W 1 0.2%    5/15/2019 N/A 5/15/2019 N/A No N/A                  
Property   49.02 B & W 2 0.1%    5/15/2019 N/A 5/15/2019 N/A No N/A                  
Loan   50 Hillside Terrace Shopping Center 0.2%    9/6/2019 N/A 9/6/2019 N/A No N/A                  
Loan   51 CVS - Chesterfield 0.2%    8/22/2019 N/A 8/28/2019 N/A No N/A                  

 

A-1-28

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Total Debt
Cut-off Date
LTV Ratio
Total
Debt UW
NCF DSCR
Total Debt
UW NOI
Debt Yield
  Coop - Rental Value Coop - LTV as Rental Coop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - Coop Units Coop - Sponsor/
Investor Carry
Loan 5,6,7,8,10 1 GNL Office and Industrial Portfolio 6.9%                         
Property   1.01 Quest Diagnostics, Inc. 1.9%                         
Property   1.02 Encompass Health Corporation 1.4%                         
Property   1.03 AT&T Services, Inc. 1.3%                         
Property   1.04 Up Central Leasing LLC 0.4%                         
Property   1.05 ComDoc, Inc. 0.3%                         
Property   1.06 Stanley Convergent Security Solutions, Inc. 0.3%                         
Property   1.07 EQT Gathering, LLC 0.3%                         
Property   1.08 Metal Technologies, Inc. 0.2%                         
Property   1.09 Heatcraft Refrigeration Products, LLC 0.2%                         
Property   1.10 Hanes Companies, Inc. 0.2%                         
Property   1.11 FedEx Ground Package System, Inc. 0.2%                         
Property   1.12 Cummins, Inc. 0.1%                         
Loan 5,7,10 2 Parklawn Building 6.9%                         
Loan 5,6,7,11,12 3 East Village Multifamily Portfolio 5.9%                         
Property   3.01 165-167 Avenue A 1.3%                         
Property   3.02 211 Avenue A 1.2%                         
Property   3.03 201 East 2nd Street 1.1%                         
Property   3.04 500 East 11th Street 0.8%                         
Property   3.05 191-193 Avenue A 0.5%                         
Property   3.06 143 First Avenue 0.4%                         
Property   3.07 129 First Avenue 0.3%                         
Property   3.08 435 East 12th Street 0.3%                         
Loan 5,8 4 Grand Canal Shoppes 5.3%                         
Loan 5,6,7 5 ILPT Industrial Portfolio 4.9%                         
Property   5.01 1800 Union Airpark Boulevard 0.8%                         
Property   5.02 4237-4255 Anson Boulevard 0.7%                         
Property   5.03 5000 Commerce Way 0.6%                         
Property   5.04 5142 & 5148 North Hanley Road 0.6%                         
Property   5.05 945 Monument Drive 0.5%                         
Property   5.06 2801 Airwest Boulevard 0.4%                         
Property   5.07 20 Logistics Boulevard 0.4%                         
Property   5.08 5500 Southeast Delaware Avenue 0.3%                         
Property   5.09 2150 Stanley Road 0.3%                         
Property   5.10 16101 Queens Court 0.3%                         
Property   5.11 5 Logistics Drive 0.2%                         
Loan 5,13,14,15 6 Royal Palm Place 4.9%                         
Loan 16 7 The Hendry 4.5%                         
Loan 5,9 8 Wells Fargo Place 3.9%                         
Loan 5,6,7,10 9 Bushwick Avenue Portfolio 3.9%                         
Property   9.01 340 Evergreen Avenue 2.0%                         
Property   9.02 871 Bushwick Avenue 1.2%                         
Property   9.03 889 Bushwick Avenue 0.7%                         
Loan 10 10 AVR Homewood Suites Carle Place 3.2%                         
Loan 8 11 801 South Chevy Chase Drive 3.1%                         
Loan   12 Mosby Poinsett 2.9%                         
Loan   13 Vio Tustin Apartments 2.7%                         
Loan 6,7 14 Key West Hotel Portfolio 2.7%                         
Property   14.01 Southernmost Inn 0.9%                         
Property   14.02 NYAH Key West 0.7%                         
Property   14.03 Cabana Inn 0.6%                         
Property   14.04 Paradise Inn 0.5%                         
Loan 10 15 4-5 Sentry 2.6%                         
Loan 16 16 Tribeca Apartments 2.4%                         
Loan   17 McHenry Village Shopping Center 2.1%                         
Loan 5,6,7,8,17 18 Osborn Triangle 2.0%                         
Property   18.01 610 Main Street North 0.8%                         
Property   18.02 1 Portland Street 0.7%                         
Property   18.03 700 Main Street 0.5%                         
Loan 5,10,18,19 19 American Metro Center 2.0%                         
Loan 8,9,10 20 Plaza Rancho Del Oro 1.9%                         
Loan   21 Magnolia Cove Apartments 1.7%                         
Loan   22 Crown Heights 1.3%                         
Loan 8 23 Wildwood Centre 1.3%                         
Loan 5,6,10,20 24 Hilton Portfolio 1.2%                         
Property   24.01 Hampton Inn Bartonsville 0.2%                         
Property   24.02 Homewood Suites Leesburg 0.2%                         
Property   24.03 Hampton Inn Leesburg 0.2%                         
Property   24.04 Hampton Inn Faxon 0.2%                         
Property   24.05 Homewood Suites Ocala 0.2%                         
Property   24.06 Hampton Inn Williamsport 0.1%                         
Property   24.07 Hampton Inn Bermuda Run 0.1%                         

