FWP 1 n1700_x2-anxa1.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226486-07
     

 

     
     
 

BANK 2019-BNK19 Disclaimer

 

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS 

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

 

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

 

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

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

 

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

 

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

 

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES 

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

 

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

 

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

 

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

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS 

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

 

 

  
     
     

 

 

 

  

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES              
                       
Mortgage Loan Number Property Name Mortgage Loan Seller(1) Cross Collateralized and Cross Defaulted Loan Flag Address City State Zip Code General Property Type Specific Property Type Year
Built		 Year
Renovated
1 Grand Canal Shoppes MSMCH/WFB   3327 & 3377 Las Vegas Boulevard South Las Vegas NV 89109 Retail Specialty Retail 1999 2007
2 Waterford Lakes Town Center BANA   413 North Alafaya Trail Orlando FL 32828 Retail Anchored 1998  
3 350 Bush Street WFB   350 Bush Street San Francisco CA 94104 Office CBD 2018  
4 30 Hudson Yards WFB   20-30 Hudson Yards New York NY 10001 Office CBD 2019  
5 University Square MSMCH   1 University Square Drive Princeton NJ 08540 Office Suburban 2005  
6 Nova Place WFB   100 South Commons Pittsburgh PA 15212 Office CBD 1966 2019
7 445 South Street MSMCH   445 South Street Morristown NJ 07960 Office Suburban 1982 2007
8 Newport Beach Marriott Bayview BANA   500 Bayview Circle Newport Beach CA 92660 Hospitality Full Service 1988 2018
9 Moffett Towers - Buildings 3 & 4 BANA   1190 Discovery Way & 900 5th Avenue Sunnyvale CA 94089 Office Suburban 2019  
10 The Alhambra WFB   1000 South Fremont Avenue; 1127-1131 South Fremont Avenue Alhambra CA 91803 Office Suburban 1927 2015
11 One Financial Plaza MSMCH   755 Main Street Hartford CT 06103 Office CBD 1974 2018
12 29 West 35th Street WFB   29 West 35th Street New York NY 10001 Office CBD 1911  
13 Ford Factory BANA   777 South Santa Fe Avenue Los Angeles CA 90021 Office CBD 1912 2019
14 Marriott Downtown Orlando BANA   400 West Livingston Street Orlando FL 32801 Hospitality Full Service 1986 2017
15 450-460 Park Avenue South WFB   450-460 Park Avenue South New York NY 10016 Office CBD 1912 2019
16 Fairway Center I WFB   1800 East Imperial Highway Brea CA 92821 Office Suburban 1987  
17 Mark Twain Village BANA   1300 - 1465 Bass Pro Drive St. Charles MO 63301 Retail Anchored 1968 2010
18 Woodpark Shopping Center MSMCH   25415 South Interstate Highway 45 Spring TX 77380 Retail Anchored 1994 2016
19 Little Rock Logistics Center MSMCH   104 Champs Boulevard Maumelle AR 72113 Industrial Warehouse 1989 2014
20 Eleven Seventeen Perimeter MSMCH   1117 Perimeter Center West Atlanta GA 30338 Office Suburban 1985 2004
21 Hampton Inn & Suites Hershey BANA   749 East Chocolate Avenue Hershey  PA 17033 Hospitality Limited Service 1999 2018
22 Polo Towne Crossing SC MSMCH   2100, 2108 and 2208 Dallas Parkway Plano TX 75093 Retail Shadow Anchored 1999  
23 420 East 72nd Street Tenants Corp. BANA   420 East 72nd Street New York NY 10021 Multifamily Cooperative 1962  
24 Division Place WFB   2800 & 2930 Division Street Saint Cloud MN 56301 Retail Anchored 1980 1993
25 Homewood Suites Fayetteville MSMCH   4028 Legend Avenue Fayetteville NC 28303 Hospitality Limited Service 2018  
26 Brownsville Commercial Industrial Park MSMCH   3201, 3300, 3301 & 3501 NAFTA Parkway Brownsville TX 78526 Industrial Warehouse 1998  
27 Courtyard Fayetteville Fort Bragg BANA   120 North 5th Street Spring Lake NC 28390 Hospitality Select Service 2016  
28 Hampton Inn – Knightdale WFB   405 Hinton Oaks Boulevard Knightdale NC 27545 Hospitality Limited Service 2017  
29 167 169 Canal Street MSMCH   167-169 Canal Street New York NY 10013 Mixed Use Office/Retail 1900  
30 215 East 58th St BANA   215 East 58th Street New York NY 10022 Mixed Use Office/Retail 1950 1984
31 Fillmore Crossing WFB   3125 Sinton Road Colorado Springs CO 80907 Multifamily Garden 1972 2018
32 Courage Drive WFB   2339 Courage Drive Fairfield CA 94533 Industrial Flex 2000  
33 Landmark Woods & Basswood Apartments MSMCH   Various Florence SC Various Multifamily Garden Various  
33.01 Landmark Woods Apartments MSMCH   1400 Cherokee Road Florence SC 29501 Multifamily Garden 1972  
33.02 Basswood Apartments MSMCH   400, 404, 408, 412, 418, 422, 426 Third Loop Road Florence SC 29505 Multifamily Garden 2001  
34 Aero Owners, Inc. NCB   63-61 Yellowstone Boulevard Forest Hills NY 11375 Multifamily Cooperative 1952 2004
35 Temple Terrace Plaza WFB   8799 North 56th Street Temple Terrace FL 33617 Retail Anchored 1969 2011
36 Albertsons Baton Rouge MSMCH   9650 Airline Highway Baton Rouge LA 70815 Retail Anchored 1985  
37 200 Diplomat Drive Corporation NCB   100-200 Diplomat Drive Mount Kisco NY 10549 Multifamily Cooperative 1970 1996
38 Glacier Village BANA   9101, 9103, 9105, 9107, 9109, 9102, 9104, 9106, 9108, 9110, 9112 & 9116 Mendenhall Mall Road Juneau AK 99801 Retail Anchored 1977  
39 6440 Grand Avenue MSMCH   6430-6440 Grand Avenue Gurnee IL 60031 Retail Shadow Anchored 2018  
40 Cal Brazing HQ WFB   37955 Central Court Newark CA 94560 Industrial Flex 2001  
41 Mira Este Business Park BANA   9225, 9245, 9265 & 9285 Dowdy Drive San Diego CA 92126 Mixed Use Office/Industrial 1988  
42 Coronet Owners, Inc. NCB   63-11 Queens Boulevard Woodside NY 11377 Multifamily Cooperative 1963 2009
43 Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation NCB   100 West 94th Street New York NY 10025 Multifamily Cooperative 1965 2016
44 83-33 Gardens Corp. a/k/a 83-33 Austin Corp. NCB   83-33 Austin Street Kew Gardens NY 11415 Multifamily Cooperative 1947 2016
45 Evergreen Owners, Inc. NCB   37-21 80th Street Jackson Heights NY 11372 Multifamily Cooperative 1928 1999
46 333 East Broadway Owners Corp. NCB   333 East Broadway Long Beach NY 11561 Multifamily Cooperative 1963 2016
47 Pacific Coast Plaza MSMCH   2177-2185 Vista Way Oceanside CA 92054 Retail Shadow Anchored 1998  
48 Days Inn Sarasota BANA   5000 North Tamiami Trail Sarasota  FL 34234 Hospitality Limited Service 1987 2016
49 Citysquare Shopping Center WFB   2250 Highway 95 Bullhead City AZ 86442 Retail Anchored 1988 2018
50 Spruce Tower Owners Corp. NCB   2 Spruce Street Great Neck NY 11021 Multifamily Cooperative 1927 2012
51 Carriage Owners Corp. NCB   77 South Park Avenue Rockville Centre NY 11570 Multifamily Cooperative 1971 2004
52 DuPont Office Center BANA   9921 Dupont Circle Drive West Fort Wayne IN 46825 Office Suburban 2000  
53 7210 Owners Corp. NCB   72-10 112th Street Forest Hills NY 11375 Multifamily Cooperative 1953 2004
54 Sansing at Oxford Commons MSMCH   705 Sisk Avenue Oxford MS 38655 Retail Unanchored 2017  
55 45 Kew Gardens Owners Inc. NCB   45 Kew Gardens Road Kew Gardens NY 11415 Multifamily Cooperative 1940 2015
56 Hawthorne Gardens Realty Corp. NCB   910 Stuart Avenue Mamaroneck NY 10543 Multifamily Cooperative 1928 2000
57 Maple Court Apartments, Inc. NCB   35-21 & 35-27 81st Street Jackson Heights NY 11372 Multifamily Cooperative 1930 1999
58 Capri Gardens Owners Corp. NCB   68-37 108th Street Forest Hills NY 11375 Multifamily Cooperative 1939 1994
59 Skylake Ranch Center MSMCH   11975-11995 Holly Street Thornton CO 80233 Retail Unanchored 2019 N/A
60 44-14 Newtown Road Apartment Corporation NCB   44-14 Newtown Road  Astoria NY 11103 Multifamily Cooperative 1929 2004
61 CVS Portfolio - Ashtabula & Pageland WFB   Various Various Various Various Retail Single Tenant Various  
61.01 CVS - Ashtabula WFB   1819 East Prospect Road (US Route 20) Ashtabula OH 44004 Retail Single Tenant 1999  
61.02 CVS - Pageland WFB   205 North Van Lingle Mundo Boulevard Pageland SC 29728 Retail Single Tenant 2001  
62 Claridge House Owners Corp. NCB   85 South Centre Avenue Rockville Centre NY 11570 Multifamily Cooperative 1969 2014
63 11 Wooleys Lane Housing Corporation NCB   11 Wooleys Lane (a/k/a Woolley Lane a/k/a Wooley Lane a/k/a Woolleys Lane a/k/a Woolley’s Lane) Great Neck NY 11023 Multifamily Cooperative 1956 1999
64 Dorian Owners Inc. NCB   72-11 110th Street Forest Hills NY 11375 Multifamily Cooperative 1948 2004
65 Oak Grove MHC MSMCH   119 Oak Grove Park Road Dallas NC 28034 Manufactured Housing Community Manufactured Housing Community 1970  
66 The Ridge Owners, Corp. A/K/A The Ridge Owners Corp. NCB   123-155 Bay Ridge Parkway Brooklyn NY 11209 Multifamily Cooperative 1986 2011
67 Taft Church Station MSMCH   150 Sam Walton Drive Sparta TN 38583 Retail Shadow Anchored 2004  
68 Bank of America - Cary, NC WFB   7109 O’Kelly Chapel Road Cary NC 27519 Other Leased Fee 2015  
69 Lynbrook 44 Apartment Owners, Inc. NCB   157 Hempstead Avenue Lynbrook NY 11563 Multifamily Cooperative 1968 1994
70 22 North Forest Avenue Corp. NCB   22 North Forest Avenue Rockville Centre NY 11570 Multifamily Cooperative 1969 2016
71 Westview Equities, Inc. NCB   100 Westview Avenue a/k/a 34-36 Westview Avenue Tuckahoe NY 10707 Multifamily Cooperative 1928 1994
72 Culpeper MHC Portfolio BANA   Various Various VA Various Manufactured Housing Community Manufactured Housing Community 1968  
72.01 Bailey’s MHC BANA   6391 Baileys Lane Rixeyville VA 22737 Manufactured Housing Community Manufactured Housing Community 1968  
72.02 Lakeside MHC BANA   11231 Sperryville Pike Culpeper VA 22701 Manufactured Housing Community Manufactured Housing Community 1968  
73 171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.) NCB   171 Duane Street New York NY 10013 Multifamily Cooperative 1894 2004

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                       
Mortgage Loan Number Property Name Number of Units Unit of Measure Cut-off Date Balance Per Unit/SF Original Balance ($) Cut-off Date Balance ($) % of Aggregate
Cut-off Date
Balance		 Maturity Date or ARD Balloon Payment ($) ARD Loan Origination Date First Pay Date
1 Grand Canal Shoppes 759,891 Sq. Ft. 1,000 100,000,000 100,000,000 7.7% 100,000,000 N 6/3/2019 8/1/2019
2 Waterford Lakes Town Center 691,265 Sq. Ft. 260 90,000,000 89,690,115 6.9% 73,671,162 N 4/16/2019 6/6/2019
3 350 Bush Street 387,599 Sq. Ft. 477 85,000,000 85,000,000 6.5% 85,000,000 N 4/22/2019 6/11/2019
4 30 Hudson Yards 1,463,234 Sq. Ft. 765 84,400,000 84,400,000 6.5% 84,400,000 N 6/14/2019 8/6/2019
5 University Square 331,872 Sq. Ft. 217 72,000,000 72,000,000 5.5% 65,118,357 N 6/26/2019 8/1/2019
6 Nova Place 1,142,745 Sq. Ft. 123 69,000,000 69,000,000 5.3% 69,000,000 N 6/3/2019 7/11/2019
7 445 South Street 320,274 Sq. Ft. 167 53,600,000 53,600,000 4.1% 53,600,000 N 6/12/2019 8/1/2019
8 Newport Beach Marriott Bayview 254 Rooms 206,693 52,500,000 52,500,000 4.0% 52,500,000 N 6/12/2019 8/1/2019
9 Moffett Towers - Buildings 3 & 4 701,266 Sq. Ft. 499 50,000,000 50,000,000 3.8% 50,000,000 Y 6/19/2019 8/6/2019
10 The Alhambra 931,891 Sq. Ft. 161 50,000,000 50,000,000 3.8% 50,000,000 N 5/1/2019 6/11/2019
11 One Financial Plaza 621,830 Sq. Ft. 77 47,586,000 47,586,000 3.7% 43,467,480 N 5/24/2019 7/1/2019
12 29 West 35th Street 94,737 Sq. Ft. 433 41,000,000 41,000,000 3.1% 41,000,000 N 5/30/2019 7/11/2019
13 Ford Factory 257,028 Sq. Ft. 525 40,000,000 40,000,000 3.1% 40,000,000 N 3/29/2019 5/1/2019
14 Marriott Downtown Orlando 297 Rooms 125,258 37,250,000 37,201,705 2.9% 29,720,314 N 6/13/2019 8/1/2019
15 450-460 Park Avenue South 182,845 Sq. Ft. 410 30,000,000 30,000,000 2.3% 30,000,000 N 5/1/2019 6/11/2019
16 Fairway Center I 145,798 Sq. Ft. 172 25,125,000 25,125,000 1.9% 21,551,238 N 4/18/2019 6/11/2019
17 Mark Twain Village 306,367 Sq. Ft. 69 21,206,250 21,206,250 1.6% 18,402,563 N 5/14/2019 7/1/2019
18 Woodpark Shopping Center 156,940 Sq. Ft. 109 17,150,000 17,150,000 1.3% 15,561,805 N 6/12/2019 8/1/2019
19 Little Rock Logistics Center 500,450 Sq. Ft. 31 15,562,000 15,544,069 1.2% 12,648,890 N 6/25/2019 8/1/2019
20 Eleven Seventeen Perimeter 392,726 Sq. Ft. 112 15,000,000 15,000,000 1.2% 15,000,000 N 6/3/2019 8/1/2019
21 Hampton Inn & Suites Hershey 110 Rooms 129,663 14,300,000 14,262,956 1.1% 11,503,064 N 5/30/2019 7/1/2019
22 Polo Towne Crossing SC 82,965 Sq. Ft. 365 14,250,000 14,250,000 1.1% 13,019,049 N 6/7/2019 8/1/2019
23 420 East 72nd Street Tenants Corp. 178 Units 78,652 14,000,000 14,000,000 1.1% 14,000,000 N 6/26/2019 8/1/2019
24 Division Place 127,366 Sq. Ft. 98 12,450,000 12,434,995 1.0% 10,050,311 N 6/21/2019 8/11/2019
25 Homewood Suites Fayetteville 111 Rooms 103,604 11,500,000 11,500,000 0.9% 11,500,000 N 6/26/2019 8/1/2019
26 Brownsville Commercial Industrial Park 400,000 Sq. Ft. 26 10,500,000 10,500,000 0.8% 8,892,812 N 6/4/2019 8/1/2019
27 Courtyard Fayetteville Fort Bragg 100 Rooms 104,863 10,500,000 10,486,335 0.8% 8,372,288 N 6/27/2019 8/1/2019
28 Hampton Inn – Knightdale 110 Rooms 93,410 10,300,000 10,275,136 0.8% 8,385,608 N 5/23/2019 7/11/2019
29 167 169 Canal Street 14,150 Sq. Ft. 707 10,000,000 10,000,000 0.8% 10,000,000 N 7/1/2019 8/1/2019
30 215 East 58th St 33,165 Sq. Ft. 280 9,300,000 9,300,000 0.7% 9,300,000 N 6/26/2019 8/1/2019
31 Fillmore Crossing 189 Units 44,974 8,500,000 8,500,000 0.7% 7,119,678 N 4/30/2019 6/11/2019
32 Courage Drive 108,000 Sq. Ft. 78 8,400,000 8,400,000 0.6% 8,400,000 N 5/29/2019 7/11/2019
33 Landmark Woods & Basswood Apartments 160 Units 51,563 8,250,000 8,250,000 0.6% 7,487,277 N 6/28/2019 8/1/2019
33.01 Landmark Woods Apartments 104 Units   4,887,605 4,887,605 0.4%        
33.02 Basswood Apartments 56 Units   3,362,395 3,362,395 0.3%        
34 Aero Owners, Inc. 286 Units 27,143 7,775,000 7,762,963 0.6% 6,876,489 N 5/28/2019 7/1/2019
35 Temple Terrace Plaza 90,328 Sq. Ft. 85 7,650,000 7,650,000 0.6% 6,486,888 N 6/6/2019 7/11/2019
36 Albertsons Baton Rouge 66,374 Sq. Ft. 115 7,650,000 7,641,385 0.6% 6,238,992 N 6/12/2019 8/1/2019
37 200 Diplomat Drive Corporation 224 Units 33,386 7,500,000 7,478,361 0.6% 5,915,041 N 5/21/2019 7/1/2019
38 Glacier Village 242,797 Sq. Ft. 29 7,125,000 7,125,000 0.5% 6,268,664 N 5/3/2019 7/1/2019
39 6440 Grand Avenue 15,564 Sq. Ft. 445 6,919,250 6,919,250 0.5% 6,919,250 N 6/7/2019 8/1/2019
40 Cal Brazing HQ 43,557 Sq. Ft. 147 6,400,000 6,400,000 0.5% 6,400,000 N 5/23/2019 7/11/2019
41 Mira Este Business Park 64,301 Sq. Ft. 97 6,215,000 6,215,000 0.5% 6,215,000 N 6/17/2019 8/1/2019
42 Coronet Owners, Inc. 159 Units 38,522 6,125,000 6,125,000 0.5% 5,099,231 N 6/27/2019 8/1/2019
43 Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation 162 Units 37,037 6,000,000 6,000,000 0.5% 6,000,000 N 7/1/2019 8/1/2019
44 83-33 Gardens Corp. a/k/a 83-33 Austin Corp. 105 Units 57,059 6,000,000 5,991,213 0.5% 4,686,429 N 6/28/2019 8/1/2019
45 Evergreen Owners, Inc. 100 Units 57,410 5,750,000 5,741,047 0.4% 5,082,456 N 5/28/2019 7/1/2019
46 333 East Broadway Owners Corp. 72 Units 74,532 5,375,000 5,366,316 0.4% 4,732,292 N 5/31/2019 7/1/2019
47 Pacific Coast Plaza 24,522 Sq. Ft. 204 5,000,000 5,000,000 0.4% 5,000,000 N 6/28/2019 8/1/2019
48 Days Inn Sarasota 96 Rooms 50,256 4,830,000 4,824,623 0.4% 3,945,731 N 6/7/2019 8/1/2019
49 Citysquare Shopping Center 52,944 Sq. Ft. 91 4,825,000 4,813,017 0.4% 3,909,569 N 6/6/2019 7/11/2019
50 Spruce Tower Owners Corp. 61 Units 65,574 4,000,000 4,000,000 0.3% 4,000,000 N 6/20/2019 8/1/2019
51 Carriage Owners Corp. 96 Units 41,635 4,000,000 3,996,993 0.3% 3,521,824 N 6/20/2019 8/1/2019
52 DuPont Office Center 63,342 Sq. Ft. 60 3,802,500 3,802,500 0.3% 3,802,500 N 6/14/2019 8/1/2019
53 7210 Owners Corp. 66 Units 55,965 3,700,000 3,693,678 0.3% 3,237,376 N 5/29/2019 7/1/2019
54 Sansing at Oxford Commons 15,871 Sq. Ft. 225 3,565,000 3,565,000 0.3% 3,262,318 N 6/13/2019 8/1/2019
55 45 Kew Gardens Owners Inc. 95 Units 36,842 3,500,000 3,500,000 0.3% 3,500,000 N 6/20/2019 8/1/2019
56 Hawthorne Gardens Realty Corp. 81 Units 42,105 3,420,000 3,410,489 0.3% 2,716,065 N 5/15/2019 7/1/2019
57 Maple Court Apartments, Inc. 63 Units 51,112 3,225,000 3,220,036 0.2% 2,854,012 N 5/28/2019 7/1/2019
58 Capri Gardens Owners Corp. 72 Units 40,245 2,900,000 2,897,662 0.2% 2,535,876 N 6/27/2019 8/1/2019
59 Skylake Ranch Center 8,200 Sq. Ft. 353 2,895,000 2,895,000 0.2% 2,554,457 N 7/2/2019 9/1/2019
60 44-14 Newtown Road Apartment Corporation 108 Units 25,853 2,800,000 2,792,122 0.2% 2,218,836 N 5/14/2019 7/1/2019
61 CVS Portfolio - Ashtabula & Pageland 20,180 Sq. Ft. 128 2,580,000 2,580,000 0.2% 2,365,424 N 6/4/2019 7/11/2019
61.01 CVS - Ashtabula 10,125 Sq. Ft.   1,775,000 1,775,000 0.1%        
61.02 CVS - Pageland 10,055 Sq. Ft.   805,000 805,000 0.1%        
62 Claridge House Owners Corp. 62 Units 41,129 2,550,000 2,550,000 0.2% 2,550,000 N 6/20/2019 8/1/2019
63 11 Wooleys Lane Housing Corporation 57 Units 42,912 2,450,000 2,446,008 0.2% 2,155,058 N 5/31/2019 7/1/2019
64 Dorian Owners Inc. 55 Units 40,849 2,250,000 2,246,718 0.2% 1,758,742 N 6/18/2019 8/1/2019
65 Oak Grove MHC 107 Unit 20,563 2,200,250 2,200,250 0.2% 2,200,250 N 6/14/2019 8/1/2019
66 The Ridge Owners, Corp. A/K/A The Ridge Owners Corp. 42 Units 49,931 2,100,000 2,097,087 0.2% 1,656,279 N 6/28/2019 8/1/2019
67 Taft Church Station 18,700 Sq. Ft. 105 1,968,750 1,966,598 0.2% 1,612,603 N 6/6/2019 8/1/2019
68 Bank of America - Cary, NC 38,683 Sq. Ft. 49 1,900,000 1,900,000 0.1% 1,900,000 N 6/6/2019 7/11/2019
69 Lynbrook 44 Apartment Owners, Inc. 44 Units 40,909 1,800,000 1,800,000 0.1% 1,800,000 N 6/20/2019 8/1/2019
70 22 North Forest Avenue Corp. 45 Units 34,444 1,550,000 1,550,000 0.1% 1,550,000 N 6/20/2019 8/1/2019
71 Westview Equities, Inc. 22 Units 67,988 1,500,000 1,495,747 0.1% 1,186,928 N 5/29/2019 7/1/2019
72 Culpeper MHC Portfolio 50 Pads 27,969 1,400,000 1,398,456 0.1% 1,145,217 N 6/28/2019 8/1/2019
72.01 Bailey’s MHC 28 Pads   794,595 793,718 0.1%        
72.02 Lakeside MHC 22 Pads   605,405 604,738 0.0%        
73 171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.) 5 Units 250,000 1,250,000 1,250,000 0.1% 1,250,000 N 6/27/2019 8/1/2019

