0001539497-19-000932.txt : 20190611 0001539497-19-000932.hdr.sgml : 20190611 20190611144703 ACCESSION NUMBER: 0001539497-19-000932 CONFORMED SUBMISSION TYPE: FWP PUBLIC DOCUMENT COUNT: 1 FILED AS OF DATE: 20190611 DATE AS OF CHANGE: 20190611 SUBJECT COMPANY: COMPANY DATA: COMPANY CONFORMED NAME: CSAIL 2019-C16 Commercial Mortgage Trust CENTRAL INDEX KEY: 0001776086 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP SEC ACT: 1934 Act SEC FILE NUMBER: 333-227081-02 FILM NUMBER: 19890749 BUSINESS ADDRESS: STREET 1: ELEVEN MADISON AVENUE CITY: NEW YORK STATE: NY ZIP: 10010 BUSINESS PHONE: 212-538-1807 MAIL ADDRESS: STREET 1: ELEVEN MADISON AVENUE CITY: NEW YORK STATE: NY ZIP: 10010 FILED BY: COMPANY DATA: COMPANY CONFORMED NAME: Credit Suisse Commercial Mortgage Securities Corp. CENTRAL INDEX KEY: 0001654060 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 475115713 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP BUSINESS ADDRESS: STREET 1: ELEVEN MADISON AVENUE CITY: NEW YORK STATE: NY ZIP: 10010 BUSINESS PHONE: 212-538-1807 MAIL ADDRESS: STREET 1: ELEVEN MADISON AVENUE CITY: NEW YORK STATE: NY ZIP: 10010 FWP 1 n1650-x4_anxa1.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-227081-02
     

  

The Information contained herein (the "Information") is preliminary and subject to change.  The information will be superseded by similar information delivered to you as part of the offering document relating to the Commercial Mortgage Pass-Through Certificates, Series CSAIL 2019-C16 (the "Offering Document").  The Information supersedes any such information previously delivered.  The Information should be reviewed only in conjunction with the entire Offering Document. All of the Information is subject to the same limitations and qualifications contained in the Offering Document.  The Information does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document.  The Information contained herein will be more fully described elsewhere in the Offering Document.  The Information should not be viewed as projections, forecasts, predictions or opinions with respect to value.  Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. The privately offered securities described in the Offering Document as to which the Information relates have not been and will not be registered under the United States Securities Act of 1933, as amended. This material should be not construed as an effort to sell or the solicitation of any offer to buy any security in any jurisdiction where such offer of solicitation could be illegal.  

 

For investors in publicly offered securities as to which the Information relates: The depositor has filed a registration statement (including the prospectus) with the SEC (SEC File No. 333-227081) for the offering to which this communication relates.  Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering.  You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov.  Alternatively, the depositor or the underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-221-1037.

 

The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the prospectus.  This File does not contain all information that is required to be included in the prospectus.  This File should be reviewed only in conjunction with the entire prospectus.  Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the Certificates referred to herein in making their investment decision. 

 

The information in this File may be amended and/or supplemented prior to the time of sale.  The information in this File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale. 

 

Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the free prospectus.  The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.

 

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 these materials having been sent via Bloomberg or another email system.

 

 

 

 

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                       
Loan
ID
Footnotes Property
Flag
Deal Name % of Initial
Pool Balance
Mortgage
Loan Seller(1)
Mortgage
Loan
Originator
Original
Balance(2)
Cut-off Date
Balance(2)(3)
Maturity/ARD
Balance(2)
Cut-off Date
Balance per SF/
Units/Rooms
Loan Purpose
1   Loan 3 Columbus Circle 6.3% Column JPMorgan Chase Bank, National Association $50,000,000 $50,000,000 $50,000,000 $650.11      Refinance
2   Loan GNL Industrial Portfolio 6.2% Column Column Financial, Inc.; Societe Generale Financial Corporation $48,750,000 $48,750,000 $48,750,000 $39.91      Recapitalization
2.01   Property FedEx Ground Package System - San Antonio       $8,600,000 $8,600,000 $8,600,000 $39.91       
2.02   Property Rubbermaid - Akron       $8,000,000 $8,000,000 $8,000,000 $39.91       
2.03   Property Bush Industries - Jamestown       $6,300,000 $6,300,000 $6,300,000 $39.91       
2.04   Property Chemours - Pass Christian       $5,650,000 $5,650,000 $5,650,000 $39.91       
2.05   Property Wolverine World Wide - Howard City       $5,400,000 $5,400,000 $5,400,000 $39.91       
2.06   Property FedEx Freight - Greenville       $3,750,000 $3,750,000 $3,750,000 $39.91       
2.07   Property Diebold Nixdorf - North Canton       $2,650,000 $2,650,000 $2,650,000 $39.91       
2.08   Property FedEx Freight - Blackfoot       $2,250,000 $2,250,000 $2,250,000 $39.91       
2.09   Property Mapes & Sprowl Steel - Elk Grove Village       $1,750,000 $1,750,000 $1,750,000 $39.91       
2.10   Property XPO Logistics - Grand Rapids       $1,050,000 $1,050,000 $1,050,000 $39.91       
2.11   Property XPO Logistics - Aurora       $800,000 $800,000 $800,000 $39.91       
2.12   Property XPO Logistics - Salina       $800,000 $800,000 $800,000 $39.91       
2.13   Property XPO Logistics - Riverton       $500,000 $500,000 $500,000 $39.91       
2.14   Property XPO Logistics - Waite Park       $500,000 $500,000 $500,000 $39.91       
2.15   Property XPO Logistics - Uhrichsville       $450,000 $450,000 $450,000 $39.91       
2.16   Property XPO Logistics - Vincennes       $300,000 $300,000 $300,000 $39.91       
3   Loan Embassy Suites Seattle Bellevue 5.3% Column Column Financial, Inc. $41,500,000 $41,500,000 $38,488,964 $172,916.67      Acquisition
4   Loan SWVP Portfolio 5.1% SGFC Societe Generale Financial Corporation; JPMorgan Chase Bank, National Association $40,000,000 $40,000,000 $40,000,000 $167,785.23      Refinance
4.01   Property InterContinental       $21,260,000 $21,260,000 $21,260,000 $167,785.23       
4.02   Property DoubleTree Sunrise       $7,400,000 $7,400,000 $7,400,000 $167,785.23       
4.03   Property DoubleTree Charlotte       $6,000,000 $6,000,000 $6,000,000 $167,785.23       
4.04   Property DoubleTree RTP       $5,340,000 $5,340,000 $5,340,000 $167,785.23       
5   Loan Hilton Baltimore BWI Airport 5.0% Column Column Financial, Inc. $39,500,000 $39,418,489 $32,951,887 $140,780.32      Refinance
6   Loan Santa Fe Portfolio 4.5% LCF Ladder Capital Finance LLC $36,000,000 $35,743,845 $30,289,369 $163.92      Acquisition/Refinance
6.01   Property The Peters Project       $11,150,000 $11,070,663 $9,381,291 $163.92       
6.02   Property Plaza Mercado       $8,550,000 $8,489,163 $7,193,725 $163.92       
6.03   Property Century Plaza       $5,200,000 $5,163,000 $4,375,131 $163.92       
6.04   Property Peters Corp. HQ       $1,975,000 $1,960,947 $1,661,708 $163.92       
6.05   Property Santa Fe Properties       $1,950,000 $1,936,125 $1,640,674 $163.92       
6.06   Property Springer Plaza       $1,900,000 $1,886,481 $1,598,606 $163.92       
6.07   Property 132 E. Marcy       $1,800,000 $1,787,192 $1,514,468 $163.92       
6.08   Property Bendelier House       $1,200,000 $1,191,462 $1,009,646 $163.92       
6.09   Property 216 Washington       $975,000 $968,062 $820,337 $163.92       
6.10   Property El Mercado Viejo       $660,000 $655,304 $555,305 $163.92       
6.11   Property 417-419 Orchard       $640,000 $635,446 $538,478 $163.92       
7   Loan ExchangeRight Net Leased Portfolio 26 4.4% SGFC Societe Generale Financial Corporation $35,000,000 $35,000,000 $35,000,000 $136.29      Acquisition
7.01   Property Hy-Vee - Oakdale (10th Street), MN       $7,263,456 $7,263,456 $7,263,456 $136.29       
7.02   Property Pick n Save - Wausau (Bridge), WI       $4,711,636 $4,711,636 $4,711,636 $136.29       
7.03   Property Tractor Supply - Conroe (Hwy 242), TX       $2,980,091 $2,980,091 $2,980,091 $136.29       
7.04   Property Walgreens - Chalmette (West Judge Perez), LA       $2,607,182 $2,607,182 $2,607,182 $136.29       
7.05   Property Tractor Supply - Santa Fe (FM 1764), TX       $2,080,909 $2,080,909 $2,080,909 $136.29       
7.06   Property Tractor Supply - Odessa (Interstate 20), TX       $2,053,545 $2,053,545 $2,053,545 $136.29       
7.07   Property Walgreens - Cincinnati (Bridgetown), OH       $1,855,000 $1,855,000 $1,855,000 $136.29       
7.08   Property Walgreens - Lafayette (Creasy Lane), IN       $1,786,273 $1,786,273 $1,786,273 $136.29       
7.09   Property Walgreens - McDonough (Hwy 81), GA       $1,727,727 $1,727,727 $1,727,727 $136.29       
7.10   Property CVS - Fayetteville, GA       $1,344,636 $1,344,636 $1,344,636 $136.29       
7.11   Property Tractor Supply - Conyers (Highway 20), GA       $1,319,182 $1,319,182 $1,319,182 $136.29       
7.12   Property Walgreens - Milwaukee (Howell), WI       $989,545 $989,545 $989,545 $136.29       
7.13   Property Advance Auto Parts - Midlothian, VA       $754,091 $754,091 $754,091 $136.29       
7.14   Property AutoZone - Merrillville (Colorado), IN       $726,091 $726,091 $726,091 $136.29       
7.15   Property Dollar General - Uniontown (Cleveland), OH       $649,727 $649,727 $649,727 $136.29       
7.16   Property Dollar General - Cleveland (Dalton), TN       $588,636 $588,636 $588,636 $136.29       
7.17   Property Dollar General - Edinburg (Hwy 107), TX       $533,909 $533,909 $533,909 $136.29       
7.18   Property Dollar General - Alton (West Main), TX       $518,000 $518,000 $518,000 $136.29       
7.19   Property Dollar General - Clarksville (Ash Ridge), TN       $510,364 $510,364 $510,364 $136.29       
8   Loan The Box House Hotel 3.9% LCF Ladder Capital Finance LLC $31,000,000 $31,000,000 $25,820,042 $246,031.75      Refinance
9   Loan 787 Eleventh Avenue 3.8% SGFC Societe Generale Financial Corporation $30,000,000 $30,000,000 $30,000,000 $340.71      Refinance
10   Loan Darden Headquarters 3.8% Column Column Financial, Inc. $30,000,000 $30,000,000 $30,000,000 $209.52      Refinance
11   Loan Great Wolf Lodge Southern California 3.8% Column Wells Fargo Bank, National Association $30,000,000 $30,000,000 $30,000,000 $248,756.22      Refinance
12   Loan Ambassador Crossing 3.3% Column Column Financial, Inc. $26,000,000 $26,000,000 $23,924,101 $210.69      Refinance
13   Loan 167 Graham Avenue 3.3% SMC Starwood Mortgage Capital LLC $25,700,000 $25,700,000 $25,700,000 $458,928.57      Refinance
14   Loan Cardenas Market Center 2.3% SMC Starwood Mortgage Capital LLC $18,500,000 $18,500,000 $18,500,000 $275.59      Refinance
15   Loan 12-18 Meserole 2.2% SMC Starwood Mortgage Capital LLC $17,600,000 $17,600,000 $17,600,000 $628,571.43      Refinance

 

A-1-1

 

 

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

 

                       
Loan
ID
Footnotes Property
Flag
Deal Name % of Initial
Pool Balance
Mortgage
Loan Seller(1)
Mortgage
Loan
Originator
Original
Balance(2)
Cut-off Date
Balance(2)(3)
Maturity/ARD
Balance(2)
Cut-off Date
Balance per SF/
Units/Rooms
Loan Purpose
16   Loan Kings Mountain Center 2.2% SGFC Societe Generale Financial Corporation $17,000,000 $17,000,000 $15,593,622 $195.35      Acquisition
17   Loan 950 2nd Avenue 1.9% LCF Ladder Capital Finance LLC $15,250,000 $15,250,000 $15,250,000 $1,877.62      Refinance
18   Loan Towneplace Suites Lakeland 1.8% Column Column Financial, Inc. $14,500,000 $14,500,000 $12,151,809 $129,464.29      Refinance
19   Loan Equinox Bloomfield Hills 1.8% LCF Ladder Capital Finance LLC $14,275,000 $14,275,000 $14,275,000 $298.52      Refinance
20   Loan Maple Research Office Park 1.8% SMC Starwood Mortgage Capital LLC $14,000,000 $14,000,000 $12,539,292 $66.86      Acquisition
21   Loan Hunter Plaza 1.8% CIBC CIBC Inc. $14,000,000 $14,000,000 $11,644,785 $231.28      Refinance
22   Loan The Grove at Winter Park 1.5% LCF Ladder Capital Finance LLC $12,200,000 $12,200,000 $11,301,529 $108.50      Acquisition
23   Loan Quail Hollow 1.5% Column Bayview Commercial Mortgage Finance, LLC $11,900,000 $11,900,000 $9,753,151 $123.83      Acquisition
24   Loan Hampton Inn Livonia 1.5% SMC Starwood Mortgage Capital LLC $11,500,000 $11,487,402 $9,416,663 $104,430.93      Refinance
25   Loan University Square Bozeman 1.4% CIBC CIBC Inc. $11,200,000 $11,200,000 $10,308,939 $84.91      Refinance
26   Loan Schnader Properties Portfolio 1.4% CIBC CIBC Inc. $11,000,000 $11,000,000 $11,000,000 $57,591.62      Refinance
26.01   Property Turnquist Apartments       $7,025,210 $7,025,210 $7,025,210 $57,591.62       
26.02   Property Northern Parkway Apartments       $1,879,552 $1,879,552 $1,879,552 $57,591.62       
26.03   Property Cypress Garden Apartments       $1,170,868 $1,170,868 $1,170,868 $57,591.62       
26.04   Property Harford Road Apartments (5101-5105)       $924,370 $924,370 $924,370 $57,591.62       
27   Loan Staybridge Suites Austin South 1.2% SGFC Societe Generale Financial Corporation $9,500,000 $9,485,734 $7,141,281 $120,072.59      Refinance
28   Loan 616 Lofts on Michigan 1.2% LCF Ladder Capital Finance LLC $9,350,000 $9,350,000 $8,458,594 $173,148.15      Refinance
29   Loan 1600 Western Buildings 1.1% CIBC CIBC Inc. $9,000,000 $9,000,000 $7,600,716 $31.01      Refinance
30   Loan Towneplace Suites Albuquerque 1.1% Column Column Financial, Inc. $8,700,000 $8,700,000 $7,269,336 $95,604.40      Refinance
31   Loan 3030 Bridgeway 1.1% LCF Ladder Capital Finance LLC $8,650,000 $8,650,000 $8,650,000 $271.35      Refinance
32   Loan Bell Creek Commons 1.1% SMC Starwood Mortgage Capital LLC $8,500,000 $8,500,000 $7,786,926 $181.52      Refinance
33   Loan All Storage Watauga 1.0% SGFC Societe Generale Financial Corporation $8,000,000 $8,000,000 $8,000,000 $10,050.25      Refinance
34   Loan VASA Fitness Denver 1.0% SGFC Societe Generale Financial Corporation $8,000,000 $8,000,000 $6,552,402 $131.88      Refinance
35   Loan Ambassador Way 1.0% SGFC Societe Generale Financial Corporation $7,700,000 $7,700,000 $6,978,438 $39.02      Refinance
36   Loan RV Ranch of Keene 0.9% LCF Ladder Capital Finance LLC $7,000,000 $6,990,222 $5,335,599 $27,520.56      Refinance
37   Loan Union Crossing 0.9% Column Bayview Commercial Mortgage Finance, LLC $6,975,000 $6,937,166 $5,817,462 $87.76      Acquisition
38   Loan VASA Fitness Spanish Fork 0.8% SGFC Societe Generale Financial Corporation $6,440,000 $6,440,000 $5,274,683 $128.25      Refinance
39   Loan Comfort Suites Grand Rapids North 0.8% SMC Starwood Mortgage Capital LLC $6,100,000 $6,093,027 $4,964,069 $70,849.16      Acquisition
40   Loan 27 East 20th Street 0.8% LCF Ladder Capital Finance LLC $6,000,000 $6,000,000 $6,000,000 $1,333.93      Refinance
41   Loan VASA Fitness Kaysville 0.8% SGFC Societe Generale Financial Corporation $5,950,000 $5,950,000 $4,873,349 $115.64      Refinance
42   Loan Buffalo Springs Point 0.7% CIBC CIBC Inc. $5,600,000 $5,600,000 $4,815,799 $377.36      Refinance
43   Loan CrestHill Suites - East Syracuse 0.6% SGFC Societe Generale Financial Corporation $5,000,000 $4,978,062 $3,807,212 $59,976.65      Refinance
44   Loan Albertsons 0.5% LCF Ladder Capital Finance LLC $4,243,000 $4,243,000 $3,716,624 $96.51      Acquisition
45   Loan Naples Retail Center 0.5% LCF Ladder Capital Finance LLC $3,875,000 $3,867,384 $3,255,164 $136.51      Acquisition
46   Loan Walnut Professional Building 0.4% SMC Starwood Mortgage Capital LLC $3,500,000 $3,500,000 $3,500,000 $144.92      Refinance
47   Loan Microtel Michigan City 0.4% LCF Ladder Capital Finance LLC $3,500,000 $3,500,000 $2,742,822 $51,470.59      Refinance

 

A-1-2

 

 

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
           
Loan
ID
Footnotes Property
Flag
Deal Name Sponsor Non-Recourse Carveout Guarantor
1   Loan 3 Columbus Circle Joseph Moinian Joseph Moinian
2   Loan GNL Industrial Portfolio Global Net Lease Operating Partnership, L.P. Global Net Lease Operating Partnership, L.P.
2.01   Property FedEx Ground Package System - San Antonio    
2.02   Property Rubbermaid - Akron    
2.03   Property Bush Industries - Jamestown    
2.04   Property Chemours - Pass Christian    
2.05   Property Wolverine World Wide - Howard City    
2.06   Property FedEx Freight - Greenville    
2.07   Property Diebold Nixdorf - North Canton    
2.08   Property FedEx Freight - Blackfoot    
2.09   Property Mapes & Sprowl Steel - Elk Grove Village    
2.10   Property XPO Logistics - Grand Rapids    
2.11   Property XPO Logistics - Aurora    
2.12   Property XPO Logistics - Salina    
2.13   Property XPO Logistics - Riverton    
2.14   Property XPO Logistics - Waite Park    
2.15   Property XPO Logistics - Uhrichsville    
2.16   Property XPO Logistics - Vincennes    
3   Loan Embassy Suites Seattle Bellevue Parkview International, Inc.; Aimbridge Hospitality KAJ Investments I, Limited; Washington Square Guarantor LLC
4   Loan SWVP Portfolio Southwest Value Partners Fund XVI, LP Southwest Value Partners Fund XVI, LP
4.01   Property InterContinental    
4.02   Property DoubleTree Sunrise    
4.03   Property DoubleTree Charlotte    
4.04   Property DoubleTree RTP    
5   Loan Hilton Baltimore BWI Airport David B. Pollin; Robert E. Buccini; Christopher F. Buccini David B. Pollin; Robert E. Buccini; Christopher F. Buccini
6   Loan Santa Fe Portfolio Gerald P. Peters Gerald P. Peters and Kathleen K. Peters, as trustees of the Kathleen K. Peters and Gerald P. Peters III Revocable Trust (u/t/d 9/29/2008); Gerald P. Peters
6.01   Property The Peters Project    
6.02   Property Plaza Mercado    
6.03   Property Century Plaza    
6.04   Property Peters Corp. HQ    
6.05   Property Santa Fe Properties    
6.06   Property Springer Plaza    
6.07   Property 132 E. Marcy    
6.08   Property Bendelier House    
6.09   Property 216 Washington    
6.10   Property El Mercado Viejo    
6.11   Property 417-419 Orchard    
7   Loan ExchangeRight Net Leased Portfolio 26 ExchangeRight Real Estate, LLC; David Fisher; Joshua Ungerecht; Warren Thomas ExchangeRight Real Estate, LLC; David Fisher; Joshua Ungerecht; Warren Thomas
7.01   Property Hy-Vee - Oakdale (10th Street), MN    
7.02   Property Pick n Save - Wausau (Bridge), WI    
7.03   Property Tractor Supply - Conroe (Hwy 242), TX    
7.04   Property Walgreens - Chalmette (West Judge Perez), LA    
7.05   Property Tractor Supply - Santa Fe (FM 1764), TX    
7.06   Property Tractor Supply - Odessa (Interstate 20), TX    
7.07   Property Walgreens - Cincinnati (Bridgetown), OH    
7.08   Property Walgreens - Lafayette (Creasy Lane), IN    
7.09   Property Walgreens - McDonough (Hwy 81), GA    
7.10   Property CVS - Fayetteville, GA    
7.11   Property Tractor Supply - Conyers (Highway 20), GA    
7.12   Property Walgreens - Milwaukee (Howell), WI    
7.13   Property Advance Auto Parts - Midlothian, VA    
7.14   Property AutoZone - Merrillville (Colorado), IN    
7.15   Property Dollar General - Uniontown (Cleveland), OH    
7.16   Property Dollar General - Cleveland (Dalton), TN    
7.17   Property Dollar General - Edinburg (Hwy 107), TX    
7.18   Property Dollar General - Alton (West Main), TX    
7.19   Property Dollar General - Clarksville (Ash Ridge), TN    
8   Loan The Box House Hotel Joseph Torres Joseph Torres
9   Loan 787 Eleventh Avenue TABLE Holdings, L.P.; Georgetown Company; William A. Ackman; Adam R. Flatto William A. Ackman; Adam R. Flatto
10   Loan Darden Headquarters U.S. Realty Advisors, LLC USRA Net Lease II Capital Corp.
11   Loan Great Wolf Lodge Southern California McWhinney Real Estate Services, Inc.; Chad McWhinney; Troy McWhinney; Great Wolf Resorts, Inc. McWhinney Holding Company, LLLP
12   Loan Ambassador Crossing Michael C. Ainbinder; Barton L. Duckworth Michael C. Ainbinder; Barton L. Duckworth
13   Loan 167 Graham Avenue Joseph Brunner; Toby Mandel; Malky Landau; Meir David Tabak Joseph Brunner; Toby Mandel; Malky Landau; Meir David Tabak
14   Loan Cardenas Market Center Edward S. Franklin; Steve Glusker Edward S. Franklin; Steve Glusker
15   Loan 12-18 Meserole Devorah Lefkowitz Devorah Lefkowitz

 

A-1-3

 

 

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

 

             
Loan
ID
Footnotes Property
Flag
Deal Name Sponsor Non-Recourse Carveout Guarantor  
16   Loan Kings Mountain Center AGC Equity Partners Investments Ltd. AGC US Data Center Holdco, LLC  
17   Loan 950 2nd Avenue Jacob Klein Jacob Klein  
18   Loan Towneplace Suites Lakeland Dewey F. Weaver, Jr. Dewey F. Weaver, Jr.  
19   Loan Equinox Bloomfield Hills Related Special Assets LLC Related Special Assets LLC  
20   Loan Maple Research Office Park Brad Pincus; Steven Kalabat; Bruce Federman Brad Pincus; Steven Kalabat; Bruce Federman  
21   Loan Hunter Plaza Gabe Arechaederra; Rudy Nodar Gabe Arechaederra; Rudy Nodar  
22   Loan The Grove at Winter Park Michael S. Outlaw; Jacob Kobi Avrahami Michael S. Outlaw; Jacob Kobi Avrahami  
23   Loan Quail Hollow Ephraim Hasenfeld Ephraim Hasenfeld  
24   Loan Hampton Inn Livonia Majid Koza Majid Koza  
25   Loan University Square Bozeman E. Stanley Kroenke E. Stanley Kroenke  
26   Loan Schnader Properties Portfolio George L. Schnader, III George L. Schnader, III  
26.01   Property Turnquist Apartments      
26.02   Property Northern Parkway Apartments      
26.03   Property Cypress Garden Apartments      
26.04   Property Harford Road Apartments (5101-5105)      
27   Loan Staybridge Suites Austin South Minhas Ladiwalla Minhas Ladiwalla  
28   Loan 616 Lofts on Michigan Jeffrey L. Baker; Raymond A. Lanning Jeffrey L. Baker; Raymond A. Lanning  
29   Loan 1600 Western Buildings Dorothy M. Flisk Dorothy M. Flisk  
30   Loan Towneplace Suites Albuquerque Dewey F. Weaver, Jr. Dewey F. Weaver, Jr.  
31   Loan 3030 Bridgeway Willis K. Polite, Jr.; Dennis P. Fisco; Mark B. Polite; Trent Isgrig Willis K. Polite, Jr.; Dennis P. Fisco; Mark B. Polite; Trent Isgrig  
32   Loan Bell Creek Commons Alan C. Fox Alan C. Fox  
33   Loan All Storage Watauga Jay Schuminsky Jay Schuminsky  
34   Loan VASA Fitness Denver Kevin B. Hawkins; Kevin B. Hawkins & Jean S. Hawkins Trust dated December 24, 2012 Kevin B. Hawkins; Kevin B. Hawkins & Jean S. Hawkins Trust dated December 24, 2012  
35   Loan Ambassador Way K. Alan Hassenflu K. Alan Hassenflu  
36   Loan RV Ranch of Keene Ronald D. Bowyer Ronald D. Bowyer  
37   Loan Union Crossing Kevin Dhillon; Daniella Dhillon Kevin Dhillon; Daniella Dhillon  
38   Loan VASA Fitness Spanish Fork Kevin B. Hawkins; Kevin B. Hawkins & Jean S. Hawkins Trust dated December 24, 2012; David Gaskill Kevin B. Hawkins; Kevin B. Hawkins & Jean S. Hawkins Trust dated December 24, 2012; David Gaskill  
39   Loan Comfort Suites Grand Rapids North Dante Bacall Dante Bacall  
40   Loan 27 East 20th Street David Switzer; Stefano Secchi David Switzer; Stefano Secchi  
41   Loan VASA Fitness Kaysville Kevin B. Hawkins; Kevin B. Hawkins & Jean S. Hawkins Trust dated December 24, 2012; David Gaskill Kevin B. Hawkins; Kevin B. Hawkins & Jean S. Hawkins Trust dated December 24, 2012; David Gaskill  
42   Loan Buffalo Springs Point J Christopher Dapper; Scott Silver J Christopher Dapper; Scott Silver  
43   Loan CrestHill Suites - East Syracuse Apurv Vajifdar Apurv Vajifdar  
44   Loan Albertsons The Constanzo Family Trust; James R. Costanzo; Susan J. Costanzo The Constanzo Family Trust; James R. Costanzo; Susan J. Costanzo  
45   Loan Naples Retail Center Faisal Jacobo Cure Orfale Faisal Jacobo Cure Orfale  
46   Loan Walnut Professional Building David C. Anderson David C. Anderson  
47   Loan Microtel Michigan City Nimesh Patel; Ankit Patel Nimesh Patel; Ankit Patel  

 

A-1-4

 

 

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

 