 

A-1-29

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Total Debt
Cut-off Date
LTV Ratio
Total
Debt UW
NCF DSCR
Total Debt
UW NOI
Debt Yield
  Coop - Rental Value Coop - LTV as Rental Coop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - Coop Units Coop - Sponsor/
Investor Carry
Loan 5,6,7,8 25 National Anchored Retail Portfolio 1.2%                         
Property   25.01 Lakeline Plaza 0.5%                         
Property   25.02 Forest Plaza 0.3%                         
Property   25.03 White Oaks Plaza 0.3%                         
Property   25.04 Muncie Towne Plaza 0.1%                         
Property   25.05 Lakeline Village 0.0%                         
Loan   26 Audubon Court Apartments 1.1%                         
Loan   27 Woodbridge Apartments 1.1%                         
Loan   28 Hampton Inn Stoughton 1.1%                         
Loan 10 29 191-195 Clarkson Avenue 1.0%                         
Loan 6,7 30 Victory Food Lion Portfolio 1.0%                         
Property   30.01 Madison Plaza 0.5%                         
Property   30.02 Lovingston Plaza 0.3%                         
Property   30.03 East Vinton Plaza 0.3%                         
Loan   31 Cal Ranch Plaza 1.0%                         
Loan   32 Yosemite Office 0.9%                         
Loan   33 The Pines Corporate Center 0.9%                         
Loan   34 Mallard Crossing Shopping Center 0.9%                         
Loan 9,10,21 35 8 Fairview Place 0.9%                         
Loan   36 Highland Village Apartments 0.8%                         
Loan   37 The Harmon Building 0.8%                         
Loan 22 38 371 Cactus 0.7%                         
Loan   39 Prairie Ridge Commons 0.7%                         
Loan 6,7,8,23 40 ImageFirst Industrial Portfolio 0.7%                         
Property   40.01 ImageFirst - St. Louis Property 0.5%                         
Property   40.02 ImageFirst - Denver Property 0.2%                         
Loan   41 Holiday Inn Jacksonville East 0.7%                         
Loan   42 Peninsula Ridge Phase II 0.6%                         
Loan 24 43 9174 Sky Park Court 0.6%                         
Loan   44 Decimal Point 0.6%                         
Loan   45 Lincoln Porte 0.6%                         
Loan 25 46 The Modern 0.4%                         
Loan   47 AAA Self Storage High Point 0.4%                         
Loan   48 Van Dyke Shelby Retail 0.4%                         
Loan 6,7 49 Brook & Whittle Industrial Portfolio 0.3%                         
Property   49.01 B & W 1 0.2%                         
Property   49.02 B & W 2 0.1%                         
Loan   50 Hillside Terrace Shopping Center 0.2%                         
Loan   51 CVS - Chesterfield 0.2%                         