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                       
Mortgage Loan Number Property Name Last IO Pay Date First P&I Pay Date Maturity Date or Anticipated Repayment Date ARD Loan Maturity Date Gross Mortgage Rate Operating Advisor Fee Certificate Administrator Fee Rate Servicing Fee CREFC® IP Royalty License Fee Rate Asset Representations Reviewer Fee Rate
1 Grand Canal Shoppes 7/1/2029   7/1/2029   3.74080% 0.00000% 0.00560% 0.00500% 0.00050% 0.00019%
2 Waterford Lakes Town Center   6/6/2019 5/6/2029   4.86000% 0.00000% 0.00560% 0.00500% 0.00050% 0.00019%
3 350 Bush Street 5/11/2029   5/11/2029   3.91216% 0.00000% 0.00560% 0.00500% 0.00050% 0.00019%
4 30 Hudson Yards 7/6/2029   7/6/2029   3.11000% 0.00000% 0.00560% 0.00375% 0.00050% 0.00019%
5 University Square 7/1/2024 8/1/2024 7/1/2029   3.80000% 0.00183% 0.00560% 0.01500% 0.00050% 0.00019%
6 Nova Place 6/11/2029   6/11/2029   4.19200% 0.00000% 0.00560% 0.01500% 0.00050% 0.00019%
7 445 South Street 7/1/2029   7/1/2029   4.15000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
8 Newport Beach Marriott Bayview 7/1/2029   7/1/2029   3.75000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
9 Moffett Towers - Buildings 3 & 4 7/6/2029   7/6/2029 6/6/2034 3.76386% 0.00000% 0.00560% 0.00375% 0.00050% 0.00019%
10 The Alhambra 5/11/2029   5/11/2029   4.22000% 0.00000% 0.00560% 0.01500% 0.00050% 0.00019%
11 One Financial Plaza 6/1/2024 7/1/2024 6/1/2029   4.39000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
12 29 West 35th Street 6/11/2029   6/11/2029   3.84300% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
13 Ford Factory 4/1/2029   4/1/2029   4.52000% 0.00000% 0.00560% 0.00500% 0.00050% 0.00019%
14 Marriott Downtown Orlando   8/1/2019 7/1/2029   4.11750% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
15 450-460 Park Avenue South 5/11/2029   5/11/2029   3.70000% 0.00000% 0.00560% 0.00500% 0.00050% 0.00019%
16 Fairway Center I 5/11/2021 6/11/2021 5/11/2029   4.66000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
17 Mark Twain Village 6/1/2022 7/1/2022 6/1/2029   4.13000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
18 Woodpark Shopping Center 7/1/2024 8/1/2024 7/1/2029   3.99000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
19 Little Rock Logistics Center   8/1/2019 7/1/2029   4.65000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
20 Eleven Seventeen Perimeter 7/1/2029   7/1/2029   4.18000% 0.00000% 0.00560% 0.00500% 0.00050% 0.00019%
21 Hampton Inn & Suites Hershey   7/1/2019 6/1/2029   4.35000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
22 Polo Towne Crossing SC 7/1/2024 8/1/2024 7/1/2029   4.40000% 0.00000% 0.00560% 0.00500% 0.00050% 0.00019%
23 420 East 72nd Street Tenants Corp. 7/1/2029   7/1/2029   3.54000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
24 Division Place   8/11/2019 7/11/2029   4.45000% 0.00183% 0.00560% 0.03500% 0.00050% 0.00019%
25 Homewood Suites Fayetteville 7/1/2029   7/1/2029   3.86000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
26 Brownsville Commercial Industrial Park 7/1/2021 8/1/2021 7/1/2029   4.19000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
27 Courtyard Fayetteville Fort Bragg   8/1/2019 7/1/2029   4.10000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
28 Hampton Inn – Knightdale   7/11/2019 6/11/2029   4.70000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
29 167 169 Canal Street 7/1/2029   7/1/2029   4.18000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
30 215 East 58th St 7/1/2029   7/1/2029   3.70000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
31 Fillmore Crossing 5/11/2020 6/11/2020 5/11/2029   4.73000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
32 Courage Drive 6/11/2029   6/11/2029   4.10300% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
33 Landmark Woods & Basswood Apartments 7/1/2024 8/1/2024 7/1/2029   4.00000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
33.01 Landmark Woods Apartments                    
33.02 Basswood Apartments                    
34 Aero Owners, Inc.   7/1/2019 6/1/2029   4.08000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
35 Temple Terrace Plaza 6/11/2021 7/11/2021 6/11/2029   4.23500% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
36 Albertsons Baton Rouge   8/1/2019 7/1/2029   4.75000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
37 200 Diplomat Drive Corporation   7/1/2019 6/1/2029   3.80000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
38 Glacier Village 6/1/2022 7/1/2022 6/1/2029   4.72000% 0.00183% 0.00560% 0.05250% 0.00050% 0.00019%
39 6440 Grand Avenue 7/1/2029   7/1/2029   4.64000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
40 Cal Brazing HQ 6/11/2029   6/11/2029   4.03500% 0.00183% 0.00560% 0.03500% 0.00050% 0.00019%
41 Mira Este Business Park 7/1/2029   7/1/2029   4.50000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
42 Coronet Owners, Inc. 7/1/2021 8/1/2021 7/1/2029   3.59000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
43 Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation 7/1/2029   7/1/2029   3.92000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
44 83-33 Gardens Corp. a/k/a 83-33 Austin Corp.   8/1/2019 7/1/2029   3.54000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
45 Evergreen Owners, Inc.   7/1/2019 6/1/2029   4.06000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
46 333 East Broadway Owners Corp.   7/1/2019 6/1/2029   3.93000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
47 Pacific Coast Plaza 7/1/2029   7/1/2029   3.95000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
48 Days Inn Sarasota   8/1/2019 7/1/2029   4.80000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
49 Citysquare Shopping Center   7/11/2019 6/11/2029   4.56000% 0.00183% 0.00560% 0.04500% 0.00050% 0.00019%
50 Spruce Tower Owners Corp. 7/1/2029   7/1/2029   3.93000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
51 Carriage Owners Corp.   8/1/2019 7/1/2029   3.93000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
52 DuPont Office Center 7/1/2029   7/1/2029   4.15000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
53 7210 Owners Corp.   7/1/2019 6/1/2029   3.73000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
54 Sansing at Oxford Commons 7/1/2024 8/1/2024 7/1/2029   4.50000% 0.00183% 0.00560% 0.04250% 0.00050% 0.00019%
55 45 Kew Gardens Owners Inc. 7/1/2029   7/1/2029   3.67000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
56 Hawthorne Gardens Realty Corp.   7/1/2019 6/1/2029   3.99000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
57 Maple Court Apartments, Inc.   7/1/2019 6/1/2029   4.10000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
58 Capri Gardens Owners Corp.   8/1/2019 7/1/2029   3.71000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
59 Skylake Ranch Center 8/1/2022 9/1/2022 8/1/2029   4.85000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
60 44-14 Newtown Road Apartment Corporation   7/1/2019 6/1/2029   3.93000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
61 CVS Portfolio - Ashtabula & Pageland 6/11/2024 7/11/2024 6/11/2029   4.62000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
61.01 CVS - Ashtabula                    
61.02 CVS - Pageland                    
62 Claridge House Owners Corp. 7/1/2029   7/1/2029   3.93000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
63 11 Wooleys Lane Housing Corporation   7/1/2019 6/1/2029   3.90000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
64 Dorian Owners Inc.   8/1/2019 7/1/2029   3.56000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
65 Oak Grove MHC 7/1/2029   7/1/2029   3.92000% 0.00183% 0.00560% 0.13850% 0.00050% 0.00019%
66 The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.   8/1/2019 7/1/2029   3.80000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
67 Taft Church Station   8/1/2019 7/1/2029   4.88000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
68 Bank of America - Cary, NC 6/11/2029   6/11/2029   4.89000% 0.00183% 0.00560% 0.08250% 0.00050% 0.00019%
69 Lynbrook 44 Apartment Owners, Inc. 7/1/2029   7/1/2029   3.93000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
70 22 North Forest Avenue Corp. 7/1/2029   7/1/2029   3.93000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
71 Westview Equities, Inc.   7/1/2019 6/1/2029   3.89000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%
72 Culpeper MHC Portfolio   8/1/2019 7/1/2029   4.84000% 0.00183% 0.00560% 0.00500% 0.00050% 0.00019%
72.01 Bailey’s MHC                    
72.02 Lakeside MHC                    
73 171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.) 7/1/2029   7/1/2029   3.92000% 0.00183% 0.00560% 0.08000% 0.00050% 0.00019%

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                       
Mortgage Loan Number Property Name Net Mortgage Rate Interest Accrual Method Monthly P&I Payment ($) Amortization Type Interest Accrual Method During IO Original Term to Maturity or ARD (Mos.) Remaining Term to Maturity or ARD (Mos.) Original IO
Period (Mos.)		 Remaining IO
Period (Mos.)		 Original Amort Term (Mos.)
1 Grand Canal Shoppes 3.72951% Actual/360 316,062.96 Interest-only, Balloon Actual/360 120 119 120 119 0
2 Waterford Lakes Town Center 4.84871% Actual/360 475,468.32 Amortizing Balloon   120 117 0 0 360
3 350 Bush Street 3.90087% Actual/360 281,730.01 Interest-only, Balloon Actual/360 120 117 120 117 0
4 30 Hudson Yards 3.09996% Actual/360 222,382.28 Interest-only, Balloon Actual/360 120 119 120 119 0
5 University Square 3.77688% Actual/360 335,489.29 Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360
6 Nova Place 4.17071% Actual/360 245,057.33 Interest-only, Balloon Actual/360 120 118 120 118 0
7 445 South Street 4.13688% Actual/360 187,941.20 Interest-only, Balloon Actual/360 120 119 120 119 0
8 Newport Beach Marriott Bayview 3.73688% Actual/360 166,341.15 Interest-only, Balloon Actual/360 120 119 120 119 0
9 Moffett Towers - Buildings 3 & 4 3.75382% Actual/360 159,005.66 Interest-only, ARD Actual/360 120 119 120 119 0
10 The Alhambra 4.19871% Actual/360 178,763.89 Interest-only, Balloon Actual/360 120 117 120 117 0
11 One Financial Plaza 4.37688% Actual/360 238,011.08 Interest-only, Amortizing Balloon Actual/360 120 118 60 58 360
12 29 West 35th Street 3.82988% Actual/360 133,490.88 Interest-only, Balloon Actual/360 120 118 120 118 0
13 Ford Factory 4.50871% Actual/360 152,759.26 Interest-only, Balloon Actual/360 120 116 120 116 0
14 Marriott Downtown Orlando 4.10438% Actual/360 180,369.75 Amortizing Balloon   120 119 0 0 360
15 450-460 Park Avenue South 3.68871% Actual/360 94,041.67 Interest-only, Balloon Actual/360 120 117 120 117 0
16 Fairway Center I 4.64688% Actual/360 129,704.38 Interest-only, Amortizing Balloon Actual/360 120 117 24 21 360
17 Mark Twain Village 4.11688% Actual/360 102,837.65 Interest-only, Amortizing Balloon Actual/360 120 118 36 34 360
18 Woodpark Shopping Center 3.97688% Actual/360 81,777.88 Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360
19 Little Rock Logistics Center 4.63688% Actual/360 80,243.40 Amortizing Balloon   120 119 0 0 360
20 Eleven Seventeen Perimeter 4.16871% Actual/360 52,975.69 Interest-only, Balloon Actual/360 120 119 120 119 0
21 Hampton Inn & Suites Hershey 4.33688% Actual/360 71,187.09 Amortizing Balloon   120 118 0 0 360
22 Polo Towne Crossing SC 4.38871% Actual/360 71,358.43 Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360
23 420 East 72nd Street Tenants Corp. 3.52688% Actual/360 41,873.61 Interest-only, Balloon Actual/360 120 119 120 119 0
24 Division Place 4.40688% Actual/360 62,712.99 Amortizing Balloon   120 119 0 0 360
25 Homewood Suites Fayetteville 3.84688% Actual/360 37,505.44 Interest-only, Balloon Actual/360 120 119 120 119 0
26 Brownsville Commercial Industrial Park 4.17688% Actual/360 51,285.54 Interest-Only, Amortizing Balloon Actual/360 120 119 24 23 360
27 Courtyard Fayetteville Fort Bragg 4.08688% Actual/360 50,735.83 Amortizing Balloon   120 119 0 0 360
28 Hampton Inn – Knightdale 4.68688% Actual/360 53,419.69 Amortizing Balloon   120 118 0 0 360
29 167 169 Canal Street 4.16688% Actual/360 35,317.13 Interest-only, Balloon Actual/360 120 119 120 119 0
30 215 East 58th St 3.68688% Actual/360 29,073.26 Interest-only, Balloon Actual/360 120 119 120 119 0
31 Fillmore Crossing 4.71688% Actual/360 44,237.61 Interest-only, Amortizing Balloon Actual/360 120 117 12 9 360
32 Courage Drive 4.08988% Actual/360 29,199.68 Interest-only, Balloon Actual/360 120 118 120 118 0
33 Landmark Woods & Basswood Apartments 3.98688% Actual/360 39,386.76 Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360
33.01 Landmark Woods Apartments                    
33.02 Basswood Apartments                    
34 Aero Owners, Inc. 3.99188% Actual/360 32,882.63 Amortizing Balloon   120 118 0 0 480
35 Temple Terrace Plaza 4.22188% Actual/360 37,566.25 Interest-only, Amortizing Balloon Actual/360 120 118 24 22 360
36 Albertsons Baton Rouge 4.73688% Actual/360 39,906.02 Amortizing Balloon   120 119 0 0 360
37 200 Diplomat Drive Corporation 3.71188% Actual/360 34,946.80 Amortizing Balloon   120 118 0 0 360
38 Glacier Village 4.65938% Actual/360 37,038.64 Interest-only, Amortizing Balloon Actual/360 120 118 36 34 360
39 6440 Grand Avenue 4.62688% Actual/360 27,126.02 Interest-only, Balloon Actual/360 120 119 120 119 0
40 Cal Brazing HQ 3.99188% Actual/360 21,878.67 Interest-only, Balloon Actual/360 120 118 120 118 0
41 Mira Este Business Park 4.48688% Actual/360 23,629.95 Interest-only, Balloon Actual/360 120 119 120 119 0
42 Coronet Owners, Inc. 3.50188% Actual/360 27,812.62 Interest-only, Amortizing Balloon Actual/360 120 119 24 23 360
43 Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation 3.83188% Actual/360 19,926.67 Interest-only, Balloon Actual/360 120 119 120 119 0
44 83-33 Gardens Corp. a/k/a 83-33 Austin Corp. 3.45188% Actual/360 27,076.83 Amortizing Balloon   120 119 0 0 360
45 Evergreen Owners, Inc. 3.97188% Actual/360 24,246.48 Amortizing Balloon   120 118 0 0 480
46 333 East Broadway Owners Corp. 3.84188% Actual/360 22,230.76 Amortizing Balloon   120 118 0 0 480
47 Pacific Coast Plaza 3.93688% Actual/360 16,686.92 Interest-only, Balloon Actual/360 120 119 120 119 0
48 Days Inn Sarasota 4.78688% Actual/360 25,341.34 Amortizing Balloon   120 119 0 0 360
49 Citysquare Shopping Center 4.50688% Actual/360 24,619.88 Amortizing Balloon   120 118 0 0 360
50 Spruce Tower Owners Corp. 3.84188% Actual/360 13,318.33 Interest-only, Balloon Actual/360 120 119 120 119 0
51 Carriage Owners Corp. 3.84188% Actual/360 16,543.82 Amortizing Balloon   120 119 0 0 480
52 DuPont Office Center 4.13688% Actual/360 13,332.96 Interest-only, Balloon Actual/360 120 119 120 119 0
53 7210 Owners Corp. 3.64188% Actual/360 14,848.28 Amortizing Balloon   120 118 0 0 480
54 Sansing at Oxford Commons 4.44938% Actual/360 18,063.33 Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360
55 45 Kew Gardens Owners Inc. 3.58188% Actual/360 10,882.57 Interest-only, Balloon Actual/360 120 119 120 119 0
56 Hawthorne Gardens Realty Corp. 3.90188% Actual/360 16,307.89 Amortizing Balloon   120 118 0 0 360
57 Maple Court Apartments, Inc. 4.01188% Actual/360 13,679.78 Amortizing Balloon   120 118 0 0 480
58 Capri Gardens Owners Corp. 3.62188% Actual/360 11,602.48 Amortizing Balloon   120 119 0 0 480
59 Skylake Ranch Center 4.83688% Actual/360 15,276.68 Interest-only, Amortizing Balloon Actual/360 120 120 36 36 360
60 44-14 Newtown Road Apartment Corporation 3.84188% Actual/360 13,254.88 Amortizing Balloon   120 118 0 0 360
61 CVS Portfolio - Ashtabula & Pageland 4.60688% Actual/360 13,257.08 Interest-only, Amortizing Balloon Actual/360 120 118 60 58 360
61.01 CVS - Ashtabula                    
61.02 CVS - Pageland                    
62 Claridge House Owners Corp. 3.84188% Actual/360 8,490.44 Interest-only, Balloon Actual/360 120 119 120 119 0
63 11 Wooleys Lane Housing Corporation 3.81188% Actual/360 10,087.65 Amortizing Balloon   120 118 0 0 480
64 Dorian Owners Inc. 3.47188% Actual/360 10,179.01 Amortizing Balloon   120 119 0 0 360
65 Oak Grove MHC 3.77338% Actual/360 7,287.31 Interest-only, Balloon Actual/360 120 119 120 119 0
66 The Ridge Owners, Corp. A/K/A The Ridge Owners Corp. 3.71188% Actual/360 9,785.10 Amortizing Balloon   120 119 0 0 360
67 Taft Church Station 4.86688% Actual/360 10,424.76 Amortizing Balloon   120 119 0 0 360
68 Bank of America - Cary, NC 4.79938% Actual/360 7,871.54 Interest-only, Balloon Actual/360 120 118 120 118 0
69 Lynbrook 44 Apartment Owners, Inc. 3.84188% Actual/360 5,993.25 Interest-only, Balloon Actual/360 120 119 120 119 0
70 22 North Forest Avenue Corp. 3.84188% Actual/360 5,160.85 Interest-only, Balloon Actual/360 120 119 120 119 0
71 Westview Equities, Inc. 3.80188% Actual/360 7,066.43 Amortizing Balloon   120 118 0 0 360
72 Culpeper MHC Portfolio 4.82688% Actual/360 7,379.20 Amortizing Balloon   120 119 0 0 360
72.01 Bailey’s MHC                    
72.02 Lakeside MHC                    
73 171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.) 3.83188% Actual/360 4,151.39 Interest-only, Balloon Actual/360 120 119 120 119 0