          MORTGAGED PROPERTY CHARACTERISTICS            
                           
Loan
ID
Footnotes Property
Flag
Deal Name   No. of
Properties
General
Property Type
Detailed Property Type Title Type Ground Lease
Initial Lease
Expiration Date(4)
Address City County State
1   Loan 3 Columbus Circle   1 Office CBD Fee NAP 3 Columbus Circle New York New York NY
2   Loan GNL Industrial Portfolio   16 Industrial Various Various Various Various Various Various Various
2.01   Property FedEx Ground Package System - San Antonio   1 Industrial Warehouse/Distribution Fee NAP 6808 Ascot Park Drive San Antonio Bexar TX
2.02   Property Rubbermaid - Akron   1 Industrial Warehouse/Distribution Fee NAP 3009 Gilchrist Road Akron Summit OH
2.03   Property Bush Industries - Jamestown   1 Industrial Manufacturing Fee NAP 1885 Mason Drive Jamestown Chautauqua NY
2.04   Property Chemours - Pass Christian   1 Industrial Flex Fee NAP 7990 Kiln Delisle Road Pass Christian Harrison MS
2.05   Property Wolverine World Wide - Howard City   1 Industrial Warehouse/Distribution Fee NAP 214 Washburn Street Howard City Montcalm MI
2.06   Property FedEx Freight - Greenville   1 Industrial Warehouse Fee NAP 1200 Industrial Boulevard Greenville Pitt NC
2.07   Property Diebold Nixdorf - North Canton   1 Industrial Manufacturing Leasehold 12/31/2035 5571 Global Gateway North Canton Stark OH
2.08   Property FedEx Freight - Blackfoot   1 Industrial Warehouse/Distribution Fee NAP 76 West 450 North Blackfoot Bingham ID
2.09   Property Mapes & Sprowl Steel - Elk Grove Village   1 Industrial Manufacturing Fee NAP 1100 East Devon Avenue Elk Grove Village Cook IL
2.10   Property XPO Logistics - Grand Rapids   1 Industrial Flex Fee NAP 5350 Kraft Avenue Southeast Grand Rapids Kent MI
2.11   Property XPO Logistics - Aurora   1 Industrial Flex Fee NAP 1618 Anderson Drive Aurora Hamilton NE
2.12   Property XPO Logistics - Salina   1 Industrial Flex Fee NAP 358 East Berg Road Salina Saline KS
2.13   Property XPO Logistics - Riverton   1 Industrial Flex Fee NAP 7220 CCX Road Riverton Sangamon IL
2.14   Property XPO Logistics - Waite Park   1 Industrial Warehouse/Distribution Fee NAP 301 33rd Avenue South Waite Park Stearns MN
2.15   Property XPO Logistics - Uhrichsville   1 Industrial Warehouse/Distribution Fee NAP 2401 North Water Street Uhrichsville Tuscarawas OH
2.16   Property XPO Logistics - Vincennes   1 Industrial Warehouse/Distribution Fee NAP 3635 Keller Road Vincennes Knox IN
3   Loan Embassy Suites Seattle Bellevue   1 Hotel Full Service Fee NAP 3225 158th Avenue Southeast Bellevue King WA
4   Loan SWVP Portfolio   4 Hotel Full Service Fee NAP Various Various Various Various
4.01   Property InterContinental   1 Hotel Full Service Fee NAP 444 Saint Charles Avenue New Orleans Orleans Parish LA
4.02   Property DoubleTree Sunrise   1 Hotel Full Service Fee NAP 13400 West Sunrise Boulevard Sunrise Broward FL
4.03   Property DoubleTree Charlotte   1 Hotel Full Service Fee NAP 6300 Morrison Boulevard Charlotte Mecklenburg NC
4.04   Property DoubleTree RTP   1 Hotel Full Service Fee NAP 4810 Page Creek Lane Durham Durham NC
5   Loan Hilton Baltimore BWI Airport   1 Hotel Full Service Fee NAP 1739 West Nursery Road Linthicum Heights Anne Arundel MD
6   Loan Santa Fe Portfolio   11 Various Various Fee NAP Various Santa Fe Santa Fe NM
6.01   Property The Peters Project   1 Retail Single Tenant Fee NAP 1011 Paseo de Peralta Santa Fe Santa Fe NM
6.02   Property Plaza Mercado   1 Retail Unanchored Fee NAP 112 West San Francisco Street Santa Fe Santa Fe NM
6.03   Property Century Plaza   1 Retail Unanchored Fee NAP 4056 Cerrillos Road Santa Fe Santa Fe NM
6.04   Property Peters Corp. HQ   1 Office Suburban Fee NAP 124 East Marcy Street Santa Fe Santa Fe NM
6.05   Property Santa Fe Properties   1 Office Suburban Fee NAP 1000 Paseo de Peralta Santa Fe Santa Fe NM
6.06   Property Springer Plaza   1 Retail Unanchored Fee NAP 225-235 Don Gaspar Avenue Santa Fe Santa Fe NM
6.07   Property 132 E. Marcy   1 Mixed Use Retail / Office Fee NAP 132 East Marcy Street Santa Fe Santa Fe NM
6.08   Property Bendelier House   1 Retail Single Tenant Fee NAP 1005 Paseo de Peralta Santa Fe Santa Fe NM
6.09   Property 216 Washington   1 Office Suburban Fee NAP 216 Washington Avenue Santa Fe Santa Fe NM
6.10   Property El Mercado Viejo   1 Retail Single Tenant Fee NAP 222 Old Santa Fe Trail Santa Fe Santa Fe NM
6.11   Property 417-419 Orchard   1 Office Suburban Fee NAP 417-419 Orchard Drive Santa Fe Santa Fe NM
7   Loan ExchangeRight Net Leased Portfolio 26   19 Retail Single Tenant Fee NAP Various Various Various Various
7.01   Property Hy-Vee - Oakdale (10th Street), MN   1 Retail Single Tenant Fee NAP 7180 10th Street North Oakdale Washington MN
7.02   Property Pick n Save - Wausau (Bridge), WI   1 Retail Single Tenant Fee NAP 205 Central Bridge Street Wausau Marathon WI
7.03   Property Tractor Supply - Conroe (Hwy 242), TX   1 Retail Single Tenant Fee NAP 10800 Highway 242 Conroe Montgomery TX
7.04   Property Walgreens - Chalmette (West Judge Perez), LA   1 Retail Single Tenant Fee NAP 100 West Judge Perez Drive Chalmette Saint Bernard LA
7.05   Property Tractor Supply - Santa Fe (FM 1764), TX   1 Retail Single Tenant Fee NAP 13410 FM 1764 Road Santa Fe Galveston TX
7.06   Property Tractor Supply - Odessa (Interstate 20), TX   1 Retail Single Tenant Fee NAP 1511 West Interstate 20 Odessa Ector TX
7.07   Property Walgreens - Cincinnati (Bridgetown), OH   1 Retail Single Tenant Fee NAP 5508 Bridgetown Road Cincinnati Hamilton OH
7.08   Property Walgreens - Lafayette (Creasy Lane), IN   1 Retail Single Tenant Fee NAP 130 South Creasy Lane Lafayette Tippecanoe IN
7.09   Property Walgreens - McDonough (Hwy 81), GA   1 Retail Single Tenant Fee NAP 896 Highway 81 East McDonough Henry GA
7.10   Property CVS - Fayetteville, GA   1 Retail Single Tenant Fee NAP 480 Glynn Street Fayetteville Fayette GA
7.11   Property Tractor Supply - Conyers (Highway 20), GA   1 Retail Single Tenant Fee NAP 4461 Highway 20 Southeast Conyers Rockdale GA
7.12   Property Walgreens - Milwaukee (Howell), WI   1 Retail Single Tenant Fee NAP 3701 South Howell Avenue Milwaukee Milwaukee WI
7.13   Property Advance Auto Parts - Midlothian, VA   1 Retail Single Tenant Fee NAP 10710 Hull Street Road Midlothian Chesterfield VA
7.14   Property AutoZone - Merrillville (Colorado), IN   1 Retail Single Tenant Fee NAP 8130 Colorado Street Merrillville Lake IN
7.15   Property Dollar General - Uniontown (Cleveland), OH   1 Retail Single Tenant Fee NAP 13229 Cleveland Avenue Northwest Uniontown Stark OH
7.16   Property Dollar General - Cleveland (Dalton), TN   1 Retail Single Tenant Fee NAP 3609 Dalton Pike Southeast Cleveland Bradley TN
7.17   Property Dollar General - Edinburg (Hwy 107), TX   1 Retail Single Tenant Fee NAP 8920 East Highway 107 Edinburg Hidalgo TX
7.18   Property Dollar General - Alton (West Main), TX   1 Retail Single Tenant Fee NAP 2708 West Main Avenue Alton Hidalgo TX
7.19   Property Dollar General - Clarksville (Ash Ridge), TN   1 Retail Single Tenant Fee NAP 1100 Ash Ridge Drive Clarksville Montgomery TN
8   Loan The Box House Hotel   1 Hotel Full Service Fee NAP 77 Box Street Brooklyn Kings NY
9   Loan 787 Eleventh Avenue   1 Mixed Use Retail / Office Fee NAP 787 Eleventh Avenue New York New York NY
10   Loan Darden Headquarters   1 Office Suburban Fee NAP 1000 Darden Center Drive Orlando Orange FL
11   Loan Great Wolf Lodge Southern California   1 Hotel Full Service Fee NAP 12681 Harbor Boulevard Garden Grove Orange CA
12   Loan Ambassador Crossing   1 Retail Anchored Fee & Leasehold Phase I: 9/30/2060; Phase II: 1/31/2063 NEC Ambassador Caffery Parkway & Settlers Trace Boulevard Lafayette Lafayette LA
13   Loan 167 Graham Avenue   1 Multifamily Mid-Rise Fee NAP 167 Graham Avenue Brooklyn Kings NY
14   Loan Cardenas Market Center   1 Retail Anchored Fee NAP 16184, 16192, 16212 and 16232 Foothill Boulevard; 8023 Citrus Avenue Fontana San Bernardino CA
15   Loan 12-18 Meserole   1 Multifamily Mid-Rise Fee NAP 12-18 Meserole Street Brooklyn Kings NY

 

A-1-5

 

 

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

 

          MORTGAGED PROPERTY CHARACTERISTICS            
                           
Loan
ID
Footnotes Property
Flag
Deal Name   No. of
Properties
General
Property Type
Detailed Property Type Title Type Ground Lease
Initial Lease
Expiration Date(4)
Address City County State
16   Loan Kings Mountain Center   1 Office Data Center Fee NAP 140 Riverside Court Kings Mountain Cleveland NC
17   Loan 950 2nd Avenue   1 Retail Unanchored Fee NAP 950 2nd Avenue New York New York NY
18   Loan Towneplace Suites Lakeland   1 Hotel Extended Stay Fee NAP 3370 US Highway 98 North Lakeland Polk FL
19   Loan Equinox Bloomfield Hills   1 Retail Single Tenant Fee NAP 4065 West Maple Bloomfield Hills Oakland MI
20   Loan Maple Research Office Park   1 Office Suburban Fee NAP 1650, 1775, 1875, 1960 and 1965 Research Drive Troy Oakland MI
21   Loan Hunter Plaza   1 Retail Anchored Fee NAP 1800 Market Place Boulevard Irving Dallas TX
22   Loan The Grove at Winter Park   1 Retail Anchored Fee NAP 4270 Aloma Avenue Winter Park Seminole FL
23   Loan Quail Hollow   1 Office Suburban Fee NAP 6525 North Quail Hollow Road Memphis Shelby TN
24   Loan Hampton Inn Livonia   1 Hotel Limited Service Fee NAP 28151 Schoolcraft Road Livonia Wayne MI
25   Loan University Square Bozeman   1 Retail Anchored Fee NAP 200 South 23rd Avenue Bozeman Gallatin MT
26   Loan Schnader Properties Portfolio   4 Multifamily Garden Fee NAP Various Various Various MD
26.01   Property Turnquist Apartments   1 Multifamily Garden Fee NAP 110 Windward Court Elkton Cecil MD
26.02   Property Northern Parkway Apartments   1 Multifamily Garden Fee NAP 401-409 East Northern Parkway Baltimore City of Baltimore MD
26.03   Property Cypress Garden Apartments   1 Multifamily Garden Fee NAP 1402-1410 Cypress Street Baltimore City of Baltimore MD
26.04   Property Harford Road Apartments (5101-5105)   1 Multifamily Garden Fee NAP 5101-5105 Harford Road Baltimore City of Baltimore MD
27   Loan Staybridge Suites Austin South   1 Hotel Extended Stay Fee NAP 901 Little Texas Lane Austin Travis TX
28   Loan 616 Lofts on Michigan   1 Multifamily Mid-Rise Fee NAP 740 Michigan Street NE Grand Rapids Kent MI
29   Loan 1600 Western Buildings   1 Industrial Warehouse Fee NAP 2443 & 2444 West 16th Street Chicago Cook IL
30   Loan Towneplace Suites Albuquerque   1 Hotel Extended Stay Fee NAP 5511 Office Boulevard Northeast Albuquerque Bernalillo NM
31   Loan 3030 Bridgeway   1 Office Suburban Fee NAP 3030 Bridgeway Sausalito Marin CA
32   Loan Bell Creek Commons   1 Retail Anchored Fee NAP 7285, 7290-7297 Battle Hill Drive Mechanicsville Hanover VA
33   Loan All Storage Watauga   1 Self Storage Self Storage Fee NAP 5431 Watauga Road Watauga Tarrant TX
34   Loan VASA Fitness Denver   1 Retail Single Tenant Fee NAP 1955 South Sheridan Boulevard Denver Denver CO
35   Loan Ambassador Way   1 Retail Anchored Fee NAP 3300 Ambassador Caffery Parkway Lafayette Lafayette LA
36   Loan RV Ranch of Keene   1 Manufactured Housing RV Park Fee NAP 325 West Business Highway 67 Keene Johnson TX
37   Loan Union Crossing   1 Retail Anchored Fee NAP 4302-4410 West Union Hills Drive Glendale Maricopa AZ
38   Loan VASA Fitness Spanish Fork   1 Retail Single Tenant Fee NAP 662 North 800 East Spanish Fork Utah UT
39   Loan Comfort Suites Grand Rapids North   1 Hotel Limited Service Fee NAP 350 Dodge Street Comstock Park Kent MI
40   Loan 27 East 20th Street   1 Mixed Use Multifamily / Retail Fee NAP 27 East 20th Street New York New York NY
41   Loan VASA Fitness Kaysville   1 Retail Single Tenant Fee NAP 170 West 200 North Kaysville Davis UT
42   Loan Buffalo Springs Point   1 Retail Unanchored Fee NAP 7355 South Buffalo Drive Las Vegas Clark NV
43   Loan CrestHill Suites - East Syracuse   1 Hotel Extended Stay Fee NAP 6410 New Venture Gear Drive East Syracuse Onondaga NY
44   Loan Albertsons   1 Retail Single Tenant Fee NAP 1076 Cy Avenue Casper Natrona WY
45   Loan Naples Retail Center   1 Retail Unanchored Fee NAP 7785-7795 Davis Boulevard Naples Collier FL
46   Loan Walnut Professional Building   1 Office Medical Fee NAP 306 Walnut Avenue San Diego San Diego CA
47   Loan Microtel Michigan City   1 Hotel Limited Service Fee NAP 9834 West 400 North Michigan LaPorte IN

 

A-1-6

 

 

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

 

        MORTGAGED PROPERTY CHARACTERISTICS            
                         
Loan
ID
Footnotes Property
Flag
Deal Name Zip Code Year Built Year Renovated Net Rentable Area
SF/Units/
Rooms(4)(5)
Units of
Measure
Occupancy
Rate(5)
Occupancy Rate
As-of Date(5)
Appraised
Value(7)
Appraisal
As-of Date(7)
1   Loan 3 Columbus Circle 10019 1927 2010-2013 753,713 Square Feet 97.2% 1/1/2019 $1,080,000,000 1/1/2019
2   Loan GNL Industrial Portfolio Various Various Various 2,443,208 Square Feet 100.0% 3/31/2019 $150,090,000 Various
2.01   Property FedEx Ground Package System - San Antonio 78238 2008/2012 NAP 168,576 Square Feet 100.0% 3/31/2019 $26,400,000 1/18/2019
2.02   Property Rubbermaid - Akron 44305 1953, 1969, 2005 2018 668,592 Square Feet 100.0% 3/31/2019 $21,900,000 1/17/2019
2.03   Property Bush Industries - Jamestown 14701 1985, 1986, 1989 2007 456,094 Square Feet 100.0% 3/31/2019 $18,300,000 1/21/2019
2.04   Property Chemours - Pass Christian 39571 2018 NAP 300,000 Square Feet 100.0% 3/31/2019 $18,700,000 1/18/2019
2.05   Property Wolverine World Wide - Howard City 49329 1998 2003 468,635 Square Feet 100.0% 3/31/2019 $15,000,000 1/21/2019
2.06   Property FedEx Freight - Greenville 27834 2018 NAP 29,051 Square Feet 100.0% 3/31/2019 $11,100,000 1/16/2019
2.07   Property Diebold Nixdorf - North Canton 44720 2005 NAP 158,330 Square Feet 100.0% 3/31/2019 $10,500,000 1/17/2019
2.08   Property FedEx Freight - Blackfoot 83221 2017 NAP 21,574 Square Feet 100.0% 3/31/2019 $6,550,000 1/23/2019
2.09   Property Mapes & Sprowl Steel - Elk Grove Village 60007 1980 NAP 60,798 Square Feet 100.0% 3/31/2019 $8,200,000 1/21/2019
2.10   Property XPO Logistics - Grand Rapids 49512 2003 NAP 28,070 Square Feet 100.0% 3/31/2019 $3,200,000 1/21/2019
2.11   Property XPO Logistics - Aurora 68818 2004 2013 15,700 Square Feet 100.0% 3/31/2019 $2,470,000 1/23/2019
2.12   Property XPO Logistics - Salina 67401 2002 NAP 15,029 Square Feet 100.0% 3/31/2019 $2,300,000 1/16/2019
2.13   Property XPO Logistics - Riverton 62561 1989 2009 14,881 Square Feet 100.0% 3/31/2019 $1,600,000 1/21/2019
2.14   Property XPO Logistics - Waite Park 56387 2001 NAP 14,160 Square Feet 100.0% 3/31/2019 $1,530,000 1/21/2019
2.15   Property XPO Logistics - Uhrichsville 44683 1991 2001 15,068 Square Feet 100.0% 3/31/2019 $1,400,000 1/17/2019
2.16   Property XPO Logistics - Vincennes 47591 2001 NAP 8,650 Square Feet 100.0% 3/31/2019 $940,000 1/23/2019
3   Loan Embassy Suites Seattle Bellevue 98008 1990 2015-2016 240 Rooms 79.3% 4/30/2019 $64,000,000 12/14/2018
4   Loan SWVP Portfolio Various Various Various 1,192 Rooms 80.3% 1/31/2019 $335,600,000 10/16/2018
4.01   Property InterContinental 70130 1983 2015 484 Rooms 78.7% 1/31/2019 $170,000,000 10/12/2018
4.02   Property DoubleTree Sunrise 33323 2001 2016 252 Rooms 87.2% 1/31/2019 $61,000,000 10/15/2018
4.03   Property DoubleTree Charlotte 28211 1985 2019 207 Rooms 80.4% 1/31/2019 $50,000,000 10/11/2018
4.04   Property DoubleTree RTP 27703 1988 2016 249 Rooms 76.1% 1/31/2019 $40,200,000 10/16/2018
5   Loan Hilton Baltimore BWI Airport 21090 2006 2014-2018 280 Rooms 77.7% 2/28/2019 $55,600,000 1/10/2019
6   Loan Santa Fe Portfolio Various Various Various 218,058 Square Feet 95.4% 12/31/2018 $52,575,000 8/31/2018
6.01   Property The Peters Project 87501 1998 NAP 46,928 Square Feet 100.0% 12/31/2018 $16,000,000 8/31/2018
6.02   Property Plaza Mercado 87501 1890 NAP 61,185 Square Feet 96.1% 12/31/2018 $12,300,000 8/31/2018
6.03   Property Century Plaza 87507 1994 NAP 47,318 Square Feet 85.7% 12/31/2018 $7,200,000 8/31/2018
6.04   Property Peters Corp. HQ 87501 1987 NAP 9,924 Square Feet 100.0% 12/31/2018 $2,650,000 8/31/2018
6.05   Property Santa Fe Properties 87501 1950 1990 12,473 Square Feet 100.0% 12/31/2018 $2,600,000 8/31/2018
6.06   Property Springer Plaza 87501 1927 1965 18,081 Square Feet 95.4% 12/31/2018 $4,100,000 8/31/2018
6.07   Property 132 E. Marcy 87501 1970 NAP 9,309 Square Feet 100.0% 12/31/2018 $2,400,000 8/31/2018
6.08   Property Bendelier House 87501 1880 1998 4,379 Square Feet 100.0% 12/31/2018 $2,200,000 8/31/2018
6.09   Property 216 Washington 87501 1937 NAP 4,373 Square Feet 100.0% 12/31/2018 $1,300,000 8/31/2018
6.10   Property El Mercado Viejo 87501 2000 NAP 2,004 Square Feet 100.0% 12/31/2018 $950,000 8/31/2018
6.11   Property 417-419 Orchard 87501 1950 2018 2,084 Square Feet 100.0% 12/31/2018 $875,000 8/31/2018
7   Loan ExchangeRight Net Leased Portfolio 26 Various Various Various 403,547 Square Feet 100.0% 2/15/2019 $89,145,000 Various
7.01   Property Hy-Vee - Oakdale (10th Street), MN 55128 2015 NAP 96,336 Square Feet 100.0% 2/15/2019 $18,500,000 11/20/2018
7.02   Property Pick n Save - Wausau (Bridge), WI 54401 2001 NAP 67,951 Square Feet 100.0% 2/15/2019 $12,000,000 2/4/2019
7.03   Property Tractor Supply - Conroe (Hwy 242), TX 77385 2018 NAP 21,702 Square Feet 100.0% 2/15/2019 $7,590,000 2/1/2019
7.04   Property Walgreens - Chalmette (West Judge Perez), LA 70043 2003 NAP 15,120 Square Feet 100.0% 2/15/2019 $6,640,000 2/12/2019
7.05   Property Tractor Supply - Santa Fe (FM 1764), TX 77510 2017 NAP 21,702 Square Feet 100.0% 2/15/2019 $5,300,000 2/6/2019
7.06   Property Tractor Supply - Odessa (Interstate 20), TX 79766 2015 NAP 21,930 Square Feet 100.0% 2/15/2019 $5,230,000 2/15/2019
7.07   Property Walgreens - Cincinnati (Bridgetown), OH 45248 1998 NAP 13,905 Square Feet 100.0% 2/15/2019 $4,725,000 2/4/2019
7.08   Property Walgreens - Lafayette (Creasy Lane), IN 47905 2007 NAP 14,820 Square Feet 100.0% 2/15/2019 $4,550,000 2/2/2019
7.09   Property Walgreens - McDonough (Hwy 81), GA 30252 2008 NAP 14,820 Square Feet 100.0% 2/15/2019 $4,400,000 2/5/2019
7.10   Property CVS - Fayetteville, GA 30214 2000 NAP 10,164 Square Feet 100.0% 2/15/2019 $3,425,000 2/5/2019
7.11   Property Tractor Supply - Conyers (Highway 20), GA 30013 2018 NAP 19,097 Square Feet 100.0% 2/15/2019 $3,360,000 1/30/2019
7.12   Property Walgreens - Milwaukee (Howell), WI 53207 1965 2016 20,645 Square Feet 100.0% 2/15/2019 $2,520,000 2/1/2019
7.13   Property Advance Auto Parts - Midlothian, VA 23112 1995 NAP 12,000 Square Feet 100.0% 2/15/2019 $1,920,000 2/5/2019
7.14   Property AutoZone - Merrillville (Colorado), IN 46410 1998 NAP 8,077 Square Feet 100.0% 2/15/2019 $1,850,000 2/4/2019
7.15   Property Dollar General - Uniontown (Cleveland), OH 44685 2019 NAP 9,100 Square Feet 100.0% 2/15/2019 $1,655,000 2/2/2019
7.16   Property Dollar General - Cleveland (Dalton), TN 37323 2018 NAP 9,026 Square Feet 100.0% 2/15/2019 $1,500,000 1/31/2019
7.17   Property Dollar General - Edinburg (Hwy 107), TX 78542 2014 NAP 9,100 Square Feet 100.0% 2/15/2019 $1,360,000 2/5/2019
7.18   Property Dollar General - Alton (West Main), TX 78573 2014 NAP 9,026 Square Feet 100.0% 2/15/2019 $1,320,000 2/5/2019
7.19   Property Dollar General - Clarksville (Ash Ridge), TN 37042 2014 NAP 9,026 Square Feet 100.0% 2/15/2019 $1,300,000 2/4/2019
8   Loan The Box House Hotel 11222 1952 2018 126 Rooms 67.5% 4/30/2019 $52,000,000 2/14/2019
9   Loan 787 Eleventh Avenue 10019 1929 2019 513,638 Square Feet 88.4% 11/01/2018 $650,000,000 12/2/2018
10   Loan Darden Headquarters 32837 2009 NAP 525,000 Square Feet 100.0% 11/20/2018 $157,400,000 11/29/2018
11   Loan Great Wolf Lodge Southern California 92840 2016 NAP 603 Rooms 80.8% 1/31/2019 $302,900,000 11/28/2018
12   Loan Ambassador Crossing 70508 2014 2017 123,405 Square Feet 92.2% 4/3/2019 $40,250,000 1/16/2019
13   Loan 167 Graham Avenue 11206 2012 NAP 56 Units 100.0% 4/30/2019 $39,000,000 4/16/2019
14   Loan Cardenas Market Center 92335 2006 NAP 67,129 Square Feet 98.1% 5/13/2019 $30,500,000 4/26/2019
15   Loan 12-18 Meserole 11206 2005 NAP 28 Units 100.0% 4/16/2019 $27,900,000 3/28/2019

 

A-1-7

 

 

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

 

        MORTGAGED PROPERTY CHARACTERISTICS            
                         
Loan
ID
Footnotes Property
Flag
Deal Name Zip Code Year Built Year Renovated Net Rentable Area
SF/Units/
Rooms(4)(5)
Units of
Measure
Occupancy
Rate(5)
Occupancy Rate
As-of Date(5)
Appraised
Value(7)
Appraisal
As-of Date(7)
16   Loan Kings Mountain Center 28086 2007 2011 215,000 Square Feet 100.0% 4/1/2019 $75,000,000 02/07/2019
17   Loan 950 2nd Avenue 10022 2012 NAP 8,122 Square Feet 100.0% 4/15/2019 $28,200,000 4/18/2019
18   Loan Towneplace Suites Lakeland 33809 2016 NAP 112 Rooms 75.4% 2/28/2019 $20,000,000 3/8/2019
19   Loan Equinox Bloomfield Hills 48301 1962 2018 47,819 Square Feet 100.0% 6/6/2019 $20,750,000 1/28/2019
20   Loan Maple Research Office Park 48083 1985 2018 209,378 Square Feet 88.2% 5/1/2019 $20,500,000 3/27/2019
21   Loan Hunter Plaza 75063 2006 2018 60,532 Square Feet 96.6% 4/29/2019 $21,000,000 4/1/2019
22   Loan The Grove at Winter Park 32792 1985 2018 112,440 Square Feet 74.4% 5/1/2019 $18,300,000 2/15/2019
23   Loan Quail Hollow 38120 1991 NAP 96,096 Square Feet 100.0% 4/1/2019 $16,300,000 4/9/2019
24   Loan Hampton Inn Livonia 48150 2017 NAP 110 Rooms 69.0% 3/31/2019 $19,500,000 4/9/2019
25   Loan University Square Bozeman 59718 1980 2009 131,908 Square Feet 94.8% 4/11/2019 $18,800,000 10/3/2018
26   Loan Schnader Properties Portfolio Various Various 2018 191 Units 93.7% 3/1/2019 $17,850,000 4/3/2019
26.01   Property Turnquist Apartments 21921 1989 2018 120 Units 94.2% 3/1/2019 $11,400,000 4/3/2019
26.02   Property Northern Parkway Apartments 21212 1978 2018 33 Units 87.9% 3/1/2019 $3,050,000 4/3/2019
26.03   Property Cypress Garden Apartments 21226 1972 2018 23 Units 100.0% 3/1/2019 $1,900,000 4/3/2019
26.04   Property Harford Road Apartments (5101-5105) 21214 1977 2018 15 Units 93.3% 3/1/2019 $1,500,000 4/3/2019
27   Loan Staybridge Suites Austin South 78745 2017 NAP 79 Rooms 77.2% 04/02/2019 $14,000,000 03/14/2019
28   Loan 616 Lofts on Michigan 49503 2016 NAP 54 Units 94.8% 5/2/2019 $12,650,000 5/1/2019
29   Loan 1600 Western Buildings 60608 1936 & 1959 2005 290,229 Square Feet 97.7% 3/1/2019 $12,900,000 11/26/2018
30   Loan Towneplace Suites Albuquerque 87109 2012 NAP 91 Rooms 78.5% 2/28/2019 $12,500,000 3/11/2019
31   Loan 3030 Bridgeway 94965 1940 2015-2017 31,878 Square Feet 96.2% 3/31/2019 $13,300,000 3/7/2019
32   Loan Bell Creek Commons 23111 2007 NAP 46,828 Square Feet 100.0% 3/1/2019 $12,400,000 12/29/2018
33   Loan All Storage Watauga 76137 2003 NAP 796 Units 83.5% 04/12/2019 $13,000,000 03/26/2019
34   Loan VASA Fitness Denver 80227 1992 2017 60,660 Square Feet 100.0% 4/1/2019 $11,720,000 04/12/2019
35   Loan Ambassador Way 70506 1993 2011 197,351 Square Feet 100.0% 02/01/2019 $15,350,000 03/26/2019
36   Loan RV Ranch of Keene 76059 1986 NAP 254 Pads 93.7% 3/31/2019 $12,690,000 2/19/2019
37   Loan Union Crossing 85308 1987-2017 NAP 79,044 Square Feet 91.6% 12/18/2018 $9,300,000 11/7/2018
38   Loan VASA Fitness Spanish Fork 84660 1995 2018 50,216 Square Feet 100.0% 5/1/2019 $9,200,000 04/01/2019
39   Loan Comfort Suites Grand Rapids North 49321 2005 2017 86 Rooms 73.7% 2/28/2019 $10,000,000 4/1/2019
40   Loan 27 East 20th Street 10003 1925 2018 4,498 Square Feet 100.0% 2/21/2019 $9,600,000 2/7/2019
41   Loan VASA Fitness Kaysville 84037 1996 2018 51,451 Square Feet 100.0% 5/1/2019 $8,600,000 04/02/2019
42   Loan Buffalo Springs Point 89113 2017 NAP 14,840 Square Feet 100.0% 4/1/2019 $8,200,000 4/18/2019
43   Loan CrestHill Suites - East Syracuse 13057 2000 2018 83 Rooms 81.3% 01/23/2019 $8,300,000 01/03/2019
44   Loan Albertsons 82604 1987 2017 43,965 Square Feet 100.0% 10/31/2018 $6,500,000 10/9/2018
45   Loan Naples Retail Center 34104 2006 NAP 28,330 Square Feet 94.4% 1/1/2019 $5,500,000 2/4/2019
46   Loan Walnut Professional Building 92103 1971 2015 24,152 Square Feet 89.5% 4/1/2019 $10,000,000 3/29/2019
47   Loan Microtel Michigan City 46360 2010 NAP 68 Rooms 56.1% 3/31/2019 $5,900,000 5/8/2019