 

A-1-30

 

 

MSC 2019-L3

Footnotes to Annex A-1

 

(1)MSBNA—Morgan Stanley Bank, N.A.; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; SMC—Starwood Mortgage Capital LLC; AREF—Argentic Real Estate Finance LLC; KeyBank—KeyBank National Association; CCRE—Cantor Commercial Real Estate Lending, L.P.; JPMCB—JPMorgan Chase Bank, National Association

 

(2)Certain tenants may not be in occupancy or may be in free rent periods. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this preliminary prospectus for information regarding the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans which are not in occupancy or are in free rent periods.

 

(3)The Administrative Fee Rate includes the master servicing fee rate, operating advisor fee rate, certificate administrator/trustee fee rate, asset representations reviewer fee rate, primary or sub-servicing servicing fee rate, CREFC® license fee rate and, with respect to any non-serviced mortgage loan, pari passu loan primary servicing fee rate, in each case applicable to the related mortgage loan.

 

(4)Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans.

 

(5)Each of the GNL Office and Industrial Portfolio Mortgage Loan (Mortgage Loan No. 1), the Parklawn Building Mortgage Loan (Mortgage Loan No. 2), the East Village Multifamily Portfolio Mortgage Loan (Mortgage Loan No. 3), the Grand Canal Shoppes Mortgage Loan (Mortgage Loan No. 4), the ILPT Industrial Portfolio Mortgage Loan (Mortgage Loan No. 5), the Royal Palm Place Mortgage Loan (Mortgage Loan No. 6), the Wells Fargo Place Mortgage Loan (Mortgage Loan No. 8), the Bushwick Avenue Portfolio Mortgage Loan (Mortgage Loan No. 9), the Osborn Triangle Mortgage Loan (Mortgage Loan No. 18), the American Metro Center Mortgage Loan (Mortgage Loan No. 19), the Hilton Portfolio Mortgage Loan (Mortgage Loan No. 24) and the National Anchored Retail Portfolio Mortgage Loan (Mortgage Loan No. 25) is part of a whole loan related to the Issuing Entity. For purposes of the statistical information set forth in this preliminary prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Units/Rooms calculations are in each case based on the subject Mortgage Loan together with any related Pari Passu Companion Loan, but (unless otherwise indicated) without regard to any related Subordinate Companion Loan(s). For further information, see “Description of the Mortgage Pool—The Whole Loans—General”,”—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement” or “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans,” as applicable, in this preliminary prospectus.

 

(6)With respect to Mortgage Loan No. 1, GNL Office and Industrial Portfolio, Mortgage Loan No. 3, East Village Multifamily Portfolio, Mortgage Loan No. 5, ILPT Industrial Portfolio, Mortgage Loan No. 9, Bushwick Avenue Portfolio, Mortgage Loan No. 14, Key West Hotel Portfolio, Mortgage Loan No. 18, Osborn Triangle, Mortgage Loan No. 24, Hilton Portfolio, Mortgage Loan No. 25, National Anchored Retail Portfolio, Mortgage Loan No. 30, Victory Food Lion Portfolio, Mortgage Loan No. 40, ImageFirst Industrial Portfolio and Mortgage Loan No. 49, Brook & Whittle Industrial Portfolio, each such Mortgage Loan is secured by multiple properties. For purposes of the statistical information set forth in this preliminary prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Units/Rooms calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or Underwritten NCF, among other methods.