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                       
Mortgage Loan Number Property Name Remaining Amort Term (Mos.) Seasoning Prepayment Provisions Grace Period Default (Days) Grace Period Late (Days) Appraised Value ($) Appraisal Date Coop -Rental Value  Coop - LTV as Rental  Coop - Unsold Percent
1 Grand Canal Shoppes 0 1 L(25),D(90),O(5) 0 (1 grace period of 2 business days every 12 month period) 0 1,640,000,000 4/3/2019      
2 Waterford Lakes Town Center 357 3 L(27),D(86),O(7) 0 0 268,600,000 3/1/2019      
3 350 Bush Street 0 3 L(27),D(86),O(7) 0 10 522,000,000 8/1/2019      
4 30 Hudson Yards 0 1 L(25),GRTR 1% or YM or D(90),O(5) 0 0 2,200,000,000 5/23/2019      
5 University Square 360 1 L(25),D(90),O(5) 5 0 97,700,000 4/26/2019      
6 Nova Place 0 2 L(26),D(90),O(4) 0 5 200,050,000 1/23/2019      
7 445 South Street 0 1 L(25),D(91),O(4) 5 0 80,000,000 4/1/2019      
8 Newport Beach Marriott Bayview 0 1 L(25),D(88),O(7) 0 5 78,000,000 5/23/2019      
9 Moffett Towers - Buildings 3 & 4 0 1 L(24),GRTR 1% or YM(1),GRTR 1% or YM or D(88),O(7) 0 0 790,000,000 Various      
10 The Alhambra 0 3 L(27),D(89),O(4) 0 5 230,500,000 2/6/2019      
11 One Financial Plaza 360 2 L(26),D(90),O(4) 5 0 71,500,000 12/11/2018      
12 29 West 35th Street 0 2 L(26),D(90),O(4) 0 5 73,500,000 4/11/2019      
13 Ford Factory 0 4 L(28),D(85),O(7) 5 5 237,000,000 3/1/2019      
14 Marriott Downtown Orlando 359 1 L(25),D(91),O(4) 0 5 57,800,000 5/6/2019      
15 450-460 Park Avenue South 0 3 L(27),D(86),O(7) 0 0 205,000,000 3/26/2019      
16 Fairway Center I 360 3 L(27),GRTR 1% or YM or D(86),O(7) 0 0 34,700,000 10/1/2019      
17 Mark Twain Village 360 2 L(26),D(90),O(4) 0 0 28,875,000 3/20/2019      
18 Woodpark Shopping Center 360 1 L(23),GRTR 1% or YM(92),O(5) 5 5 24,600,000 4/18/2019      
19 Little Rock Logistics Center 359 1 L(25),D(91),O(4) 5 5 20,800,000 2/15/2019      
20 Eleven Seventeen Perimeter 0 1 L(25),D(82),O(13) 5 0 66,900,000 4/23/2019      
21 Hampton Inn & Suites Hershey 358 2 L(26),D(89),O(5) 4 5 20,000,000 5/8/2019      
22 Polo Towne Crossing SC 360 1 L(23),GRTR 1% or YM(87),O(10) 5 5 45,900,000 4/8/2019      
23 420 East 72nd Street Tenants Corp. 0 1 L(25),D(88),O(7) 4 5 223,300,000 5/29/2019 164,400,000 8.5% 0.0%
24 Division Place 359 1 L(25),GRTR 1% or YM(88),O(7) 0 0 16,600,000 4/1/2019      
25 Homewood Suites Fayetteville 0 1 L(25),D(91),O(4) 0 15 21,000,000 5/1/2019      
26 Brownsville Commercial Industrial Park 360 1 L(25),D(90),O(5) 5 0 14,990,000 4/15/2019      
27 Courtyard Fayetteville Fort Bragg 359 1 L(25),D(91),O(4) 4 5 15,000,000 6/1/2019      
28 Hampton Inn – Knightdale 358 2 L(26),D(90),O(4) 0 0 14,000,000 4/11/2019      
29 167 169 Canal Street 0 1 L(24),GRTR 1% or YM(91),O(5) 5 5 16,800,000 5/20/2019      
30 215 East 58th St 0 1 L(25),D(91),O(4) 4 5 23,000,000 5/30/2019      
31 Fillmore Crossing 360 3 L(27),GRTR 1% or YM(89),O(4) 0 0 11,700,000 4/1/2020      
32 Courage Drive 0 2 L(26),GRTR 1% or YM or D(90),O(4) 0 5 13,820,000 4/19/2019      
33 Landmark Woods & Basswood Apartments 360 1 L(25),D(91),O(4) 5 5 11,900,000 3/14/2019      
33.01 Landmark Woods Apartments           7,050,000 3/14/2019      
33.02 Basswood Apartments           4,850,000 3/14/2019      
34 Aero Owners, Inc. 478 2 GRTR 1% or YM(113),1%(3),O(4) 10 10 82,500,000 4/9/2019 46,700,000 16.6% 26.9%
35 Temple Terrace Plaza 360 2 L(26),D(90),O(4) 0 0 10,200,000 5/15/2019      
36 Albertsons Baton Rouge 359 1 L(25),D(91),O(4) 5 5 12,250,000 3/19/2019      
37 200 Diplomat Drive Corporation 358 2 GRTR 1% or YM(113),1%(3),O(4) 10 10 41,500,000 4/19/2019 39,300,000 19.0% 0.0%
38 Glacier Village 360 2 L(26),D(90),O(4) 4 5 9,590,000 3/27/2019      
39 6440 Grand Avenue 0 1 L(22),GRTR 1% or YM(94),O(4) 5 0 10,800,000 4/11/2019      
40 Cal Brazing HQ 0 2 L(26),D(90),O(4) 0 0 10,500,000 4/15/2019      
41 Mira Este Business Park 0 1 L(25),D(91),O(4) 4 5 9,880,000 5/14/2019      
42 Coronet Owners, Inc. 360 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 52,400,000 5/15/2019 44,700,000 13.7% 43.4%
43 Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation 0 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 181,180,000 4/11/2019 142,400,000 4.2% 1.9%
44 83-33 Gardens Corp. a/k/a 83-33 Austin Corp. 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 42,700,000 5/21/2019 29,900,000 20.0% 9.5%
45 Evergreen Owners, Inc. 478 2 GRTR 1% or YM(113),1%(3),O(4) 10 10 27,800,000 4/11/2019 15,300,000 37.5% 51.0%
46 333 East Broadway Owners Corp. 478 2 GRTR 1% or YM(113),1%(3),O(4) 10 10 25,750,000 4/15/2019 20,400,000 26.3% 4.2%
47 Pacific Coast Plaza 0 1 L(25),GRTR 1% or YM(91),O(4) 5 0 16,900,000 4/28/2019      
48 Days Inn Sarasota 359 1 L(25),D(91),O(4) 4 5 6,900,000 5/3/2019      
49 Citysquare Shopping Center 358 2 L(26),D(90),O(4) 0 0 7,220,000 4/1/2019      
50 Spruce Tower Owners Corp. 0 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 20,800,000 5/3/2019 20,300,000 19.7% 14.8%
51 Carriage Owners Corp. 479 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 23,300,000 5/6/2019 25,300,000 15.8% 52.1%
52 DuPont Office Center 0 1 L(25),D(91),O(4) 4 5 6,100,000 5/17/2019      
53 7210 Owners Corp. 478 2 GRTR 1% or YM(113),1%(3),O(4) 10 10 25,200,000 4/16/2019 15,000,000 24.6% 7.6%
54 Sansing at Oxford Commons 360 1 L(25),D(90),O(5) 5 5 5,000,000 4/26/2019      
55 45 Kew Gardens Owners Inc. 0 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 28,600,000 5/14/2019 21,500,000 16.3% 30.5%
56 Hawthorne Gardens Realty Corp. 358 2 GRTR 1% or YM(113),1%(3),O(4) 10 10 23,470,000 4/12/2019 21,100,000 16.2% 9.9%
57 Maple Court Apartments, Inc. 478 2 GRTR 1% or YM(113),1%(3),O(4) 10 10 24,460,000 4/22/2019 12,300,000 26.2% 34.9%
58 Capri Gardens Owners Corp. 479 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 29,195,000 5/17/2019 18,750,000 15.5% 11.1%
59 Skylake Ranch Center 360 0 L(24),D(92),O(4) 5 5 4,800,000 5/1/2019      
60 44-14 Newtown Road Apartment Corporation 358 2 GRTR 1% or YM(113),1%(3),O(4) 10 10 42,300,000 3/28/2019 23,600,000 11.8% 0.0%
61 CVS Portfolio - Ashtabula & Pageland 360 2 L(26),D(89),O(5) 0 0 4,100,000 Various      
61.01 CVS - Ashtabula           2,825,000 4/19/2019      
61.02 CVS - Pageland           1,275,000 4/25/2019      
62 Claridge House Owners Corp. 0 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 14,800,000 5/6/2019 16,600,000 15.4% 77.4%
63 11 Wooleys Lane Housing Corporation 478 2 GRTR 1% or YM(113),1%(3),O(4) 10 10 16,750,000 3/21/2019 18,200,000 13.4% 0.0%
64 Dorian Owners Inc. 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 24,820,000 4/17/2019 15,140,000 14.8% 10.9%
65 Oak Grove MHC 0 1 L(25),D(91),O(4) 5 15 3,450,000 4/16/2019      
66 The Ridge Owners, Corp. A/K/A The Ridge Owners Corp. 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 24,615,000 5/6/2019 20,000,000 10.5% 0.0%
67 Taft Church Station 359 1 L(25),D(90),O(5) 5 5 2,650,000 4/26/2019      
68 Bank of America - Cary, NC 0 2 L(26),D(90),O(4) 0 0 3,110,000 4/11/2019      
69 Lynbrook 44 Apartment Owners, Inc. 0 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 11,700,000 5/3/2019 12,000,000 15.0% 50.0%
70 22 North Forest Avenue Corp. 0 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 11,600,000 5/6/2019 12,700,000 12.2% 44.4%
71 Westview Equities, Inc. 358 2 GRTR 1% or YM(113),1%(3),O(4) 10 10 3,620,000 4/17/2019 3,400,000 44.0% 9.1%
72 Culpeper MHC Portfolio 359 1 L(25),D(91),O(4) 4 5 2,220,000 6/8/2019      
72.01 Bailey’s MHC           1,260,000 6/8/2019      
72.02 Lakeside MHC           960,000 6/8/2019      
73 171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.) 0 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 13,325,000 5/6/2019 10,700,000 11.7% 0.0%