 

A-1-8

 

 

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

 

          MORTGAGE LOAN CHARACTERISTICS                              
                                               
Loan
ID
Footnotes Property
Flag
Deal Name   Interest
Rate %
Admin
Fee
Rate %(8)
Net Mortgage 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
First
Payment
Date
First P&I
Payment
Date
(Partial
IO Loans)
Maturity
 Date
ARD Loan
Stated
Maturity
Date
Monthly
Debt
Service
(P&I)
Monthly
Debt
Service
(IO)
1   Loan 3 Columbus Circle   3.9140% 0.01549% 3.89851% Actual/360 3 No 120 117 120 117 0 0 3/12/2019 4/11/2019 NAP 3/11/2029 3/11/2029 NAP $165,348.38
2   Loan GNL Industrial Portfolio   4.4890% 0.01424% 4.47476% Actual/360 1 No 120 119 120 119 0 0 4/12/2019 6/6/2019 NAP 5/6/2029 5/6/2029 NAP $184,898.48
2.01   Property FedEx Ground Package System - San Antonio                                        
2.02   Property Rubbermaid - Akron                                        
2.03   Property Bush Industries - Jamestown                                        
2.04   Property Chemours - Pass Christian                                        
2.05   Property Wolverine World Wide - Howard City                                        
2.06   Property FedEx Freight - Greenville                                        
2.07   Property Diebold Nixdorf - North Canton                                        
2.08   Property FedEx Freight - Blackfoot                                        
2.09   Property Mapes & Sprowl Steel - Elk Grove Village                                        
2.10   Property XPO Logistics - Grand Rapids                                        
2.11   Property XPO Logistics - Aurora                                        
2.12   Property XPO Logistics - Salina                                        
2.13   Property XPO Logistics - Riverton                                        
2.14   Property XPO Logistics - Waite Park                                        
2.15   Property XPO Logistics - Uhrichsville                                        
2.16   Property XPO Logistics - Vincennes                                        
3   Loan Embassy Suites Seattle Bellevue   5.3740% 0.01424% 5.35976% Actual/360 4 No 120 116 60 56 360 360 1/25/2019 3/6/2019 3/6/2024 2/6/2029 2/6/2029 $232,362.19 $188,432.09
4   Loan SWVP Portfolio   4.9580% 0.01424% 4.94376% Actual/360 1 No 120 119 120 119 0 0 04/18/2019 06/01/2019 NAP 05/01/2029 05/01/2029 NAP $167,562.04
4.01   Property InterContinental                                        
4.02   Property DoubleTree Sunrise                                        
4.03   Property DoubleTree Charlotte                                        
4.04   Property DoubleTree RTP                                        
5   Loan Hilton Baltimore BWI Airport   4.7991% 0.01424% 4.78481% Actual/360 2 No 120 118 0 0 360 358 3/12/2019 5/6/2019 NAP 4/6/2029 4/6/2029 $201,425.90 NAP
6   Loan Santa Fe Portfolio   5.7340% 0.01424% 5.71976% Actual/360 7 No 120 113 0 0 360 353 10/31/2018 12/6/2018 NAP 11/6/2028 11/6/2028 $209,720.46 NAP
6.01   Property The Peters Project                                        
6.02   Property Plaza Mercado                                        
6.03   Property Century Plaza                                        
6.04   Property Peters Corp. HQ                                        
6.05   Property Santa Fe Properties                                        
6.06   Property Springer Plaza                                        
6.07   Property 132 E. Marcy                                        
6.08   Property Bendelier House                                        
6.09   Property 216 Washington                                        
6.10   Property El Mercado Viejo                                        
6.11   Property 417-419 Orchard                                        
7   Loan ExchangeRight Net Leased Portfolio 26   4.5820% 0.01424% 4.56776% Actual/360 2 No 120 118 120 118 0 0 03/06/2019 05/01/2019 NAP 04/01/2029 04/01/2029 NAP $135,497.80
7.01   Property Hy-Vee - Oakdale (10th Street), MN                                        
7.02   Property Pick n Save - Wausau (Bridge), WI                                        
7.03   Property Tractor Supply - Conroe (Hwy 242), TX                                        
7.04   Property Walgreens - Chalmette (West Judge Perez), LA                                        
7.05   Property Tractor Supply - Santa Fe (FM 1764), TX                                        
7.06   Property Tractor Supply - Odessa (Interstate 20), TX                                        
7.07   Property Walgreens - Cincinnati (Bridgetown), OH                                        
7.08   Property Walgreens - Lafayette (Creasy Lane), IN                                        
7.09   Property Walgreens - McDonough (Hwy 81), GA                                        
7.10   Property CVS - Fayetteville, GA                                        
7.11   Property Tractor Supply - Conyers (Highway 20), GA                                        
7.12   Property Walgreens - Milwaukee (Howell), WI                                        
7.13   Property Advance Auto Parts - Midlothian, VA                                        
7.14   Property AutoZone - Merrillville (Colorado), IN                                        
7.15   Property Dollar General - Uniontown (Cleveland), OH                                        
7.16   Property Dollar General - Cleveland (Dalton), TN                                        
7.17   Property Dollar General - Edinburg (Hwy 107), TX                                        
7.18   Property Dollar General - Alton (West Main), TX                                        
7.19   Property Dollar General - Clarksville (Ash Ridge), TN                                        
8   Loan The Box House Hotel   5.4000% 0.01424% 5.38576% Actual/360 0 No 120 120 0 0 360 360 5/13/2019 7/6/2019 NAP 6/6/2029 6/6/2029 $174,074.55 NAP
9   Loan 787 Eleventh Avenue   4.5303% 0.01424% 4.51608% Actual/360 4 No 120 116 120 116 0 0 01/09/2019 03/08/2019 NAP 02/08/2029 02/08/2029 NAP $114,830.95
10   Loan Darden Headquarters   4.7700% 0.01424% 4.75576% Actual/360 5 No 120 115 120 115 0 0 12/21/2018 2/6/2019 NAP 1/6/2029 1/6/2029 NAP $120,906.25
11   Loan Great Wolf Lodge Southern California   5.2533% 0.01549% 5.23781% Actual/360 3 No 120 117 120 117 0 0 3/11/2019 4/11/2019 NAP 3/11/2029 3/11/2029 NAP $133,156.56
12   Loan Ambassador Crossing   4.8500% 0.01424% 4.83576% Actual/360 1 No 120 119 60 59 360 360 4/9/2019 6/6/2019 6/6/2024 5/6/2029 5/6/2029 $137,199.88 $106,542.82
13   Loan 167 Graham Avenue   4.4600% 0.01424% 4.44576% Actual/360 0 No 120 120 120 120 0 0 5/16/2019 7/6/2019 NAP 6/6/2029 6/6/2029 NAP $96,844.98
14   Loan Cardenas Market Center   4.0380% 0.01424% 4.02376% Actual/360 0 No 120 120 120 120 0 0 5/14/2019 7/6/2019 NAP 6/6/2029 6/6/2029 NAP $63,117.12
15   Loan 12-18 Meserole   4.9600% 0.01424% 4.94576% Actual/360 1 No 120 119 120 119 0 0 4/18/2019 6/6/2019 NAP 5/6/2029 5/6/2029 NAP $73,757.04

 

A-1-9

 

 

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

 

          MORTGAGE LOAN CHARACTERISTICS                              
Loan
ID
Footnotes Property
Flag
Deal Name   Interest
Rate %
Admin
Fee
Rate %(8)
Net Mortgage 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
First
Payment
Date
First P&I
Payment
Date
(Partial
IO Loans)
Maturity
 Date
ARD Loan
Stated
Maturity
Date
Monthly
Debt
Service
(P&I)
Monthly
Debt
Service
(IO)
16   Loan Kings Mountain Center   4.6500% 0.01424% 4.63576% Actual/360 2 No 120 118 60 58 360 360 03/28/2019 05/01/2019 5/1/2024 04/01/2029 04/01/2029 $87,658.26 $66,789.93
17   Loan 950 2nd Avenue   4.2200% 0.01424% 4.20576% Actual/360 0 No 120 120 120 120 0 0 5/16/2019 7/6/2019 NAP 6/6/2029 6/6/2029 NAP $54,374.02
18   Loan Towneplace Suites Lakeland   4.7500% 0.01424% 4.73576% Actual/360 0 No 120 120 12 12 360 360 5/10/2019 7/6/2019 7/6/2020 6/6/2029 6/6/2029 $75,638.86 $58,193.00
19   Loan Equinox Bloomfield Hills   5.5450% 0.01424% 5.53076% Actual/360 3 No 120 117 120 117 0 0 3/5/2019 4/6/2019 NAP 3/6/2029 3/6/2029 NAP $66,878.54
20   Loan Maple Research Office Park   5.5500% 0.05299% 5.49701% Actual/360 0 No 120 120 36 36 360 360 5/21/2019 7/6/2019 7/6/2022 6/6/2029 6/6/2029 $79,930.21 $65,649.31
21   Loan Hunter Plaza   4.5000% 0.01424% 4.48576% Actual/360 0 No 120 120 12 12 360 360 5/28/2019 7/1/2019 7/1/2020 6/1/2029 6/1/2029 $70,935.94 $53,229.17
22   Loan The Grove at Winter Park   5.3000% 0.01424% 5.28576% Actual/360 0 No 120 120 60 60 360 360 5/23/2019 7/6/2019 7/6/2024 6/6/2029 6/6/2029 $67,747.17 $54,631.71
23   Loan Quail Hollow   4.9000% 0.01424% 4.88576% Actual/360 0 No 120 120 0 0 360 360 5/15/2019 7/6/2019 NAP 6/6/2029 6/6/2029 $63,156.48 NAP
24   Loan Hampton Inn Livonia   4.8700% 0.01424% 4.85576% Actual/360 1 No 120 119 0 0 360 359 5/3/2019 6/6/2019 NAP 5/6/2029 5/6/2029 $60,824.05 NAP
25   Loan University Square Bozeman   4.8700% 0.01424% 4.85576% Actual/360 1 No 120 119 60 59 360 360 4/25/2019 6/1/2019 6/1/2024 5/1/2029 5/1/2029 $59,237.34 $46,084.63
26   Loan Schnader Properties Portfolio   4.5200% 0.01424% 4.50576% Actual/360 0 No 120 120 120 120 0 0 5/24/2019 7/1/2019 NAP 6/1/2029 6/1/2029 $42,008.80 $42,008.80
26.01   Property Turnquist Apartments                                        
26.02   Property Northern Parkway Apartments                                        
26.03   Property Cypress Garden Apartments                                        
26.04   Property Harford Road Apartments (5101-5105)                                        
27   Loan Staybridge Suites Austin South   5.1400% 0.01424% 5.12576% Actual/360 1 No 120 119 0 0 300 299 5/1/2019 06/01/2019 NAP 05/01/2029 05/01/2029 $56,313.69 NAP
28   Loan 616 Lofts on Michigan   5.0200% 0.01424% 5.00576% Actual/360 0 No 120 120 48 48 360 360 5/24/2019 7/6/2019 7/6/2023 6/6/2029 6/6/2029 $50,307.17 $39,657.42
29   Loan 1600 Western Buildings   5.0100% 0.01424% 4.99576% Actual/360 1 No 120 119 12 11 360 360 4/8/2019 6/1/2019 6/1/2020 5/1/2029 5/1/2029 $48,368.97 $38,096.88
30   Loan Towneplace Suites Albuquerque   4.6500% 0.01424% 4.63576% Actual/360 0 No 120 120 12 12 360 360 5/10/2019 7/6/2019 7/6/2020 6/6/2029 6/6/2029 $44,860.40 $34,180.73
31   Loan 3030 Bridgeway   4.6500% 0.01424% 4.63576% Actual/360 1 No 120 119 120 119 0 0 4/30/2019 6/6/2019 NAP 5/6/2029 5/6/2029 NAP $33,984.29
32   Loan Bell Creek Commons   4.5700% 0.01424% 4.55576% Actual/360 2 No 120 118 60 58 360 360 4/2/2019 5/6/2019 5/6/2024 4/6/2029 4/6/2029 $43,422.51 $32,820.43
33   Loan All Storage Watauga   4.3300% 0.01424% 4.31576% Actual/360 1 No 120 119 120 119 0 0 04/30/2019 06/01/2019 NAP 05/01/2029 05/01/2029 NAP $29,267.59
34   Loan VASA Fitness Denver   4.8800% 0.01424% 4.86576% Actual/360 0 No 120 120 0 0 360 360 05/24/2019 07/01/2019 NAP 06/01/2029 06/01/2029 $42,360.94 NAP
35   Loan Ambassador Way   3.9200% 0.01424% 3.90576% Actual/360 0 No 120 120 60 60 360 360 05/29/2019 07/01/2019 7/1/2024 06/01/2029 06/01/2029 $36,406.73 $25,502.69
36   Loan RV Ranch of Keene   5.5300% 0.01424% 5.51576% Actual/360 1 No 120 119 0 0 300 299 4/11/2019 6/6/2019 NAP 5/6/2029 5/6/2029 $43,111.63 NAP
37   Loan Union Crossing   5.4500% 0.01424% 5.43576% Actual/360 5 No 120 115 0 0 360 355 12/21/2018 2/6/2019 NAP 1/6/2029 1/6/2029 $39,384.75 NAP
38   Loan VASA Fitness Spanish Fork   4.8800% 0.01424% 4.86576% Actual/360 0 No 120 120 0 0 360 360 05/24/2019 07/01/2019 NAP 06/01/2029 06/01/2029 $34,100.56 NAP
39   Loan Comfort Suites Grand Rapids North   4.6850% 0.06299% 4.62201% Actual/360 1 No 120 119 0 0 360 359 4/29/2019 6/6/2019 NAP 5/6/2029 5/6/2029 $31,581.93 NAP
40   Loan 27 East 20th Street   5.4000% 0.01424% 5.38576% Actual/360 0 No 120 120 120 120 0 0 5/14/2019 7/6/2019 NAP 6/6/2029 6/6/2029 NAP $27,375.00
41   Loan VASA Fitness Kaysville   4.8800% 0.01424% 4.86576% Actual/360 0 No 120 120 0 0 360 360 05/24/2019 07/01/2019 NAP 06/01/2029 06/01/2029 $31,505.95 NAP
42   Loan Buffalo Springs Point   4.7600% 0.01424% 4.74576% Actual/360 0 No 120 120 24 24 360 360 5/23/2019 7/1/2019 7/1/2021 6/1/2029 6/1/2029 $29,246.01 $22,521.85
43   Loan CrestHill Suites - East Syracuse   5.5000% 0.01424% 5.48576% Actual/360 3 No 120 117 0 0 300 297 02/04/2019 04/01/2019 NAP 03/01/2029 03/01/2029 $30,704.37 NAP
44   Loan Albertsons   5.5000% 0.01424% 5.48576% Actual/360 6 No 120 114 24 18 360 360 11/16/2018 1/6/2019 1/6/2021 12/6/2028 12/6/2028 $24,091.29 $19,717.18
45   Loan Naples Retail Center   5.6750% 0.01424% 5.66076% Actual/360 2 No 120 118 0 0 360 358 3/7/2019 5/6/2019 NAP 4/6/2029 4/6/2029 $22,429.16 NAP
46   Loan Walnut Professional Building   4.1000% 0.01424% 4.08576% Actual/360 1 No 120 119 120 119 0 0 5/1/2019 6/6/2019 NAP 5/6/2029 5/6/2029 NAP $12,124.42
47   Loan Microtel Michigan City   6.3500% 0.01424% 6.33576% Actual/360 0 No 120 120 0 0 300 300 5/13/2019 7/6/2019 NAP 6/6/2029 6/6/2029 $23,305.25 NAP

 

A-1-10

 

 

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

 

        MORTGAGE LOAN CHARACTERISTICS                        
                                       
Loan
ID
Footnotes Property
Flag
Deal Name Annual
Debt
Service
(P&I)
Annual
Debt
Service
(IO)
Lockbox Type(9) Cash Management Status Crossed
With
Other
Loans
Related-Borrower Loans UW NOI
DSCR (P&I)(10)
UW NOI
DSCR (IO)
UW NCF
DSCR (P&I)(10)
UW NCF
DSCR (IO)
Cut-Off Date
LTV Ratio(7)(20)
Maturity Date LTV Ratio(7) Grace
Period to
Late
Charge
(Days)
Grace
Period
to Default
(Days)
Due Date Prepayment
Provisions
(No. of
Payments)(11)(12)
1   Loan 3 Columbus Circle NAP $1,984,181 Hard In-Place No No NAP 3.11x NAP 2.91x 45.4% 45.4% 0    0    11 L(27), Def(88), O(5)
2   Loan GNL Industrial Portfolio NAP $2,218,782 Hard In-Place No No NAP 2.16x NAP 1.98x 65.0% 65.0% 5    0    6 YM1(116), O(4)
2.01   Property FedEx Ground Package System - San Antonio             NAP 2.16x NAP 1.98x 65.0% 65.0%        
2.02   Property Rubbermaid - Akron             NAP 2.16x NAP 1.98x 65.0% 65.0%        
2.03   Property Bush Industries - Jamestown             NAP 2.16x NAP 1.98x 65.0% 65.0%        
2.04   Property Chemours - Pass Christian             NAP 2.16x NAP 1.98x 65.0% 65.0%        
2.05   Property Wolverine World Wide - Howard City             NAP 2.16x NAP 1.98x 65.0% 65.0%        
2.06   Property FedEx Freight - Greenville             NAP 2.16x NAP 1.98x 65.0% 65.0%        
2.07   Property Diebold Nixdorf - North Canton             NAP 2.16x NAP 1.98x 65.0% 65.0%        
2.08   Property FedEx Freight - Blackfoot             NAP 2.16x NAP 1.98x 65.0% 65.0%        
2.09   Property Mapes & Sprowl Steel - Elk Grove Village             NAP 2.16x NAP 1.98x 65.0% 65.0%        
2.10   Property XPO Logistics - Grand Rapids             NAP 2.16x NAP 1.98x 65.0% 65.0%        
2.11   Property XPO Logistics - Aurora             NAP 2.16x NAP 1.98x 65.0% 65.0%        
2.12   Property XPO Logistics - Salina             NAP 2.16x NAP 1.98x 65.0% 65.0%        
2.13   Property XPO Logistics - Riverton             NAP 2.16x NAP 1.98x 65.0% 65.0%        
2.14   Property XPO Logistics - Waite Park             NAP 2.16x NAP 1.98x 65.0% 65.0%        
2.15   Property XPO Logistics - Uhrichsville             NAP 2.16x NAP 1.98x 65.0% 65.0%        
2.16   Property XPO Logistics - Vincennes             NAP 2.16x NAP 1.98x 65.0% 65.0%        
3   Loan Embassy Suites Seattle Bellevue $2,788,346 $2,261,185 Hard Springing No No 1.77x 2.18x 1.55x 1.91x 64.8% 60.1% 0    0    6 L(28), Def(84), O(8)
4   Loan SWVP Portfolio NAP $2,010,744 Hard Springing No No NAP 2.37x NAP 2.04x 59.6% 59.6% 0    0    1 L(25), Def(91), O(4)
4.01   Property InterContinental             NAP 2.37x NAP 2.04x 59.6% 59.6%        
4.02   Property DoubleTree Sunrise             NAP 2.37x NAP 2.04x 59.6% 59.6%        
4.03   Property DoubleTree Charlotte             NAP 2.37x NAP 2.04x 59.6% 59.6%        
4.04   Property DoubleTree RTP             NAP 2.37x NAP 2.04x 59.6% 59.6%        
5   Loan Hilton Baltimore BWI Airport $2,417,111 NAP Hard Springing No No 2.09x NAP 1.81x NAP 70.9% 59.3% 0    0    6 L(26), Def(90), O(4)
6   Loan Santa Fe Portfolio $2,516,646 NAP Springing Springing No No 1.50x NAP 1.42x NAP 68.0% 57.6% 0    0    6 L(31), Def(86), O(3)
6.01   Property The Peters Project             1.50x NAP 1.42x NAP 68.0% 57.6%        
6.02   Property Plaza Mercado             1.50x NAP 1.42x NAP 68.0% 57.6%        
6.03   Property Century Plaza             1.50x NAP 1.42x NAP 68.0% 57.6%        
6.04   Property Peters Corp. HQ             1.50x NAP 1.42x NAP 68.0% 57.6%        
6.05   Property Santa Fe Properties             1.50x NAP 1.42x NAP 68.0% 57.6%        
6.06   Property Springer Plaza             1.50x NAP 1.42x NAP 68.0% 57.6%        
6.07   Property 132 E. Marcy             1.50x NAP 1.42x NAP 68.0% 57.6%        
6.08   Property Bendelier House             1.50x NAP 1.42x NAP 68.0% 57.6%        
6.09   Property 216 Washington             1.50x NAP 1.42x NAP 68.0% 57.6%        
6.10   Property El Mercado Viejo             1.50x NAP 1.42x NAP 68.0% 57.6%        
6.11   Property 417-419 Orchard             1.50x NAP 1.42x NAP 68.0% 57.6%        
7   Loan ExchangeRight Net Leased Portfolio 26 NAP $1,625,974 Hard Springing No No NAP 2.00x NAP 1.92x 61.7% 61.7% 0    0    1 L(26), Def(90), O(4)
7.01   Property Hy-Vee - Oakdale (10th Street), MN             NAP 2.00x NAP 1.92x 61.7% 61.7%        
7.02   Property Pick n Save - Wausau (Bridge), WI             NAP 2.00x NAP 1.92x 61.7% 61.7%        
7.03   Property Tractor Supply - Conroe (Hwy 242), TX             NAP 2.00x NAP 1.92x 61.7% 61.7%        
7.04   Property Walgreens - Chalmette (West Judge Perez), LA             NAP 2.00x NAP 1.92x 61.7% 61.7%        
7.05   Property Tractor Supply - Santa Fe (FM 1764), TX             NAP 2.00x NAP 1.92x 61.7% 61.7%        
7.06   Property Tractor Supply - Odessa (Interstate 20), TX             NAP 2.00x NAP 1.92x 61.7% 61.7%        
7.07   Property Walgreens - Cincinnati (Bridgetown), OH             NAP 2.00x NAP 1.92x 61.7% 61.7%        
7.08   Property Walgreens - Lafayette (Creasy Lane), IN             NAP 2.00x NAP 1.92x 61.7% 61.7%        
7.09   Property Walgreens - McDonough (Hwy 81), GA             NAP 2.00x NAP 1.92x 61.7% 61.7%        
7.10   Property CVS - Fayetteville, GA             NAP 2.00x NAP 1.92x 61.7% 61.7%        
7.11   Property Tractor Supply - Conyers (Highway 20), GA             NAP 2.00x NAP 1.92x 61.7% 61.7%        
7.12   Property Walgreens - Milwaukee (Howell), WI             NAP 2.00x NAP 1.92x 61.7% 61.7%        
7.13   Property Advance Auto Parts - Midlothian, VA             NAP 2.00x NAP 1.92x 61.7% 61.7%        
7.14   Property AutoZone - Merrillville (Colorado), IN             NAP 2.00x NAP 1.92x 61.7% 61.7%        
7.15   Property Dollar General - Uniontown (Cleveland), OH             NAP 2.00x NAP 1.92x 61.7% 61.7%        
7.16   Property Dollar General - Cleveland (Dalton), TN             NAP 2.00x NAP 1.92x 61.7% 61.7%        
7.17   Property Dollar General - Edinburg (Hwy 107), TX             NAP 2.00x NAP 1.92x 61.7% 61.7%        
7.18   Property Dollar General - Alton (West Main), TX             NAP 2.00x NAP 1.92x 61.7% 61.7%        
7.19   Property Dollar General - Clarksville (Ash Ridge), TN             NAP 2.00x NAP 1.92x 61.7% 61.7%        
8   Loan The Box House Hotel $2,088,895 NAP Hard Springing No No 1.72x NAP 1.57x NAP 59.6% 49.7% 0    0    6 L(24), Def(92), O(4)
9   Loan 787 Eleventh Avenue NAP $1,377,971 Hard Springing No No NAP 3.14x NAP 3.01x 26.9% 26.9% 0    0    8 L(28), Def or YM1(85), O(7)
10   Loan Darden Headquarters NAP $1,450,875 Hard In-Place No No NAP 1.68x NAP 1.67x 69.9% 69.9% 0    0    6 L(29), Def(86), O(5)
11   Loan Great Wolf Lodge Southern California NAP $1,597,879 Soft Springing No No NAP 2.74x NAP 2.41x 49.5% 49.5% 0    0    11 L(27), Def(86), O(7)
12   Loan Ambassador Crossing $1,646,399 $1,278,514 Hard In-Place No No 1.48x 1.91x 1.37x 1.77x 64.6% 59.4% 0    0    6 L(35), Def(81), O(4)
13   Loan 167 Graham Avenue NAP $1,162,140 None None No No NAP 1.46x NAP 1.45x 65.9% 65.9% 0    0    6 L(24), Def(90), O(6)
14   Loan Cardenas Market Center NAP $757,405 Springing Springing No No NAP 2.59x NAP 2.48x 60.7% 60.7% 0    0    6 L(24), Def(92), O(4)
15   Loan 12-18 Meserole NAP $885,084 None None No No NAP 1.41x NAP 1.40x 63.1% 63.1% 0    0    6 L(25), Def(89), O(6)

 

A-1-11

 

 

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

 

        MORTGAGE LOAN CHARACTERISTICS                          
                                         
Loan
ID
Footnotes Property
Flag
Deal Name Annual
Debt
Service
(P&I)
Annual
Debt
Service
(IO)
Lockbox Type(9) Cash Management Status Crossed
With
Other
Loans
Related-Borrower Loans UW NOI
DSCR (P&I)(10)
UW NOI
DSCR (IO)
UW NCF
DSCR (P&I)(10)
UW NCF
DSCR (IO)
Cut-Off Date
LTV Ratio(7)(20)
Maturity Date LTV Ratio(7) Grace
Period to
Late
Charge
(Days)
Grace
Period
to Default
(Days)
Due Date Prepayment
Provisions
(No. of
Payments)(11)(12)
 