 

(7)With respect to Mortgage Loan No. 1, GNL Office and Industrial Portfolio, Mortgage Loan No. 2, Parklawn Building, Mortgage Loan No. 3, East Village Multifamily Portfolio, Mortgage Loan No. 5, ILPT Industrial Portfolio, Mortgage Loan No. 9, Bushwick Avenue Portfolio, Mortgage Loan No. 14, Key West Hotel Portfolio, Mortgage Loan No. 18, Osborn Triangle, Mortgage Loan No. 25, National Anchored Retail Portfolio, Mortgage Loan No. 30, Victory Food Lion Portfolio, Mortgage Loan No. 40, ImageFirst Industrial Portfolio and Mortgage Loan No. 49, Brook & Whittle Industrial Portfolio the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, or other release conditions in connection with a partial defeasance or prepayment of the related Mortgage Loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Partial Releases, Substitutions and Additions” in this preliminary prospectus.

 

(8)With respect to Mortgage Loan No. 1, GNL Office and Industrial Portfolio, Mortgage Loan No. 4, Grand Canal Shoppes, Mortgage Loan No. 11, 801 South Chevy Chase Drive, Mortgage Loan No. 18, Osborn Triangle, Mortgage Loan No. 20, Plaza Rancho Del Oro, Mortgage Loan No. 23, Wildwood Centre, Mortgage Loan No. 25, National Anchored Retail Portfolio and Mortgage Loan No. 40, ImageFirst Industrial Portfolio, the related loan documents permit one or more anchor store, outparcel or other releases without prepayment or defeasance. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases, Substitutions and Additions” in this preliminary prospectus.

 

(9)With respect to Mortgage Loan No. 8, Wells Fargo Place, Mortgage Loan No. 20, Plaza Rancho Del Oro and Mortgage Loan No. 35, 8 Fairview Place, the related mortgage loan documents permit future subordinate secured financing or mezzanine

 

A-1-31

 

 

financing generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” in this preliminary prospectus.

 

(10)With respect to Mortgage Loan No. 1, GNL Office and Industrial Portfolio, the “as portfolio” Appraised Value of $370,310,000 reflects a 1.5% premium attributed to the aggregate “as-is” value of the related mortgaged properties as a whole. The sum of the “as-is” values for each of the related mortgaged properties on an individual basis is $364,710,000, which represents a Cut-Off Date LTV Ratio and Maturity Date LTV Ratio of 55.9%.

 

With respect to Mortgage Loan No. 2, Parklawn Building, the Appraised Value includes $16,235,773 attributed to the present value of an economic development grant and the remainder of a LEED tax credit. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the appraised value without such amount are both 62.3%.

 

With respect to Mortgage Loan No. 9, Bushwick Avenue Portfolio, the Appraised Value includes $23,180,000 attributable to the net present value of a 421-a tax abatement which has been applied for (but not approved) with respect to the 340 Evergreen Avenue and 889 Bushwick Avenue mortgaged properties. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the $176,820,000 appraised value, excluding the net present value of the tax abatement are 73.5%.

 

With respect to Mortgage Loan No. 10, AVR Homewood Suites Carle Place, the Appraised Value of $50,000,000 assumes that the cost of the planned renovations (the soft goods renovation and the “Take Flight” renovation) have been reserved with the lender. At origination, the borrower reserved $2,932,000 with lender, which is 100% of the budgeted amount for the planned soft goods renovation. The remaining costs of the “Take Flight” renovation, which is in process and is required by the franchisor to be completed by December 31, 2019, were not reserved with lender. The borrower sponsor provided a completion guarantee for the remaining costs of the “Take Flight” renovation (estimated to be $530,530). In addition, in the event the “Take Flight” renovation has not been completed by January 31, 2020, the Mortgage Loan documents provide for the commencement of an excess cash flow sweep. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the “as is” appraised value of $47,000,000 are 69.1% and 69.1%, respectively.