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                       
Mortgage Loan Number Property Name  Coop - Sponsor Units  Coop - Investor Units  Coop - Units Coop - Sponsor Carry Coop - Committed Secondary Debt U/W NOI
DSCR (x)		 U/W NCF
DSCR (x)		 Cut-off Date LTV Ratio LTV Ratio at Maturity or ARD($) Cut-off Date U/W NOI Debt Yield
1 Grand Canal Shoppes           2.53 2.46 46.3% 46.3% 9.6%
2 Waterford Lakes Town Center           1.46 1.43 66.8% 54.9% 9.3%
3 350 Bush Street           3.58 3.41 35.4% 35.4% 14.2%
4 30 Hudson Yards           3.45 3.44 50.9% 50.9% 10.9%
5 University Square           1.97 1.78 73.7% 66.7% 11.0%
6 Nova Place           2.26 2.17 70.0% 70.0% 9.7%
7 445 South Street           2.47 2.24 67.0% 67.0% 10.4%
8 Newport Beach Marriott Bayview           3.42 2.95 67.3% 67.3% 13.0%
9 Moffett Towers - Buildings 3 & 4           3.47 3.46 44.3% 44.3% 13.2%
10 The Alhambra           2.54 2.36 65.1% 65.1% 10.9%
11 One Financial Plaza           2.30 2.08 66.6% 60.8% 13.8%
12 29 West 35th Street           2.33 2.26 55.8% 55.8% 9.1%
13 Ford Factory           1.86 1.81 57.0% 57.0% 8.5%
14 Marriott Downtown Orlando           2.18 1.89 64.4% 51.4% 12.7%
15 450-460 Park Avenue South           3.12 2.98 36.6% 36.6% 11.7%
16 Fairway Center I           1.74 1.68 72.4% 62.1% 10.8%
17 Mark Twain Village           1.98 1.80 73.4% 63.7% 11.5%
18 Woodpark Shopping Center           1.89 1.67 69.7% 63.3% 10.8%
19 Little Rock Logistics Center           1.72 1.58 74.7% 60.8% 10.7%
20 Eleven Seventeen Perimeter           2.67 2.45 65.8% 65.8% 11.3%
21 Hampton Inn & Suites Hershey           2.16 1.95 71.3% 57.5% 13.0%
22 Polo Towne Crossing SC           1.50 1.44 65.9% 60.2% 9.0%
23 420 East 72nd Street Tenants Corp. 0 0 0     12.26 12.17 6.3% 6.3% 44.0%
24 Division Place           1.68 1.58 74.9% 60.5% 10.2%
25 Homewood Suites Fayetteville           4.17 3.81 54.8% 54.8% 16.3%
26 Brownsville Commercial Industrial Park           2.18 2.01 70.0% 59.3% 12.8%
27 Courtyard Fayetteville Fort Bragg           2.38 2.18 69.9% 55.8% 13.8%
28 Hampton Inn – Knightdale           2.13 1.92 73.4% 59.9% 13.3%
29 167 169 Canal Street           2.10 1.93 59.5% 59.5% 8.9%
30 215 East 58th St           4.57 4.36 40.4% 40.4% 17.2%
31 Fillmore Crossing           1.67 1.56 72.6% 60.9% 10.4%
32 Courage Drive           2.15 2.05 60.8% 60.8% 9.0%
33 Landmark Woods & Basswood Apartments           1.92 1.84 69.3% 62.9% 11.0%
33.01 Landmark Woods Apartments                    
33.02 Basswood Apartments                    
34 Aero Owners, Inc. 77 0 0 322,542 500,000 6.40 6.21 9.4% 8.3% 32.5%
35 Temple Terrace Plaza           1.89 1.78 75.0% 63.6% 11.2%
36 Albertsons Baton Rouge           1.70 1.60 62.4% 50.9% 10.6%
37 200 Diplomat Drive Corporation 0 0 0   500,000 5.58 5.39 18.0% 14.3% 31.3%
38 Glacier Village           2.15 2.04 74.3% 65.4% 13.4%
39 6440 Grand Avenue           1.96 1.89 64.1% 64.1% 9.2%
40 Cal Brazing HQ           2.48 2.38 61.0% 61.0% 10.2%
41 Mira Este Business Park           2.13 1.90 62.9% 62.9% 9.7%
42 Coronet Owners, Inc. 69 0 0 801,495 1,000,000 6.15 6.03 11.7% 9.7% 33.5%
43 Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation 0 0 3   4,000,000 28.81 28.61 3.3% 3.3% 114.8%
44 83-33 Gardens Corp. a/k/a 83-33 Austin Corp. 10 0 0 1,384 500,000 4.93 4.83 14.0% 11.0% 26.7%
45 Evergreen Owners, Inc. 51 0 0 139,125 500,000 2.83 2.75 20.7% 18.3% 14.3%
46 333 East Broadway Owners Corp. 3 0 0 29,565 500,000 4.30 4.21 20.8% 18.4% 21.4%
47 Pacific Coast Plaza           3.83 3.61 29.6% 29.6% 15.3%
48 Days Inn Sarasota           2.87 2.58 69.9% 57.2% 18.1%
49 Citysquare Shopping Center           1.71 1.60 66.7% 54.1% 10.5%
50 Spruce Tower Owners Corp. 9 0 0 108,630   7.09 6.98 19.2% 19.2% 28.3%
51 Carriage Owners Corp. 50 0 0 688,970   7.12 7.01 17.2% 15.1% 35.4%
52 DuPont Office Center           3.56 3.02 62.3% 62.3% 15.0%
53 7210 Owners Corp. 5 0 0 (8,803) 500,000 4.51 4.41 14.7% 12.8% 21.8%
54 Sansing at Oxford Commons           1.73 1.65 71.3% 65.2% 10.5%
55 45 Kew Gardens Owners Inc. 0 29 0 305,388 500,000 8.80 8.65 12.2% 12.2% 32.8%
56 Hawthorne Gardens Realty Corp. 8 0 0 1,341 500,000 6.33 6.21 14.5% 11.6% 36.3%
57 Maple Court Apartments, Inc. 22 0 0 123,864 500,000 4.03 3.93 13.2% 11.7% 20.5%
58 Capri Gardens Owners Corp. 8 0 0 (54,170) 500,000 7.23 7.08 9.9% 8.7% 34.8%
59 Skylake Ranch Center           1.60 1.52 60.3% 53.2% 10.2%
60 44-14 Newtown Road Apartment Corporation 0 0 0   500,000 7.92 7.79 6.6% 5.2% 45.1%
61 CVS Portfolio - Ashtabula & Pageland           1.42 1.41 62.9% 57.7% 8.8%
61.01 CVS - Ashtabula                    
61.02 CVS - Pageland                    
62 Claridge House Owners Corp. 48 0 0 661,674   9.10 8.96 17.2% 17.2% 36.4%
63 11 Wooleys Lane Housing Corporation 0 0 0   250,000 9.96 9.77 14.6% 12.9% 49.3%
64 Dorian Owners Inc. 6 0 0 21,094 500,000 6.64 6.51 9.1% 7.1% 36.1%
65 Oak Grove MHC           2.76 2.70 63.8% 63.8% 11.0%
66 The Ridge Owners, Corp. A/K/A The Ridge Owners Corp. 0 0 0     7.76 7.67 8.5% 6.7% 43.4%
67 Taft Church Station           1.92 1.74 74.2% 60.9% 12.2%
68 Bank of America - Cary, NC           1.64 1.64 61.1% 61.1% 8.2%
69 Lynbrook 44 Apartment Owners, Inc. 22 0 0 247,509   9.39 9.20 15.4% 15.4% 37.5%
70 22 North Forest Avenue Corp. 20 0 0 295,579   11.52 11.32 13.4% 13.4% 46.0%
71 Westview Equities, Inc. 0 0 2     2.48 2.41 41.3% 32.8% 14.1%
72 Culpeper MHC Portfolio           1.87 1.83 63.0% 51.6% 11.8%
72.01 Bailey’s MHC                    
72.02 Lakeside MHC                    
73 171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.) 0 0 0   300,000 8.06 8.03 9.4% 9.4% 32.1%

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                       
Mortgage Loan Number Property Name Cut-off Date U/W NCF Debt Yield U/W
Revenues ($)		 U/W
Expenses ($)		 U/W Net Operating Income ($) U/W
Replacement ($)		 U/W
TI/LC ($)		 U/W
Net Cash Flow ($)		 Occupancy Rate Occupancy as-of Date U/W Hotel ADR
1 Grand Canal Shoppes 9.3% 104,029,334 31,007,624 73,021,709 0 2,023,806 70,997,903 94.0% 5/31/2019  
2 Waterford Lakes Town Center 9.1% 22,242,309 5,591,686 16,650,623 138,253 224,267 16,288,103 98.9% 2/1/2019  
3 350 Bush Street 13.6% 36,764,325 10,457,726 26,306,599 58,140 1,162,797 25,085,662 99.0% 4/22/2019  
4 30 Hudson Yards 10.9% 164,291,079 42,267,893 122,023,186 292,647 0 121,730,539 100.0% 8/1/2019  
5 University Square 10.0% 12,737,624 4,806,203 7,931,421 66,374 690,294 7,174,753 85.5% 3/20/2019  
6 Nova Place 9.3% 22,082,440 8,570,650 13,511,790 182,839 361,809 12,967,141 84.0% 6/1/2019  
7 445 South Street 9.4% 8,854,669 3,290,192 5,564,477 64,055 448,384 5,052,039 93.1% 5/31/2019  
8 Newport Beach Marriott Bayview 11.2% 18,884,429 12,051,658 6,832,771 944,221 0 5,888,550 81.0% 4/30/2019 188
9 Moffett Towers - Buildings 3 & 4 13.2% 57,629,637 11,259,997 46,369,641 145,025 0 46,224,616 100.0% 8/1/2019  
10 The Alhambra 10.1% 28,316,825 11,975,737 16,341,088 232,973 931,891 15,176,225 89.6% 4/23/2019  
11 One Financial Plaza 12.5% 15,864,347 9,307,904 6,556,443 176,985 432,745 5,946,713 94.1% 4/30/2019  
12 29 West 35th Street 8.8% 5,032,604 1,296,921 3,735,684 18,947 94,737 3,621,999 100.0% 5/1/2019  
13 Ford Factory 8.3% 17,663,180 6,155,726 11,507,454 64,257 257,028 11,186,169 100.0% 8/1/2019  
14 Marriott Downtown Orlando 11.0% 15,763,919 11,046,410 4,717,509 630,557 0 4,086,952 70.9% 5/31/2019 148
15 450-460 Park Avenue South 11.2% 12,784,100 3,976,506 8,807,594 36,569 365,690 8,405,335 95.1% 5/1/2019  
16 Fairway Center I 10.4% 4,114,277 1,406,069 2,708,208 16,038 84,247 2,607,923 90.8% 4/16/2019  
17 Mark Twain Village 10.5% 3,358,760 920,342 2,438,418 61,273 153,102 2,224,043 98.1% 4/30/2019  
18 Woodpark Shopping Center 9.6% 2,623,238 769,125 1,854,113 23,336 188,328 1,642,449 100.0% 3/25/2019  
19 Little Rock Logistics Center 9.8% 2,141,312 483,651 1,657,661 50,608 90,081 1,516,972 100.0% 4/30/2019  
20 Eleven Seventeen Perimeter 10.4% 8,711,924 3,728,591 4,983,333 78,503 338,774 4,566,056 85.4% 5/1/2019  
21 Hampton Inn & Suites Hershey 11.6% 4,676,874 2,828,228 1,848,646 187,075 0 1,661,571 72.1% 4/30/2019 160
22 Polo Towne Crossing SC 8.7% 3,819,157 1,092,006 2,727,151 14,248 89,602 2,623,300 94.4% 4/25/2019  
23 420 East 72nd Street Tenants Corp. 43.7% 12,234,358 6,076,174 6,158,184 44,500 0 6,113,684 100.0% 6/24/2019  
24 Division Place 9.6% 2,072,050 807,217 1,264,833 12,041 60,204 1,192,588 90.6% 6/17/2019  
25 Homewood Suites Fayetteville 14.9% 4,035,971 2,159,957 1,876,014 161,439 0 1,714,575 82.7% 4/30/2019 119
26 Brownsville Commercial Industrial Park 11.8% 1,892,198 549,466 1,342,732 40,000 64,000 1,238,732 100.0% 4/9/2019  
27 Courtyard Fayetteville Fort Bragg 12.6% 3,181,893 1,729,895 1,451,998 127,276 0 1,324,722 72.9% 5/31/2019 112
28 Hampton Inn – Knightdale 12.0% 3,340,379 1,974,438 1,365,941 133,615 0 1,232,326 75.9% 4/30/2019 108
29 167 169 Canal Street 8.2% 1,269,956 381,260 888,696 3,325 65,558 819,813 100.0% 6/1/2019  
30 215 East 58th St 16.4% 2,492,690 897,516 1,595,174 6,633 66,328 1,522,213 84.6% 5/22/2019  
31 Fillmore Crossing 9.8% 1,775,654 890,751 884,903 56,133 0 828,770 91.5% 4/3/2019  
32 Courage Drive 8.5% 984,351 229,407 754,944 10,800 27,000 717,144 100.0% 5/17/2019  
33 Landmark Woods & Basswood Apartments 10.5% 1,532,494 622,661 909,833 40,000 0 869,833 Various 3/29/2019  
33.01 Landmark Woods Apartments   927,277 410,456 516,821 26,000 0 490,821 91.3% 3/29/2019  
33.02 Basswood Apartments   605,217 212,204 393,012 14,000 0 379,012 96.4% 3/29/2019  
34 Aero Owners, Inc. 31.6% 5,514,068 2,990,523 2,523,545 72,200 0 2,451,345 95.0% 4/9/2019  
35 Temple Terrace Plaza 10.5% 1,231,795 378,469 853,325 8,716 42,149 802,460 94.8% 3/26/2019  
36 Albertsons Baton Rouge 10.0% 837,326 25,120 812,207 9,956 37,169 765,081 100.0% 8/1/2019  
37 200 Diplomat Drive Corporation 30.2% 4,677,150 2,337,465 2,339,685 79,100 0 2,260,585 94.0% 4/19/2019  
38 Glacier Village 12.7% 1,352,856 395,427 957,429 19,424 31,139 906,866 100.0% 4/12/2019  
39 6440 Grand Avenue 8.9% 794,002 154,561 639,441 2,335 23,346 613,761 100.0% 4/9/2019  
40 Cal Brazing HQ 9.8% 885,798 235,957 649,841 4,356 20,352 625,133 100.0% 8/1/2019  
41 Mira Este Business Park 8.7% 928,097 325,349 602,748 12,860 51,550 538,338 86.5% 7/1/2019  
42 Coronet Owners, Inc. 32.9% 3,463,180 1,410,945 2,052,235 39,750 0 2,012,485 95.1% 5/15/2019  
43 Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation 114.0% 10,163,812 3,273,627 6,890,185 49,900 0 6,840,285 94.8% 4/11/2019  
44 83-33 Gardens Corp. a/k/a 83-33 Austin Corp. 26.2% 3,077,922 1,475,726 1,602,196 33,300 0 1,568,896 95.2% 5/21/2019  
45 Evergreen Owners, Inc. 14.0% 1,708,164 886,093 822,071 20,800 0 801,271 95.4% 4/11/2019  
46 333 East Broadway Owners Corp. 21.0% 1,860,712 714,439 1,146,273 21,900 0 1,124,373 95.1% 4/15/2019  
47 Pacific Coast Plaza 14.4% 1,069,967 303,010 766,957 7,503 37,479 721,974 100.0% 5/15/2019  
48 Days Inn Sarasota 16.3% 2,208,253 1,334,248 874,005 88,330 0 785,675 79.3% 4/30/2019 79
49 Citysquare Shopping Center 9.8% 687,058 182,562 504,496 7,412 23,991 473,093 100.0% 5/16/2019  
50 Spruce Tower Owners Corp. 27.9% 1,660,341 527,359 1,132,982 17,800 0 1,115,182 95.1% 5/3/2019  
51 Carriage Owners Corp. 34.8% 2,245,435 831,944 1,413,491 21,200 0 1,392,291 95.0% 5/6/2019  
52 DuPont Office Center 12.7% 1,072,203 503,283 568,920 15,836 69,276 483,808 86.1% 6/5/2019  
53 7210 Owners Corp. 21.3% 1,695,262 891,636 803,626 18,200 0 785,426 95.1% 4/16/2019  
54 Sansing at Oxford Commons 10.0% 468,598 92,580 376,018 2,381 15,871 357,766 100.0% 5/30/2019  
55 45 Kew Gardens Owners Inc. 32.3% 2,020,367 871,541 1,148,826 19,200 0 1,129,626 95.0% 5/14/2019  
56 Hawthorne Gardens Realty Corp. 35.6% 2,061,723 822,665 1,239,058 24,600 0 1,214,458 94.2% 4/12/2019  
57 Maple Court Apartments, Inc. 20.1% 1,329,040 667,410 661,630 16,000 0 645,630 95.0% 4/22/2019  
58 Capri Gardens Owners Corp. 34.0% 1,843,809 836,520 1,007,289 21,900 0 985,389 95.0% 5/17/2019  
59 Skylake Ranch Center 9.6% 347,803 53,635 294,168 1,230 13,612 279,326 100.0% 6/1/2019  
60 44-14 Newtown Road Apartment Corporation 44.4% 2,234,496 975,381 1,259,115 20,100 0 1,239,015 96.0% 3/28/2019  
61 CVS Portfolio - Ashtabula & Pageland 8.7% 228,435 2,284 226,151 2,018 0 224,133 100.0% 8/1/2019  
61.01 CVS - Ashtabula   157,625 1,576 156,049 1,013 0 155,036 100.0% 8/1/2019  
61.02 CVS - Pageland   70,810 708 70,102 1,006 0 69,096 100.0% 8/1/2019  
62 Claridge House Owners Corp. 35.8% 1,535,084 607,505 927,579 14,800 0 912,779 95.0% 5/6/2019  
63 11 Wooleys Lane Housing Corporation 48.4% 1,840,340 634,198 1,206,142 23,200 0 1,182,942 95.0% 3/21/2019  
64 Dorian Owners Inc. 35.4% 1,384,134 572,611 811,523 16,800 0 794,723 95.0% 4/17/2019  
65 Oak Grove MHC 10.7% 293,185 51,752 241,433 5,350 0 236,083 84.1% 4/30/2019  
66 The Ridge Owners, Corp. A/K/A The Ridge Owners Corp. 42.9% 1,284,125 373,059 911,066 10,500 0 900,566 97.0% 5/6/2019  
67 Taft Church Station 11.1% 283,116 42,520 240,596 3,740 19,261 217,595 93.0% 3/7/2019  
68 Bank of America - Cary, NC 8.2% 161,499 6,415 155,084 0 0 155,084 100.0% 8/1/2019  
69 Lynbrook 44 Apartment Owners, Inc. 36.8% 1,142,285 467,153 675,132 13,200 0 661,932 95.1% 5/3/2019  
70 22 North Forest Avenue Corp. 45.2% 1,136,124 422,887 713,237 12,100 0 701,137 95.0% 5/6/2019  
71 Westview Equities, Inc. 13.6% 433,649 222,932 210,717 6,600 0 204,117 94.0% 4/17/2019  
72 Culpeper MHC Portfolio 11.6% 245,214 79,675 165,539 3,250 0 162,289 100.0% 5/31/2019  
72.01 Bailey’s MHC   NAP NAP NAP NAP NAP NAP 100.0% 5/31/2019  
72.02 Lakeside MHC   NAP NAP NAP NAP NAP NAP 100.0% 5/31/2019  
73 171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.) 32.0% 610,850 209,227 401,623 1,500 0 400,123 95.0% 5/6/2019  