16   Loan Kings Mountain Center $1,051,899 $801,479 Hard Springing No No 1.86x 2.45x 1.75x 2.30x 56.0% 51.4% 5    5    1 L(25), YM1(1), Def or YM1(89), O(5)  
17   Loan 950 2nd Avenue NAP $652,488 Hard Springing No No NAP 1.67x NAP 1.66x 54.1% 54.1% 0    0    6 L(24), Def(92), O(4)  
18   Loan Towneplace Suites Lakeland $907,666 $698,316 Hard Springing No Group A 1.87x 2.43x 1.70x 2.21x 72.5% 60.8% 0    0    6 L(35), Def(80), O(5)  
19   Loan Equinox Bloomfield Hills NAP $802,542 Hard Springing No No NAP 1.42x NAP 1.42x 68.8% 68.8% 5    0    6 L(27), Def(86), O(7)  
20   Loan Maple Research Office Park $959,163 $787,792 Springing Springing No No 1.87x 2.27x 1.60x 1.95x 68.3% 61.2% 0    0    6 L(24), Def(91), O(5)  
21   Loan Hunter Plaza $851,231 $638,750 Springing Springing No No 1.63x 2.17x 1.58x 2.10x 66.7% 55.5% 7    7    1 L(24), Def(93), O(3)  
22   Loan The Grove at Winter Park $812,966 $655,581 Hard Springing No No 1.52x 1.88x 1.42x 1.76x 66.7% 61.8% 0    0    6 L(24), Def(93), O(3)  
23   Loan Quail Hollow $757,878 NAP Hard Springing No No 1.73x NAP 1.50x NAP 73.0% 59.8% 0    0    6 L(24), Def(92), O(4)  
24   Loan Hampton Inn Livonia $729,889 NAP Springing Springing No No 1.87x NAP 1.68x NAP 58.9% 48.3% 0    0    6 L(25), Def(90), O(5)  
25   Loan University Square Bozeman $710,848 $553,016 Springing Springing No No 1.57x 2.01x 1.45x 1.86x 59.6% 54.8% 7    7    1 L(24), YM1(92), O(4)  
26   Loan Schnader Properties Portfolio $504,106 $504,106 Springing Springing No No 2.14x 2.14x 2.05x 2.05x 61.6% 61.6% 7    7    1 L(24), Def(93), O(3)  
26.01   Property Turnquist Apartments             2.14x 2.14x 2.05x 2.05x 61.6% 61.6%          
26.02   Property Northern Parkway Apartments             2.14x 2.14x 2.05x 2.05x 61.6% 61.6%          
26.03   Property Cypress Garden Apartments             2.14x 2.14x 2.05x 2.05x 61.6% 61.6%          
26.04   Property Harford Road Apartments (5101-5105)             2.14x 2.14x 2.05x 2.05x 61.6% 61.6%          
27   Loan Staybridge Suites Austin South $675,764 NAP Springing Springing No No 1.85x NAP 1.68x NAP 67.8% 51.0% 5    5    1 L(25), Def(91), O(4)  
28   Loan 616 Lofts on Michigan $603,686 $475,889 Soft Springing No No 1.41x 1.78x 1.36x 1.72x 73.9% 66.9% 0    0    6 L(24), Def(92), O(4)  
29   Loan 1600 Western Buildings $580,428 $457,163 Springing Springing No No 1.90x 2.42x 1.69x 2.14x 69.8% 58.9% 7    7    1 L(25), Def(92), O(3)  
30   Loan Towneplace Suites Albuquerque $538,325 $410,169 Hard Springing No Group A 2.05x 2.69x 1.84x 2.42x 69.6% 58.2% 0    0    6 L(35), Def(80), O(5)  
31   Loan 3030 Bridgeway NAP $407,811 Springing Springing No No NAP 1.85x NAP 1.80x 65.0% 65.0% 0    0    6 L(25), Def(92), O(3)  
32   Loan Bell Creek Commons $521,070 $393,845 Hard Springing No No 1.77x 2.34x 1.68x 2.23x 68.5% 62.8% 0    0    6 L(18), YM1(97), O(5)  
33   Loan All Storage Watauga NAP $351,211 Springing Springing No No NAP 2.17x NAP 2.14x 61.5% 61.5% 0    0    1 L(25), Def(91), O(4)  
34   Loan VASA Fitness Denver $508,331 NAP Hard Springing No Group B 1.53x NAP 1.42x NAP 68.3% 55.9% 0    0    1 L(36), YM1(77), O(7)  
35   Loan Ambassador Way $436,881 $306,032 Springing Springing No No 2.89x 4.13x 2.63x 3.75x 50.2% 45.5% 0    0    1 L(24), Def(92), O(4)  
36   Loan RV Ranch of Keene $517,340 NAP Springing Springing No No 1.67x NAP 1.65x NAP 55.1% 42.0% 0    0    6 L(25), Def(91), O(4)  
37   Loan Union Crossing $472,617 NAP Springing Springing No No 1.79x NAP 1.64x NAP 74.6% 62.6% 0    0    6 L(29), Def(87), O(4)  
38   Loan VASA Fitness Spanish Fork $409,207 NAP Hard Springing No Group B 1.50x NAP 1.39x NAP 70.0% 57.3% 0    0    1 L(36), YM1(77), O(7)  
39   Loan Comfort Suites Grand Rapids North $378,983 NAP Springing Springing No No 2.72x NAP 2.44x NAP 60.9% 49.6% 0    0    6 L(25), Def(91), O(4)  
40   Loan 27 East 20th Street NAP $328,500 Hard Springing No No NAP 1.29x NAP 1.28x 62.5% 62.5% 0    0    6 L(24), Def(92), O(4)  
41   Loan VASA Fitness Kaysville $378,071 NAP Hard Springing No Group B 1.50x NAP 1.38x NAP 69.2% 56.7% 0    0    1 L(36), YM1(77), O(7)  
42   Loan Buffalo Springs Point $350,952 $270,262 Springing Springing No No 1.51x 1.96x 1.46x 1.89x 68.3% 58.7% 7    7    1 L(24), Def(90), O(6)  
43   Loan CrestHill Suites - East Syracuse $368,452 NAP Springing Springing No No 2.12x NAP 1.90x NAP 60.0% 45.9% 0    0    1 L(27), Def(89), O(4)  
44   Loan Albertsons $289,095 $236,606 Hard Springing No No 1.37x 1.67x 1.37x 1.67x 65.3% 57.2% 0    0    6 L(30), Def(87), O(3)  
45   Loan Naples Retail Center $269,150 NAP Hard Springing No No 1.49x NAP 1.39x NAP 70.3% 59.2% 0    0    6 L(26), Def(91), O(3)  
46   Loan Walnut Professional Building NAP $145,493 Springing Springing No No NAP 4.08x NAP 3.88x 35.0% 35.0% 0    0    6 L(25), Def(91), O(4)  
47   Loan Microtel Michigan City $279,663 NAP Hard Springing No No 1.83x NAP 1.65x NAP 59.3% 46.5% 0    0    6 L(24), Def(92), O(4)  

 

A-1-12

 

 

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

 

          MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(13)              
                                 
Loan
ID
Footnotes Property
Flag
Deal Name   Third Most
Recent Revenues
Third Most
Recent Expenses
Third Most
Recent NOI
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
1   Loan 3 Columbus Circle   $50,161,202 $14,968,652 $35,192,550 12/31/2016 7.2% $50,952,874 $16,254,124 $34,698,749 12/31/2017 7.1% $57,324,235 $17,233,200
2   Loan GNL Industrial Portfolio   $5,518,396 $377,547 $5,140,849 12/31/2016 5.3% $6,182,891 $1,102,029 $5,080,862 12/31/2017 5.2% $8,380,527 $681,408
2.01   Property FedEx Ground Package System - San Antonio   $1,761,865 $43,682 $1,718,183 12/31/2016 5.3% $2,242,663 $576,938 $1,665,725 12/31/2017 5.2% $1,761,799 $58,961
2.02   Property Rubbermaid - Akron   N/A N/A N/A N/A 5.3% N/A N/A N/A N/A 5.2% $796,373 $44,479
2.03   Property Bush Industries - Jamestown   N/A N/A N/A N/A 5.3% N/A N/A N/A N/A 5.2% $365,930 $12,048
2.04   Property Chemours - Pass Christian   N/A N/A N/A N/A 5.3% N/A N/A N/A N/A 5.2% $1,077,295 $55,988
2.05   Property Wolverine World Wide - Howard City   $1,369,911 $52,972 $1,316,939 12/31/2016 5.3% $1,345,947 $29,587 $1,316,360 12/31/2017 5.2% $1,359,074 $46,105
2.06   Property FedEx Freight - Greenville   N/A N/A N/A N/A 5.3% N/A N/A N/A N/A 5.2% $191,489 $4,855
2.07   Property Diebold Nixdorf - North Canton   $815,221 $33,871 $781,350 12/31/2016 5.3% $1,073,139 $306,478 $766,661 12/31/2017 5.2% $968,216 $185,440
2.08   Property FedEx Freight - Blackfoot   N/A N/A N/A N/A 5.3% N/A N/A N/A N/A 5.2% $255,756 $7,686
2.09   Property Mapes & Sprowl Steel - Elk Grove Village   $433,824 $9,506 $424,318 12/31/2016 5.3% $440,340 $11,354 $428,986 12/31/2017 5.2% $446,940 $12,079
2.10   Property XPO Logistics - Grand Rapids   $253,032 $63,981 $189,051 12/31/2016 5.3% $254,361 $58,130 $196,231 12/31/2017 5.2% $255,550 $59,605
2.11   Property XPO Logistics - Aurora   $187,620 $23,214 $164,406 12/31/2016 5.3% $189,670 $26,325 $163,345 12/31/2017 5.2% $188,232 $25,163
2.12   Property XPO Logistics - Salina   $233,566 $42,417 $191,149 12/31/2016 5.3% $218,698 $27,623 $191,075 12/31/2017 5.2% $230,732 $40,493
2.13   Property XPO Logistics - Riverton   $116,328 $21,105 $95,223 12/31/2016 5.3% $117,616 $23,575 $94,041 12/31/2017 5.2% $117,821 $23,147
2.14   Property XPO Logistics - Waite Park   $129,384 $45,687 $83,697 12/31/2016 5.3% $79,533 ($5,957) $85,490 12/31/2017 5.2% $129,395 $42,753
2.15   Property XPO Logistics - Uhrichsville   $124,705 $21,145 $103,560 12/31/2016 5.3% $124,240 $23,560 $100,680 12/31/2017 5.2% $143,726 $42,312
2.16   Property XPO Logistics - Vincennes   $92,940 $19,967 $72,973 12/31/2016 5.3% $96,684 $24,416 $72,268 12/31/2017 5.2% $92,199 $20,294
3   Loan Embassy Suites Seattle Bellevue   $15,721,867 $10,687,615 $5,034,252 12/31/2017 12.1% $15,668,807 $10,769,832 $4,898,975 12/31/2018 11.8% $15,473,316 $10,600,074
4   Loan SWVP Portfolio   $66,365,215 $43,211,736 $23,153,479 12/31/2017 11.6% $66,729,172 $43,480,214 $23,248,958 12/31/2018 11.6% $67,602,311 $43,879,064
4.01   Property InterContinental   $30,980,767 $19,766,718 $11,214,049 12/31/2017 11.6% $31,180,753 $19,795,133 $11,385,620 12/31/2018 11.6% $32,071,611 $20,134,221
4.02   Property DoubleTree Sunrise   $14,245,690 $9,631,768 $4,613,922 12/31/2017 11.6% $14,475,487 $9,819,873 $4,655,614 12/31/2018 11.6% $14,545,915 $9,864,856
4.03   Property DoubleTree Charlotte   $10,767,997 $6,684,584 $4,083,413 12/31/2017 11.6% $10,311,960 $6,543,660 $3,768,300 12/31/2018 11.6% $10,215,358 $6,532,670
4.04   Property DoubleTree RTP   $10,370,761 $7,128,666 $3,242,095 12/31/2017 11.6% $10,760,972 $7,321,548 $3,439,424 12/31/2018 11.6% $10,769,427 $7,347,317
5   Loan Hilton Baltimore BWI Airport   $16,127,793 $11,387,511 $4,740,282 12/31/2017 12.0% $16,901,863 $11,714,555 $5,187,308 12/31/2018 13.2% $16,795,687 $11,653,707
6   Loan Santa Fe Portfolio   $4,313,102 $1,330,644 $2,982,458 12/31/2016 8.3% $4,397,160 $1,339,319 $3,057,840 12/31/2017 8.6% $5,123,351 $1,365,783
6.01   Property The Peters Project   $1,200,024 $38,878 $1,161,146 12/31/2016 8.3% $1,200,026 $31,652 $1,168,374 12/31/2017 8.6% $1,206,625 $7,955
6.02   Property Plaza Mercado   $1,445,810 $689,802 $756,008 12/31/2016 8.3% $1,470,916 $720,300 $750,616 12/31/2017 8.6% $1,468,582 $662,794
6.03   Property Century Plaza   $786,294 $198,149 $588,146 12/31/2016 8.3% $815,423 $187,743 $627,680 12/31/2017 8.6% $826,766 $189,789
6.04   Property Peters Corp. HQ   N/A N/A N/A N/A 8.3% N/A N/A N/A N/A 8.6% $320,472 $72,978
6.05   Property Santa Fe Properties   $240,007 $42,185 $197,823 12/31/2016 8.3% $240,008 $41,381 $198,627 12/31/2017 8.6% $241,661 $16,203
6.06   Property Springer Plaza   $390,745 $298,624 $92,121 12/31/2016 8.3% $412,514 $294,554 $117,960 12/31/2017 8.6% $365,503 $250,136
6.07   Property 132 E. Marcy   N/A N/A N/A N/A 8.3% N/A N/A N/A N/A 8.6% $213,312 $47,708
6.08   Property Bendelier House   $139,032 $32,313 $106,719 12/31/2016 8.3% $146,482 $30,056 $116,426 12/31/2017 8.6% $145,423 $35,489
6.09   Property 216 Washington   N/A N/A N/A N/A 8.3% N/A N/A N/A N/A 8.6% $148,848 $35,379
6.10   Property El Mercado Viejo   $111,189 $30,694 $80,496 12/31/2016 8.3% $111,791 $33,633 $78,158 12/31/2017 8.6% $112,091 $29,990
6.11   Property 417-419 Orchard   N/A N/A N/A N/A 8.3% N/A N/A N/A N/A 8.6% $74,067 $17,362
7   Loan ExchangeRight Net Leased Portfolio 26   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
7.01   Property Hy-Vee - Oakdale (10th Street), MN   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
7.02   Property Pick n Save - Wausau (Bridge), WI   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
7.03   Property Tractor Supply - Conroe (Hwy 242), TX   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
7.04   Property Walgreens - Chalmette (West Judge Perez), LA   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
7.05   Property Tractor Supply - Santa Fe (FM 1764), TX   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
7.06   Property Tractor Supply - Odessa (Interstate 20), TX   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
7.07   Property Walgreens - Cincinnati (Bridgetown), OH   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
7.08   Property Walgreens - Lafayette (Creasy Lane), IN   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
7.09   Property Walgreens - McDonough (Hwy 81), GA   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
7.10   Property CVS - Fayetteville, GA   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
7.11   Property Tractor Supply - Conyers (Highway 20), GA   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
7.12   Property Walgreens - Milwaukee (Howell), WI   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
7.13   Property Advance Auto Parts - Midlothian, VA   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
7.14   Property AutoZone - Merrillville (Colorado), IN   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
7.15   Property Dollar General - Uniontown (Cleveland), OH   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
7.16   Property Dollar General - Cleveland (Dalton), TN   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
7.17   Property Dollar General - Edinburg (Hwy 107), TX   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
7.18   Property Dollar General - Alton (West Main), TX   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
7.19   Property Dollar General - Clarksville (Ash Ridge), TN   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
8   Loan The Box House Hotel   $5,726,084 $3,498,246 $2,227,838 12/31/2017 7.2% $7,505,979 $4,071,990 $3,433,989 12/31/2018 11.1% $7,664,076 $4,081,489
9   Loan 787 Eleventh Avenue   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
10   Loan Darden Headquarters   $8,014,298 $0 $8,014,298 12/31/2016 7.3% $8,142,009 $0 $8,142,009 12/31/2017 7.4% $8,324,426 $0
11   Loan Great Wolf Lodge Southern California   $73,181,700 $56,397,508 $16,784,192 12/31/2017 11.2% $83,918,394 $62,245,360 $21,673,034 12/31/2018 14.4% $84,732,839 $62,714,987
12   Loan Ambassador Crossing   $2,616,030 $716,756 $1,899,274 12/31/2016 7.3% $3,087,931 $898,814 $2,189,117 12/31/2017 8.4% $3,320,793 $979,782
13   Loan 167 Graham Avenue   $2,255,193 $632,622 $1,622,570 12/31/2017 6.3% $2,533,012 $768,549 $1,764,463 12/31/2018 6.9% $2,552,125 $803,755
14   Loan Cardenas Market Center   $2,510,089 $588,535 $1,921,554 12/31/2017 10.4% $2,615,422 $578,165 $2,037,257 12/31/2018 11.0% $2,605,418 $584,939
15   Loan 12-18 Meserole   $1,396,259 $109,229 $1,287,030 12/31/2017 7.3% $1,427,494 $108,638 $1,318,856 12/31/2018 7.5% $1,430,019 $106,582

 

A-1-13

 

 

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

 

          MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(13)              
                                 
Loan
ID
Footnotes Property
Flag
Deal Name   Third Most
Recent Revenues
Third Most
Recent Expenses
Third Most
Recent NOI
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
16   Loan Kings Mountain Center   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
17   Loan 950 2nd Avenue   $861,956 $219,379 $642,577 12/31/2016 4.2% $1,329,588 $367,118 $962,470 12/31/2017 6.3% $1,425,983 $375,363
18   Loan Towneplace Suites Lakeland   $3,652,692 $1,936,525 $1,716,167 12/31/2017 11.8% $3,889,796 $2,106,439 $1,783,357 12/31/2018 12.3% $3,930,033 $2,121,688
19   Loan Equinox Bloomfield Hills   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
20   Loan Maple Research Office Park   $2,359,503 $939,550 $1,419,953 12/31/2017 10.1% $2,277,276 $1,067,664 $1,209,612 12/31/2018 8.6% $2,335,990 $962,412
21   Loan Hunter Plaza   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
22   Loan The Grove at Winter Park   N/A N/A N/A N/A NAP $451,382 $304,041 $147,342 12/31/2017 1.2% $1,232,300 $387,893
23   Loan Quail Hollow   $1,860,351 $279,019 $1,581,332 12/31/2017 13.3% $1,902,477 $271,686 $1,630,791 12/31/2018 13.7% $1,902,477 $271,686
24   Loan Hampton Inn Livonia   N/A N/A N/A N/A NAP $3,257,703 $1,872,132 $1,385,571 12/31/2018 12.1% $3,454,028 $1,999,638
25   Loan University Square Bozeman   $1,466,482 $460,162 $1,006,320 12/31/2016 9.0% $1,468,701 $433,991 $1,034,710 12/31/2017 9.2% $1,428,401 $462,670
26   Loan Schnader Properties Portfolio   $1,776,709 $708,133 $1,068,576 12/31/2016 9.7% $1,762,923 $705,975 $1,056,948 12/31/2017 9.6% $1,843,709 $734,757
26.01   Property Turnquist Apartments   $1,115,113 $427,465 $687,648 12/31/2016 9.7% $1,113,145 $439,013 $674,132 12/31/2017 9.6% $1,148,896 $448,577
26.02   Property Northern Parkway Apartments   $297,115 $132,662 $164,453 12/31/2016 9.7% $272,007 $118,352 $153,655 12/31/2017 9.6% $316,293 $130,451
26.03   Property Cypress Garden Apartments   $191,932 $86,404 $105,528 12/31/2016 9.7% $206,466 $84,555 $121,911 12/31/2017 9.6% $207,126 $90,211
26.04   Property Harford Road Apartments (5101-5105)   $172,549 $61,602 $110,947 12/31/2016 9.7% $171,305 $64,055 $107,250 12/31/2017 9.6% $171,394 $65,518
27   Loan Staybridge Suites Austin South   $2,367,997 $1,276,084 $1,091,913 12/31/2017 11.5% $2,543,640 $1,360,357 $1,183,283 12/31/2018 12.5% $2,784,317 $1,485,944
28   Loan 616 Lofts on Michigan   $876,761 $336,655 $540,106 12/31/2017 5.8% $1,016,009 $301,078 $714,931 12/31/2018 7.6% $1,057,565 $267,253
29   Loan 1600 Western Buildings   $1,385,339 $658,636 $726,703 12/31/2016 8.1% $1,728,383 $737,863 $990,520 12/31/2017 11.0% $1,812,659 $667,681
30   Loan Towneplace Suites Albuquerque   $2,583,055 $1,634,748 $948,308 12/31/2017 10.9% $2,752,176 $1,682,960 $1,069,216 12/31/2018 12.3% $2,802,289 $1,693,758
31   Loan 3030 Bridgeway   $1,215,056 $471,291 $743,764 12/31/2017 8.6% $1,264,886 $491,375 $773,510 12/31/2018 8.9% $1,267,399 $486,409
32   Loan Bell Creek Commons   $1,242,976 $202,160 $1,040,816 12/31/2017 12.2% $1,191,004 $206,068 $984,936 12/31/2018 11.6% $1,187,985 $204,981
33   Loan All Storage Watauga   $1,105,070 $355,646 $749,424 12/31/2017 9.4% $1,145,747 $384,764 $760,983 12/31/2018 9.5% $1,147,248 $387,679
34   Loan VASA Fitness Denver   N/A N/A N/A N/A NAP $903,645 $99,534 $804,111 12/31/2018 10.1% $919,391 $101,285
35   Loan Ambassador Way   $1,757,430 $401,299 $1,356,131 12/31/2017 17.6% $1,729,804 $412,009 $1,317,795 12/31/2018 17.1% $1,734,132 $408,448
36   Loan RV Ranch of Keene   $1,259,986 $493,136 $766,850 12/31/2017 11.0% $1,353,049 $495,184 $857,865 12/31/2018 12.3% $1,382,155 $515,003
37   Loan Union Crossing   $905,232 $326,063 $579,169 12/31/2016 8.3% $1,078,081 $371,718 $706,363 12/21/2017 10.2% $1,126,751 $329,242
38   Loan VASA Fitness Spanish Fork   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
39   Loan Comfort Suites Grand Rapids North   $2,556,997 $1,531,208 $1,025,789 12/31/2017 16.8% $2,582,550 $1,482,046 $1,100,504 12/31/2018 18.1% $2,589,350 $1,471,272
40   Loan 27 East 20th Street   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
41   Loan VASA Fitness Kaysville   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
42   Loan Buffalo Springs Point   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
43   Loan CrestHill Suites - East Syracuse   N/A N/A N/A N/A NAP $1,901,330 $1,269,503 $631,827 12/31/2017 12.7% $2,066,166 $1,300,287
44   Loan Albertsons   N/A N/A N/A N/A NAP N/A N/A N/A N/A NAP N/A N/A
45   Loan Naples Retail Center   $418,089 $186,657 $231,432 12/31/2016 6.0% $480,945 $156,783 $324,162 12/31/2017 8.4% $532,130 $174,088
46   Loan Walnut Professional Building   $769,604 $320,904 $448,700 12/31/2017 12.8% $869,725 $308,293 $561,432 12/31/2018 16.0% $874,555 $324,231
47   Loan Microtel Michigan City   $1,377,206 $789,533 $587,673 12/31/2017 16.8% $1,274,578 $752,528 $522,050 12/31/2018 14.9% $1,242,928 $744,279

 

A-1-14

 

 

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

 

        MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(13)               LARGEST TENANT INFORMATION(14)(15)  
                                       