 

With respect to Mortgage Loan No. 15, 4-5 Sentry, the appraised value assumes that certain roof repair and tenant work has been completed by the prior owner of the 4-5 Sentry Property at the prior owner’s expense prior to October 1, 2019. The roof repair has been completed, but the tenant work has not been completed. At origination, the 4-5 Sentry Borrower reserved $107,454 with the lender to cover such tenant work.

 

With respect to Mortgage Loan No. 19, American Metro Center, the Appraised Value of $48,600,000 is a “Master Lease with Hypothetical Conditions” value as of August 21, 2019, which is subject to the hypothetical condition that the Mortgaged Property is subject to an arms-length master lease. The American Metro Center Mortgaged Property is subject to a master lease between the borrower and an affiliate of the borrower that has an expiration date of October 31, 2118.

 

With respect to Mortgage Loan No. 20, Plaza Rancho Del Oro, the Appraised Value represents the “Hypothetical Value - Pad Completed & Stabilized” appraised value of $33,200,000 as of September 10, 2019 which assumes that the largest tenant, My Salon Suites is in occupancy of, and is paying rent with respect to its leased space at the Mortgaged Property. Construction of the My Salon Suites space is expected to commence in January 2020 and is expected to be completed by May 2020 at a total cost of $1,700,000, which was reserved for at closing of the mortgage loan. The “as-is” appraised value for the property was $28,000,000 as of September 10, 2019, which results in a Cut-Off Date LTV Ratio and Maturity Date LTV Ratio of 69.4% and 59.9%, respectively.

 

With respect to Mortgage Loan No. 24, Hilton Portfolio, the Appraised Value represents a 5.8% premium to the aggregate “as-is” appraised value of the individual mortgaged properties. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio for the Hilton Portfolio Mortgage Loan are calculated using the “as-is” appraised value based on such portfolio premium. The “as-is” appraised value for the Hilton Portfolio Mortgaged Properties was $104,000,000 as of June 1, 2019. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio calculated using the aggregate “as-is” appraised values are 65.4% and 54.2%, respectively.

 

With respect to Mortgage Loan No. 29, 191-195 Clarkson Avenue, the Appraised Value includes $2,007,543 attributable to the net present value of a 421-a tax abatement applicable to the mortgaged property. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the $14,559,316 appraised value, excluding the net present value of the tax abatement is 72.8%.

 

With respect to Mortgage Loan No. 35, 8 Fairview Place, the Appraised Value of $13,000,000 is a “prospective value upon stabilization”, which assumes that the borrower receives final approval for a 421-a tax exemption and that the 4,457 SF of commercial space at the Mortgaged Property has been leased and is occupied. The “as is” Appraised Value for the 8 Fairview Place property is $11,500,000. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio calculated using the “as-is” appraised value are 78.3% and 78.3%, respectively.

 

(11)With respect to Mortgage Loan No. 3, East Village Multifamily Portfolio, the total units shown are of the multifamily component, however, the Mortgaged Property also contains 17,930 SF of ground floor retail space, comprising 16.2% of the total NRA and contributing 26.9% of the underwritten effective gross income (including tenant recoveries).

 

(12)With respect to Mortgage Loan No. 3, East Village Multifamily Portfolio, the Mortgaged Property is subject to a lockbox arrangement in which the lockbox is soft for residential tenants and hard for commercial tenants.

 

A-1-32

 

 

(13)With respect to Mortgage Loan No. 6, Royal Palm Place, the total SF presented is inclusive of 256,453 SF (185 units) of multifamily space (51.3% of total annual UW Rent), 160,058 SF of retail space (41.1% of total annual UW Rent), and 46,184 SF of office space (7.6% of total annual UW Rent).

 

(14)With respect to Mortgage Loan No. 6, Royal Palm Place, all reserves are waived as the Royal Palm Place Mortgage Loan is fully recourse to the guarantors. However, reserves for taxes, insurance, replacements, and TI/LC will spring upon the occurrence of a cash management period.

 

(15)With respect to Mortgage Loan No. 6, Royal Palm Place, the Mortgaged Property is subject to a lockbox arrangement in which the lockbox is soft as of the origination date but will spring to hard for commercial tenants upon the occurrence of a cash management period.