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                       
Mortgage Loan Number Property Name U/W Hotel RevPAR Most Recent Period Most Recent Revenues ($) Most Recent Expenses ($) Most
Recent
NOI ($)		 Most Recent Capital Expenditures Most Recent NCF ($) Most Recent Hotel ADR Most Recent Hotel RevPAR Second Most Recent Period
1 Grand Canal Shoppes   TTM 3/31/2019 102,473,435 31,007,624 71,465,811 0 71,465,811     Actual 2018
2 Waterford Lakes Town Center   TTM 2/28/2019 22,800,326 5,141,490 17,658,836 0 17,658,836     Actual 2018
3 350 Bush Street   Actual 2018 12,190,528 5,287,770 6,902,758 0 6,902,758     NAV
4 30 Hudson Yards   NAV NAV NAV NAV NAV NAV     NAV
5 University Square   TTM 3/31/2019 12,233,590 4,489,439 7,744,151 0 7,744,151     Actual 2018
6 Nova Place   Actual 2018 18,069,182 8,034,151 10,035,031 0 10,035,031     Actual 2017
7 445 South Street   TTM 4/30/2019 8,143,468 3,359,039 4,784,429 0 4,784,429     Actual 2018
8 Newport Beach Marriott Bayview 152 TTM 4/30/2019 18,884,429 11,433,718 7,450,711 940,878 6,509,833 188 152 Actual 2018
9 Moffett Towers - Buildings 3 & 4   NAV NAV NAV NAV NAV NAV     NAV
10 The Alhambra   Actual 2018 24,409,301 10,688,684 13,720,618 0 13,720,618     Actual 2017
11 One Financial Plaza   TTM 2/28/2019 12,221,492 9,110,416 3,111,076 0 3,111,076     Actual 2018
12 29 West 35th Street   TTM 3/31/2019 3,705,245 1,102,338 2,602,908 0 2,602,908     Actual 2018
13 Ford Factory   NAV NAV NAV NAV NAV NAV     NAV
14 Marriott Downtown Orlando 105 TTM 5/31/2019 15,727,919 10,878,402 4,849,517 629,116 4,220,401 148 105 Actual 2018
15 450-460 Park Avenue South   Actual 2018 5,741,954 3,288,436 2,453,518 0 2,453,518     Actual 2017
16 Fairway Center I   Actual 2018 3,398,669 1,350,946 2,047,722 0 2,047,722     Actual 2017
17 Mark Twain Village   Actual 2018 3,293,017 973,385 2,319,632 0 2,319,632     Actual 2017
18 Woodpark Shopping Center   TTM 3/31/2019 2,677,395 761,311 1,916,084 0 1,916,084     Actual 2018
19 Little Rock Logistics Center   Actual 2018 1,824,564 399,667 1,424,897 0 1,424,897     Actual 2017
20 Eleven Seventeen Perimeter   TTM 3/31/2019 7,508,947 3,623,969 3,884,977 0 3,884,977     Actual 2018
21 Hampton Inn & Suites Hershey 115 TTM 4/30/2019 4,676,874 2,796,678 1,880,196 0 1,880,196 160 115 Actual 2018
22 Polo Towne Crossing SC   Actual 2018 3,318,836 942,979 2,375,857 0 2,375,857     Actual 2017
23 420 East 72nd Street Tenants Corp.                    
24 Division Place   Annualized 5 5/31/2019 2,397,674 771,258 1,626,417 0 1,626,417     Actual 2018
25 Homewood Suites Fayetteville 98 TTM 4/30/2019 4,035,971 2,238,417 1,797,554 161,439 1,636,115 119 98  
26 Brownsville Commercial Industrial Park   Actual 2018 1,679,164 493,162 1,186,002 0 1,186,002     Actual 2017
27 Courtyard Fayetteville Fort Bragg 81 TTM 5/31/2019 3,181,893 1,732,994 1,448,899 127,276 1,321,623 107 77 Actual 2018
28 Hampton Inn – Knightdale 82 TTM 4/30/2019 3,340,379 1,940,537 1,399,842 0 1,399,842 108 82 Actual 2018
29 167 169 Canal Street   Actual 2018 1,098,592 324,901 773,691 0 773,691     Actual 2017
30 215 East 58th St   TTM 4/30/2019 2,040,116 887,866 1,152,250 0 1,152,250     Actual 2018
31 Fillmore Crossing   TTM 3/31/2019 1,647,354 885,418 761,936 0 761,936     Actual 2018
32 Courage Drive   TTM 3/31/2019 1,000,706 252,827 747,879 0 747,879     Actual 2018
33 Landmark Woods & Basswood Apartments   TTM 3/31/2019 1,505,577 734,521 771,056 0 771,056     Actual 2018
33.01 Landmark Woods Apartments   TTM 3/31/2019 913,487 476,807 436,680 0 436,680     Actual 2018
33.02 Basswood Apartments   TTM 3/31/2019 592,090 257,714 334,376 0 334,376     Actual 2018
34 Aero Owners, Inc.                    
35 Temple Terrace Plaza   TTM 4/30/2019 1,321,356 438,001 883,355 0 883,355     Actual 2018
36 Albertsons Baton Rouge   TTM 3/31/2019 854,954 0 854,954 0 854,954     Actual 2018
37 200 Diplomat Drive Corporation                    
38 Glacier Village   Actual 2018 1,451,949 313,566 1,138,383 0 1,138,383     Actual 2017
39 6440 Grand Avenue                    
40 Cal Brazing HQ   NAV NAV NAV NAV NAV NAV     NAV
41 Mira Este Business Park   Actual 2018 920,014 258,705 661,309 0 661,309     Actual 2017
42 Coronet Owners, Inc.                    
43 Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation                    
44 83-33 Gardens Corp. a/k/a 83-33 Austin Corp.                    
45 Evergreen Owners, Inc.                    
46 333 East Broadway Owners Corp.                    
47 Pacific Coast Plaza                    
48 Days Inn Sarasota 62 TTM 4/30/2019 2,208,253 1,215,993 992,260 0 992,260 79 62 Actual 2018
49 Citysquare Shopping Center   Annualized 10 4/30/2019 684,949 0 684,949 0 684,949     NAV
50 Spruce Tower Owners Corp.                    
51 Carriage Owners Corp.                    
52 DuPont Office Center   Actual 2018 956,317 455,575 500,742 0 500,742     Actual 2017
53 7210 Owners Corp.                    
54 Sansing at Oxford Commons           0        
55 45 Kew Gardens Owners Inc.                    
56 Hawthorne Gardens Realty Corp.                    
57 Maple Court Apartments, Inc.                    
58 Capri Gardens Owners Corp.                    
59 Skylake Ranch Center                    
60 44-14 Newtown Road Apartment Corporation                    
61 CVS Portfolio - Ashtabula & Pageland   NAV NAV NAV NAV NAV NAV     NAV
61.01 CVS - Ashtabula   NAV NAV NAV NAV NAV NAV     NAV
61.02 CVS - Pageland   NAV NAV NAV NAV NAV NAV     NAV
62 Claridge House Owners Corp.                    
63 11 Wooleys Lane Housing Corporation                    
64 Dorian Owners Inc.                    
65 Oak Grove MHC   TTM 3/31/2019 277,895 47,320 230,575 0 230,575     Actual 2018
66 The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.                    
67 Taft Church Station   Actual 2018 264,794 43,574 221,221 0 221,221     Actual 2017
68 Bank of America - Cary, NC   NAV NAV NAV NAV NAV NAV     NAV
69 Lynbrook 44 Apartment Owners, Inc.                    
70 22 North Forest Avenue Corp.                    
71 Westview Equities, Inc.                    
72 Culpeper MHC Portfolio   TTM 5/31/2019 278,645 83,120 195,525 0 195,525     Actual 2018
72.01 Bailey’s MHC                    
72.02 Lakeside MHC                    
73 171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.)                    

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                       
Mortgage Loan Number Property Name Second Most Recent Revenues ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent Capital Expenditures Second Most Recent NCF ($) Second Most Recent Hotel ADR Second Most Recent Hotel RevPAR Third Most Recent Period Third Most Recent Revenues ($) Third Most Recent Expenses ($)
1 Grand Canal Shoppes 103,110,653 31,784,180 71,326,473 0 71,326,473     Actual 2017 107,586,327 33,160,381
2 Waterford Lakes Town Center 22,900,956 5,119,093 17,781,863 0 17,781,863     Actual 2017 22,212,559 4,830,141
3 350 Bush Street NAV NAV NAV NAV NAV     NAV NAV NAV
4 30 Hudson Yards NAV NAV NAV NAV NAV     NAV NAV NAV
5 University Square 12,603,813 4,572,560 8,031,253 0 8,031,253     Actual 2017 13,804,046 4,652,775
6 Nova Place 16,115,171 7,083,953 9,031,218 0 9,031,218     Actual 2016 13,396,542 5,677,218
7 445 South Street 7,736,048 3,021,492 4,714,556 0 4,714,556     Actual 2017 8,203,518 3,174,804
8 Newport Beach Marriott Bayview 19,043,315 11,569,888 7,473,427 949,706 6,523,721 186 154 Actual 2017 18,417,379 11,151,662
9 Moffett Towers - Buildings 3 & 4 NAV NAV NAV NAV NAV     NAV NAV NAV
10 The Alhambra 21,031,902 11,378,985 9,652,918 0 9,652,918     Actual 2016 19,131,802 10,648,423
11 One Financial Plaza 12,099,330 8,955,246 3,144,084 0 3,144,084     Actual 2017 13,199,374 8,825,683
12 29 West 35th Street 3,778,708 1,100,256 2,678,452 0 2,678,452     Actual 2017 4,316,584 963,955
13 Ford Factory NAV NAV NAV NAV NAV     NAV NAV NAV
14 Marriott Downtown Orlando 14,226,363 10,495,852 3,730,511 569,056 3,161,455 149 95 NAV NAV NAV
15 450-460 Park Avenue South 7,792,369 3,928,265 3,864,104 0 3,864,104     Actual 2016 8,458,306 3,518,821
16 Fairway Center I 3,426,317 1,303,261 2,123,055 0 2,123,055     Actual 2016 3,471,059 1,263,578
17 Mark Twain Village 3,081,273 1,007,354 2,073,919 0 2,073,919     Actual 2016 3,204,206 920,703
18 Woodpark Shopping Center 2,640,313 737,798 1,902,515 0 1,902,515     Actual 2017 2,476,783 661,604
19 Little Rock Logistics Center 1,579,141 347,476 1,231,665 0 1,231,665     Actual 2016 1,556,729 291,965
20 Eleven Seventeen Perimeter 7,449,250 3,445,156 4,004,094 0 4,004,094     Actual 2017 7,607,469 3,321,982
21 Hampton Inn & Suites Hershey 4,679,141 2,770,241 1,908,900 37,776 1,871,124 162 115 Actual 2017 4,575,806 2,674,837
22 Polo Towne Crossing SC 3,332,061 870,014 2,462,047 0 2,462,047          
23 420 East 72nd Street Tenants Corp.                    
24 Division Place 2,064,577 865,151 1,199,426 0 1,199,426     Actual 2017 1,816,586 839,659
25 Homewood Suites Fayetteville                    
26 Brownsville Commercial Industrial Park 1,388,706 527,304 861,402 0 861,402     Actual 2016 1,406,042 518,819
27 Courtyard Fayetteville Fort Bragg 3,022,834 1,664,223 1,358,611 120,913 1,237,698 107 77 Actual 2017 2,182,411 1,380,771
28 Hampton Inn – Knightdale 2,989,877 1,806,148 1,183,728 0 1,183,728 109 73 NAV NAV NAV
29 167 169 Canal Street 1,141,679 360,740 780,939 0 780,939     Actual 2016 876,292 370,775
30 215 East 58th St 1,968,285 875,607 1,092,678 0 1,092,678     Actual 2017 1,995,816 899,033
31 Fillmore Crossing 1,635,770 871,747 764,023 0 764,023     Actual 2017 1,527,919 825,603
32 Courage Drive 998,475 250,961 747,514 0 747,514     Actual 2017 991,740 245,630
33 Landmark Woods & Basswood Apartments 1,481,785 679,054 802,731 0 802,731     Actual 2017 1,462,639 625,894
33.01 Landmark Woods Apartments 902,129 461,823 440,306 0 440,306     Actual 2017 896,659 417,353
33.02 Basswood Apartments 579,656 217,231 362,425 0 362,425     Actual 2017 565,980 208,541
34 Aero Owners, Inc.                    
35 Temple Terrace Plaza 1,302,966 447,329 855,637 0 855,637     Actual 2017 1,406,774 426,483
36 Albertsons Baton Rouge 854,954 0 854,954 0 854,954     Actual 2017 854,954 0
37 200 Diplomat Drive Corporation                    
38 Glacier Village 1,341,505 254,725 1,086,780 0 1,086,780     Actual 2016 1,350,999 231,808
39 6440 Grand Avenue                    
40 Cal Brazing HQ NAV NAV NAV NAV NAV     NAV NAV NAV
41 Mira Este Business Park 842,896 243,071 599,825 0 599,825     Actual 2016 833,471 244,372
42 Coronet Owners, Inc.                    
43 Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation                    
44 83-33 Gardens Corp. a/k/a 83-33 Austin Corp.                    
45 Evergreen Owners, Inc.                    
46 333 East Broadway Owners Corp.                    
47 Pacific Coast Plaza                    
48 Days Inn Sarasota 2,274,459 1,249,653 1,024,806 0 1,024,806 79 64 Actual 2017 2,328,985 1,220,673
49 Citysquare Shopping Center NAV NAV NAV NAV NAV     NAV NAV NAV
50 Spruce Tower Owners Corp.                    
51 Carriage Owners Corp.                    
52 DuPont Office Center 937,461 473,327 464,134 0 464,134     Actual 2016 943,215 426,750
53 7210 Owners Corp.                    
54 Sansing at Oxford Commons                    
55 45 Kew Gardens Owners Inc.                    
56 Hawthorne Gardens Realty Corp.                    
57 Maple Court Apartments, Inc.                    
58 Capri Gardens Owners Corp.                    
59 Skylake Ranch Center                    
60 44-14 Newtown Road Apartment Corporation                    
61 CVS Portfolio - Ashtabula & Pageland NAV NAV NAV NAV NAV     NAV NAV NAV
61.01 CVS - Ashtabula NAV NAV NAV NAV NAV     NAV NAV NAV
61.02 CVS - Pageland NAV NAV NAV NAV NAV     NAV NAV NAV
62 Claridge House Owners Corp.                    
63 11 Wooleys Lane Housing Corporation                    
64 Dorian Owners Inc.                    
65 Oak Grove MHC 279,768 48,480 231,288 0 231,288     Actual 2017 281,834 39,964
66 The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.                    
67 Taft Church Station 262,965 30,627 232,338 0 232,338     Actual 2016 242,675 35,758
68 Bank of America - Cary, NC NAV NAV NAV NAV NAV     NAV NAV NAV
69 Lynbrook 44 Apartment Owners, Inc.                    
70 22 North Forest Avenue Corp.                    
71 Westview Equities, Inc.                    
72 Culpeper MHC Portfolio 264,834 85,485 179,349 0 179,349     NAV NAV NAV
72.01 Bailey’s MHC               NAV NAV NAV
72.02 Lakeside MHC               NAV NAV NAV
73 171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.)                    

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                       
Mortgage Loan Number Property Name Third Most Recent NOI ($) Third Most Recent Capital Expenditures Third Most Recent NCF ($) Third Most Recent Hotel ADR Third Most Recent Hotel RevPAR Master Lease (Y/N) Largest Tenant Name Largest Tenant Sq. Ft. Largest
Tenant
% of NRA		 Largest Tenant Exp. Date
1 Grand Canal Shoppes 74,425,947 0 74,425,947     N Venetian Casino Resort  42,185 5.6% 7/31/2025
2 Waterford Lakes Town Center 17,382,418 0 17,382,418     N Regal Cinema 86,231 12.5% 1/31/2020
3 350 Bush Street NAV NAV NAV     N Twitch 185,510 47.9% 5/31/2028
4 30 Hudson Yards NAV NAV NAV     N WarnerMedia 1,463,234 100.0% 6/30/2034
5 University Square 9,151,272 0 9,151,272     N Blackrock, Inc. 209,799 63.2% 9/30/2028
6 Nova Place 7,719,324 0 7,719,324     N PNC Financial Services 395,657 34.6% 12/31/2027
7 445 South Street 5,028,714 0 5,028,714     N Covanta 108,252 33.8% 10/31/2025
8 Newport Beach Marriott Bayview 7,265,717 918,607 6,347,110 184 152 N        
9 Moffett Towers - Buildings 3 & 4 NAV NAV NAV     N Facebook 701,266 100.0% 5/31/2034
10 The Alhambra 8,483,379 0 8,483,379     N USC 137,334 14.7% 8/31/2020
11 One Financial Plaza 4,373,691 0 4,373,691     N Travelers Indemnity Company 200,971 32.3% 12/31/2024
12 29 West 35th Street 3,352,629 0 3,352,629     N Knotel 39,000 41.2% 9/30/2029
13 Ford Factory NAV NAV NAV     N WMG Acquisition Corp 257,028 100.0% 4/30/2030
14 Marriott Downtown Orlando NAV NAV NAV NAV NAV N        
15 450-460 Park Avenue South 4,939,485 0 4,939,485     N WeWork 76,373 41.8% 8/31/2034
16 Fairway Center I 2,207,481 0 2,207,481     N Nationwide Mutual Insurance Co 76,046 52.2% 11/30/2023
17 Mark Twain Village 2,283,503 0 2,283,503     N Bass Pro Shop 105,092 34.3% 8/21/2031
18 Woodpark Shopping Center 1,815,179 0 1,815,179     N Golf Galaxy 38,146 24.3% 6/30/2024
19 Little Rock Logistics Center 1,264,764 0 1,264,764     N Leisure Arts, Inc. 205,458 41.1% 12/31/2023
20 Eleven Seventeen Perimeter 4,285,488 0 4,285,488     N Sedgwick Claims Management Services, Inc. 26,226 6.7% 7/31/2022
21 Hampton Inn & Suites Hershey 1,900,969 275,916 1,625,053 158 113 N        
22 Polo Towne Crossing SC   0       N Lasik Plus 5,656 6.8% 11/30/2028
23 420 East 72nd Street Tenants Corp.           N        
24 Division Place 976,927 0 976,927     N TJ Maxx 24,016 18.9% 1/31/2024
25 Homewood Suites Fayetteville           N        
26 Brownsville Commercial Industrial Park 887,222 0 887,222     N Inteva 100,000 25.0% 5/31/2022
27 Courtyard Fayetteville Fort Bragg 801,640 87,296 714,344 116 55 N        
28 Hampton Inn – Knightdale NAV NAV NAV NAV NAV N        
29 167 169 Canal Street 505,517 0 505,517     N Amadeo LLC 2,800 19.8% 11/30/2021
30 215 East 58th St 1,096,783 0 1,096,783     N Waterworks Operating Co., LLC 15,000 45.2% 9/30/2028
31 Fillmore Crossing 702,316 0 702,316     N        
32 Courage Drive 746,110 0 746,110     N Elliott Turbo 36,000 33.3% 5/31/2028
33 Landmark Woods & Basswood Apartments 836,745 0 836,745     N        
33.01 Landmark Woods Apartments 479,306 0 479,306     N        
33.02 Basswood Apartments 357,439 0 357,439     N        
34 Aero Owners, Inc.                    
35 Temple Terrace Plaza 980,291 0 980,291     N Winn Dixie 45,798 50.7% 2/28/2027
36 Albertsons Baton Rouge 854,954 0 854,954     Y Albertson’s 66,374 100.0% 10/31/2030
37 200 Diplomat Drive Corporation                    
38 Glacier Village 1,119,191 0 1,119,191     N Salmon Creek 4 (Salmon Creek Mall) 44,959 18.5% 3/31/2020
39 6440 Grand Avenue           N Xfinity Retail 4,500 28.9% 6/30/2025
40 Cal Brazing HQ NAV NAV NAV     N Nevada Heat Transfer LLC 43,557 100.0% 5/31/2037
41 Mira Este Business Park 589,099 0 589,099     N Shirtwholesaler.com 2,288 3.6% MTM
42 Coronet Owners, Inc.                    
43 Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation                    
44 83-33 Gardens Corp. a/k/a 83-33 Austin Corp.                    
45 Evergreen Owners, Inc.                    
46 333 East Broadway Owners Corp.                    
47 Pacific Coast Plaza           N Mimi’s (Ground Lease) 6,500 26.5% 7/20/2022
48 Days Inn Sarasota 1,108,312 0 1,108,312 76 66 N        
49 Citysquare Shopping Center NAV NAV NAV     N Smart & Final 30,570 57.7% 7/31/2033
50 Spruce Tower Owners Corp.                    
51 Carriage Owners Corp.                    
52 DuPont Office Center 516,465 19,541 496,924     N Dublin Ward & Dewald, Inc. 15,075 23.8% 9/30/2023
53 7210 Owners Corp.                    
54 Sansing at Oxford Commons           N Dr. Lyndsay R. Shipp 4,938 31.1% 9/30/2023
55 45 Kew Gardens Owners Inc.                    
56 Hawthorne Gardens Realty Corp.                    
57 Maple Court Apartments, Inc.                    
58 Capri Gardens Owners Corp.                    
59 Skylake Ranch Center           N Shine Orthodontics 2,300 28.0% 4/30/2029
60 44-14 Newtown Road Apartment Corporation                    
61 CVS Portfolio - Ashtabula & Pageland NAV NAV NAV     N CVS Pharmacy Various Various 5/31/2034
61.01 CVS - Ashtabula NAV NAV NAV     N CVS Pharmacy 10,125 100.0% 5/31/2034
61.02 CVS - Pageland NAV NAV NAV     N CVS Pharmacy 10,055 100.0% 5/31/2034
62 Claridge House Owners Corp.                    
63 11 Wooleys Lane Housing Corporation                    
64 Dorian Owners Inc.                    
65 Oak Grove MHC 241,870 0 241,870     N        
66 The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.                    
67 Taft Church Station 206,917 0 206,917     N Total Renal Care, Inc. 4,698 25.1% 11/3/2023
68 Bank of America - Cary, NC NAV NAV NAV     N Bank of America 38,683 100.0% 9/30/2035
69 Lynbrook 44 Apartment Owners, Inc.                    
70 22 North Forest Avenue Corp.                    
71 Westview Equities, Inc.                    
72 Culpeper MHC Portfolio NAV NAV NAV NAV NAV N        
72.01 Bailey’s MHC NAV NAV NAV NAV NAV N        
72.02 Lakeside MHC NAV NAV NAV NAV NAV N        
73 171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.)                    