Loan
ID
Footnotes Property
Flag
Deal Name Most
Recent NOI
Most
Recent
NOI Date
Most
Recent NOI
Debt Yield
UW
Occupancy
UW Revenues(14) UW
Expenses
UW NOI UW NOI
Debt Yield(20)
UW
Capital Items
UW NCF UW NCF
Debt Yield(20)
  Largest Tenant(5) Largest
Tenant Lease
Expiration(16)
Largest
Tenant NSF
Largest
Tenant
% of NSF
1   Loan 3 Columbus Circle $40,091,035 12/31/2018 8.2% 97.9% $79,416,007 $18,918,555 $60,497,452 12.3% $3,903,373 $56,594,080 11.5%   Young & Rubicam, Inc. 8/31/2033 375,236 49.8%
2   Loan GNL Industrial Portfolio $7,699,119 12/31/2018 7.9% 95.0% $13,786,508 $4,190,341 $9,596,167 9.8% $787,901 $8,808,266 9.0%   Various Various Various Various
2.01   Property FedEx Ground Package System - San Antonio $1,702,838 12/31/2018 7.9% 95.0% $2,332,456 $787,427 $1,545,029 9.8% $83,180 $1,461,850 9.0%   FedEx Ground Package System, Inc. 8/31/2022 168,576 100.0%
2.02   Property Rubbermaid - Akron $751,894 12/31/2018 7.9% 95.0% $1,815,686 $379,093 $1,436,593 9.8% $160,061 $1,276,531 9.0%   Rubbermaid Incorporated 1/31/2029 668,592 100.0%
2.03   Property Bush Industries - Jamestown $353,882 12/31/2018 7.9% 95.0% $2,217,787 $979,841 $1,237,947 9.8% $175,912 $1,062,035 9.0%   Bush Industries, Inc. 9/27/2038 456,094 100.0%
2.04   Property Chemours - Pass Christian $1,021,307 12/31/2018 7.9% 95.0% $1,611,092 $482,077 $1,129,015 9.8% $81,067 $1,047,948 9.0%   The Chemours Company 1/31/2028 300,000 100.0%
2.05   Property Wolverine World Wide - Howard City $1,312,969 12/31/2018 7.9% 95.0% $1,805,273 $603,964 $1,201,308 9.8% $74,191 $1,127,117 9.0%   Wolverine World Wide, Inc. 1/31/2023 468,635 100.0%
2.06   Property FedEx Freight - Greenville $186,634 12/31/2018 7.9% 95.0% $756,849 $83,462 $673,386 9.8% $29,880 $643,506 9.0%   FedEx Freight Corporation 7/31/2033 29,051 100.0%
2.07   Property Diebold Nixdorf - North Canton $782,776 12/31/2018 7.9% 95.0% $992,445 $258,903 $733,542 9.8% $80,149 $653,393 9.0%   Diebold Nixdorf Incorporated 6/30/2025 158,330 100.0%
2.08   Property FedEx Freight - Blackfoot $248,070 12/31/2018 7.9% 95.0% $475,795 $80,409 $395,386 9.8% $18,387 $376,999 9.0%   FedEx Freight Corporation 9/6/2032 21,574 100.0%
2.09   Property Mapes & Sprowl Steel - Elk Grove Village $434,861 12/31/2018 7.9% 95.0% $609,886 $196,321 $413,566 9.8% $25,000 $388,566 9.0%   Mapes & Sprowl Steel, Ltd. 1/9/2030 60,798 100.0%
2.10   Property XPO Logistics - Grand Rapids $195,945 12/31/2018 7.9% 95.0% $267,773 $88,840 $178,933 9.8% $11,602 $167,331 9.0%   XPO Logistics, Inc. 11/30/2023 28,070 100.0%
2.11   Property XPO Logistics - Aurora $163,069 12/31/2018 7.9% 95.0% $196,897 $46,331 $150,566 9.8% $7,456 $143,110 9.0%   XPO Logistics, Inc. 11/30/2023 15,700 100.0%
2.12   Property XPO Logistics - Salina $190,239 12/31/2018 7.9% 95.0% $228,450 $52,479 $175,972 9.8% $10,986 $164,986 9.0%   XPO Logistics, Inc. 11/30/2023 15,029 100.0%
2.13   Property XPO Logistics - Riverton $94,674 12/31/2018 7.9% 95.0% $120,119 $33,010 $87,109 9.8% $6,374 $80,735 9.0%   XPO Logistics, Inc. 11/30/2023 14,881 100.0%
2.14   Property XPO Logistics - Waite Park $86,642 12/31/2018 7.9% 95.0% $139,481 $61,777 $77,703 9.8% $8,867 $68,836 9.0%   XPO Logistics, Inc. 11/30/2023 14,160 100.0%
2.15   Property XPO Logistics - Uhrichsville $101,414 12/31/2018 7.9% 95.0% $126,761 $32,986 $93,776 9.8% $10,390 $83,386 9.0%   XPO Logistics, Inc. 11/30/2023 15,068 100.0%
2.16   Property XPO Logistics - Vincennes $71,905 12/31/2018 7.9% 95.0% $89,757 $23,421 $66,336 9.8% $4,398 $61,939 9.0%   XPO Logistics, Inc. 11/30/2023 8,650 100.0%
3   Loan Embassy Suites Seattle Bellevue $4,873,242 T12 4/30/2019 11.7% 79.3% $15,473,316 $10,545,469 $4,927,847 11.9% $618,933 $4,308,914 10.4%   NAP NAP NAP NAP
4   Loan SWVP Portfolio $23,723,247 T12 1/31/2019 11.9% 80.3% $67,719,285 $43,853,764 $23,865,520 11.9% $3,385,964 $20,479,556 10.2%   NAP NAP NAP NAP
4.01   Property InterContinental $11,937,390 T12 1/31/2019 11.9% 78.7% $32,072,057 $20,123,933 $11,948,124 11.9% $1,603,603 $10,344,521 10.2%   NAP NAP NAP NAP
4.02   Property DoubleTree Sunrise $4,681,059 T12 1/31/2019 11.9% 87.2% $14,545,812 $9,838,315 $4,707,496 11.9% $727,291 $3,980,206 10.2%   NAP NAP NAP NAP
4.03   Property DoubleTree Charlotte $3,682,688 T12 1/31/2019 11.9% 80.5% $10,331,719 $6,558,669 $3,773,050 11.9% $516,586 $3,256,464 10.2%   NAP NAP NAP NAP
4.04   Property DoubleTree RTP $3,422,110 T12 1/31/2019 11.9% 76.1% $10,769,697 $7,332,847 $3,436,850 11.9% $538,485 $2,898,365 10.2%   NAP NAP NAP NAP
5   Loan Hilton Baltimore BWI Airport $5,141,980 T12 2/28/2019 13.0% 78.1% $16,901,863 $11,854,923 $5,046,940 12.8% $676,075 $4,370,866 11.1%   NAP NAP NAP NAP
6   Loan Santa Fe Portfolio $3,757,568 12/31/2018 10.5% 95.0% $5,364,362 $1,579,250 $3,785,111 10.6% $218,058 $3,567,053 10.0%   Various Various Various Various
6.01   Property The Peters Project $1,198,669 12/31/2018 10.5% 96.2% $1,363,367 $221,897 $1,141,471 10.6% $46,928 $1,094,543 10.0%   Gerald Peters Gallery 9/30/2033 46,928 100.0%
6.02   Property Plaza Mercado $805,789 12/31/2018 10.5% 95.0% $1,493,277 $636,236 $857,041 10.6% $61,185 $795,856 10.0%   Blue Corn Café 9/30/2033 6,878 11.2%
6.03   Property Century Plaza $636,976 12/31/2018 10.5% 91.0% $759,475 $177,078 $582,397 10.6% $47,318 $535,079 10.0%   Pier One Imports 4/30/2021 10,244 21.6%
6.04   Property Peters Corp. HQ $247,494 12/31/2018 10.5% 97.0% $328,231 $80,358 $247,873 10.6% $9,924 $237,949 10.0%   The Peters Corp 2 9/30/2033 9,924 100.0%
6.05   Property Santa Fe Properties $225,458 12/31/2018 10.5% 96.4% $330,861 $93,689 $237,172 10.6% $12,473 $224,699 10.0%   Santa Fe Properties 9/30/2033 12,473 100.0%
6.06   Property Springer Plaza $115,368 12/31/2018 10.5% 95.0% $404,887 $196,189 $208,698 10.6% $18,081 $190,617 10.0%   The Silk Shop 4/30/2019 1,363 7.5%
6.07   Property 132 E. Marcy $165,604 12/31/2018 10.5% 95.0% $202,424 $54,336 $148,088 10.6% $9,309 $138,779 10.0%   Santa Fe Reporter MTM 5,254 56.4%
6.08   Property Bendelier House $109,935 12/31/2018 10.5% 97.0% $150,904 $33,176 $117,728 10.6% $4,379 $113,349 10.0%   Gerald Peters Gallery 1 9/30/2033 4,379 100.0%
6.09   Property 216 Washington $113,469 12/31/2018 10.5% 95.0% $149,192 $38,974 $110,219 10.6% $4,373 $105,846 10.0%   Santa Fe Properties 2 9/30/2033 4,373 100.0%
6.10   Property El Mercado Viejo $82,101 12/31/2018 10.5% 95.0% $106,506 $28,749 $77,757 10.6% $2,004 $75,753 10.0%   Momeni Gallery 10/31/2020 1,673 83.5%
6.11   Property 417-419 Orchard $56,705 12/31/2018 10.5% 97.0% $75,238 $18,570 $56,668 10.6% $2,084 $54,584 10.0%   Santa Fe Properties 3 9/30/2033 2,084 100.0%
7   Loan ExchangeRight Net Leased Portfolio 26 N/A N/A NAP 95.0% $5,336,942 $229,205 $5,107,737 9.3% $198,572 $4,909,165 8.9%   Various Various Various Various
7.01   Property Hy-Vee - Oakdale (10th Street), MN N/A N/A NAP 95.0% $1,053,930 $31,618 $1,022,312 9.3% $67,435 $954,877 8.9%   Hy-Vee 01/17/2039 96,336 100.0%
7.02   Property Pick n Save - Wausau (Bridge), WI N/A N/A NAP 95.0% $736,315 $22,089 $714,226 9.3% $54,361 $659,865 8.9%   Pick n Save 02/28/2029 67,951 100.0%
7.03   Property Tractor Supply - Conroe (Hwy 242), TX N/A N/A NAP 95.0% $433,190 $13,780 $419,410 9.3% $17,362 $402,048 8.9%   Tractor Supply 08/30/2033 21,702 100.0%
7.04   Property Walgreens - Chalmette (West Judge Perez), LA N/A N/A NAP 95.0% $384,750 $11,543 $373,208 9.3% $0 $373,208 8.9%   Walgreens 11/30/2036 15,120 100.0%
7.05   Property Tractor Supply - Santa Fe (FM 1764), TX N/A N/A NAP 95.0% $310,018 $10,085 $299,934 9.3% $17,362 $282,572 8.9%   Tractor Supply 05/31/2032 21,702 100.0%
7.06   Property Tractor Supply - Odessa (Interstate 20), TX N/A N/A NAP 95.0% $305,506 $9,165 $296,341 9.3% $17,544 $278,797 8.9%   Tractor Supply 04/30/2031 21,930 100.0%
7.07   Property Walgreens - Cincinnati (Bridgetown), OH N/A N/A NAP 95.0% $299,535 $8,986 $290,549 9.3% $3,059 $287,490 8.9%   Walgreens 2/28/2029 13,905 100.0%
7.08   Property Walgreens - Lafayette (Creasy Lane), IN N/A N/A NAP 95.0% $276,450 $8,294 $268,157 9.3% $0 $268,157 8.9%   Walgreens 6/30/2033 14,820 100.0%
7.09   Property Walgreens - McDonough (Hwy 81), GA N/A N/A NAP 95.0% $263,150 $7,895 $255,256 9.3% $0 $255,256 8.9%   Walgreens 2/28/2033 14,820 100.0%
7.10   Property CVS - Fayetteville, GA N/A N/A NAP 95.0% $194,061 $5,822 $188,239 9.3% $0 $188,239 8.9%   CVS 04/30/2033 10,164 100.0%
7.11   Property Tractor Supply - Conyers (Highway 20), GA N/A N/A NAP 95.0% $199,500 $6,663 $192,837 9.3% $15,278 $177,559 8.9%   Tractor Supply 07/31/2033 19,097 100.0%
7.12   Property Walgreens - Milwaukee (Howell), WI N/A N/A NAP 95.0% $147,250 $4,418 $142,833 9.3% $2,477 $140,355 8.9%   Walgreens 7/31/2032 20,645 100.0%
7.13   Property Advance Auto Parts - Midlothian, VA N/A N/A NAP 95.0% $129,819 $20,787 $109,033 9.3% $2,160 $106,873 8.9%   Advance Auto Parts 12/31/2028 12,000 100.0%
7.14   Property AutoZone - Merrillville (Colorado), IN N/A N/A NAP 95.0% $111,454 $5,152 $106,302 9.3% $1,535 $104,768 8.9%   Autozone 12/31/2029 8,077 100.0%
7.15   Property Dollar General - Uniontown (Cleveland), OH N/A N/A NAP 95.0% $107,290 $8,638 $98,652 9.3% $0 $98,652 8.9%   Dollar General 01/31/2034 9,100 100.0%
7.16   Property Dollar General - Cleveland (Dalton), TN N/A N/A NAP 95.0% $93,725 $3,335 $90,390 9.3% $0 $90,390 8.9%   Dollar General 11/30/2033 9,026 100.0%
7.17   Property Dollar General - Edinburg (Hwy 107), TX N/A N/A NAP 95.0% $99,242 $15,718 $83,524 9.3% $0 $83,524 8.9%   Dollar General 05/31/2029 9,100 100.0%
7.18   Property Dollar General - Alton (West Main), TX N/A N/A NAP 95.0% $100,359 $20,160 $80,198 9.3% $0 $80,198 8.9%   Dollar General 08/31/2029 9,026 100.0%
7.19   Property Dollar General - Clarksville (Ash Ridge), TN N/A N/A NAP 95.0% $91,398 $15,060 $76,338 9.3% $0 $76,338 8.9%   Dollar General 04/30/2029 9,026 100.0%
8   Loan The Box House Hotel $3,582,587 T12 4/30/2019 11.6% 67.5% $7,664,076 $4,070,461 $3,593,615 11.6% $306,563 $3,287,052 10.6%   NAP NAP NAP NAP
9   Loan 787 Eleventh Avenue N/A N/A NAP 88.2% $33,408,153 $8,150,648 $25,257,505 14.4% $1,078,640 $24,178,865 13.8%   GJM OPCO LLC - Jaguar Land Rover 11/30/2032 161,195 31.4%
10   Loan Darden Headquarters $8,324,426 12/31/2018 7.6% 97.0% $13,482,829 $4,570,793 $8,912,036 8.1% $52,556 $8,859,480 8.1%   Darden 10/31/2035 525,000 100.0%
11   Loan Great Wolf Lodge Southern California $22,017,852 T12 1/31/2019 14.7% 80.8% $84,732,839 $62,846,900 $21,885,939 14.6% $2,640,560 $19,245,379 12.8%   NAP NAP NAP NAP
12   Loan Ambassador Crossing $2,341,010 12/31/2018 9.0% 91.4% $3,378,622 $939,416 $2,439,206 9.4% $176,345 $2,262,861 8.7%   Whole Foods Market 9/30/2034 36,170 29.3%
13   Loan 167 Graham Avenue $1,748,370 T12 3/31/2019 6.8% 95.0% $2,582,511 $880,215 $1,702,297 6.6% $15,822 $1,686,475 6.6%   NAP NAP NAP NAP
14   Loan Cardenas Market Center $2,020,479 T12 3/31/2019 10.9% 95.3% $2,532,552 $567,765 $1,964,787 10.6% $86,902 $1,877,885 10.2%   Cardenas Markets 8/31/2036 46,954 69.9%
15   Loan 12-18 Meserole $1,323,437 T12 3/31/2019 7.5% 95.0% $1,367,207 $121,454 $1,245,752 7.1% $7,000 $1,238,752 7.0%   NAP NAP NAP NAP

 

A-1-15

 

 

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

 

        MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(13)               LARGEST TENANT INFORMATION(14)(15)    
                                         
Loan
ID
Footnotes Property
Flag
Deal Name Most
Recent NOI
Most
Recent
NOI Date
Most
Recent NOI
Debt Yield
UW
Occupancy
UW Revenues(14) UW
Expenses
UW NOI UW NOI
Debt Yield(20)
UW
Capital Items
UW NCF UW NCF
Debt Yield(20)
  Largest Tenant(5) Largest
Tenant Lease
Expiration(16)
Largest
Tenant NSF
Largest
Tenant
% of NSF
 
16   Loan Kings Mountain Center N/A N/A NAP 95.0% $5,559,153 $713,240 $4,845,913 11.5% $290,250 $4,555,663 10.8%   Ensono 03/31/2034 215,000 100.0%  
17   Loan 950 2nd Avenue $1,050,620 12/31/2018 6.9% 97.0% $1,497,537 $406,785 $1,090,752 7.2% $8,122 $1,082,630 7.1%   La Pecora Bianca 8/31/2027 5,021 61.8%  
18   Loan Towneplace Suites Lakeland $1,808,345 T12 2/28/2019 12.5% 75.4% $3,930,033 $2,230,850 $1,699,184 11.7% $157,201 $1,541,982 10.6%   NAP NAP NAP NAP  
19   Loan Equinox Bloomfield Hills N/A N/A NAP 95.0% $1,178,332 $35,350 $1,142,983 8.0% $7,173 $1,135,810 8.0%   Equinox 12/31/2039 47,819 100.0%  
20   Loan Maple Research Office Park $1,373,578 T12 2/28/2019 9.8% 91.1% $3,022,367 $1,233,022 $1,789,345 12.8% $251,254 $1,538,091 11.0%   MSX International RN 6/30/2023 30,763 14.7%  
21   Loan Hunter Plaza N/A N/A NAP 95.0% $1,992,950 $606,086 $1,386,865 9.9% $45,399 $1,341,466 9.6%   24 Hour Fitness 5/31/2037 35,600 58.8%  
22   Loan The Grove at Winter Park $844,408 12/31/2018 6.9% 68.7% $1,772,738 $540,076 $1,232,662 10.1% $82,081 $1,150,581 9.4%   24 Hour Fitness 4/30/2032 39,795 35.4%  
23   Loan Quail Hollow $1,630,791 T12 3/31/2019 13.7% 89.1% $2,272,472 $960,937 $1,311,535 11.0% $172,760 $1,138,775 9.6%   Crye-Leike 4/30/2027 96,096 100.0%  
24   Loan Hampton Inn Livonia $1,454,390 T12 3/31/2019 12.7% 69.0% $3,454,028 $2,086,391 $1,367,637 11.9% $138,161 $1,229,476 10.7%   NAP NAP NAP NAP  
25   Loan University Square Bozeman $965,731 T12 11/30/2018 8.6% 91.6% $1,556,736 $443,726 $1,113,011 9.9% $85,740 $1,027,270 9.2%   Albertsons 12/31/2020 53,746 40.7%  
26   Loan Schnader Properties Portfolio $1,108,952 12/31/2018 10.1% 93.0% $1,829,913 $751,212 $1,078,701 9.8% $47,750 $1,030,951 9.4%   NAP NAP NAP NAP  
26.01   Property Turnquist Apartments $700,319 12/31/2018 10.1% 93.0% $1,148,105 $460,627 $687,478 9.8% $30,000 $657,478 9.4%   NAP NAP NAP NAP  
26.02   Property Northern Parkway Apartments $185,842 12/31/2018 10.1% 93.0% $303,278 $132,612 $170,666 9.8% $8,250 $162,416 9.4%   NAP NAP NAP NAP  
26.03   Property Cypress Garden Apartments $116,915 12/31/2018 10.1% 93.0% $213,961 $91,151 $122,810 9.8% $5,750 $117,060 9.4%   NAP NAP NAP NAP  
26.04   Property Harford Road Apartments (5101-5105) $105,876 12/31/2018 10.1% 93.0% $164,569 $66,823 $97,746 9.8% $3,750 $93,996 9.4%   NAP NAP NAP NAP  
27   Loan Staybridge Suites Austin South $1,298,373 T12 3/31/2019 13.7% 77.2% $2,784,317 $1,534,585 $1,249,732 13.2% $111,373 $1,138,360 12.0%   NAP NAP NAP NAP  
28   Loan 616 Lofts on Michigan $790,312 T12 4/30/2019 8.5% 95.0% $1,150,401 $301,634 $848,767 9.1% $28,163 $820,604 8.8%   NAP NAP NAP NAP  
29   Loan 1600 Western Buildings $1,144,978 12/31/2018 12.7% 94.1% $1,764,522 $660,413 $1,104,109 12.3% $124,654 $979,455 10.9%   LaPort 5/31/2021 34,971 12.0%  
30   Loan Towneplace Suites Albuquerque $1,108,531 T12 2/28/2019 12.7% 78.5% $2,802,289 $1,697,004 $1,105,285 12.7% $112,092 $993,193 11.4%   NAP NAP NAP NAP  
31   Loan 3030 Bridgeway $780,990 T12 1/31/2019 9.0% 95.0% $1,259,635 $505,197 $754,438 8.7% $20,721 $733,717 8.5%   USA Wine West USA, LLC 2/28/2022 1,209 3.8%  
32   Loan Bell Creek Commons $983,004 T12 2/28/2019 11.6% 95.0% $1,132,764 $212,694 $920,071 10.8% $42,145 $877,925 10.3%   Best Buy 3/31/2023 30,038 64.1%  
33   Loan All Storage Watauga $759,569 T12 2/28/2019 9.5% 84.6% $1,158,085 $395,058 $763,027 9.5% $12,196 $750,830 9.4%   NAP NAP NAP NAP  
34   Loan VASA Fitness Denver $818,106 T12 3/31/2019 10.2% 95.0% $854,249 $75,283 $778,967 9.7% $56,042 $722,924 9.0%   VASA Fitness 12/28/2032 60,660 100.0%  
35   Loan Ambassador Way $1,325,684 T12 2/28/2019 17.2% 95.0% $1,702,577 $439,643 $1,262,934 16.4% $115,612 $1,147,322 14.9%   Burlington Coat Factory 02/28/2022 75,150 38.1%  
36   Loan RV Ranch of Keene $867,152 T12 3/31/2019 12.4% 88.4% $1,382,155 $516,164 $865,991 12.4% $12,700 $853,291 12.2%   NAP NAP NAP NAP  
37   Loan Union Crossing $797,509 T12 10/31/2018 11.5% 90.0% $1,171,651 $327,172 $844,479 12.2% $69,543 $774,936 11.2%   AZ Supermarket, LLC 2/28/2028 35,534 45.0%  
38   Loan VASA Fitness Spanish Fork N/A N/A NAP 95.0% $668,845 $54,427 $614,418 9.5% $45,788 $568,630 8.8%   VASA Fitness 11/30/2033 50,216 100.0%  
39   Loan Comfort Suites Grand Rapids North $1,118,078 T12 2/28/2019 18.4% 73.7% $2,589,350 $1,560,063 $1,029,287 16.9% $103,574 $925,713 15.2%   NAP NAP NAP NAP  
40   Loan 27 East 20th Street N/A N/A NAP 95.0% $515,839 $91,422 $424,416 7.1% $2,298 $422,118 7.0%   Hammock Restaurant Group, LLC 4/30/2031 1,548 34.4%  
41   Loan VASA Fitness Kaysville N/A N/A NAP 95.0% $592,451 $23,995 $568,457 9.6% $45,464 $522,993 8.8%   VASA Fitness 12/31/2033 51,451 100.0%  
42   Loan Buffalo Springs Point N/A N/A NAP 95.0% $634,816 $105,665 $529,151 9.4% $17,066 $512,085 9.1%   Sola Salon 4/30/2027 5,096 34.3%  
43   Loan CrestHill Suites - East Syracuse $765,879 12/31/2018 15.4% 81.3% $2,066,166 $1,284,492 $781,674 15.7% $82,647 $699,027 14.0%   NAP NAP NAP NAP  
44   Loan Albertsons N/A N/A NAP 95.0% $403,201 $8,064 $395,137 9.3% $0 $395,137 9.3%   Albertson’s 10/1/2037 43,965 100.0%  
45   Loan Naples Retail Center $358,042 12/31/2018 9.3% 94.4% $594,010 $192,117 $401,892 10.4% $28,402 $373,491 9.7%   Pelican Larry’s 8/30/2024 5,873 20.7%  
46   Loan Walnut Professional Building $550,324 T12 3/31/2019 15.7% 92.4% $912,325 $318,795 $593,530 17.0% $28,830 $564,700 16.1%   Center for Oral & Facial 10/31/2023 6,044 25.0%  
47   Loan Microtel Michigan City $498,649 T12 3/31/2019 14.2% 56.1% $1,242,928 $731,773 $511,155 14.6% $49,717 $461,438 13.2%   NAP NAP NAP NAP  

 

A-1-16

 

 

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

 

          2ND LARGEST TENANT INFORMATION(14)(15)     3RD LARGEST TENANT INFORMATION(14)(15)     4TH LARGEST TENANT INFORMATION(14)(15)  
                                     
Loan
ID
Footnotes Property
Flag
Deal Name   2nd Largest
Tenant(5)(6)
2nd Largest
Tenant Lease
Expiration(6)(16)
2nd Largest
Tenant NSF
2nd Largest
Tenant
% of NSF
  3rd Largest
Tenant(6)(20)
3rd Largest
Tenant Lease
Expiration(6)
3rd Largest
Tenant NSF
3rd Largest
Tenant
% of NSF
  4th Largest Tenant(6) 4th Largest
Tenant Lease
Expiration
4th Largest
Tenant NSF
4th Largest
Tenant
% of NSF
1   Loan 3 Columbus Circle   Emerge 212 3CC LLC 11/30/2027 57,359 7.6%   Nordstrom 10/31/2039 46,991 6.2%   Jazz at Lincoln Center, Inc. 4/30/2028 30,653 4.1%
2   Loan GNL Industrial Portfolio   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
2.01   Property FedEx Ground Package System - San Antonio   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
2.02   Property Rubbermaid - Akron   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
2.03   Property Bush Industries - Jamestown   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
2.04   Property Chemours - Pass Christian   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
2.05   Property Wolverine World Wide - Howard City   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
2.06   Property FedEx Freight - Greenville   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
2.07   Property Diebold Nixdorf - North Canton   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
2.08   Property FedEx Freight - Blackfoot   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
2.09   Property Mapes & Sprowl Steel - Elk Grove Village   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
2.10   Property XPO Logistics - Grand Rapids   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
2.11   Property XPO Logistics - Aurora   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
2.12   Property XPO Logistics - Salina   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
2.13   Property XPO Logistics - Riverton   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
2.14   Property XPO Logistics - Waite Park   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
2.15   Property XPO Logistics - Uhrichsville   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
2.16   Property XPO Logistics - Vincennes   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
3   Loan Embassy Suites Seattle Bellevue   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
4   Loan SWVP Portfolio   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
4.01   Property InterContinental   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
4.02   Property DoubleTree Sunrise   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
4.03   Property DoubleTree Charlotte   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
4.04   Property DoubleTree RTP   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
5   Loan Hilton Baltimore BWI Airport   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
6   Loan Santa Fe Portfolio   Various Various Various Various   Various Various Various Various   Various Various Various Various
6.01   Property The Peters Project   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
6.02   Property Plaza Mercado   HRV Hotel Partners, LLC 1/31/2020 5,447 8.9%   Silk Road Collection 4/30/2020 4,458 7.3%   Galerie Züger 11/30/2022 3,546 5.8%
6.03   Property Century Plaza   Blue Corn Café & Brewery II 9/30/2033 8,454 17.9%   Santa Fe Dining 9/30/2033 2,929 6.2%   M & J Bridal Boutique 9/30/2023 2,858 6.0%
6.04   Property Peters Corp. HQ   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
6.05   Property Santa Fe Properties   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
6.06   Property Springer Plaza   Momeni Gallery 3 9/11/2023 1,000 5.5%   Palacio Café II 4/30/2021 1,000 5.5%   Crazy Fox 5/31/2021 816 4.5%
6.07   Property 132 E. Marcy   Melo Velo 9/30/2019 4,055 43.6%   NAP NAP NAP NAP   NAP NAP NAP NAP
6.08   Property Bendelier House   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
6.09   Property 216 Washington   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
6.10   Property El Mercado Viejo   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
6.11   Property 417-419 Orchard   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
7   Loan ExchangeRight Net Leased Portfolio 26   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
7.01   Property Hy-Vee - Oakdale (10th Street), MN   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
7.02   Property Pick n Save - Wausau (Bridge), WI   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
7.03   Property Tractor Supply - Conroe (Hwy 242), TX   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
7.04   Property Walgreens - Chalmette (West Judge Perez), LA   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
7.05   Property Tractor Supply - Santa Fe (FM 1764), TX   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
7.06   Property Tractor Supply - Odessa (Interstate 20), TX   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
7.07   Property Walgreens - Cincinnati (Bridgetown), OH   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
7.08   Property Walgreens - Lafayette (Creasy Lane), IN   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
7.09   Property Walgreens - McDonough (Hwy 81), GA   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
7.10   Property CVS - Fayetteville, GA   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
7.11   Property Tractor Supply - Conyers (Highway 20), GA   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
7.12   Property Walgreens - Milwaukee (Howell), WI   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
7.13   Property Advance Auto Parts - Midlothian, VA   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
7.14   Property AutoZone - Merrillville (Colorado), IN   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
7.15   Property Dollar General - Uniontown (Cleveland), OH   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
7.16   Property Dollar General - Cleveland (Dalton), TN   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
7.17   Property Dollar General - Edinburg (Hwy 107), TX   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
7.18   Property Dollar General - Alton (West Main), TX   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
7.19   Property Dollar General - Clarksville (Ash Ridge), TN   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
8   Loan The Box House Hotel   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
9   Loan 787 Eleventh Avenue   Nissan 07/31/2032 106,391 20.7%   Regus 10/31/2031 99,337 19.3%   Pershing Square 01/30/2034 66,757 13.0%
10   Loan Darden Headquarters   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
11   Loan Great Wolf Lodge Southern California   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
12   Loan Ambassador Crossing   Chopsticks-Fresh Asian Cuisine 7/31/2025 7,159 5.8%   J.Crew Factory 1/31/2025 6,525 5.3%   Lee Michaels Jewelers 12/31/2030 5,683 4.6%
13   Loan 167 Graham Avenue   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP
14   Loan Cardenas Market Center   AT&T Mobility 1/31/2024 2,709 4.0%   T-Mobile 1/31/2022 2,542 3.8%   Waba Grill 12/31/2025 1,813 2.7%
15   Loan 12-18 Meserole   NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP

 

A-1-17

 

 

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

 

        2ND LARGEST TENANT INFORMATION(14)(15)     3RD LARGEST TENANT INFORMATION(14)(15)     4TH LARGEST TENANT INFORMATION(14)(15)    
                                     
Loan
ID
Footnotes Property
Flag
Deal Name 2nd Largest
Tenant(5)(6)
2nd Largest
Tenant Lease
Expiration(6)(16)
2nd Largest
Tenant NSF
2nd Largest
Tenant
% of NSF
  3rd Largest
Tenant(6)(20)
3rd Largest
Tenant Lease
Expiration(6)
3rd Largest
Tenant NSF
3rd Largest
Tenant
% of NSF
  4th Largest Tenant(6) 4th Largest
Tenant Lease
Expiration
4th Largest
Tenant NSF
4th Largest
Tenant
% of NSF
 