 

(16)With respect to Mortgage Loan No. 7, The Hendry, which has an original principal balance of $45,600,000, and Mortgage Loan No. 16, Tribeca Apartments, which has an original principal balance of $24,200,000, the borrowers are affiliated and the borrower sponsor is an affiliate of Cantor Commercial Real Estate Lending, L.P. (“CCRE”), the loan originator and a mortgage loan seller into the MSC 2019-L3 securitization transaction, Cantor Fitzgerald & Co., one of the securitization underwriters, and Newmark Knight Frank dba Berkeley Point Capital LLC, a primary servicer or limited sub-servicer for certain loans included in the MSC 2019-L3 securitization transaction.

 

(17)With respect to Mortgage Loan No. 18, Osborn Triangle, the Mortgaged Properties are subject to a condominium declaration, which divides the underlying property into four units, the 610 Main Street North unit, the 610 Main Street South unit (a/k/a 1 Portland Street), the 700 Main Street unit and the parking garage unit. The fee interests in the condominium units are owned by an affiliate of the Massachusetts Institute of Technology, which is also the declarant under the condominium declaration. The fee owner of each of the units master leases each unit to an individual borrower, and the Mortgage Loan is secured by such leasehold interests. Pursuant to each master lease, the fee owner of the units has delegated the rights to exercise its rights and privileges in its capacity as the fee owner of the units under the condominium declaration to each borrower, and the individual borrowers control 100% of the condominium interests. The term of each of the master leases expires on May 15, 2084. The base rent under each ground lease was prepaid in full prior to the origination of the Mortgage Loan.

 

(18)With respect to Mortgage Loan No. 19, American Metro Center, the total square footage presented is representative of the noncollateral leasehold improvements.

 

(19)With respect to Mortgage Loan No. 19, American Metro Center, the Mortgaged Property is subject to a master lease between the related borrower, as landlord, and 240 Princeton Avenue Associates, L.P., an affiliate of the borrower, as master tenant. 240 Princeton Avenue Associates, L.P., in turn, leases the related improvements to individual third-party office tenants, which represents the tenant information shown; however, the related leasehold interest and the related rental stream from the third-party office tenants is not part of the collateral and the American Metro Center Mortgage Loan is secured solely by the borrower’s leased fee interest in the Mortgaged Property.

 

(20)With respect to Mortgage Loan No. 24, Hilton Portfolio, the borrowers are required to make monthly FF&E deposits equal to 1/12 of: (i) 4% of annual gross revenue for the first 33 months of the loan term and (iii) 5% of annual gross revenue thereafter.

 

(21)With respect to Mortgage Loan No. 35, 8 Fairview Place, the Cut-off Date LTV Ratio and Maturity Date LTV Ratio (69.2% and 69.2%, respectively) are calculated based on the gross loan amount of $9,000,000. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio calculated net of the $2,000,000 earnout reserve and using the “as-is” appraised value of $11,500,000 is 60.9% and 60.9%, respectively. However, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield (7.5% and 7.4%, respectively) are calculated based on the net loan amount of $7,000,000 (reflecting reduction of the $2,000,000 earnout reserve amount). Underwritten NOI Debt Yield and Underwritten NCF Debt Yield calculated using the gross loan amount of $9,000,000 is 5.8% and 5.7%, respectively. The $2,000,000 earnout reserve will be released to the borrower in increments of not less than $425,000 and not more than once per calendar quarter, provided that, among other things (i) no event of default or cash trap period has occurred and is continuing, (ii) after disbursement the debt yield is greater than or equal to 7.35% and (iii) after disbursement the debt service coverage ratio is greater than or equal to 1.82x.

 

(22)With respect to Mortgage Loan No. 38, 371 Cactus, the sole tenant at the Mortgaged Property, Toy Locker, Inc., is owned by the borrower sponsor.