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                       
Mortgage Loan Number Property Name 2nd Largest Tenant Name 2nd Largest Tenant Sq. Ft. 2nd Largest
Tenant
% of NRA		 2nd Largest Tenant Exp. Date 3rd Largest Tenant Name 3rd Largest Tenant Sq. Ft. 3rd Largest
Tenant
% of NRA		 3rd Largest Tenant Exp. Date 4th Largest Tenant Name 4th Largest Tenant Sq. Ft.
1 Grand Canal Shoppes The Venetian Resort (Showroom / Theater) 38,920 5.1% 5/31/2029 Madame Tussaud Las Vegas 28,235 3.7% 7/31/2024 Regis Galerie 28,099
2 Waterford Lakes Town Center Best Buy 46,094 6.7% 1/31/2021 Jo-Ann Fabrics 35,000 5.1% 1/31/2024 Bed Bath & Beyond 30,616
3 350 Bush Street Atlassian 145,215 37.5% 9/30/2029 Publicis 52,879 13.6% 1/31/2029    
4 30 Hudson Yards                    
5 University Square Axis Reinsurance Company 35,684 10.8% 9/30/2020 Mercer (US) Inc. 34,537 10.4% 4/30/2021    
6 Nova Place Expedient / Continental Broadband 73,000 6.4% 9/30/2029 United Healthcare Services, Inc. 71,500 6.3% 6/30/2024 Confluence Technologies, Inc. 40,867
7 445 South Street The Travelers Indemnity Comp 80,642 25.2% 1/31/2023 Marsh USA 54,376 17.0% 8/31/2021 Arch Reinsurance Company 22,604
8 Newport Beach Marriott Bayview                    
9 Moffett Towers - Buildings 3 & 4                    
10 The Alhambra ELARC 114,448 12.3% 7/31/2026 CLA - Public Health 109,882 11.8% 12/11/2025 CLA - Health Finance 68,148
11 One Financial Plaza Virtus Investment Partners, Inc. 64,598 10.4% 4/30/2029 Barings LLC 47,240 7.6% 1/31/2023 Conning & Company 46,684
12 29 West 35th Street Sprinklr, Inc. 32,800 34.6% 12/31/2020 Healthmatters Communications, 7,150 7.5% 9/8/2021 Street Smart Designs Inc. & Mark Cross Leather 4,100
13 Ford Factory                    
14 Marriott Downtown Orlando                    
15 450-460 Park Avenue South Deep Focus 23,400 12.8% 8/31/2020 Fusion Learning Inc. 14,070 7.7% 6/20/2023 Mphasis Corporation 8,000
16 Fairway Center I Farmers Insurance Exchange 23,560 16.2% 1/31/2024 Unire Real Estate Group 14,255 9.8% 12/31/2019 Walgreen Co. 14,119
17 Mark Twain Village Gordmans 76,441 25.0% 1/31/2022 Aldi, Inc. 19,209 6.3% 9/30/2021 Club Fitness of St. Charles 17,915
18 Woodpark Shopping Center Ashley Furniture Homestore 35,280 22.5% 8/31/2027 Jo-Ann 34,450 22.0% 1/31/2023 The Rustic Mile 10,079
19 Little Rock Logistics Center Kimberly Clark 125,000 25.0% 11/30/2020 P-Americas LLC 100,620 20.1% 3/31/2025 Forever Collectables/Team Beans 69,372
20 Eleven Seventeen Perimeter Tropical Smoothie Cafe, LLC  25,566 6.5% 7/31/2029 John Snellings Insurance Agency, Inc. 15,314 3.9% 2/28/2025 EMC Corporation 15,107
21 Hampton Inn & Suites Hershey                    
22 Polo Towne Crossing SC Hambone Willys 4,080 4.9% 6/30/2028 Polo Nails 4,000 4.8% 9/30/2023 Mattress Firm 3,500
23 420 East 72nd Street Tenants Corp.                    
24 Division Place Tuesday Morning 11,932 9.4% 3/31/2026 Dollar Tree 10,822 8.5% 3/31/2028 Rent-A-Center, Get It Now, LLC a Delaware Ltd. 10,042
25 Homewood Suites Fayetteville                    
26 Brownsville Commercial Industrial Park Nova Link 70,000 17.5% 7/31/2023 Dura Automotive Systems, LLC 60,000 15.0% 9/30/2024 Ilsco 50,000
27 Courtyard Fayetteville Fort Bragg                    
28 Hampton Inn – Knightdale                    
29 167 169 Canal Street Verdes Industries LLC 2,800 19.8% 12/31/2023 Two-N, Inc. 1,650 11.7% 3/31/2021 Discount Universe 1,500
30 215 East 58th St L’Fay Inc. 3,420 10.3% 10/31/2024 Summitt Assets Equity Mgmt LLC 2,300 6.9% 3/7/2024 Tidal Wave Marketing 2,050
31 Fillmore Crossing                    
32 Courage Drive The Food Bank 30,000 27.8% 12/31/2021 Apria Healthcare 18,000 16.7% 6/30/2022 Superior Court Records 12,000
33 Landmark Woods & Basswood Apartments                    
33.01 Landmark Woods Apartments                    
33.02 Basswood Apartments                    
34 Aero Owners, Inc.                    
35 Temple Terrace Plaza United States Postal Service 13,000 14.4% 9/30/2020 Rainbow USA 5,928 6.6% 1/31/2020 Greenberg Dental & Orthodontic 3,660
36 Albertsons Baton Rouge                    
37 200 Diplomat Drive Corporation                    
38 Glacier Village Super Bear IGA 42,927 17.7% 6/30/2025 Salmon Creek 2 (Salmon Creek Mall) 33,196 13.7% 7/31/2021 Salmon Creek 3 (Salmon Creek Mall) 31,009
39 6440 Grand Avenue Panera 4,470 28.7% 6/30/2033 Mission BBQ 3,600 23.1% 7/31/2028 5.11 Tactical 2,994
40 Cal Brazing HQ                    
41 Mira Este Business Park R.E. Steinhauer Construction, Inc. 2,136 3.3% MTM G the Mattress Guy 1,440 2.2% MTM Elite Worldwide, Inc. 1,360
42 Coronet Owners, Inc.                    
43 Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation                    
44 83-33 Gardens Corp. a/k/a 83-33 Austin Corp.                    
45 Evergreen Owners, Inc.                    
46 333 East Broadway Owners Corp.                    
47 Pacific Coast Plaza National Vision, Inc. Eyeglass World 4,500 18.4% 11/30/2020 McDonalds 3,255 13.3% 1/6/2023 Einstein and Noah Corp, 2,019
48 Days Inn Sarasota                    
49 Citysquare Shopping Center Ashley Furniture 22,374 42.3% 6/30/2028            
50 Spruce Tower Owners Corp.                    
51 Carriage Owners Corp.                    
52 DuPont Office Center Merrill Lynch 9,913 15.6% 6/30/2023 New York Life Insurance Company 6,573 10.4% 11/30/2023 Gai Consultants, Inc. 6,239
53 7210 Owners Corp.                    
54 Sansing at Oxford Commons Southern Craft 4,594 28.9% 10/31/2027 Holy Crab LLC 4,343 27.4% 1/16/2026 RK Salon 1,996
55 45 Kew Gardens Owners Inc.                    
56 Hawthorne Gardens Realty Corp.                    
57 Maple Court Apartments, Inc.                    
58 Capri Gardens Owners Corp.                    
59 Skylake Ranch Center Starbucks 2,200 26.8% 3/31/2029 Kantor Dentist 2,000 24.4% 5/31/2029 Pizza Hut 1,700
60 44-14 Newtown Road Apartment Corporation                    
61 CVS Portfolio - Ashtabula & Pageland                    
61.01 CVS - Ashtabula                    
61.02 CVS - Pageland                    
62 Claridge House Owners Corp.                    
63 11 Wooleys Lane Housing Corporation                    
64 Dorian Owners Inc.                    
65 Oak Grove MHC                    
66 The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.                    
67 Taft Church Station Fast Pace Urgent Care 3,600 19.3% 2/28/2023 American Cellular 3,500 18.7% 6/30/2021 World Finance 1,750
68 Bank of America - Cary, NC                    
69 Lynbrook 44 Apartment Owners, Inc.                    
70 22 North Forest Avenue Corp.                    
71 Westview Equities, Inc.                    
72 Culpeper MHC Portfolio                    
72.01 Bailey’s MHC                    
72.02 Lakeside MHC                    
73 171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.)                    

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                       
Mortgage Loan Number Property Name 4th Largest
Tenant
% of NRA		 4th Largest Tenant Exp. Date 5th Largest Tenant Name 5th Largest Tenant Sq. Ft. 5th Largest
Tenant
% of NRA		 5th Largest Tenant Exp. Date Engineering Report Date Environmental Report Date (Phase I) Environmental Report Date (Phase II) Seismic Report Date
1 Grand Canal Shoppes 3.7% 5/31/2025 TAO Nightclub 24,378 3.2% 1/31/2025 3/18/2019 5/15/2019    
2 Waterford Lakes Town Center 4.4% 1/31/2020 Ross Dress For Less 30,184 4.4% 1/31/2021 3/11/2019 3/11/2019    
3 350 Bush Street             7/31/2018 7/31/2018   7/31/2018
4 30 Hudson Yards             6/3/2019 5/30/2019    
5 University Square             4/17/2019 4/25/2019    
6 Nova Place 3.6% 11/30/2027 DataBank Holdings 38,009 3.3% 9/30/2033 3/28/2019 4/10/2019    
7 445 South Street 7.1% 10/31/2022 CCA Civil, LLC 13,515 4.2% 3/31/2022 4/22/2019 4/22/2019    
8 Newport Beach Marriott Bayview             5/29/2019 5/29/2019   5/29/2019
9 Moffett Towers - Buildings 3 & 4             5/9/2019 5/13/2019   5/9/2019
10 The Alhambra 7.3% 11/30/2026 CLA - Parks & Recreation 61,364 6.6% 11/30/2025 3/5/2019 3/5/2019   3/12/2019
11 One Financial Plaza 7.5% 4/30/2029 LAZ Parking 34,597 5.6% 6/30/2029 12/19/2018 12/17/2018    
12 29 West 35th Street 4.3% 3/31/2021 Law Firm Of Stuart L. Weiss, P.C. 4,100 4.3% 6/30/2024 4/17/2019 4/17/2019    
13 Ford Factory             3/12/2019 3/11/2019   3/12/2019
14 Marriott Downtown Orlando             5/9/2019 5/9/2019    
15 450-460 Park Avenue South 4.4% 1/15/2022 Pipedrive 7,500 4.1% 12/20/2022 3/27/2019 3/28/2019    
16 Fairway Center I 9.7% 3/31/2021 Patterson Law Firm 4,353 3.0% 2/29/2020 3/29/2019 3/22/2019   3/26/2019
17 Mark Twain Village 5.8% 5/31/2027 Duluth Holdings, Inc. 12,960 4.2% 8/31/2022 3/29/2019 3/29/2019    
18 Woodpark Shopping Center 6.4% 7/31/2023 Sun & Ski 10,000 6.4% 1/31/2027 4/1/2019 4/1/2019    
19 Little Rock Logistics Center 13.9% 4/30/2020         2/27/2019 2/27/2019    
20 Eleven Seventeen Perimeter 3.8% 6/30/2020 The Stonehill Group, Inc. 14,388 3.7% 11/30/2027 5/6/2019 5/3/2019    
21 Hampton Inn & Suites Hershey             5/14/2019 5/21/2019    
22 Polo Towne Crossing SC 4.2% 6/30/2025 Tri Cowboys Nail Bar 3,476 4.2% 7/31/2025 4/23/2019 4/23/2019    
23 420 East 72nd Street Tenants Corp.             6/11/2019 6/12/2019    
24 Division Place 7.9% 6/30/2020 Celebrations Bridal & Formal Wear 7,078 5.6% 8/31/2025 4/22/2019 4/22/2019    
25 Homewood Suites Fayetteville             5/16/2019 5/16/2019    
26 Brownsville Commercial Industrial Park 12.5% 12/31/2022 Standard Textile 50,000 12.5% 8/31/2021 4/16/2019 4/16/2019    
27 Courtyard Fayetteville Fort Bragg             6/4/2019 6/11/2019    
28 Hampton Inn – Knightdale             4/18/2019 4/24/2019    
29 167 169 Canal Street 10.6% 4/30/2022 Popular Lucky, Jewelry Corp 1,300 9.2% 8/1/2028 5/22/2019 5/22/2019    
30 215 East 58th St 6.2% 5/23/2021 Andover Properties LLC 1,850 5.6% 11/30/2019 6/6/2019 6/6/2019    
31 Fillmore Crossing             3/29/2019 3/29/2019    
32 Courage Drive 11.1% 8/31/2019 Pride Industries 12,000 11.1% 5/31/2022 4/24/2019 4/24/2019   4/24/2019
33 Landmark Woods & Basswood Apartments             3/25/2019 3/22/2019    
33.01 Landmark Woods Apartments             3/25/2019 3/22/2019    
33.02 Basswood Apartments             3/25/2019 3/22/2019    
34 Aero Owners, Inc.             5/7/2019 4/17/2019    
35 Temple Terrace Plaza 4.1% 7/31/2023 Singha Thai Restaurant 2,602 2.9% 5/31/2022 4/25/2019 4/25/2019    
36 Albertsons Baton Rouge             3/14/2019 3/14/2019    
37 200 Diplomat Drive Corporation             4/29/2019 4/26/2019    
38 Glacier Village 12.8% 3/31/2023 Salmon Creek 1 (Salmon Creek Mall) 28,894 11.9% 4/30/2022 4/1/2019 4/1/2019   3/27/2019
39 6440 Grand Avenue 19.2% 11/30/2028         4/19/2019 4/19/2019    
40 Cal Brazing HQ             4/23/2019 4/22/2019   4/23/2019
41 Mira Este Business Park 2.1% MTM A1 Crane San Diego 1,408 2.2% MTM 5/20/2019 5/20/2019   5/17/2019
42 Coronet Owners, Inc.             5/22/2019 5/21/2019    
43 Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation             5/1/2019 5/1/2019    
44 83-33 Gardens Corp. a/k/a 83-33 Austin Corp.             6/5/2019 5/29/2019    
45 Evergreen Owners, Inc.             4/30/2019 4/30/2019    
46 333 East Broadway Owners Corp.             4/30/2019 4/30/2019    
47 Pacific Coast Plaza 8.2% 12/31/2022 Brooklyn Boyz, Inc 1,500 6.1% 2/28/2023 3/27/2019 4/1/2019   4/16/2019
48 Days Inn Sarasota             5/16/2019 5/16/2019    
49 Citysquare Shopping Center             5/1/2019 5/1/2019    
50 Spruce Tower Owners Corp.             5/9/2019 5/8/2019    
51 Carriage Owners Corp.             5/9/2019 5/7/2019    
52 DuPont Office Center 9.8% 10/31/2023 Convo Communications, LLC 4,835 7.6% 3/31/2027 5/28/2019 5/28/2019    
53 7210 Owners Corp.             4/26/2019 4/24/2019    
54 Sansing at Oxford Commons 12.6% 3/31/2024         4/29/2019 4/29/2019    
55 45 Kew Gardens Owners Inc.             5/24/2019 5/23/2019    
56 Hawthorne Gardens Realty Corp.             4/24/2019 4/23/2019    
57 Maple Court Apartments, Inc.             5/2/2019 5/2/2019    
58 Capri Gardens Owners Corp.             6/5/2019 5/31/2019    
59 Skylake Ranch Center 20.7% 4/30/2029         5/14/2019 5/14/2019    
60 44-14 Newtown Road Apartment Corporation             4/5/2019 4/4/2019    
61 CVS Portfolio - Ashtabula & Pageland             Various 5/2/2019    
61.01 CVS - Ashtabula             4/29/2019 5/2/2019    
61.02 CVS - Pageland             4/30/2019 5/2/2019    
62 Claridge House Owners Corp.             5/9/2019 5/8/2019    
63 11 Wooleys Lane Housing Corporation             6/5/2019 4/5/2019    
64 Dorian Owners Inc.             4/23/2019 4/25/2019    
65 Oak Grove MHC             4/19/2019 4/17/2019    
66 The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.             5/20/2019 5/21/2019    
67 Taft Church Station 9.4% 5/31/2022 Subway 1,400 7.5% 8/31/2021 4/25/2019 4/25/2019    
68 Bank of America - Cary, NC             4/25/2019      
69 Lynbrook 44 Apartment Owners, Inc.             5/9/2019 5/9/2019    
70 22 North Forest Avenue Corp.             5/9/2019 5/9/2019    
71 Westview Equities, Inc.             4/29/2019 4/26/2019    
72 Culpeper MHC Portfolio             6/19/2019 6/27/2019    
72.01 Bailey’s MHC             6/19/2019 6/27/2019    
72.02 Lakeside MHC             6/19/2019 6/27/2019    
73 171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.)             5/14/2019 5/14/2019    