16   Loan Kings Mountain Center NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
17   Loan 950 2nd Avenue CityMD 3/31/2036 3,101 38.2%   NAP NAP NAP NAP   NAP NAP NAP NAP  
18   Loan Towneplace Suites Lakeland NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
19   Loan Equinox Bloomfield Hills NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
20   Loan Maple Research Office Park Mackevision Corporation 6/30/2023 30,000 14.3%   Dayco Products 5/31/2025 25,124 12.0%   EDAG 2/28/2027 22,115 10.6%  
21   Loan Hunter Plaza US Healthmarket 1/27/2025 4,571 7.6%   Munch & Crunch, LLC 1/6/2029 4,316 7.1%   Urban Tadka 6/30/2023 3,568 5.9%  
22   Loan The Grove at Winter Park Pet Supplies 3/31/2028 8,000 7.1%   My Salon Suites 10/31/2028 5,573 5.0%   Pro Fencing Academy USA 6/30/2022 4,703 4.2%  
23   Loan Quail Hollow NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
24   Loan Hampton Inn Livonia NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
25   Loan University Square Bozeman Staples 5/31/2021 24,000 18.2%   O’Reilly Auto 5/31/2027 7,976 6.0%   Once Upon a Child 11/30/2028 6,400 4.9%  
26   Loan Schnader Properties Portfolio NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
26.01   Property Turnquist Apartments NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
26.02   Property Northern Parkway Apartments NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
26.03   Property Cypress Garden Apartments NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
26.04   Property Harford Road Apartments (5101-5105) NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
27   Loan Staybridge Suites Austin South NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
28   Loan 616 Lofts on Michigan NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
29   Loan 1600 Western Buildings Instant Collating Services 2/28/2020 30,248 10.4%   Music Zone 3/31/2022 29,809 10.3%   Chicago Women in Trade 9/30/2020 22,409 7.7%  
30   Loan Towneplace Suites Albuquerque NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
31   Loan 3030 Bridgeway Dominguez Incorporated 9/30/2020 1,176 3.7%   Nepal Youth Foundation 4/30/2021 1,107 3.5%   Oceanic Partners Inc 1/31/2022 1,073 3.4%  
32   Loan Bell Creek Commons Chick-Fil-A 5/31/2023 4,312 9.2%   Original Mattress Factory 12/31/2019 2,800 6.0%   Noodles & Company 2/28/2023 2,450 5.2%  
33   Loan All Storage Watauga NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
34   Loan VASA Fitness Denver NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
35   Loan Ambassador Way Conn Appliances, Inc 03/08/2022 49,217 24.9%   Dirt Cheap, LLC 12/31/2024 32,000 16.2%   Boot Barn 03/31/2023 15,652 7.9%  
36   Loan RV Ranch of Keene NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
37   Loan Union Crossing The Helmet Center, LLC 1/31/2024 8,220 10.4%   Joe’s Auto Service 8/31/2026 4,250 5.4%   Araiza Brothers Enterprises 4/30/2032 2,249 2.8%  
38   Loan VASA Fitness Spanish Fork NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
39   Loan Comfort Suites Grand Rapids North NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
40   Loan 27 East 20th Street NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
41   Loan VASA Fitness Kaysville NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
42   Loan Buffalo Springs Point Golden-PT’s 3/31/2027 4,500 30.3%   Firefly 10/31/2028 2,332 15.7%   Fist of Fusion 5/31/2028 1,512 10.2%  
43   Loan CrestHill Suites - East Syracuse NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
44   Loan Albertsons NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  
45   Loan Naples Retail Center On Point Medical Billing 1/31/2021 2,318 8.2%   Haitian Church 6/30/2020 2,235 7.9%   Inspired K9 4/30/2020 1,914 6.8%  
46   Loan Walnut Professional Building Andrew Gamache 2/28/2026 2,251 9.3%   Timothy Thomas 8/31/2025 2,131 8.8%   Diane Milberg 8/31/2024 2,108 8.7%  
47   Loan Microtel Michigan City NAP NAP NAP NAP   NAP NAP NAP NAP   NAP NAP NAP NAP  

 

A-1-18

 

 

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

 

          5TH LARGEST TENANT INFORMATION(14)(15)       MORTGAGE LOAN RESERVE INFORMATION(16)  
                         
Loan
ID
Footnotes Property
Flag
Deal Name   5th Largest Tenant 5th Largest
Tenant Lease
Expiration(16)
5th Largest
Tenant NSF
5th Largest
Tenant
% of NSF
  Upfront
Replacement
Reserves (17)(18)
Monthly
Replacement
Reserves
Replacement
Reserve Cap(19)
1   Loan 3 Columbus Circle   Josephson 12/31/2032 22,742 3.0%   $0 Springing $1,000,000
2   Loan GNL Industrial Portfolio   NAP NAP NAP NAP   $0 Springing $2,443,208
2.01   Property FedEx Ground Package System - San Antonio   NAP NAP NAP NAP        
2.02   Property Rubbermaid - Akron   NAP NAP NAP NAP        
2.03   Property Bush Industries - Jamestown   NAP NAP NAP NAP        
2.04   Property Chemours - Pass Christian   NAP NAP NAP NAP        
2.05   Property Wolverine World Wide - Howard City   NAP NAP NAP NAP        
2.06   Property FedEx Freight - Greenville   NAP NAP NAP NAP        
2.07   Property Diebold Nixdorf - North Canton   NAP NAP NAP NAP        
2.08   Property FedEx Freight - Blackfoot   NAP NAP NAP NAP        
2.09   Property Mapes & Sprowl Steel - Elk Grove Village   NAP NAP NAP NAP        
2.10   Property XPO Logistics - Grand Rapids   NAP NAP NAP NAP        
2.11   Property XPO Logistics - Aurora   NAP NAP NAP NAP        
2.12   Property XPO Logistics - Salina   NAP NAP NAP NAP        
2.13   Property XPO Logistics - Riverton   NAP NAP NAP NAP        
2.14   Property XPO Logistics - Waite Park   NAP NAP NAP NAP        
2.15   Property XPO Logistics - Uhrichsville   NAP NAP NAP NAP        
2.16   Property XPO Logistics - Vincennes   NAP NAP NAP NAP        
3   Loan Embassy Suites Seattle Bellevue   NAP NAP NAP NAP   $0 $51,578 NAP
4   Loan SWVP Portfolio   NAP NAP NAP NAP   $0 $281,676 NAP
4.01   Property InterContinental   NAP NAP NAP NAP        
4.02   Property DoubleTree Sunrise   NAP NAP NAP NAP        
4.03   Property DoubleTree Charlotte   NAP NAP NAP NAP        
4.04   Property DoubleTree RTP   NAP NAP NAP NAP        
5   Loan Hilton Baltimore BWI Airport   NAP NAP NAP NAP   $0 Greater of (a) 1/12th of 4% of Gross Income from Operations or (b) amount required to be funded pursuant to Agreements NAP
6   Loan Santa Fe Portfolio   Various Various Various Various   $0 $4,543 NAP
6.01   Property The Peters Project   NAP NAP NAP NAP        
6.02   Property Plaza Mercado   Singleton-Biss Museum 11/30/2019 2,915 4.8%        
6.03   Property Century Plaza   Esteban Terrazas & Silvia Ramirez 1/31/2019 2,254 4.8%        
6.04   Property Peters Corp. HQ   NAP NAP NAP NAP        
6.05   Property Santa Fe Properties   NAP NAP NAP NAP        
6.06   Property Springer Plaza   Annette Hemberger 9/11/2019 775 4.3%        
6.07   Property 132 E. Marcy   NAP NAP NAP NAP        
6.08   Property Bendelier House   NAP NAP NAP NAP        
6.09   Property 216 Washington   NAP NAP NAP NAP        
6.10   Property El Mercado Viejo   NAP NAP NAP NAP        
6.11   Property 417-419 Orchard   NAP NAP NAP NAP        
7   Loan ExchangeRight Net Leased Portfolio 26   NAP NAP NAP NAP   $0 $2,047 NAP
7.01   Property Hy-Vee - Oakdale (10th Street), MN   NAP NAP NAP NAP        
7.02   Property Pick n Save - Wausau (Bridge), WI   NAP NAP NAP NAP        
7.03   Property Tractor Supply - Conroe (Hwy 242), TX   NAP NAP NAP NAP        
7.04   Property Walgreens - Chalmette (West Judge Perez), LA   NAP NAP NAP NAP        
7.05   Property Tractor Supply - Santa Fe (FM 1764), TX   NAP NAP NAP NAP        
7.06   Property Tractor Supply - Odessa (Interstate 20), TX   NAP NAP NAP NAP        
7.07   Property Walgreens - Cincinnati (Bridgetown), OH   NAP NAP NAP NAP        
7.08   Property Walgreens - Lafayette (Creasy Lane), IN   NAP NAP NAP NAP        
7.09   Property Walgreens - McDonough (Hwy 81), GA   NAP NAP NAP NAP        
7.10   Property CVS - Fayetteville, GA   NAP NAP NAP NAP        
7.11   Property Tractor Supply - Conyers (Highway 20), GA   NAP NAP NAP NAP        
7.12   Property Walgreens - Milwaukee (Howell), WI   NAP NAP NAP NAP        
7.13   Property Advance Auto Parts - Midlothian, VA   NAP NAP NAP NAP        
7.14   Property AutoZone - Merrillville (Colorado), IN   NAP NAP NAP NAP        
7.15   Property Dollar General - Uniontown (Cleveland), OH   NAP NAP NAP NAP        
7.16   Property Dollar General - Cleveland (Dalton), TN   NAP NAP NAP NAP        
7.17   Property Dollar General - Edinburg (Hwy 107), TX   NAP NAP NAP NAP        
7.18   Property Dollar General - Alton (West Main), TX   NAP NAP NAP NAP        
7.19   Property Dollar General - Clarksville (Ash Ridge), TN   NAP NAP NAP NAP        
8   Loan The Box House Hotel   NAP NAP NAP NAP   $0 1/12th of 4% of Total Revenue NAP
9   Loan 787 Eleventh Avenue   Dwight Capital 05/30/2029 20,322 4.0%   $0 $0 NAP
10   Loan Darden Headquarters   NAP NAP NAP NAP   $0 Springing NAP
11   Loan Great Wolf Lodge Southern California   NAP NAP NAP NAP   $0 Springing NAP
12   Loan Ambassador Crossing   Shades Sunglasses & Casual Apparel 2/28/2023 5,425 4.4%   $1,472 $1,472 NAP
13   Loan 167 Graham Avenue   NAP NAP NAP NAP   $0 $1,313 NAP
14   Loan Cardenas Market Center   GameStop 3/31/2021 1,528 2.3%   $0 $839 $30,000
15   Loan 12-18 Meserole   NAP NAP NAP NAP   $0 $583 NAP

 

A-1-19

 

 

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

 

        5TH LARGEST TENANT INFORMATION(14)(15)       MORTGAGE LOAN RESERVE INFORMATION(16)  
                       
Loan
ID
Footnotes Property
Flag
Deal Name 5th Largest Tenant 5th Largest
Tenant Lease
Expiration(16)
5th Largest
Tenant NSF
5th Largest
Tenant
% of NSF
  Upfront
Replacement
Reserves (17)(18)
Monthly
Replacement
Reserves
Replacement
Reserve Cap(19)
16   Loan Kings Mountain Center NAP NAP NAP NAP   $0 Springing NAP
17   Loan 950 2nd Avenue NAP NAP NAP NAP   $0 $102 NAP
18   Loan Towneplace Suites Lakeland NAP NAP NAP NAP   $25,411 $13,100 NAP
19   Loan Equinox Bloomfield Hills NAP NAP NAP NAP   $0 Springing NAP
20   Loan Maple Research Office Park Sensata Technologies 7/31/2023 20,632 9.9%   $0 $3,490 NAP
21   Loan Hunter Plaza U.S. Coast Guard 11/30/2019 2,443 4.0%   $0 $1,261 $30,266
22   Loan The Grove at Winter Park Jay Anthony Nails Spa Inc 11/30/2027 4,320 3.8%   $0 $1,593 NAP
23   Loan Quail Hollow NAP NAP NAP NAP   $1,602 $1,602 NAP
24   Loan Hampton Inn Livonia NAP NAP NAP NAP   $0 1.0% of Gross Revenues NAP
25   Loan University Square Bozeman Morgan Stanley 11/30/2022 5,412 4.1%   $0 Springing NAP
26   Loan Schnader Properties Portfolio NAP NAP NAP NAP   $0 $3,979 NAP
26.01   Property Turnquist Apartments NAP NAP NAP NAP        
26.02   Property Northern Parkway Apartments NAP NAP NAP NAP        
26.03   Property Cypress Garden Apartments NAP NAP NAP NAP        
26.04   Property Harford Road Apartments (5101-5105) NAP NAP NAP NAP        
27   Loan Staybridge Suites Austin South NAP NAP NAP NAP   $0 $2,298 NAP
28   Loan 616 Lofts on Michigan NAP NAP NAP NAP   $0 $1,382 NAP
29   Loan 1600 Western Buildings Petote 9/30/2020 22,409 7.7%   $0 $2,415 $86,950
30   Loan Towneplace Suites Albuquerque NAP NAP NAP NAP   $18,119 $9,341 NAP
31   Loan 3030 Bridgeway California Commercial Solar, Inc 535 SF (1/31/2020); 365 SF (MTM) 918 2.9%   $0 $398 NAP
32   Loan Bell Creek Commons Sassie Day Spa & Salon 1/31/2028 2,450 5.2%   $0 $585 NAP
33   Loan All Storage Watauga NAP NAP NAP NAP   $0 $1,016 $36,589
34   Loan VASA Fitness Denver NAP NAP NAP NAP   $1,511 $1,511 NAP
35   Loan Ambassador Way NAP NAP NAP NAP   $0 $2,467 NAP
36   Loan RV Ranch of Keene NAP NAP NAP NAP   $0 $1,067 NAP
37   Loan Union Crossing CHR Investments, LLC 7/31/2023 2,170 2.7%   $205,000 $988 $205,000
38   Loan VASA Fitness Spanish Fork NAP NAP NAP NAP   $1,238 $1,238 NAP
39   Loan Comfort Suites Grand Rapids North NAP NAP NAP NAP   $0 1/12th of 2.0% of Gross Revenue until 5/6/2021 and 4.0% of Gross Revenue thereafter NAP
40   Loan 27 East 20th Street NAP NAP NAP NAP   $0 $63 NAP
41   Loan VASA Fitness Kaysville NAP NAP NAP NAP   $1,244 $1,244 NAP
42   Loan Buffalo Springs Point Power Hour 360 10/31/2027 1,400 9.4%   $0 $186 NAP
43   Loan CrestHill Suites - East Syracuse NAP NAP NAP NAP   $0 $6,887 NAP
44   Loan Albertsons NAP NAP NAP NAP   $0 Springing NAP
45   Loan Naples Retail Center Unique Nail Spa 6/30/2023 1,584 5.6%   $0 $354 NAP
46   Loan Walnut Professional Building Jason Brown 8/31/2027 1,841 7.6%   $0 $0 NAP
47   Loan Microtel Michigan City NAP NAP NAP NAP   $0 1/12th of 4% of Total Revenue NAP

 

A-1-20

 

 

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

 

        MORTGAGE LOAN RESERVE INFORMATION(16)          
                           
Loan
ID
Footnotes Property
Flag
Deal Name Upfront TI/LC
 Reserves (17)(18)
Monthly TI/LC
Reserves
TI/LC
Reserve Cap(19)
Upfront Tax
 Reserves (17)(18)
Monthly Tax
 Reserves
Upfront
Insurance Reserves (17)(18)
Monthly
Insurance
Reserves
Upfront
Deferred Maint.
Reserve (17)(18)
Upfront Debt Service Reserves(17)(18) Monthly Debt Service Reserves
1   Loan 3 Columbus Circle $0 Springing $5,000,000 $0 Springing $0 Springing $0 $0 $0
2   Loan GNL Industrial Portfolio $0 Springing $6,108,020 $0 Springing $0 Springing $0 $0 $0
2.01   Property FedEx Ground Package System - San Antonio                    
2.02   Property Rubbermaid - Akron                    
2.03   Property Bush Industries - Jamestown                    
2.04   Property Chemours - Pass Christian                    
2.05   Property Wolverine World Wide - Howard City                    
2.06   Property FedEx Freight - Greenville                    
2.07   Property Diebold Nixdorf - North Canton                    
2.08   Property FedEx Freight - Blackfoot                    
2.09   Property Mapes & Sprowl Steel - Elk Grove Village                    
2.10   Property XPO Logistics - Grand Rapids                    
2.11   Property XPO Logistics - Aurora                    
2.12   Property XPO Logistics - Salina                    
2.13   Property XPO Logistics - Riverton                    
2.14   Property XPO Logistics - Waite Park                    
2.15   Property XPO Logistics - Uhrichsville                    
2.16   Property XPO Logistics - Vincennes                    
3   Loan Embassy Suites Seattle Bellevue $0 $0 NAP $186,059 $37,212 $16,088 $8,044 $19,470 $0 $0
4   Loan SWVP Portfolio $0 $0 NAP $822,222 $205,555 $990,844 $82,570 $97,938 $0 $0
4.01   Property InterContinental                    
4.02   Property DoubleTree Sunrise                    
4.03   Property DoubleTree Charlotte                    
4.04   Property DoubleTree RTP                    
5   Loan Hilton Baltimore BWI Airport $0 $0 NAP $293,357 $41,908 $10,104 $10,104 $575 $0 $0
6   Loan Santa Fe Portfolio $0 $13,629 $817,717 $67,390 $33,695 $65,797 $13,159 $173,625 $0 $0
6.01   Property The Peters Project                    
6.02   Property Plaza Mercado                    
6.03   Property Century Plaza                    
6.04   Property Peters Corp. HQ                    
6.05   Property Santa Fe Properties                    
6.06   Property Springer Plaza                    
6.07   Property 132 E. Marcy                    
6.08   Property Bendelier House                    
6.09   Property 216 Washington                    
6.10   Property El Mercado Viejo                    
6.11   Property 417-419 Orchard                    
7   Loan ExchangeRight Net Leased Portfolio 26 $500,000 Springing NAP $38,000 $9,535 $0 Springing $346,601 $0 $0
7.01   Property Hy-Vee - Oakdale (10th Street), MN                    
7.02   Property Pick n Save - Wausau (Bridge), WI                    
7.03   Property Tractor Supply - Conroe (Hwy 242), TX                    
7.04   Property Walgreens - Chalmette (West Judge Perez), LA                    
7.05   Property Tractor Supply - Santa Fe (FM 1764), TX                    
7.06   Property Tractor Supply - Odessa (Interstate 20), TX                    
7.07   Property Walgreens - Cincinnati (Bridgetown), OH                    
7.08   Property Walgreens - Lafayette (Creasy Lane), IN                    
7.09   Property Walgreens - McDonough (Hwy 81), GA                    
7.10   Property CVS - Fayetteville, GA                    
7.11   Property Tractor Supply - Conyers (Highway 20), GA                    
7.12   Property Walgreens - Milwaukee (Howell), WI                    
7.13   Property Advance Auto Parts - Midlothian, VA                    
7.14   Property AutoZone - Merrillville (Colorado), IN                    
7.15   Property Dollar General - Uniontown (Cleveland), OH                    
7.16   Property Dollar General - Cleveland (Dalton), TN                    
7.17   Property Dollar General - Edinburg (Hwy 107), TX                    
7.18   Property Dollar General - Alton (West Main), TX                    
7.19   Property Dollar General - Clarksville (Ash Ridge), TN                    
8   Loan The Box House Hotel $0 $0 NAP $48,404 $48,404 $120,491 $13,388 $0 $0 $0
9   Loan 787 Eleventh Avenue $0 Springing NAP $0 Springing $0 Springing $0 $0 $0
10   Loan Darden Headquarters $0 $0 NAP $0 Springing $0 Springing $0 $0 $0
11   Loan Great Wolf Lodge Southern California $0 $0 NAP $0 $244,016 $0 Springing $0 $0 $0
12   Loan Ambassador Crossing $500,000 Springing $353,166 $66,835 $13,367 $0 $4,771 $0 $0 $0
13   Loan 167 Graham Avenue $0 $0 NAP $269,057 $44,843 $46,391 $3,715 $0 $0 $0
14   Loan Cardenas Market Center $0 $5,594 $150,000 $63,097 $21,032 $0 Springing $0 $0 $0
15   Loan 12-18 Meserole $0 $0 NAP $1,012 $202 $17,500 $1,458 $0 $0 $0

 

A-1-21

 

 

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

 

        MORTGAGE LOAN RESERVE INFORMATION(16)          
                           
Loan
ID
Footnotes Property
Flag
Deal Name Upfront TI/LC
 Reserves (17)(18)
Monthly TI/LC
Reserves
TI/LC
Reserve Cap(19)
Upfront Tax
 Reserves (17)(18)
Monthly Tax
 Reserves
Upfront
Insurance Reserves (17)(18)
Monthly
Insurance
Reserves
Upfront
Deferred Maint.
Reserve (17)(18)
Upfront Debt Service Reserves(17)(18) Monthly Debt Service Reserves
16   Loan Kings Mountain Center $0 Springing NAP $0 Springing $0 Springing $0 $0 $0
17   Loan 950 2nd Avenue $0 $578 NAP $23,592 $24,267 $0 $0 $0 $0 $0
18   Loan Towneplace Suites Lakeland $0 $0 NAP $48,313 $12,078 $48,795 $3,948 $0 $0 $0
19   Loan Equinox Bloomfield Hills $0 Springing NAP $0 Springing $0 Springing $0 $0 $0
20   Loan Maple Research Office Park $0 $34,896.33 (7/6/2019-6/6/2020); $17,448.00 thereafter $1,000,000 $111,575 $11,539 $7,239 $3,620 $34,000 $0 $0
21   Loan Hunter Plaza $300,000 $6,305 Initially capped at $300,000; cap shall increase to $450,000 on June 1, 2024 $219,508 $43,902 $19,313 $2,146 $0 $0 $0
22   Loan The Grove at Winter Park $836,799 $5,247 NAP $31,181 $7,795 $8,538 $4,269 $23,050 $0 $0
23   Loan Quail Hollow $12,012 $12,012 NAP $134,488 $22,415 $6,615 $2,205 $0 $0 $0
24   Loan Hampton Inn Livonia $0 $0 NAP $67,254 $16,813 $30,731 $2,364 $0 $0 $0
25   Loan University Square Bozeman $0 Springing NAP $0 Springing $0 Springing $0 $0 $0
26   Loan Schnader Properties Portfolio $0 $0 NAP $185,650 $15,471 $12,792 $6,396 $30,313 $0 $0
26.01   Property Turnquist Apartments                    
26.02   Property Northern Parkway Apartments                    
26.03   Property Cypress Garden Apartments                    
26.04   Property Harford Road Apartments (5101-5105)                    
27   Loan Staybridge Suites Austin South $0 $0 NAP $96,009 $19,202 $18,073 $3,615 $0 $0 $0
28   Loan 616 Lofts on Michigan $0 $965 NAP $99,515 $8,293 $13,746 $1,964 $0 $0 $0
29   Loan 1600 Western Buildings $0 $7,970 $95,645 $45,282 $11,320 $31,340 $5,325 $0 $0 $0
30   Loan Towneplace Suites Albuquerque $0 $0 NAP $9,622 $4,811 $16,678 $1,349 $0 $0 $0
31   Loan 3030 Bridgeway $0 $1,328 $80,000 $45,415 $15,138 $17,073 $2,134 $0 $0 $0
32   Loan Bell Creek Commons $0 $976 $46,850 $35,366 $7,073 $0 Springing $0 $0 $0
33   Loan All Storage Watauga $0 $0 NAP $67,067 $13,413 $3,504 $1,752 $0 $0 $0
34   Loan VASA Fitness Denver $3,160 $3,160 NAP $0 Springing $5,122 $732 $0 $0 $0
35   Loan Ambassador Way $0 $7,167 $250,000 $0 Springing $0 Springing $0 $0 $0
36   Loan RV Ranch of Keene $0 $0 NAP $48,302 $5,367 $17,667 $1,472 $96,348 $0 $0
37   Loan Union Crossing $0 $4,940 NAP $41,782 $10,445 $0 $0 $0 $0 $0
38   Loan VASA Fitness Spanish Fork $2,577 $2,577 NAP $0 Springing $3,062 $510 $0 $0 $0
39   Loan Comfort Suites Grand Rapids North $0 $0 NAP $38,044 $5,211 $4,749 $2,375 $0 $0 $0
40   Loan 27 East 20th Street $0 $0 NAP $23,806 $3,401 $5,838 $973 $0 $0 $0
41   Loan VASA Fitness Kaysville $2,546 $2,546 NAP $0 Springing $3,111 $518 $0 $0 $0
42   Loan Buffalo Springs Point $0 $1,237 NAP $7,777 $1,555 $4,649 $1,550 $0 $0 $0
43   Loan CrestHill Suites - East Syracuse $0 $0 NAP $38,294 $12,765 $9,324 $1,865 $0 $0 $0
44   Loan Albertsons $0 Springing $406,000 $0 Springing $0 Springing $0 $24,091 $0
45   Loan Naples Retail Center $0 $1,963 NAP $19,790 $3,298 $2,703 $901 $0 $0 $0
46   Loan Walnut Professional Building $0 Springing NAP $15,376 $3,075 $6,238 $693 $0 $0 $0
47   Loan Microtel Michigan City $0 $0 NAP $10,387 $3,463 $9,790 $1,224 $0 $0 $0

 

A-1-22

 

 

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

 

        MORTGAGE LOAN RESERVE INFORMATION(16)    
               
Loan
ID
Footnotes Property
Flag
Deal Name Upfront Environmental Reserves(17)(18) Initial Other
Reserves(17)(18)
Initial Other Reserves Description Ongoing Other
Reserves
1   Loan 3 Columbus Circle $0 $2,668,685 TI/LC Reserve ($1,820,891); Free Rent Reserve ($847,794) Young & Rubicam Reserve (Springing)
2   Loan GNL Industrial Portfolio $0 $0 NAP Ground Sublease Reserve (Springing)
2.01   Property FedEx Ground Package System - San Antonio        
2.02   Property Rubbermaid - Akron        
2.03   Property Bush Industries - Jamestown        
2.04   Property Chemours - Pass Christian        
2.05   Property Wolverine World Wide - Howard City        
2.06   Property FedEx Freight - Greenville        
2.07   Property Diebold Nixdorf - North Canton        
2.08   Property FedEx Freight - Blackfoot        
2.09   Property Mapes & Sprowl Steel - Elk Grove Village        
2.10   Property XPO Logistics - Grand Rapids        
2.11   Property XPO Logistics - Aurora        
2.12   Property XPO Logistics - Salina        
2.13   Property XPO Logistics - Riverton        
2.14   Property XPO Logistics - Waite Park        
2.15   Property XPO Logistics - Uhrichsville        
2.16   Property XPO Logistics - Vincennes        
3   Loan Embassy Suites Seattle Bellevue $0 $1,334,950 PIP Reserve Seasonality Reserve (Springing)
4   Loan SWVP Portfolio $0 $5,000,000 PIP Reserve Springing
4.01   Property InterContinental        
4.02   Property DoubleTree Sunrise        
4.03   Property DoubleTree Charlotte        
4.04   Property DoubleTree RTP        
5   Loan Hilton Baltimore BWI Airport $0 $4,200,000 PIP Reserve $30,000
6   Loan Santa Fe Portfolio $0 $0 NAP $0
6.01   Property The Peters Project        
6.02   Property Plaza Mercado        
6.03   Property Century Plaza        
6.04   Property Peters Corp. HQ        
6.05   Property Santa Fe Properties        
6.06   Property Springer Plaza        
6.07   Property 132 E. Marcy        
6.08   Property Bendelier House        
6.09   Property 216 Washington        
6.10   Property El Mercado Viejo        
6.11   Property 417-419 Orchard        
7   Loan ExchangeRight Net Leased Portfolio 26 $0 $0 NAP $0
7.01   Property Hy-Vee - Oakdale (10th Street), MN        
7.02   Property Pick n Save - Wausau (Bridge), WI        
7.03   Property Tractor Supply - Conroe (Hwy 242), TX        
7.04   Property Walgreens - Chalmette (West Judge Perez), LA        
7.05   Property Tractor Supply - Santa Fe (FM 1764), TX        
7.06   Property Tractor Supply - Odessa (Interstate 20), TX        
7.07   Property Walgreens - Cincinnati (Bridgetown), OH        
7.08   Property Walgreens - Lafayette (Creasy Lane), IN        
7.09   Property Walgreens - McDonough (Hwy 81), GA        
7.10   Property CVS - Fayetteville, GA        
7.11   Property Tractor Supply - Conyers (Highway 20), GA        
7.12   Property Walgreens - Milwaukee (Howell), WI        
7.13   Property Advance Auto Parts - Midlothian, VA        
7.14   Property AutoZone - Merrillville (Colorado), IN        
7.15   Property Dollar General - Uniontown (Cleveland), OH        
7.16   Property Dollar General - Cleveland (Dalton), TN        
7.17   Property Dollar General - Edinburg (Hwy 107), TX        
7.18   Property Dollar General - Alton (West Main), TX        
7.19   Property Dollar General - Clarksville (Ash Ridge), TN        
8   Loan The Box House Hotel $0 $1,204,973 Earnout Reserve($1,000,000); Upfront Seasonality Reserve ($204,973) Seasonality Reserve
9   Loan 787 Eleventh Avenue $0 $46,571,799 Renovation Reserve ($6,131,548); Outstanding Tenant Improvement Reserve ($24,254,223); Outstanding Leasing Commission Reserve ($521,488); Free Rent Reserve ($15,664,540) $0
10   Loan Darden Headquarters $0 $0 NAP $0
11   Loan Great Wolf Lodge Southern California $0 $2,000,000 Excess FF&E Reserve Amortization Reserve (Springing); Seasonality Reserve (Springing)
12   Loan Ambassador Crossing $0 $0 NAP Ground Lease Reserve (Springing)
13   Loan 167 Graham Avenue $0 $0 NAP $0
14   Loan Cardenas Market Center $0 $0 NAP $0
15   Loan 12-18 Meserole $0 $0 NAP $0