 

(23)With respect to Mortgage Loan No. 40, ImageFirst Industrial Portfolio, the borrower will be required to deposit $1,020.63 monthly if the reserve waiver conditions (as defined in the loan agreement, and relating to the payment of taxes, insurance and capital expenditures by the sole tenant) are not met or upon a cash sweep event.

 

(24)With respect to Mortgage Loan No. 43, 9174 Sky Park Court, the TI/LC Reserve Cap will be reduced to $250,000 from $500,000 if the largest tenant, GSA-Defense Contract Management Agency, renews for at least three years beyond the loan maturity date without any termination options at any time during the term of the loan.

 

(25)With respect to Mortgage Loan No. 46, The Modern, the two non-recourse carveout guarantors are also the managing principals of the largest tenant at the Mortgaged Property, Rossway / Swan.

 

A-1-33

 

 

 

 

 

A.“Yield Maintenance Amount” (as the term is used in the Table and elsewhere in this Note) shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Permitted Par Prepayment Date (including any balloon payment) determined by discounting such payments at the Discount Rate (hereinafter defined), less the amount of principal being prepaid. The term “Discount Rate” shall mean the rate that, when compounded monthly, is equivalent to the Treasury Rate (hereinafter defined) when compounded semi-annually. The term “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.l5-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer or one shorter) most nearly approximating the Permitted Par Prepayment Date. (If Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.) GNL Office and Industrial Portfolio

 

B.“Yield Maintenance Premium” shall mean an amount equal to the greater of: (a) one percent (1%) of the outstanding principal amount of the Loan or (b) the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Open Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Note(s) being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (i) the Interest Rate applicable to such Note(s) being prepaid and (ii) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise. ILPT

 

C.“Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of any applicable prepayment, or (ii) the present value as of the Prepayment Date of the Calculated Payments determined by discounting such payments at the Discount Rate. As used in this definition, (i) the term “Prepayment Date” means the date on which the applicable prepayment is made; (ii) the term “Calculated Payments” means the monthly payments of interest only which would be due from the Prepayment Date through the Permitted Prepayment Date based on the Principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum in the amount, if any, by which the Interest Rate exceeds the Yield Maintenance Treasury Rate; (iii) the term “Discount Rate” means the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. The calculation of the Yield Maintenance Premium shall be made by Lender and shall, absent manifest error, be final, conclusive and binding upon the parties. Royal Palm Place

 

D.“Yield Maintenance Premium” shall mean, with respect to any repayment of the outstanding principal balance of the Loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Loan through the Permitted Par Prepayment Date assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Loan being prepaid is paid on the Permitted Par Prepayment Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid. Osborn Triangle

 

E.“Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount or (ii)(A) during the continuance of an Event of Default, five percent (5%) of the unpaid principal balance of the Note as of the Prepayment Date or (B) otherwise, one percent (1%) of the unpaid principal balance of the Note as of the Prepayment Date. “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal, if applicable, and interest from the Prepayment Date through the Stated Maturity Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semi-annually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Stated Maturity Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.) Plaza Rancho Del Oro

 

F.“Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (A) during the continuation of an Event of Default, five percent (5%) of the unpaid principal balance of the Note as of the Prepayment Date or (B) otherwise, one percent (1%) of the unpaid principal balance of the note as of the Prepayment Date. “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Stated Maturity Date (including any balloon payment) determined by Magnolia Cove Apartments

 

A-1-34

 

 

discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semiannually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Stated Maturity Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.)

  

G.“Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Stated Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise. Victory Food Lion Portfolio

 

H.“Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (A) during the continuation of an Event of Default prior to the Prepayment Lockout Expiration Date, five percent (5%) of the unpaid principal balance of the Note as of the Prepayment Date or (B) otherwise, one percent (1%) of the unpaid principal balance of the note as of the Prepayment Date. “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Open Prepayment Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semiannually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Stated Maturity Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.) Yosemite Office

 

I.“Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Stated Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise. ImageFirst Industrial Portfolio

 

A-1-35