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                       
Mortgage Loan Number Property Name Seismic PML % Seismic Insurance Required  (Y/N) Terrorism Insurance (Y/N) Loan Purpose Engineering Escrow / Deferred Maintenance ($) Tax Escrow (Initial) Monthly Tax Escrow ($) Tax Escrow - Cash or LoC Tax Escrow - LoC Counterparty Insurance Escrow (Initial)
1 Grand Canal Shoppes   N Y Refinance 0 0 Springing     0
2 Waterford Lakes Town Center   N Y Recapitalization 0 339,161 169,580 Cash   0
3 350 Bush Street 13.0% N Y Refinance 0 409,996 205,001 Cash   69,579
4 30 Hudson Yards   N Y Acquisition 0 0 Springing     0
5 University Square   N Y Acquisition 55,108 78,438 39,219 Cash   8,477
6 Nova Place   N Y Refinance 0 459,339 153,115 Cash   0
7 445 South Street   N Y Recapitalization 74,745 239,707 79,902 Cash   0
8 Newport Beach Marriott Bayview 11.0% N Y Acquisition 0 0 Springing     0
9 Moffett Towers - Buildings 3 & 4 3.0% N Y Refinance 0 525,523 87,587 Cash   0
10 The Alhambra 12.0% N Y Refinance 0 782,527 195,631 Cash   72,226
11 One Financial Plaza   N Y Acquisition 0 141,424 141,424 Cash   4,242
12 29 West 35th Street   N Y Refinance 110,000 0 Springing     0
13 Ford Factory 9.0% N Y Acquisition 0 0 Springing     0
14 Marriott Downtown Orlando   N Y Recapitalization 0 586,292 65,144 Cash   81,436
15 450-460 Park Avenue South   N Y Refinance 0 0 Springing     0
16 Fairway Center I 8.0% N Y Acquisition 0 35,680 35,680 Cash   0
17 Mark Twain Village   N Y Acquisition 0 261,721 43,620 Cash   6,257
18 Woodpark Shopping Center   N Y Acquisition 107,626 259,126 37,018 Cash   0
19 Little Rock Logistics Center   N Y Acquisition 91,250 134,835 13,483 Cash   0
20 Eleven Seventeen Perimeter   N Y Refinance 49,375 157,358 78,679 Cash   4,961
21 Hampton Inn & Suites Hershey   N Y Acquisition 11,875 0 13,042 Cash   3,142
22 Polo Towne Crossing SC   N Y Refinance 0 397,418 56,774 Cash   0
23 420 East 72nd Street Tenants Corp.   N Y Refinance 54,600 218,157 218,157 Cash   0
24 Division Place   N Y Refinance 0 0 39,310 Cash   0
25 Homewood Suites Fayetteville   N Y Refinance 70,000 94,374 7,864 Cash   1,214
26 Brownsville Commercial Industrial Park   N Y Refinance 154,165 157,284 17,476 Cash   50,445
27 Courtyard Fayetteville Fort Bragg   N Y Refinance 0 94,699 8,609 Cash   16,500
28 Hampton Inn – Knightdale   N Y Refinance 0 86,943 8,694 Cash   23,629
29 167 169 Canal Street   N Y Refinance 3,750 39,646 19,823 Cash   0
30 215 East 58th St   N Y Refinance 0 49,053 49,053 Cash   5,255
31 Fillmore Crossing   N Y Acquisition 0 4,800 2,400 Cash   3,103
32 Courage Drive 13.0% N Y Refinance 0 36,009 12,003 Cash   0
33 Landmark Woods & Basswood Apartments   N Y Acquisition 29,000 111,697 15,957 Cash   0
33.01 Landmark Woods Apartments   N Y              
33.02 Basswood Apartments   N Y              
34 Aero Owners, Inc.   N Y Refinance 0 77,150 77,150 Cash   0
35 Temple Terrace Plaza   N Y Acquisition 0 115,098 19,183 Cash   0
36 Albertsons Baton Rouge   N Y Acquisition 9,250 0 Springing     0
37 200 Diplomat Drive Corporation   N Y Refinance 0 0 Springing     0
38 Glacier Village 7.0% N Y Acquisition 13,563 164,330 16,912 Cash   15,143
39 6440 Grand Avenue   N Y Acquisition 0 0 5,437 Cash   1,500
40 Cal Brazing HQ 16.0% N Y Acquisition 0 0 Springing     0
41 Mira Este Business Park 9.0% N Y Acquisition 0 14,645 2,929 Cash   1,557
42 Coronet Owners, Inc.   N Y Refinance 0 0 Springing     0
43 Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation   N Y Refinance 0 0 Springing     0
44 83-33 Gardens Corp. a/k/a 83-33 Austin Corp.   N Y Refinance 0 0 Springing     0
45 Evergreen Owners, Inc.   N Y Refinance 0 23,000 23,000 Cash   0
46 333 East Broadway Owners Corp.   N Y Refinance 0 0 Springing     0
47 Pacific Coast Plaza 9.0% N Y Acquisition 0 11,530 3,843 Cash   0
48 Days Inn Sarasota   N Y Acquisition 1,250 49,312 5,479 Cash   16,439
49 Citysquare Shopping Center   N Y Refinance 0 7,898 3,949 Cash   1,402
50 Spruce Tower Owners Corp.   N Y Refinance 0 0 Springing     0
51 Carriage Owners Corp.   N Y Refinance 0 0 Springing     0
52 DuPont Office Center   N Y Acquisition 81,173 45,497 11,374 Cash   2,819
53 7210 Owners Corp.   N Y Refinance 0 0 Springing     0
54 Sansing at Oxford Commons   N Y Refinance 0 7,469 1,064 Cash   1,386
55 45 Kew Gardens Owners Inc.   N Y Refinance 0 0 Springing     0
56 Hawthorne Gardens Realty Corp.   N Y Refinance 0 73,500 16,750 Cash   0
57 Maple Court Apartments, Inc.   N Y Refinance 0 15,000 15,000 Cash   0
58 Capri Gardens Owners Corp.   N Y Refinance 0 47,606 23,803 Cash   0
59 Skylake Ranch Center   N Y Acquisition 0 53,495 10,699 Cash   780
60 44-14 Newtown Road Apartment Corporation   N Y Refinance 0 0 Springing     0
61 CVS Portfolio - Ashtabula & Pageland   N Y Refinance 0 0 Springing     0
61.01 CVS - Ashtabula   N Y              
61.02 CVS - Pageland   N Y              
62 Claridge House Owners Corp.   N Y Refinance 0 0 Springing     0
63 11 Wooleys Lane Housing Corporation   N Y Refinance 0 0 Springing     0
64 Dorian Owners Inc.   N Y Refinance 0 32,494 16,247 Cash   0
65 Oak Grove MHC   N Y Acquisition 0 6,743 613 Cash   0
66 The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.   N Y Refinance 0 26,550 13,275 Cash   0
67 Taft Church Station   N Y Acquisition 11,286 12,555 1,395 Cash   0
68 Bank of America - Cary, NC   N Y Recapitalization 0 0 Springing     0
69 Lynbrook 44 Apartment Owners, Inc.   N Y Refinance 0 0 Springing     0
70 22 North Forest Avenue Corp.   N Y Refinance 0 0 Springing     0
71 Westview Equities, Inc.   N Y Refinance 0 31,815 5,145 Cash   0
72 Culpeper MHC Portfolio   N Y Refinance 0 1,752 219 Cash   3,555
72.01 Bailey’s MHC   N Y              
72.02 Lakeside MHC   N Y              
73 171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.)   N Y Refinance 0 0 Springing     0

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                       
Mortgage Loan Number Property Name Monthly Insurance Escrow ($) Insurance Escrow - Cash or LoC Insurance Escrow - LoC Counterparty Upfront Replacement Reserve ($) Monthly Replacement Reserve ($) Replacement Reserve Cap ($) Replacement Reserve Escrow - Cash or LoC Replacement Reserve Escrow - LoC Counterparty Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($)
1 Grand Canal Shoppes Springing     0 Springing 386,928     12,309,694 Springing
2 Waterford Lakes Town Center Springing     0 11,521 500,000 Cash   5,000,000 57,605
3 350 Bush Street 23,192 Cash   0 Springing 0     0 Springing
4 30 Hudson Yards Springing     0 Springing 0     0 0
5 University Square Springing Cash   0 6,030 0 Cash   0 45,223; Springing
6 Nova Place Springing     0 23,807 857,059 Cash   0 76,183
7 445 South Street Springing     201,500 5,653 0 Cash   0 40,034
8 Newport Beach Marriott Bayview Springing     0 Springing 0     0 0
9 Moffett Towers - Buildings 3 & 4 Springing     0 Springing 0     0 0
10 The Alhambra 24,075 Cash   0 19,414 698,918 Cash   0 77,658
11 One Financial Plaza Springing Cash   225,000 14,749 0 Cash   5,000,000 77,729; Springing
12 29 West 35th Street Springing     0 1,579 75,000 Cash   500,000 15,790
13 Ford Factory Springing     0 Springing 0     6,565,530 Springing
14 Marriott Downtown Orlando Springing Cash   0 From 8/1/2019 to 11/1/2023, 4% of underwritten revenue (currently $52,546.40). On each payment date thereadter 5% of underwritten revenue. 0 Cash   0 0
15 450-460 Park Avenue South Springing     0 Springing 0     0 Springing
16 Fairway Center I Springing     0 1,822; Springing 43,739 Cash   0 17,010; Springing
17 Mark Twain Village 6,257 Cash   0 5,106 245,094 Cash   500,000 17,200; Springing
18 Woodpark Shopping Center Springing     200,000 1,962 94,164 Cash   0 12,424
19 Little Rock Logistics Center Springing     0 4,170 250,225 Cash   0 8,341
20 Eleven Seventeen Perimeter Springing Cash   0 0 0     2,500,000 81,818; Springing
21 Hampton Inn & Suites Hershey 3,142 Cash   0 Springing 0     0 0
22 Polo Towne Crossing SC Springing     0 1,175 0 Cash   0 8,333
23 420 East 72nd Street Tenants Corp. Springing     0 0 0     0 0
24 Division Place Springing     0 2,007 0 Cash   0 7,526
25 Homewood Suites Fayetteville 1,214 Cash   0 Springing 0     0 0
26 Brownsville Commercial Industrial Park Springing Cash   0 3,333 0 Cash   0 6,667
27 Courtyard Fayetteville Fort Bragg 1,650 Cash   0 FF&E at 2% in years one and two, 3% in year 3, and 4% thereafter 0 Cash   0 0
28 Hampton Inn – Knightdale 2,953 Cash   0 5,567; Springing 500,000 Cash   0 0
29 167 169 Canal Street Springing     0 277 0 Cash   0 3,538
30 215 East 58th St 2,627 Cash   0 553 0 Cash   0 5,528
31 Fillmore Crossing 3,103 Cash   0 4,725 0 Cash   0 0
32 Courage Drive Springing     0 900 21,600 Cash   80,000 3,600; Springing
33 Landmark Woods & Basswood Apartments Springing     0 3,333 0 Cash   0 0
33.01 Landmark Woods Apartments                    
33.02 Basswood Apartments                    
34 Aero Owners, Inc. Springing     0 0 0     0 0
35 Temple Terrace Plaza Springing     0 1,090 0 Cash   60,000 5,811
36 Albertsons Baton Rouge Springing     0 830 49,823 Cash   0 0
37 200 Diplomat Drive Corporation Springing     0 0 0     0 0
38 Glacier Village 5,048 Cash   0 3,035 145,680 Cash   0 4,167
39 6440 Grand Avenue 500 Cash   0 195 0 Cash   0 1,297
40 Cal Brazing HQ Springing     0 Springing 0     0 Springing
41 Mira Este Business Park 779 Cash   225,000 Springing 225,000 Cash   150,000 Springing
42 Coronet Owners, Inc. Springing     0 0 0     0 0
43 Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation Springing     0 0 0     0 0
44 83-33 Gardens Corp. a/k/a 83-33 Austin Corp. Springing     0 0 0     0 0
45 Evergreen Owners, Inc. Springing     0 0 0     0 0
46 333 East Broadway Owners Corp. Springing     0 0 0     0 0
47 Pacific Coast Plaza Springing     0 625 0 Cash   0 Springing
48 Days Inn Sarasota 5,480 Cash   0 7,359 0 Cash   0 0
49 Citysquare Shopping Center 701 Cash   0 662 0 Cash   0 2,206
50 Spruce Tower Owners Corp. Springing     0 0 0     0 0
51 Carriage Owners Corp. Springing     0 0 0     0 0
52 DuPont Office Center 1,409 Cash   50,000 1,056 0 Cash   50,000 3,958
53 7210 Owners Corp. Springing     0 0 0     0 0
54 Sansing at Oxford Commons 693 Cash   0 198 0 Cash   0 992
55 45 Kew Gardens Owners Inc. Springing     0 0 0     0 0
56 Hawthorne Gardens Realty Corp. Springing     0 0 0     0 0
57 Maple Court Apartments, Inc. Springing     0 0 0     0 0
58 Capri Gardens Owners Corp. Springing     0 0 0     0 0
59 Skylake Ranch Center Springing Cash   0 103 8,200 Cash   0 1,025
60 44-14 Newtown Road Apartment Corporation Springing     0 0 0     0 0
61 CVS Portfolio - Ashtabula & Pageland Springing     0 336; Springing 4,036 Cash   0 Springing
61.01 CVS - Ashtabula                    
61.02 CVS - Pageland                    
62 Claridge House Owners Corp. Springing     0 0 0     0 0
63 11 Wooleys Lane Housing Corporation Springing     0 0 0     0 0
64 Dorian Owners Inc. Springing     0 0 0     0 0
65 Oak Grove MHC Springing     5,136 446 0 Cash   0 0
66 The Ridge Owners, Corp. A/K/A The Ridge Owners Corp. Springing     0 0 0     0 0
67 Taft Church Station Springing     0 313 0 Cash   0 1,558
68 Bank of America - Cary, NC Springing     0 62; Springing 744 Cash   0 Springing
69 Lynbrook 44 Apartment Owners, Inc. Springing     0 0 0     0 0
70 22 North Forest Avenue Corp. Springing     0 0 0     0 0
71 Westview Equities, Inc. Springing     0 0 0     0 0
72 Culpeper MHC Portfolio 323 Cash   0 271 0 Cash   0 0
72.01 Bailey’s MHC                    
72.02 Lakeside MHC                    
73 171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.) Springing     0 0 0     0 0

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                       
Mortgage Loan Number Property Name TI/LC Reserve Cap ($) TI/LC Escrow - Cash or LoC TI/LC Escrow - LoC Counterparty Debt Service Escrow (Initial) ($) Debt Service Escrow (Monthly) ($) Debt Service Escrow - Cash or LoC Debt Service Escrow - LoC Counterparty Other Escrow I Reserve Description Other Escrow I (Initial) ($) Other Escrow I (Monthly) ($)
1 Grand Canal Shoppes 2,321,544 Cash   0 0     Ground Rent 0 Springing
2 Waterford Lakes Town Center 7,500,000 Cash   0 0     Unfunded Obligations Reserve 1,485,464 0
3 350 Bush Street 0     0 0     Existing TI/LC Obligations Reserve ($6,651,482); Development Work Reserve ($153,188) 6,804,670 0
4 30 Hudson Yards 0     0 0     Contraction Space Funds Reserve 0 Springing
5 University Square 1,000,000 Cash   0 0     Outstanding TI/LC Funds 4,158,980 0
6 Nova Place 2,742,588 Cash   0 0     Existing TI/LC Reserve 1,587,057 0
7 445 South Street 950,000 Cash   0 0     Rent Concession Funds 71,148 0
8 Newport Beach Marriott Bayview 0     0 0       0 0
9 Moffett Towers - Buildings 3 & 4 0     0 0     Outstanding TI/LC and Free Rent Reserve 39,293,262 0
10 The Alhambra 4,000,000 Cash   0 0     Land Entitlement Contingency Reserve 6,000,000 0
11 One Financial Plaza 2,000,000 Cash   0 0     Rent Abatement Reserve 1,726,928 0
12 29 West 35th Street 500,000 Cash   0 0     Rent Concession Reserve 779,675 0
13 Ford Factory 0 Cash   0 0       0 0
14 Marriott Downtown Orlando 0     0 0       0 0
15 450-460 Park Avenue South 0     0 0     Rent Concession Reserve 2,438,878 0
16 Fairway Center I 408,234 Cash   0 0     Rent Concession Reserve 585,453 0
17 Mark Twain Village 500,000 Cash   0 0     First to Finish Reserve Fund 50,000 0
18 Woodpark Shopping Center 596,372 Cash   0 0       0 0
19 Little Rock Logistics Center 300,270 Cash   0 0       0 0
20 Eleven Seventeen Perimeter 1,000,000 Cash   0 0     Existing TI/LC Reserve 1,786,163 0
21 Hampton Inn & Suites Hershey 0     0 0     PIP Reserve 500,000 0
22 Polo Towne Crossing SC 400,000 Cash   0 0       0 0
23 420 East 72nd Street Tenants Corp. 0     0 0       0 0
24 Division Place 270,939 Cash   0 0     Key Tenant Springing Reserve 0 Springing
25 Homewood Suites Fayetteville 0     0 0       0 0
26 Brownsville Commercial Industrial Park 200,000 Cash   0 0       0 0
27 Courtyard Fayetteville Fort Bragg 0     0 0     PIP Reserve 0 Springing
28 Hampton Inn – Knightdale 0     0 0       0 0
29 167 169 Canal Street 204,000 Cash   0 0       0 0
30 215 East 58th St 265,320 Cash   0 0       0 0
31 Fillmore Crossing 0     0 0     Designated Replacement Reserve 683,000 0
32 Courage Drive 80,000 Cash   0 0       0 0
33 Landmark Woods & Basswood Apartments 0     0 0       0 0
33.01 Landmark Woods Apartments                    
33.02 Basswood Apartments                    
34 Aero Owners, Inc. 0     0 0       0 0
35 Temple Terrace Plaza 209,000 Cash   0 0       0 0
36 Albertsons Baton Rouge 0     0 0       0 0
37 200 Diplomat Drive Corporation 0     0 0       0 0
38 Glacier Village 200,000 Cash   0 0       0 0
39 6440 Grand Avenue 46,692 Cash   0 0       0 0
40 Cal Brazing HQ 0     0 0       0 0
41 Mira Este Business Park 150,000 Cash   0 0     Future TILC/Replacement Reserves 150,000 0
42 Coronet Owners, Inc. 0     0 0       0 0
43 Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation 0     0 0       0 0
44 83-33 Gardens Corp. a/k/a 83-33 Austin Corp. 0     0 0       0 0
45 Evergreen Owners, Inc. 0     0 0     Collateral Security Agreement for Capital Improvements 500,000 0
46 333 East Broadway Owners Corp. 0     0 0       0 0
47 Pacific Coast Plaza 150,000     0 0       0 0
48 Days Inn Sarasota 0     0 0     PIP Reserve 76,927 0
49 Citysquare Shopping Center 0 Cash   0 0       0 0
50 Spruce Tower Owners Corp. 0     0 0       0 0
51 Carriage Owners Corp. 0     0 0       0 0
52 DuPont Office Center 0 Cash   0 0       0 0
53 7210 Owners Corp. 0     0 0       0 0
54 Sansing at Oxford Commons 35,710 Cash   0 0       0 0
55 45 Kew Gardens Owners Inc. 0     0 0     Collateral Security Agreement for Environmental Items 150,000 0
56 Hawthorne Gardens Realty Corp. 0     0 0       0 0
57 Maple Court Apartments, Inc. 0     0 0     Collateral Security Agreement for Capital Improvements 500,000 0
58 Capri Gardens Owners Corp. 0     0 0       0 0
59 Skylake Ranch Center 49,200 Cash   0 0     Kantor Free Rent Reserve 10,834 0
60 44-14 Newtown Road Apartment Corporation 0     0 0     Collateral Security Agreement for Capital Improvements 1,000,000 0
61 CVS Portfolio - Ashtabula & Pageland 0     0 0       0 0
61.01 CVS - Ashtabula                    
61.02 CVS - Pageland                    
62 Claridge House Owners Corp. 0     0 0       0 0
63 11 Wooleys Lane Housing Corporation 0     0 0       0 0
64 Dorian Owners Inc. 0     0 0       0 0
65 Oak Grove MHC 0     0 0       0 0
66 The Ridge Owners, Corp. A/K/A The Ridge Owners Corp. 0     0 0       0 0
67 Taft Church Station 93,500 Cash   0 0       0 0
68 Bank of America - Cary, NC 0     0 0       0 0
69 Lynbrook 44 Apartment Owners, Inc. 0     0 0       0 0
70 22 North Forest Avenue Corp. 0     0 0       0 0
71 Westview Equities, Inc. 0     0 0       0 0
72 Culpeper MHC Portfolio 0     0 0       0 0
72.01 Bailey’s MHC                    
72.02 Lakeside MHC                    
73 171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.) 0     0 0       0 0