 

A-1-23

 

 

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

 

        MORTGAGE LOAN RESERVE INFORMATION(16)    
               
Loan
ID
Footnotes Property
Flag
Deal Name Upfront Environmental Reserves(17)(18) Initial Other
Reserves(17)(18)
Initial Other Reserves Description Ongoing Other
Reserves
16   Loan Kings Mountain Center $0 $0 NAP $0
17   Loan 950 2nd Avenue $0 $54,374 Payment Reserve $0
18   Loan Towneplace Suites Lakeland $0 Springing PIP Reserve Seasonality Reserve (Springing)
19   Loan Equinox Bloomfield Hills $0 $0 NAP $0
20   Loan Maple Research Office Park $0 $497,335 EDAG Free Rent Reserve ($257,495); RAND TI/LC Reserve ($114,625); EDAG LC Reserve ($90,000); OSRAM LC Reserve ($24,000); Rand Free Rent Reserve ($11,215) $0
21   Loan Hunter Plaza $0 $81,091 Free Rent Reserve Trigger Lease Reserve (Springing)
22   Loan The Grove at Winter Park $0 $38,932 Free Rent Reserve ($8,932.00); Pet Suppy Reserve ($30,000.00) $0
23   Loan Quail Hollow $0 $0 NAP $0
24   Loan Hampton Inn Livonia $0 $12,140 PIP Reserve $0
25   Loan University Square Bozeman $0 $0 NAP $0
26   Loan Schnader Properties Portfolio $0 $0 NAP $0
26.01   Property Turnquist Apartments        
26.02   Property Northern Parkway Apartments        
26.03   Property Cypress Garden Apartments        
26.04   Property Harford Road Apartments (5101-5105)        
27   Loan Staybridge Suites Austin South $0 $0 NAP $0
28   Loan 616 Lofts on Michigan $0 $0 NAP $0
29   Loan 1600 Western Buildings $0 $0 NAP $0
30   Loan Towneplace Suites Albuquerque $0 Springing PIP Reserve Seasonality Reserve (Springing)
31   Loan 3030 Bridgeway $0 $0 NAP $0
32   Loan Bell Creek Commons $0 $300,380 Best Buy Reserve $200,253
33   Loan All Storage Watauga $0 $0 NAP $0
34   Loan VASA Fitness Denver $0 $0 NAP $0
35   Loan Ambassador Way $0 $0 NAP $0
36   Loan RV Ranch of Keene $0 $0 NAP $0
37   Loan Union Crossing $0 $26,651 Asiana Reserve $0
38   Loan VASA Fitness Spanish Fork $0 $0 NAP $0
39   Loan Comfort Suites Grand Rapids North $0 $329,000 PIP Reserve $0
40   Loan 27 East 20th Street $0 $0 NAP $0
41   Loan VASA Fitness Kaysville $0 $0 NAP $0
42   Loan Buffalo Springs Point $0 $0 NAP Trigger Lease Reserve (Springing)
43   Loan CrestHill Suites - East Syracuse $0 $0 NAP $0
44   Loan Albertsons $0 $0 NAP $0
45   Loan Naples Retail Center $0 $12,120 Free Rent Reserve $9,110
46   Loan Walnut Professional Building $0 $0 NAP $0
47   Loan Microtel Michigan City $0 $0 NAP Seasonality Reserve; PIP Reserve (Springing)

 

A-1-24

 

 

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

 

             
             
Loan
ID
Footnotes Property
Flag
Deal Name Ongoing Other Reserves Description Other Reserves Cap(19) Holdback(20)
1   Loan 3 Columbus Circle If a Tenant BK Trigger or Tenant Vacancy Trigger has occurred, Borrower shall deposit with Lender all excess cash flow in the cash management account as additional security to cover expenses anticipated to be incurred in connection with re-leasing the Young & Rubicam Space. $40,000,000 No
2   Loan GNL Industrial Portfolio During continuance of a Cash Sweep Period, the amounts of rents and other charges due under the Ground Sublease that will be payable by Akron Borrower as sublessee under the Ground Sublease. NAP No
2.01   Property FedEx Ground Package System - San Antonio      
2.02   Property Rubbermaid - Akron      
2.03   Property Bush Industries - Jamestown      
2.04   Property Chemours - Pass Christian      
2.05   Property Wolverine World Wide - Howard City      
2.06   Property FedEx Freight - Greenville      
2.07   Property Diebold Nixdorf - North Canton      
2.08   Property FedEx Freight - Blackfoot      
2.09   Property Mapes & Sprowl Steel - Elk Grove Village      
2.10   Property XPO Logistics - Grand Rapids      
2.11   Property XPO Logistics - Aurora      
2.12   Property XPO Logistics - Salina      
2.13   Property XPO Logistics - Riverton      
2.14   Property XPO Logistics - Waite Park      
2.15   Property XPO Logistics - Uhrichsville      
2.16   Property XPO Logistics - Vincennes      
3   Loan Embassy Suites Seattle Bellevue Seasonality Reserve shall commence upon the occurrence of a Seasonality Trigger on the Payment Date occurring in March 2023 and on each Payment Date occurring in March, April, May, June, July, August, September and October thereafter, Borrower shall deposit with Lender an amount equal to $25,000. NAP No
4   Loan SWVP Portfolio Hotel Tax Reserve NAP No
4.01   Property InterContinental      
4.02   Property DoubleTree Sunrise      
4.03   Property DoubleTree Charlotte      
4.04   Property DoubleTree RTP      
5   Loan Hilton Baltimore BWI Airport Seasonality Reserve NAP No
6   Loan Santa Fe Portfolio NAP NAP No
6.01   Property The Peters Project      
6.02   Property Plaza Mercado      
6.03   Property Century Plaza      
6.04   Property Peters Corp. HQ      
6.05   Property Santa Fe Properties      
6.06   Property Springer Plaza      
6.07   Property 132 E. Marcy      
6.08   Property Bendelier House      
6.09   Property 216 Washington      
6.10   Property El Mercado Viejo      
6.11   Property 417-419 Orchard      
7   Loan ExchangeRight Net Leased Portfolio 26 NAP NAP No
7.01   Property Hy-Vee - Oakdale (10th Street), MN      
7.02   Property Pick n Save - Wausau (Bridge), WI      
7.03   Property Tractor Supply - Conroe (Hwy 242), TX      
7.04   Property Walgreens - Chalmette (West Judge Perez), LA      
7.05   Property Tractor Supply - Santa Fe (FM 1764), TX      
7.06   Property Tractor Supply - Odessa (Interstate 20), TX      
7.07   Property Walgreens - Cincinnati (Bridgetown), OH      
7.08   Property Walgreens - Lafayette (Creasy Lane), IN      
7.09   Property Walgreens - McDonough (Hwy 81), GA      
7.10   Property CVS - Fayetteville, GA      
7.11   Property Tractor Supply - Conyers (Highway 20), GA      
7.12   Property Walgreens - Milwaukee (Howell), WI      
7.13   Property Advance Auto Parts - Midlothian, VA      
7.14   Property AutoZone - Merrillville (Colorado), IN      
7.15   Property Dollar General - Uniontown (Cleveland), OH      
7.16   Property Dollar General - Cleveland (Dalton), TN      
7.17   Property Dollar General - Edinburg (Hwy 107), TX      
7.18   Property Dollar General - Alton (West Main), TX      
7.19   Property Dollar General - Clarksville (Ash Ridge), TN      
8   Loan The Box House Hotel Borrower shall deposit on each monthly payment Date occurring in April, May, June, July, September and October of each year during the term of the Loan, an aggregate of $615,000 NAP Yes
9   Loan 787 Eleventh Avenue NAP NAP No
10   Loan Darden Headquarters NAP NAP No
11   Loan Great Wolf Lodge Southern California Amortization Reserve (Shall commence if (i) DY < 12.0% as of April 1, 2022, (ii) DY < 13.0% as of April 1, 2024, or (iii) DY < 14.0% as of April 1, 2026); Seasonality Reserve (From June 2019 through August 2019 and, commencing in 2020 and each year thereafter, March through August, the lesser of (i) $280,000 and (ii) available net cash flow) NAP No
12   Loan Ambassador Crossing During continuance of a Cash Sweep Period 1/12th of the rents due under the Ground Lease NAP No
13   Loan 167 Graham Avenue NAP NAP No
14   Loan Cardenas Market Center NAP NAP No
15   Loan 12-18 Meserole NAP NAP No

 

A-1-25

 

 

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

 

        MORTGAGE LOAN RESERVE INFORMATION(16)  
             
Loan
ID
Footnotes Property
Flag
Deal Name Ongoing Other Reserves Description Other Reserves Cap(19) Holdback(20)
16   Loan Kings Mountain Center NAP NAP No
17   Loan 950 2nd Avenue NAP NAP No
18   Loan Towneplace Suites Lakeland During continuance of a Cash Sweep Period, $13,750 on each Payment Date occurring in January, February, March and April $55,000 No
19   Loan Equinox Bloomfield Hills NAP NAP No
20   Loan Maple Research Office Park NAP NAP Yes
21   Loan Hunter Plaza On each monthly payment date occurring on or after a Trigger Period, Borrower shall deposit an amount to the Trigger Lease Reserve, for payment of Leasing Costs NAP No
22   Loan The Grove at Winter Park NAP NAP Yes
23   Loan Quail Hollow NAP NAP No
24   Loan Hampton Inn Livonia NAP NAP No
25   Loan University Square Bozeman NAP NAP No
26   Loan Schnader Properties Portfolio NAP NAP No
26.01   Property Turnquist Apartments      
26.02   Property Northern Parkway Apartments      
26.03   Property Cypress Garden Apartments      
26.04   Property Harford Road Apartments (5101-5105)      
27   Loan Staybridge Suites Austin South NAP NAP No
28   Loan 616 Lofts on Michigan NAP NAP No
29   Loan 1600 Western Buildings NAP NAP No
30   Loan Towneplace Suites Albuquerque During continuance of a Cash Sweep Period, $6,250  on each Payment Date occurring in July, August, September and October $25,000 No
31   Loan 3030 Bridgeway NAP NAP No
32   Loan Bell Creek Commons Best Buy Reserve NAP No
33   Loan All Storage Watauga NAP NAP No
34   Loan VASA Fitness Denver NAP NAP No
35   Loan Ambassador Way NAP NAP No
36   Loan RV Ranch of Keene NAP NAP No
37   Loan Union Crossing NAP NAP No
38   Loan VASA Fitness Spanish Fork NAP NAP No
39   Loan Comfort Suites Grand Rapids North NAP NAP No
40   Loan 27 East 20th Street NAP NAP No
41   Loan VASA Fitness Kaysville NAP NAP No
42   Loan Buffalo Springs Point On each monthly payment date occurring on or after a Trigger Period, Borrower shall deposit an amount to the Trigger Lease Reserve, for payment of Leasing Costs NAP Yes
43   Loan CrestHill Suites - East Syracuse NAP NAP No
44   Loan Albertsons NAP NAP No
45   Loan Naples Retail Center Condominium Common Charge NAP No
46   Loan Walnut Professional Building NAP NAP No
47   Loan Microtel Michigan City Seasonality Reserve: Lesser of (x) the amount by which available cash flow and (y) Seasonality Cap Multiplied by 37% subject to the Seasonality Reserve Cap; PIP Reserve: Borrower shall deposit with Lender any New PIP imposed pursuant to the Franchise Agreement, an amount equal to (a) 125% of the estimated costs to complete, less (b) the amount of FF&E Reserve Funds not allocated for completion of FF&E Work. Seasonality Reserve: $61,000 No

 

A-1-26

 

 

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

 

                  THIRD PARTY REPORTS        
                               
Loan
ID
Footnotes Property
Flag
Deal Name Holdback Amount(20) Holdback Description(20) Letter of Credit Letter of Credit Description   Appraisal
Value Date
Environmental
Phase I
Report Date(21)
Phase II Performed(21) Engineering
Report Date
Seismic
Zone
(Y/N)
Seismic
Report Date
PML %
1   Loan 3 Columbus Circle NAP NAP No NAP   1/1/2019 1/22/2019 No 1/22/2019 NAP NAP NAP
2   Loan GNL Industrial Portfolio NAP NAP No NAP   Various Various No Various NAP NAP NAP
2.01   Property FedEx Ground Package System - San Antonio           1/18/2019 1/18/2019 No 1/22/2019 NAP NAP NAP
2.02   Property Rubbermaid - Akron           1/17/2019 1/18/2019 No 1/22/2019 NAP NAP NAP
2.03   Property Bush Industries - Jamestown           1/21/2019 1/22/2019 No 1/22/2019 NAP NAP NAP
2.04   Property Chemours - Pass Christian           1/18/2019 1/22/2019 No 1/22/2019 NAP NAP NAP
2.05   Property Wolverine World Wide - Howard City           1/21/2019 1/21/2019 No 1/22/2019 NAP NAP NAP
2.06   Property FedEx Freight - Greenville           1/16/2019 1/22/2019 No 1/22/2019 NAP NAP NAP
2.07   Property Diebold Nixdorf - North Canton           1/17/2019 1/23/2019 No 1/22/2019 NAP NAP NAP
2.08   Property FedEx Freight - Blackfoot           1/23/2019 1/22/2019 No 1/14/2019 NAP NAP NAP
2.09   Property Mapes & Sprowl Steel - Elk Grove Village           1/21/2019 1/23/2019 No 1/23/2019 NAP NAP NAP
2.10   Property XPO Logistics - Grand Rapids           1/21/2019 1/22/2019 No 1/22/2019 NAP NAP NAP
2.11   Property XPO Logistics - Aurora           1/23/2019 1/21/2019 No 1/22/2019 NAP NAP NAP
2.12   Property XPO Logistics - Salina           1/16/2019 1/17/2019 No 1/22/2019 NAP NAP NAP
2.13   Property XPO Logistics - Riverton           1/21/2019 1/22/2019 No 1/22/2019 NAP NAP NAP
2.14   Property XPO Logistics - Waite Park           1/21/2019 1/21/2019 No 1/24/2019 NAP NAP NAP
2.15   Property XPO Logistics - Uhrichsville           1/17/2019 1/18/2019 No 1/22/2019 NAP NAP NAP
2.16   Property XPO Logistics - Vincennes           1/23/2019 1/22/2019 No 1/22/2019 NAP NAP NAP
3   Loan Embassy Suites Seattle Bellevue NAP NAP No NAP   12/14/2018 12/10/2018 Yes 1/18/2019 3 1/18/2019 12.0%
4   Loan SWVP Portfolio NAP NAP No NAP   10/16/2018 02/01/2019 No 02/01/2019 NAP NAP NAP
4.01   Property InterContinental           10/12/2018 02/01/2019 No 02/01/2019 NAP NAP NAP
4.02   Property DoubleTree Sunrise           10/15/2018 02/01/2019 No 02/01/2019 NAP NAP NAP
4.03   Property DoubleTree Charlotte           10/11/2018 02/01/2019 No 02/01/2019 NAP NAP NAP
4.04   Property DoubleTree RTP           10/16/2018 02/01/2019 No 02/01/2019 NAP NAP NAP
5   Loan Hilton Baltimore BWI Airport NAP NAP No NAP   1/10/2019 2/1/2019 No 1/15/2019 NAP NAP NAP
6   Loan Santa Fe Portfolio NAP NAP No NAP   8/31/2018 Various No Various NAP NAP NAP
6.01   Property The Peters Project           8/31/2018 9/24/2018 No 9/13/2018 NAP NAP NAP
6.02   Property Plaza Mercado           8/31/2018 10/5/2018 No 9/17/2018 NAP NAP NAP
6.03   Property Century Plaza           8/31/2018 9/25/2018 No 9/18/2018 NAP NAP NAP
6.04   Property Peters Corp. HQ           8/31/2018 9/24/2018 No 9/18/2018 NAP NAP NAP
6.05   Property Santa Fe Properties           8/31/2018 9/24/2018 No 9/13/2018 NAP NAP NAP
6.06   Property Springer Plaza           8/31/2018 10/8/2018 No 9/18/2018 NAP NAP NAP
6.07   Property 132 E. Marcy           8/31/2018 9/26/2018 No 9/18/2018 NAP NAP NAP
6.08   Property Bendelier House           8/31/2018 9/24/2018 No 9/17/2018 NAP NAP NAP
6.09   Property 216 Washington           8/31/2018 10/5/2018 No 9/18/2018 NAP NAP NAP
6.10   Property El Mercado Viejo           8/31/2018 10/5/2018 No 9/18/2018 NAP NAP NAP
6.11   Property 417-419 Orchard           8/31/2018 10/8/2018 No 9/18/2018 NAP NAP NAP
7   Loan ExchangeRight Net Leased Portfolio 26 NAP NAP No NAP   Various Various Various Various NAP NAP NAP
7.01   Property Hy-Vee - Oakdale (10th Street), MN           11/20/2018 12/12/2018 Yes 11/12/2018 NAP NAP NAP
7.02   Property Pick n Save - Wausau (Bridge), WI           02/04/2019 1/29/2019 No 01/29/2019 NAP NAP NAP
7.03   Property Tractor Supply - Conroe (Hwy 242), TX           02/01/2019 02/12/2019 No 02/12/2019 NAP NAP NAP
7.04   Property Walgreens - Chalmette (West Judge Perez), LA           02/12/2019 02/21/2019 No 02/20/2019 NAP NAP NAP
7.05   Property Tractor Supply - Santa Fe (FM 1764), TX           02/06/2019 02/12/2019 No 02/12/2019 NAP NAP NAP
7.06   Property Tractor Supply - Odessa (Interstate 20), TX           02/15/2019 02/20/2019 No 02/20/2019 NAP NAP NAP
7.07   Property Walgreens - Cincinnati (Bridgetown), OH           02/04/2019 02/05/2019 No 02/05/2019 NAP NAP NAP
7.08   Property Walgreens - Lafayette (Creasy Lane), IN           02/02/2019 02/08/2019 No 02/08/2019 NAP NAP NAP
7.09   Property Walgreens - McDonough (Hwy 81), GA           02/05/2019 02/05/2019 No 02/05/2019 NAP NAP NAP
7.10   Property CVS - Fayetteville, GA           02/05/2019 02/08/2019 No 01/08/2019 NAP NAP NAP
7.11   Property Tractor Supply - Conyers (Highway 20), GA           01/30/2019 12/21/2018 No 12/21/2018 NAP NAP NAP
7.12   Property Walgreens - Milwaukee (Howell), WI           02/01/2019 02/11/2019 No 02/11/2019 NAP NAP NAP
7.13   Property Advance Auto Parts - Midlothian, VA           02/05/2019 02/08/2019 No 02/08/2019 NAP NAP NAP
7.14   Property AutoZone - Merrillville (Colorado), IN           02/04/2019 01/15/2019 No 01/15/2019 NAP NAP NAP
7.15   Property Dollar General - Uniontown (Cleveland), OH           02/02/2019 01/15/2019 No 01/15/2019 NAP NAP NAP
7.16   Property Dollar General - Cleveland (Dalton), TN           01/31/2019 12/21/2018 No 12/21/2018 NAP NAP NAP
7.17   Property Dollar General - Edinburg (Hwy 107), TX           02/05/2019 12/21/2018 No 12/21/2018 NAP NAP NAP
7.18   Property Dollar General - Alton (West Main), TX           02/05/2019 12/21/2018 No 12/21/2018 NAP NAP NAP
7.19   Property Dollar General - Clarksville (Ash Ridge), TN           02/04/2019 12/21/2018 No 12/21/2018 NAP NAP NAP
8   Loan The Box House Hotel $1,000,000 Performance Earnout No NAP   2/14/2019 2/26/2019 No 2/27/2019 NAP NAP NAP
9   Loan 787 Eleventh Avenue NAP NAP No NAP   12/2/2018 12/11/2018 No 11/16/2018 NAP NAP NAP
10   Loan Darden Headquarters NAP NAP No NAP   11/29/2018 11/28/2018 No 11/29/2018 NAP NAP NAP
11   Loan Great Wolf Lodge Southern California NAP NAP No NAP   11/28/2018 12/6/2018 No 12/6/2018 4 12/6/2018 4.0%
12   Loan Ambassador Crossing NAP NAP No NAP   1/16/2019 1/23/2019 Yes 1/22/2019 NAP NAP NAP
13   Loan 167 Graham Avenue NAP NAP No NAP   4/16/2019 4/25/2019 No 4/25/2019 NAP NAP NAP
14   Loan Cardenas Market Center NAP NAP No NAP   4/26/2019 4/29/2019 No 4/29/2019 4 4/29/2019 11.0%
15   Loan 12-18 Meserole NAP NAP No NAP   3/28/2019 4/5/2019 No 4/5/2019 NAP NAP NAP

 

A-1-27

 

 

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

 

        MORTGAGE LOAN RESERVE INFORMATION(16)       THIRD PARTY REPORTS          
                                 
Loan
ID
Footnotes Property
Flag
Deal Name Holdback Amount(20) Holdback Description(20) Letter of Credit Letter of Credit Description   Appraisal
Value Date
Environmental
Phase I
Report Date(21)
Phase II Performed(21) Engineering
Report Date
Seismic
Zone
(Y/N)
Seismic
Report Date
PML %  
16   Loan Kings Mountain Center NAP NAP No NAP   02/07/2019 02/27/2019 No 03/20/2019 NAP NAP NAP  
17   Loan 950 2nd Avenue NAP NAP No NAP   4/18/2019 4/24/2019 No 4/24/2019 NAP NAP NAP  
18   Loan Towneplace Suites Lakeland NAP NAP No NAP   3/8/2019 3/20/2019 No 3/20/2019 NAP NAP NAP  
19   Loan Equinox Bloomfield Hills NAP NAP No NAP   1/28/2019 2/1/2019 No 2/1/2019 NAP NAP NAP  
20   Loan Maple Research Office Park $1,330,000 Loan Proceeds Holdback in the amount of $1,330,000, which will be released to the borrower upon (i) Pluto, or another tenant, signing a lease on terms as described in the loan documents and taking occupancy at the property and (ii) the debt yield (as calculated in the loan documents) being greater than or equal to 12.8%. A partial disbursement of the reserve is permitted, assuming Pluto signs its lease and takes occupancy at the property, in an amount that would cause the debt yield following such disbursement to be 12.8%. No NAP   3/27/2019 3/27/2019 No 3/27/2019 NAP NAP NAP  
21   Loan Hunter Plaza NAP NAP No NAP   4/1/2019 4/5/2019 No 4/8/2019 NAP NAP NAP  
22   Loan The Grove at Winter Park $1,625,000 Capitalized Holdback Reserve No NAP   2/15/2019 1/31/2019 No 1/31/2019 NAP NAP NAP  
23   Loan Quail Hollow NAP NAP No NAP   4/9/2019 3/20/2019 No 4/3/2019 NAP NAP NAP  
24   Loan Hampton Inn Livonia NAP NAP No NAP   4/9/2019 4/12/2019 No 4/12/2019 NAP NAP NAP  
25   Loan University Square Bozeman NAP NAP No NAP   10/3/2018 10/8/2018 No 10/8/2018 Zone 2A 11/6/2018 7.0%  
26   Loan Schnader Properties Portfolio NAP NAP No NAP   4/3/2019 4/18/2019 No 4/18/2019 NAP NAP NAP  
26.01   Property Turnquist Apartments           4/3/2019 4/18/2019 No 4/18/2019 NAP NAP NAP  
26.02   Property Northern Parkway Apartments           4/3/2019 4/18/2019 No 4/18/2019 NAP NAP NAP  
26.03   Property Cypress Garden Apartments           4/3/2019 4/18/2019 No 4/18/2019 NAP NAP NAP  
26.04   Property Harford Road Apartments (5101-5105)           4/3/2019 4/18/2019 No 4/18/2019 NAP NAP NAP  
27   Loan Staybridge Suites Austin South NAP NAP No NAP   03/14/2019 03/28/2019 No 03/28/2019 NAP NAP NAP  
28   Loan 616 Lofts on Michigan NAP NAP No NAP   5/1/2019 5/20/2019 No 8/9/2018 NAP NAP NAP  
29   Loan 1600 Western Buildings NAP NAP No NAP   11/26/2018 3/5/2019 No 1/2/2019 NAP NAP NAP  
30   Loan Towneplace Suites Albuquerque NAP NAP No NAP   3/11/2019 3/19/2019 No 3/19/2019 NAP NAP NAP  
31   Loan 3030 Bridgeway NAP NAP No NAP   3/7/2019 3/14/2019 No 3/12/2019 4 3/18/2019 19.0%  
32   Loan Bell Creek Commons NAP NAP No NAP   12/29/2018 1/10/2019 No 1/10/2019 NAP NAP NAP  
33   Loan All Storage Watauga NAP NAP No NAP   03/26/2019 04/02/2019 No 04/02/2019 NAP NAP NAP  
34   Loan VASA Fitness Denver NAP NAP No NAP   04/12/2019 04/12/2019 No 04/12/2019 NAP NAP NAP  
35   Loan Ambassador Way NAP NAP No NAP   03/26/2019 04/30/2019 No 04/27/2019 NAP NAP NAP  
36   Loan RV Ranch of Keene NAP NAP No NAP   2/19/2019 2/21/2019 No 2/21/2019 NAP NAP NAP  
37   Loan Union Crossing NAP NAP No NAP   11/7/2018 12/27/2018 No 1/4/2019 NAP NAP NAP  
38   Loan VASA Fitness Spanish Fork NAP NAP No NAP   04/01/2019 04/12/2019 No 04/12/2019 3 04/11/2019 7.0%  
39   Loan Comfort Suites Grand Rapids North NAP NAP No NAP   4/1/2019 4/10/2019 No 4/10/2019 NAP NAP NAP  
40   Loan 27 East 20th Street NAP NAP No NAP   2/7/2019 2/19/2019 No 2/19/2019 NAP NAP NAP  
41   Loan VASA Fitness Kaysville NAP NAP No NAP   04/02/2019 04/12/2019 No 04/15/2019 3 04/11/2019 6.0%  
42   Loan Buffalo Springs Point $1,250,000 Firefly Holdback Reserve No NAP   4/18/2019 4/29/2019 No 5/22/2019 NAP NAP NAP  
43   Loan CrestHill Suites - East Syracuse NAP NAP No NAP   01/03/2019 01/10/2019 No 01/09/2019 NAP NAP NAP  
44   Loan Albertsons NAP NAP No NAP   10/9/2018 10/16/2018 No 10/16/2018 NAP NAP NAP  
45   Loan Naples Retail Center NAP NAP No NAP   2/4/2019 2/8/2019 No 2/8/2019 NAP NAP NAP  
46   Loan Walnut Professional Building NAP NAP No NAP   3/29/2019 4/5/2019 No 4/5/2019 4 4/5/2019 12.0%  
47   Loan Microtel Michigan City NAP NAP No NAP   5/8/2019 5/10/2019 No 10/16/2018 NAP NAP NAP  

 

A-1-28

 

 

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

 

          ADDITIONAL PERMITTED DEBT   TOTAL MORTGAGE DEBT INFORMATION         TOTAL DEBT INFORMATION    
                                   
Loan
ID
Footnotes Property
Flag
Deal Name   Additional Future
Debt Permitted
Additional
Future Debt
Permitted
Description
  Cut-off Date
Pari Passu Mortgage
Debt Balance(3)
Cut-off Date
Subord. Mortgage
Debt Balance
Total Mortgage
Debt Cut-off
Date LTV Ratio
Total Mortgage
Debt UW
NCF DSCR
Total Mortgage
Debt UW NOI
Debt Yield
  Cut-off Date
Mezzanine
Debt Balance
Total Debt
Cut-off Date
LTV Ratio
Total
Debt UW
NCF DSCR
Total Debt
UW NOI
Debt Yield
1   Loan 3 Columbus Circle   No NAP   $490,000,000 $105,000,000 55.1% 2.40x 10.2%   NAP 55.1% 2.40x 10.2%
2   Loan GNL Industrial Portfolio   No NAP   $97,500,000 NAP 65.0% 1.98x 9.8%   NAP 65.0% 1.98x 9.8%
2.01   Property FedEx Ground Package System - San Antonio             65.0% 1.98x 9.8%     65.0% 1.98x 9.8%
2.02   Property Rubbermaid - Akron             65.0% 1.98x 9.8%     65.0% 1.98x 9.8%
2.03   Property Bush Industries - Jamestown             65.0% 1.98x 9.8%     65.0% 1.98x 9.8%
2.04   Property Chemours - Pass Christian             65.0% 1.98x 9.8%     65.0% 1.98x 9.8%
2.05   Property Wolverine World Wide - Howard City             65.0% 1.98x 9.8%     65.0% 1.98x 9.8%
2.06   Property FedEx Freight - Greenville             65.0% 1.98x 9.8%     65.0% 1.98x 9.8%
2.07   Property Diebold Nixdorf - North Canton             65.0% 1.98x 9.8%     65.0% 1.98x 9.8%
2.08   Property FedEx Freight - Blackfoot             65.0% 1.98x 9.8%     65.0% 1.98x 9.8%
2.09   Property Mapes & Sprowl Steel - Elk Grove Village             65.0% 1.98x 9.8%     65.0% 1.98x 9.8%
2.10   Property XPO Logistics - Grand Rapids             65.0% 1.98x 9.8%     65.0% 1.98x 9.8%
2.11   Property XPO Logistics - Aurora             65.0% 1.98x 9.8%     65.0% 1.98x 9.8%
2.12   Property XPO Logistics - Salina             65.0% 1.98x 9.8%     65.0% 1.98x 9.8%
2.13   Property XPO Logistics - Riverton             65.0% 1.98x 9.8%     65.0% 1.98x 9.8%
2.14   Property XPO Logistics - Waite Park             65.0% 1.98x 9.8%     65.0% 1.98x 9.8%
2.15   Property XPO Logistics - Uhrichsville             65.0% 1.98x 9.8%     65.0% 1.98x 9.8%
2.16   Property XPO Logistics - Vincennes             65.0% 1.98x 9.8%     65.0% 1.98x 9.8%
3   Loan Embassy Suites Seattle Bellevue   No NAP   NAP NAP 64.8% 1.55x 11.9%   NAP 64.8% 1.55x 11.9%
4   Loan SWVP Portfolio   No NAP   $200,000,000 NAP 59.6% 2.04x 11.9%   NAP 59.6% 2.04x 11.9%
4.01   Property InterContinental             59.6% 2.04x 11.9%     59.6% 2.04x 11.9%
4.02   Property DoubleTree Sunrise             59.6% 2.04x 11.9%     59.6% 2.04x 11.9%
4.03   Property DoubleTree Charlotte             59.6% 2.04x 11.9%     59.6% 2.04x 11.9%
4.04   Property DoubleTree RTP             59.6% 2.04x 11.9%     59.6% 2.04x 11.9%
5   Loan Hilton Baltimore BWI Airport   No NAP   NAP $186,039 71.2% 1.74x 12.7%   $4,241,230 78.9% 1.43x 11.5%
6   Loan Santa Fe Portfolio   No NAP   NAP NAP 68.0% 1.42x 10.6%   NAP 68.0% 1.42x 10.6%
6.01   Property The Peters Project             68.0% 1.42x 10.6%     68.0% 1.42x 10.6%
6.02   Property Plaza Mercado             68.0% 1.42x 10.6%     68.0% 1.42x 10.6%
6.03   Property Century Plaza             68.0% 1.42x 10.6%     68.0% 1.42x 10.6%
6.04   Property Peters Corp. HQ             68.0% 1.42x 10.6%     68.0% 1.42x 10.6%
6.05   Property Santa Fe Properties             68.0% 1.42x 10.6%     68.0% 1.42x 10.6%
6.06   Property Springer Plaza             68.0% 1.42x 10.6%     68.0% 1.42x 10.6%
6.07   Property 132 E. Marcy             68.0% 1.42x 10.6%     68.0% 1.42x 10.6%
6.08   Property Bendelier House             68.0% 1.42x 10.6%     68.0% 1.42x 10.6%
6.09   Property 216 Washington             68.0% 1.42x 10.6%     68.0% 1.42x 10.6%
6.10   Property El Mercado Viejo             68.0% 1.42x 10.6%     68.0% 1.42x 10.6%
6.11   Property 417-419 Orchard             68.0% 1.42x 10.6%     68.0% 1.42x 10.6%
7   Loan ExchangeRight Net Leased Portfolio 26   No NAP   $55,000,000 NAP 61.7% 1.92x 9.3%   NAP 61.7% 1.92x 9.3%
7.01   Property Hy-Vee - Oakdale (10th Street), MN             61.7% 1.92x 9.3%     61.7% 1.92x 9.3%
7.02   Property Pick n Save - Wausau (Bridge), WI             61.7% 1.92x 9.3%     61.7% 1.92x 9.3%
7.03   Property Tractor Supply - Conroe (Hwy 242), TX             61.7% 1.92x 9.3%     61.7% 1.92x 9.3%
7.04   Property Walgreens - Chalmette (West Judge Perez), LA             61.7% 1.92x 9.3%     61.7% 1.92x 9.3%
7.05   Property Tractor Supply - Santa Fe (FM 1764), TX             61.7% 1.92x 9.3%     61.7% 1.92x 9.3%
7.06   Property Tractor Supply - Odessa (Interstate 20), TX             61.7% 1.92x 9.3%     61.7% 1.92x 9.3%
7.07   Property Walgreens - Cincinnati (Bridgetown), OH             61.7% 1.92x 9.3%     61.7% 1.92x 9.3%
7.08   Property Walgreens - Lafayette (Creasy Lane), IN             61.7% 1.92x 9.3%     61.7% 1.92x 9.3%
7.09   Property Walgreens - McDonough (Hwy 81), GA             61.7% 1.92x 9.3%     61.7% 1.92x 9.3%
7.10   Property CVS - Fayetteville, GA             61.7% 1.92x 9.3%     61.7% 1.92x 9.3%
7.11   Property Tractor Supply - Conyers (Highway 20), GA             61.7% 1.92x 9.3%     61.7% 1.92x 9.3%
7.12   Property Walgreens - Milwaukee (Howell), WI             61.7% 1.92x 9.3%     61.7% 1.92x 9.3%
7.13   Property Advance Auto Parts - Midlothian, VA             61.7% 1.92x 9.3%     61.7% 1.92x 9.3%
7.14   Property AutoZone - Merrillville (Colorado), IN             61.7% 1.92x 9.3%     61.7% 1.92x 9.3%
7.15   Property Dollar General - Uniontown (Cleveland), OH             61.7% 1.92x 9.3%     61.7% 1.92x 9.3%
7.16   Property Dollar General - Cleveland (Dalton), TN             61.7% 1.92x 9.3%     61.7% 1.92x 9.3%
7.17   Property Dollar General - Edinburg (Hwy 107), TX             61.7% 1.92x 9.3%     61.7% 1.92x 9.3%
7.18   Property Dollar General - Alton (West Main), TX             61.7% 1.92x 9.3%     61.7% 1.92x 9.3%
7.19   Property Dollar General - Clarksville (Ash Ridge), TN             61.7% 1.92x 9.3%     61.7% 1.92x 9.3%
8   Loan The Box House Hotel   No NAP   NAP NAP 59.6% 1.57x 11.6%   NAP 59.6% 1.57x 11.6%
9   Loan 787 Eleventh Avenue   No NAP   $175,000,000 $235,000,000 63.1% 1.17x 6.2%   NAP 63.1% 1.17x 6.2%
10   Loan Darden Headquarters   No NAP   $110,000,000 NAP 69.9% 1.67x 8.1%   NAP 69.9% 1.67x 8.1%
11   Loan Great Wolf Lodge Southern California   No NAP   $150,000,000 $20,000,000 56.1% 1.89x 12.9%   NAP 56.1% 1.89x 12.9%
12   Loan Ambassador Crossing   No NAP   NAP NAP 64.6% 1.37x 9.4%   NAP 64.6% 1.37x 9.4%
13   Loan 167 Graham Avenue   No NAP   NAP NAP 65.9% 1.45x 6.6%   NAP 65.9% 1.45x 6.6%
14   Loan Cardenas Market Center   No NAP   NAP NAP 60.7% 2.48x 10.6%   NAP 60.7% 2.48x 10.6%
15   Loan 12-18 Meserole   No NAP   NAP NAP 63.1% 1.40x 7.1%   NAP 63.1% 1.40x 7.1%

 

A-1-29

 

 

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

 

        ADDITIONAL PERMITTED DEBT   TOTAL MORTGAGE DEBT INFORMATION         TOTAL DEBT INFORMATION    
                                 
Loan
ID
Footnotes Property
Flag
Deal Name Additional Future
Debt Permitted
Additional
Future Debt
Permitted
Description
  Cut-off Date
Pari Passu Mortgage
Debt Balance(3)
Cut-off Date
Subord. Mortgage
Debt Balance
Total Mortgage
Debt Cut-off
Date LTV Ratio
Total Mortgage
Debt UW
NCF DSCR
Total Mortgage
Debt UW NOI
Debt Yield
  Cut-off Date
Mezzanine
Debt Balance
Total Debt
Cut-off Date
LTV Ratio
Total
Debt UW
NCF DSCR
Total Debt
UW NOI
Debt Yield
16   Loan Kings Mountain Center No NAP   $42,000,000 NAP 56.0% 1.75x 11.5%   NAP 56.0% 1.75x 11.5%
17   Loan 950 2nd Avenue No NAP   NAP NAP 54.1% 1.66x 7.2%   NAP 54.1% 1.66x 7.2%
18   Loan Towneplace Suites Lakeland No NAP   NAP NAP 72.5% 1.70x 11.7%   NAP 72.5% 1.70x 11.7%
19   Loan Equinox Bloomfield Hills No NAP   NAP NAP 68.8% 1.42x 8.0%   NAP 68.8% 1.42x 8.0%
20   Loan Maple Research Office Park No NAP   NAP NAP 68.3% 1.60x 12.8%   NAP 68.3% 1.60x 12.8%
21   Loan Hunter Plaza No NAP   NAP NAP 66.7% 1.58x 9.9%   NAP 66.7% 1.58x 9.9%
22   Loan The Grove at Winter Park No NAP   NAP NAP 66.7% 1.42x 10.1%   NAP 66.7% 1.42x 10.1%
23   Loan Quail Hollow No NAP   NAP NAP 73.0% 1.50x 11.0%   NAP 73.0% 1.50x 11.0%
24   Loan Hampton Inn Livonia No NAP   NAP NAP 58.9% 1.68x 11.9%   NAP 58.9% 1.68x 11.9%
25   Loan University Square Bozeman No NAP   NAP NAP 59.6% 1.45x 9.9%   NAP 59.6% 1.45x 9.9%
26   Loan Schnader Properties Portfolio No NAP   NAP NAP 61.6% 2.05x 9.8%   NAP 61.6% 2.05x 9.8%
26.01   Property Turnquist Apartments           61.6% 2.05x 9.8%     61.6% 2.05x 9.8%
26.02   Property Northern Parkway Apartments           61.6% 2.05x 9.8%     61.6% 2.05x 9.8%
26.03   Property Cypress Garden Apartments           61.6% 2.05x 9.8%     61.6% 2.05x 9.8%
26.04   Property Harford Road Apartments (5101-5105)           61.6% 2.05x 9.8%     61.6% 2.05x 9.8%
27   Loan Staybridge Suites Austin South No NAP   NAP NAP 67.8% 1.68x 13.2%   NAP 67.8% 1.68x 13.2%
28   Loan 616 Lofts on Michigan No NAP   NAP $1,846,221 88.5% 1.19x 7.6%   NAP 88.5% 1.19x 7.6%
29   Loan 1600 Western Buildings No NAP   NAP NAP 69.8% 1.69x 12.3%   NAP 69.8% 1.69x 12.3%
30   Loan Towneplace Suites Albuquerque No NAP   NAP NAP 69.6% 1.84x 12.7%   NAP 69.6% 1.84x 12.7%
31   Loan 3030 Bridgeway No NAP   NAP $247,070 66.9% 1.71x 8.5%   NAP 66.9% 1.71x 8.5%
32   Loan Bell Creek Commons No NAP   NAP NAP 68.5% 1.68x 10.8%   NAP 68.5% 1.68x 10.8%
33   Loan All Storage Watauga No NAP   NAP NAP 61.5% 2.14x 9.5%   NAP 61.5% 2.14x 9.5%
34   Loan VASA Fitness Denver No NAP   NAP NAP 68.3% 1.42x 9.7%   NAP 68.3% 1.42x 9.7%
35   Loan Ambassador Way No NAP   NAP NAP 50.2% 2.63x 16.4%   NAP 50.2% 2.63x 16.4%
36   Loan RV Ranch of Keene No NAP   NAP NAP 55.1% 1.65x 12.4%   NAP 55.1% 1.65x 12.4%
37   Loan Union Crossing No NAP   NAP NAP 74.6% 1.64x 12.2%   NAP 74.6% 1.64x 12.2%
38   Loan VASA Fitness Spanish Fork No NAP   NAP NAP 70.0% 1.39x 9.5%   NAP 70.0% 1.39x 9.5%
39   Loan Comfort Suites Grand Rapids North No NAP   NAP NAP 60.9% 2.44x 16.9%   NAP 60.9% 2.44x 16.9%
40   Loan 27 East 20th Street No NAP   NAP NAP 62.5% 1.28x 7.1%   NAP 62.5% 1.28x 7.1%
41   Loan VASA Fitness Kaysville No NAP   NAP NAP 69.2% 1.38x 9.6%   NAP 69.2% 1.38x 9.6%
42   Loan Buffalo Springs Point No NAP   NAP NAP 68.3% 1.46x 9.4%   NAP 68.3% 1.46x 9.4%
43   Loan CrestHill Suites - East Syracuse No NAP   NAP NAP 60.0% 1.90x 15.7%   NAP 60.0% 1.90x 15.7%
44   Loan Albertsons No NAP   NAP NAP 65.3% 1.37x 9.3%   NAP 65.3% 1.37x 9.3%
45   Loan Naples Retail Center No NAP   NAP NAP 70.3% 1.39x 10.4%   NAP 70.3% 1.39x 10.4%
46   Loan Walnut Professional Building No NAP   NAP NAP 35.0% 3.88x 17.0%   NAP 35.0% 3.88x 17.0%
47   Loan Microtel Michigan City No NAP   NAP NAP 59.3% 1.65x 14.6%   NAP 59.3% 1.65x 14.6%

 

A-1-30

 

 

  CSAIL 2019-C16
  FOOTNOTES TO ANNEX A-1
   
(1) “Column” denotes Column Financial, Inc., “SGFC” denotes  Societe Generale Financial Corporation, “LCF” denotes Ladder Capital Finance LLC, “SMC” denotes Starwood Mortgage Capital LLC and “CIBC” denotes CIBC Inc.
   
(2) With respect to any Mortgaged Property securing a multi property Mortgage Loan, the amounts listed under the headings Original Balance, Cut-off Date Balance and Maturity/ARD reflect the allocated loan amount related to such Mortgaged Property.
   
(3) Each of Loan Nos. 1, 2, 4, 7, 9, 10, 11 and 16 is part of a whole loan related to the Issuing Entity. For further information, see “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”, “—The Non-Serviced AB Whole Loans”, and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”, as applicable, in the preliminary prospectus.  
   
(4) Loan No. 1, 3 Columbus Circle, a portion of the mortgaged property is subject to a condominium regime. The borrower owns 100% of the condominiums under the condominium regime, and, therefore, owns 100% control of the related condominium board. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium Interests” in the preliminary prospectus for additional information.
   
  Loan No. 2, GNL Industrial Portfolio, the Diebold Nixdorf – North Canton mortgaged property is ground subleased from the borrowers. The sublease commenced on July 1, 2004 and expires December 31, 2035. The ground sublease provides for two, 20-year extension options and one 19-year extension option with a fully extended ground lease expiration date of December 31, 2094. The ground sublease payments are structured at a current annual rent of $4,806, which increases to $13,960 on July 1, 2024, and to $14,922 on January 1, 2026 continuing through the ground sublease expiration date. The ground lease is between Akron-Canton Regional Airport Authority and ASW Properties, LTD., LLC dated June 15, 1995 with a 40-year lease term expiring December 31, 2035. The ground lease provides for the same extension options as the ground sublease.
   
  Loan No. 12, Ambassador Crossing, the mortgaged property is subject to two ground leases. The Phase I - Ground Lease has a 47-year term through September 2060 and the Phase II - Ground Lease has a 47-year term through January 31, 2063.  The current rents under the Phase I – Ground Lease and Phase II – Ground Lease are currently $180,000 and $145,000 per year, respectively.
   
(5) Loan No. 25, University Square Bozeman, the largest tenant, Albertsons, is a tenant at the mortgaged property pursuant to two separate leases: (i) a ground sublease for 30,207 SF and (ii) a direct lease from borrower for 23,539 SF.
   
  Loan No. 28, 616 Lofts on Michigan, the mortgaged property includes 12,810 SF of retail space. Approximately 24.6% of UW Revenue is attributed to retail tenants.
Loan No. 32, Bell Creek Commons, the 2nd largest tenant, Chick-Fil-A, owns its respective improvements (4,312 SF; 9.2% NRA) and is subject to a ground lease.
   
  Loan No. 40, 27 East 20th Street, square footage includes three multifamily units (2,950 SF and 48.6% of gross potential rent) and 1,548 SF of retail space (51.4% of gross potential rent), but does not include 475 SF of basement space.
   
(6) Loan No. 9, 787 Eleventh Avenue, the 2nd largest tenant, Nissan North America, which leases 106,391 SF through July 31, 2032, is currently building out its space and the expected occupancy date has not been determined. The 3rd largest tenant, Regus, which leases 99,337 SF through October 31, 2031, and the 4th largest tenant, Pershing Square, which leases 66,757 SF through January 30, 2034, are both currently building out their respective spaces and are expected to take occupancy in 2019.
   
  Loan No. 20, Maple Research Office Park, the 4th largest tenant, EDAG, presently occupies 15,060 SF, but is anticipated to relocate to a 22,115 SF suite by August 2019. At origination, the lender reserved $257,495 for the rent differential for June & July plus all free rent.
   
  Loan No. 21, Hunter Plaza, $81,091 was reserved for free rent owed to the 2nd largest tenant, US Healthmarket, the 3rd largest tenant, Munch & Crunch, LLC, and two other non-top 5 tenants at the mortgaged

 

A-1-31

 

 

  property. The above tenants have accepted their space but have not opened for business or commenced paying rent.
   
  Loan No. 35, Ambassador Way, a 25,332 SF area located in the rear of the mortgaged property is currently vacant and in shell condition. The borrower does not plan to lease out this area for retail use due to its lack of visibility as a result of being located in the rear of the mortgaged property and a lack of nearby parking space. The 25,332 SF area is anticipated to remain vacant and was treated as static vacancy, resulting in a net rentable area of 172,019 SF and a current occupancy of 100%.
   
  Loan No. 42, Buffalo Springs Point, the 3rd largest tenant, Firefly, has not accepted its space or begun paying rent. $1,250,000 was heldback at origination.
   
(7) Loan No. 4, SWVP Portfolio , the Appraised Value represent the “As Is Portfolio” value of $335,600,000, includes a portfolio premium of the mortgaged property if sold together on a bulk basis. The sum of the “As Is” Appraised Values of the individual SWVP Portfolio mortgaged properties on a stand-alone basis is $316,600,000. The Cut-Off Date LTV Ratio and Maturity Date LTV Ratio representing the sum of the “As Is” Appraised Values are 63.2%. The appraisal concluded an “As Is” Appraised Value of $45,400,000 and “As Is Capital Deduction Assumed” Appraised Value of $50,000,000 for the DoubleTree Charlotte mortgaged property. The SWVP Portfolio Whole Loan borrower escrowed $5,000,000 for the PIP Reserve at origination.
   
  Loan No. 9, 787 Eleventh Avenue, the whole loan was underwritten based on an appraised value for the mortgaged property of $650,000,000, which is the “prospective market value as-is” as of December 2, 2018. The appraised value is subject to certain extraordinary assumptions, including the establishment of certain reserves (each of which was collected at loan closing), the related borrower’s ICAP application being accepted and the mortgaged property benefiting from tax savings in an amount valued at $31,200,000 on a present value basis, which would result in a Cut-Off Date LTV Ratio of 26.9%.
   
  Loan No. 39, Comfort Suites Grand Rapids North, the Appraised Value represents the “As-Is” appraised value of $10,000,000 as of April 1, 2019. The appraiser also concluded an “As Is – Deduction is Escrowed” appraised value of $10,300,000 as of April 1, 2019, which assumes the completion of a property improvement plan at the mortgaged property totaling approximately $330,000 ($329,000 was escrowed at origination) which would result in a Cut-Off Date LTV Ratio of 59.2%.
   
(8) For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee/Certificate Administrator Fee Rate, the Operating Advisor Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”).
   
(9) The classification of the lockbox types is described in the preliminary prospectus. See “Description of the Mortgage Pool–Mortgaged Property Accounts” for further details.
   
(10) The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the interest-only period during the term of the mortgage loan.
   
(11) The “L” component of the prepayment provision represents lockout payments
  The “Def” component of the prepayment provision represents defeasance payment
  The “YM1” component of the prepayment provision represents greater of 1% of principal balance or yield maintenance payments.
  The “O” component of the prepayment provision represents the free payments including the Maturity Date
   
(12) With respect to Loan Nos. 2, 4, 6, 9 and 21, 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; Collateral Substitution” and “—Partial Releases” in the preliminary prospectus.
   
(13) With respect to Loan Nos. 2, 6, 7, 9, 16, 19, 21, 22, 24, 34, 38, 40, 41, 42, 43 and 44, certain mortgaged properties (i) were constructed or the subject of a major renovation that was completed within 12 calendar months prior to the cut-off date and, therefore, the related mortgaged property has no or limited prior operating history, (ii) have a borrower or an affiliate under the related mortgage loan that acquired the related mortgaged property within 12 calendar months prior to the cut-off date and such borrower or affiliate was unable to provide the related mortgage loan seller with historical financial information for such acquired mortgaged property and/or (iii) are single tenant properties subject to triple-net leases with the related tenant where the related borrower did

 

A-1-32

 

 

  not provide the related mortgage loan seller with historical financial information for the related mortgaged property.
   
  Loan No. 6, Santa Fe Portfolio, 2016 and 2017 NOI and occupancy include only seven mortgaged properties, which were previously securitized. During such time the remaining four mortgaged properties were not yet part of the portfolio and therefore historical financials are not available.
   
(14) Loan No. 1, 3 Columbus Circle, the mortgaged property is subject to a property tax exemption pursuant to an Industrial & Commercial Incentive Program (“ICIP”), which is scheduled to end in 2022. Based on the appraisal obtained at origination, the tax benefits began to phase out in fiscal year 2017/18, when the applicable exemption was 80% of the full exemption amount, resulting in the tax liability of $6,704,066 for an abatement of $479,428, and will expire in 2020/21, when the applicable exemption will be 20% of the full exemption amount, resulting in an estimated tax liability of $8,177,042 for an abatement of $138,749. The lender underwrote the real estate taxes based on the full real estate taxes without accounting for the exemption. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the preliminary prospectus for additional information.
   
(15) With regards to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property.
   
(16) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” in the preliminary prospectus for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans.
   
  Loan No. 20, Maple Research Office Park, the 2nd largest tenant, Mackevision Corporation, has a one-time option to terminate its lease effective June 2021 with nine months’ notice and payment of a termination fee equal to approximately $394,114.
   
  Loan No. 32, Bell Creek Commons, the largest tenant, Best Buy, has a one-time option to terminate its lease effective March 2021 with six months’ notice.
   
  Loan No. 46, Walnut Professional Building, the 5th largest tenant, Jason Brown, has the right to terminate its lease by providing 90 days’ notice.
   
(17) Represents the upfront and monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related mortgage loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents.
   
(18) Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents.
   
(19) Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.
   
(20) Loan No. 8, The Box House Hotel, the mortgage loan included the funding of a $1.0 million earnout reserve controlled by the lender, which may be released provided that, among other conditions, an 11.0% net cash flow debt yield is achieved and underwritten gross revenue is not less than $7,397,073. In the event the earnout conditions are not met by November 2021, at the option of the lender the mortgage loan may be paid down by $1,000,000 (with the borrower paying any yield maintenance penalty separately) or the funds may be retained as additional collateral for the mortgage loan. The Cut-Off Date LTV Ratio and UW NOI/ NCF Debt Yield, based on the net mortgage loan amount of $30.0 million, are 57.7%, 12.0% and 11.0%, respectively.
   
  Loan No. 20, Maple Research Office Park, the mortgage loan included the funding of a $1.33 million earnout reserve, which will be released to the borrower upon (i) Pluto, or another tenant, signing a lease and taking

 

A-1-33

 

 

  occupancy on terms as described in the mortgage loan documents and (ii) the debt yield being at least 12.8%. A partial disbursement of the reserve is permitted, assuming Pluto signs its lease and takes occupancy at the mortgaged property, in an amount that would cause the debt yield following such disbursement to be 12.8%. Assuming the net mortgage loan amount of $12,670,000, the Cut-Off Date LTV Ratio is 61.8%.
   
  Loan No. 22, The Grove at Winter Park, the mortgage loan included the funding of a $1.625 million holdback reserve controlled by the lender, which may be partially released over time as certain tenants who are not yet in occupancy have accepted their leased premises and are in occupancy and are paying rent, subject to the satisfaction of certain other conditions.  Any balance remaining in the holdback reserve may be released if requested by the borrower prior to October 22, 2020 and if the mortgaged property has achieved all of the following:  (1) a debt yield of at least 9.35%, (2) gross revenue of at least $1,749,959 and (3) net cash flow of at least $1,140,509.  Any holdback reserve funds remaining on deposit on or after November 1, 2020 will be retained as additional collateral for the mortgage loan. The Cut-off Date LTV Ratio, and UW NOI / NCF Debt Yield, based on the net mortgage loan amount of $10.575 million, are 57.8%, 11.7% and 10.9%, respectively.
   
  Loan No. 42, Buffalo Springs Point, the mortgage loan included the funding of a $1.25 million earnout reserve related to the 3rd largest tenant, Firefly, has not accepted its space or begun paying rent. The earnout reserve is required to be released to the borrower upon the satisfaction of the following conditions: (i) no default shall then exist and be continuing, (ii) the lender has received an estoppel certificate from Firefly (or a replacement tenant) evidencing that occupancy and payment of full unabated rent, and (iii) the debt yield is not less than 8.75%.
   
(21) Loan No. 3, Embassy Suites Seattle Bellevue, the borrower obtained an environmental insurance with $2,000,000 of coverage. The policy is scheduled to terminate on January 25, 2029 and names the lender as an additional insured. The policy was obtained in connection with a recognized environmental condition identified by the Phase I environmental site assessment, however, a Phase II report was not required.
   
  Loan No. 5, Hilton Baltimore BWI Airport, the borrower obtained an environmental insurance policy with $1,000,000 aggregate limit of liability. The policy is scheduled to expire on March 12, 2029 and names the lender as the insured. The policy was obtained in connection with a recognized environmental condition identified by the Phase I environmental site assessment, however, a Phase II report was not required.
   
  Loan No. 6, Santa Fe Portfolio, an environmental insurance policy was obtained in lieu of a Phase II ESA for the Springer Plaza mortgaged property with a policy limit of $2,000,000 per occurrence and in the aggregate for a 13-year term.
   
  Loan No. 9, 787 Eleventh Avenue, the borrower (but not the guarantor) has provided recourse indemnities that would cover environmental cleanup costs and liabilities for the mortgaged property.  The mortgaged property is covered by an environmental insurance policy for the term of the loan plus an additional three-year tail.  
   
  Loan No. 10, Darden Headquarters, in lieu of the guarantor or borrower providing an environmental indemnity, the lender obtained a lender environmental pollution liability insurance policy with $3,000,000 aggregate limit of liability, with a 13 year term (3 years past the stated loan term) and a $50,000 deductible. The Phase I environmental site assessment obtained at loan origination did not identify any recognized environmental conditions.

A-1-34