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                       
Mortgage Loan Number Property Name Other Escrow I Cap ($) Other Escrow I Escrow - Cash or LoC Other  Escrow I - LoC Counterparty Other Escrow II Reserve Description Other Escrow II (Initial) ($) Other Escrow II (Monthly) ($) Other Escrow II Cap ($) Other Escrow II Escrow - Cash or LoC Other  Escrow II - LoC Counterparty Holdback
1 Grand Canal Shoppes 0     Gap Rent 1,218,246 0 0 Cash    
2 Waterford Lakes Town Center 0 Cash   Regal Holdback Reserve 22,500,000 0 0 Cash    
3 350 Bush Street 0 Cash   Publicis Letter of Credit ($4,672,000); Atlassian Letter of Credit ($810,784) 5,482,784 0 0 LoC Credit Industriel et Commercial (Publicis Letter of Credit); Bank of America, N.A. (Atlassian Letter of Credit)  
4 30 Hudson Yards 0     Condominium Reserve 0 Springing 0      
5 University Square 0 Cash     0 0 0      
6 Nova Place 0 Cash   Closing Date Leasing Reserve 4,000,000 0 0 Cash    
7 445 South Street 0 Cash     0 0 0      
8 Newport Beach Marriott Bayview 0       0 0 0      
9 Moffett Towers - Buildings 3 & 4 0 Cash   Lease Sweep Reserve 0 Springing 21,037,980      
10 The Alhambra 0 Cash   Rent Concession Reserve ($2,231,180.75); Existing TI/LC Obligations Reserve ($9,668,623.85) 11,899,805 0 0 Cash    
11 One Financial Plaza 0 Cash   Outstanding TI/LC Reserve 1,112,904 0 0 Cash    
12 29 West 35th Street 0 Cash     0 0 0      
13 Ford Factory 0       0 0 0      
14 Marriott Downtown Orlando 0       0 0 0      
15 450-460 Park Avenue South 0 Cash   Existing TI/LC Obligations Reserve 4,509,708 0 0 Cash    
16 Fairway Center I 0 Cash     0 0 0      
17 Mark Twain Village 0 Cash   Outstanding TI Reserve Fund 50,000 0 0 Cash    
18 Woodpark Shopping Center 0       0 0 0      
19 Little Rock Logistics Center 0       0 0 0      
20 Eleven Seventeen Perimeter 0 Cash   Rent Concession Reserve ($386,644.47); Gap Rent Reserve ($37,329.83) 423,974 0 0 Cash    
21 Hampton Inn & Suites Hershey 0 Cash     0 0 0      
22 Polo Towne Crossing SC 0       0 0 0      
23 420 East 72nd Street Tenants Corp. 0       0 0 0      
24 Division Place 0     Existing TI/LC Obligations Reserve 3,000 0 0 Cash   250,000
25 Homewood Suites Fayetteville 0       0 0 0      
26 Brownsville Commercial Industrial Park 0       0 0 0      
27 Courtyard Fayetteville Fort Bragg 0       0 0 0      
28 Hampton Inn – Knightdale 0       0 0 0      
29 167 169 Canal Street 0       0 0 0      
30 215 East 58th St 0       0 0 0      
31 Fillmore Crossing 0 Cash     0 0 0      
32 Courage Drive 0       0 0 0     630,000
33 Landmark Woods & Basswood Apartments 0       0 0 0      
33.01 Landmark Woods Apartments                    
33.02 Basswood Apartments                    
34 Aero Owners, Inc. 0       0 0 0      
35 Temple Terrace Plaza 0       0 0 0      
36 Albertsons Baton Rouge 0       0 0 0      
37 200 Diplomat Drive Corporation 0       0 0 0      
38 Glacier Village 0       0 0 0      
39 6440 Grand Avenue 0       0 0 0      
40 Cal Brazing HQ 0       0 0 0      
41 Mira Este Business Park 0 Cash     0 0 0      
42 Coronet Owners, Inc. 0       0 0 0      
43 Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation 0       0 0 0      
44 83-33 Gardens Corp. a/k/a 83-33 Austin Corp. 0       0 0 0      
45 Evergreen Owners, Inc. 0 Cash     0 0 0      
46 333 East Broadway Owners Corp. 0       0 0 0      
47 Pacific Coast Plaza 0       0 0 0      
48 Days Inn Sarasota 0 Cash     0 0 0      
49 Citysquare Shopping Center 0       0 0 0      
50 Spruce Tower Owners Corp. 0       0 0 0      
51 Carriage Owners Corp. 0       0 0 0      
52 DuPont Office Center 0       0 0 0      
53 7210 Owners Corp. 0       0 0 0      
54 Sansing at Oxford Commons 0       0 0 0      
55 45 Kew Gardens Owners Inc. 0 Cash     0 0 0      
56 Hawthorne Gardens Realty Corp. 0       0 0 0      
57 Maple Court Apartments, Inc. 0 Cash   Collateral Security Agreement for Environmental Items 22,500 0 0 Cash    
58 Capri Gardens Owners Corp. 0       0 0 0      
59 Skylake Ranch Center 0 Cash     0 0 0      
60 44-14 Newtown Road Apartment Corporation 0 Cash     0 0 0      
61 CVS Portfolio - Ashtabula & Pageland 0       0 0 0      
61.01 CVS - Ashtabula                    
61.02 CVS - Pageland                    
62 Claridge House Owners Corp. 0       0 0 0      
63 11 Wooleys Lane Housing Corporation 0       0 0 0      
64 Dorian Owners Inc. 0       0 0 0      
65 Oak Grove MHC 0       0 0 0      
66 The Ridge Owners, Corp. A/K/A The Ridge Owners Corp. 0       0 0 0      
67 Taft Church Station 0       0 0 0      
68 Bank of America - Cary, NC 0       0 0 0      
69 Lynbrook 44 Apartment Owners, Inc. 0       0 0 0      
70 22 North Forest Avenue Corp. 0       0 0 0      
71 Westview Equities, Inc. 0       0 0 0      
72 Culpeper MHC Portfolio 0       0 0 0      
72.01 Bailey’s MHC                    
72.02 Lakeside MHC                    
73 171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.) 0       0 0 0      

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                       
Mortgage Loan Number Property Name Ownership Interest Ground Lease Initial Expiration Date Annual Ground Rent Payment Annual Ground Rent Increases Lockbox Whole Loan Cut-off Date Balance ($) Whole Loan Debt Service ($) Subordinate Secured Debt Original Balance ($) Subordinate Secured Debt Cut-off Date Balance ($) Whole Loan U/W NOI DSCR (x)
1 Grand Canal Shoppes Fee and Leasehold 2/28/2064 $133,477 Beginning with the 8th Lease Year, Rent is increased each year by the percentage that the Consumer PRice Index has increased, not to exceed 2%, and never to be decreased. Hard/Springing Cash Management 975,000,000 3,537,423 215,000,000 215,000,000 1.72
2 Waterford Lakes Town Center Fee       Hard/Springing Cash Management          
3 350 Bush Street Fee       Hard/Upfront Cash Management          
4 30 Hudson Yards Fee       Hard/Springing Cash Management 1,430,000,000 4,058,618 310,000,000 310,000,000 2.51
5 University Square Fee       Springing          
6 Nova Place Fee       Hard/Springing Cash Management          
7 445 South Street Fee       Hard/Springing Cash Management          
8 Newport Beach Marriott Bayview Fee       Soft/Springing Cash Management          
9 Moffett Towers - Buildings 3 & 4 Fee       Hard/Upfront Cash Management 505,000,000 1,605,957 155,000,000 155,000,000 2.41
10 The Alhambra Fee       Hard/Upfront Cash Management          
11 One Financial Plaza Fee       Springing          
12 29 West 35th Street Fee       Springing          
13 Ford Factory Fee       Hard/Springing Cash Management          
14 Marriott Downtown Orlando Fee       Hard/Springing Cash Management          
15 450-460 Park Avenue South Fee       Hard/Springing Cash Management          
16 Fairway Center I Fee       Springing          
17 Mark Twain Village Fee       Hard/Springing Cash Management          
18 Woodpark Shopping Center Fee       Springing          
19 Little Rock Logistics Center Fee       Springing          
20 Eleven Seventeen Perimeter Fee       Springing          
21 Hampton Inn & Suites Hershey Fee       Springing          
22 Polo Towne Crossing SC Fee       Springing          
23 420 East 72nd Street Tenants Corp. Fee       None          
24 Division Place Fee       None          
25 Homewood Suites Fayetteville Fee       Springing          
26 Brownsville Commercial Industrial Park Fee       Springing          
27 Courtyard Fayetteville Fort Bragg Fee       Springing          
28 Hampton Inn – Knightdale Fee       Springing          
29 167 169 Canal Street Fee       Springing          
30 215 East 58th St Fee       Springing          
31 Fillmore Crossing Fee       Springing          
32 Courage Drive Fee       None          
33 Landmark Woods & Basswood Apartments Fee       Springing          
33.01 Landmark Woods Apartments Fee                  
33.02 Basswood Apartments Fee                  
34 Aero Owners, Inc. Fee       None 8,262,963 35,312 500,000 0 5.96
35 Temple Terrace Plaza Fee       Hard/Springing Cash Management          
36 Albertsons Baton Rouge Fee       Springing          
37 200 Diplomat Drive Corporation Fee       None 7,978,361 37,277 500,000 0 5.23
38 Glacier Village Fee       Springing          
39 6440 Grand Avenue Fee       Springing          
40 Cal Brazing HQ Fee       Springing          
41 Mira Este Business Park Fee       Springing          
42 Coronet Owners, Inc. Fee       None 7,125,000 32,572 1,000,000 0 5.25
43 Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation Fee       None 10,000,000 38,566 4,000,000 3,335,000 14.89
44 83-33 Gardens Corp. a/k/a 83-33 Austin Corp. Fee       None 6,491,213 29,407 500,000 0 4.54
45 Evergreen Owners, Inc. Fee       None 6,241,047 26,676 500,000 0 2.57
46 333 East Broadway Owners Corp. Fee       None 5,866,316 24,561 500,000 0 3.89
47 Pacific Coast Plaza Fee       Springing          
48 Days Inn Sarasota Fee       Springing          
49 Citysquare Shopping Center Fee       Springing          
50 Spruce Tower Owners Corp. Fee       None          
51 Carriage Owners Corp. Fee       None 4,001,683 16,563 4,690 4,690 7.11
52 DuPont Office Center Fee       Springing          
53 7210 Owners Corp. Fee       None 4,193,678 17,178 500,000 0 3.90
54 Sansing at Oxford Commons Fee       Springing          
55 45 Kew Gardens Owners Inc. Fee       None 4,000,000 13,312 500,000 0 7.19
56 Hawthorne Gardens Realty Corp. Fee       None 3,910,489 18,738 500,000 0 5.51
57 Maple Court Apartments, Inc. Fee       None 3,720,036 16,110 500,000 0 3.42
58 Capri Gardens Owners Corp. Fee       None 3,397,662 13,932 500,000 0 6.02
59 Skylake Ranch Center Fee       Springing          
60 44-14 Newtown Road Apartment Corporation Fee       None 3,292,122 15,585 500,000 0 6.73
61 CVS Portfolio - Ashtabula & Pageland Fee       Springing          
61.01 CVS - Ashtabula Fee                  
61.02 CVS - Pageland Fee                  
62 Claridge House Owners Corp. Fee       None 2,554,660 8,506 4,660 4,660 9.09
63 11 Wooleys Lane Housing Corporation Fee       None 2,696,008 11,253 250,000 0 8.93
64 Dorian Owners Inc. Fee       None 2,746,718 12,509 500,000 0 5.41
65 Oak Grove MHC Fee       Springing          
66 The Ridge Owners, Corp. A/K/A The Ridge Owners Corp. Fee       None          
67 Taft Church Station Fee       Springing          
68 Bank of America - Cary, NC Fee       Springing          
69 Lynbrook 44 Apartment Owners, Inc. Fee       None 1,804,641 6,009 4,641 4,641 9.36
70 22 North Forest Avenue Corp. Fee       None 1,556,389 5,182 6,389 6,389 11.47
71 Westview Equities, Inc. Fee       None          
72 Culpeper MHC Portfolio Fee       Springing          
72.01 Bailey’s MHC Fee                  
72.02 Lakeside MHC Fee                  
73 171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.) Fee       None 1,550,000 5,549 300,000 40,024 6.03

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                   
Mortgage Loan Number Property Name Whole Loan U/W NCF DSCR (x) Whole Loan Cut-off Date LTV Ratio Whole Loan Cut-off Date U/W NOI Debt Yield Whole Loan Cut-off Date U/W NCF Debt Yield Mezzanine Debt Cut-off Date Balance($) Sponsor Affiliated Sponsors Mortgage Loan Number
1 Grand Canal Shoppes 1.67 59.5% 7.5% 7.3%   Brookfield Properties REIT Inc.; Nuveen Real Estate   1
2 Waterford Lakes Town Center           Washington Prime Group, L.P.   2
3 350 Bush Street         100,000,000 Gemdale USA Corporation; Vision Real Estate Development, Inc.   3
4 30 Hudson Yards 2.50 65.0% 8.5% 8.5%   30 HY WM REIT Owner LP   4
5 University Square           Andrew Penson   5
6 Nova Place           Jeremy Leventhal; Alexander Leventhal; Elliot Gould   6
7 445 South Street           Strategic Real Estate, LLC   7
8 Newport Beach Marriott Bayview           Jon D. Kline   8
9 Moffett Towers - Buildings 3 & 4 2.40 63.9% 9.2% 9.2% 85,000,000 The Jay Paul Company   9
10 The Alhambra           RM Properties, LLC; Future Land International LLC; Wayne Ratkovich   10
11 One Financial Plaza         13,000,000 Alan Lazowski; Shelbourne Global Solutions, LLC   11
12 29 West 35th Street           Shapour (Paul) Sohayegh; Roni Movahedian   12
13 Ford Factory           Access Industries   13
14 Marriott Downtown Orlando           United Capital Corp.   14
15 450-460 Park Avenue South           Joseph Moinian; Jacob Orfali; David Adelipour   15
16 Fairway Center I           David B. Dollinger   16
17 Mark Twain Village           Christopher Palermo, Anthony Grosso   17
18 Woodpark Shopping Center           Unilev Capital Corp.   18
19 Little Rock Logistics Center           Glen Una Management Company, Inc. Y - Group 1 19
20 Eleven Seventeen Perimeter           In Shik Hong   20
21 Hampton Inn & Suites Hershey           Montu Patel   21
22 Polo Towne Crossing SC           US Property Trust South America LLC   22
23 420 East 72nd Street Tenants Corp.               23
24 Division Place           Adam Firsel; Adam Firsel Revocable Trust   24
25 Homewood Suites Fayetteville           Shamin Hotels   25
26 Brownsville Commercial Industrial Park           PacVentures, Inc.   26
27 Courtyard Fayetteville Fort Bragg           Trinity Hospitality   27
28 Hampton Inn – Knightdale           Oscar N. Harris; John M. Sandlin   28
29 167 169 Canal Street           Greg Dadourian   29
30 215 East 58th St           Maria Luisa Garzoni   30
31 Fillmore Crossing           Alexander May; Sarah May; Sven Dienst; Rebecca Dienst; Kevin Lee   31
32 Courage Drive           Michael C. Jaeger; Robert A. McHugh, III   32
33 Landmark Woods & Basswood Apartments           SMG; SIP   33
33.01 Landmark Woods Apartments               33.01
33.02 Basswood Apartments               33.02
34 Aero Owners, Inc. 5.78 10.0% 30.5% 29.7%       34
35 Temple Terrace Plaza           Elliot Sasson; Christopher Wild   35
36 Albertsons Baton Rouge           Glen Una Management Y - Group 1 36
37 200 Diplomat Drive Corporation 5.05 19.2% 29.3% 28.3%       37
38 Glacier Village           Alaska Legacy Partners LLC   38
39 6440 Grand Avenue           Tiffany Earl Williams   39
40 Cal Brazing HQ           Franklin B. Mandel   40
41 Mira Este Business Park           Lily Hsue; Peter Sun; Lily Hsue Irrevocable Living Trust   41
42 Coronet Owners, Inc. 5.15 13.6% 28.8% 28.2%       42
43 Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation 14.78 5.5% 68.9% 68.4%       43
44 83-33 Gardens Corp. a/k/a 83-33 Austin Corp. 4.45 15.2% 24.7% 24.2%       44
45 Evergreen Owners, Inc. 2.50 22.4% 13.2% 12.8%       45
46 333 East Broadway Owners Corp. 3.81 22.8% 19.5% 19.2%       46
47 Pacific Coast Plaza           Benjamin W. White   47
48 Days Inn Sarasota           Arvind Viradia; Minesh Patel   48
49 Citysquare Shopping Center           Ali Salass   49
50 Spruce Tower Owners Corp.               50
51 Carriage Owners Corp. 7.00 17.2% 35.3% 34.8%       51
52 DuPont Office Center           Rajinder S. Mahil; Parveen Mahil   52
53 7210 Owners Corp. 3.81 16.6% 19.2% 18.7%       53
54 Sansing at Oxford Commons           H. Blake Tartt, III   54
55 45 Kew Gardens Owners Inc. 7.07 14.0% 28.7% 28.2%       55
56 Hawthorne Gardens Realty Corp. 5.40 16.7% 31.7% 31.1%       56
57 Maple Court Apartments, Inc. 3.34 15.2% 17.8% 17.4%       57
58 Capri Gardens Owners Corp. 5.89 11.6% 29.6% 29.0%       58
59 Skylake Ranch Center           Jeong Suk Choi; Yeol Choi   59
60 44-14 Newtown Road Apartment Corporation 6.63 7.8% 38.2% 37.6%       60
61 CVS Portfolio - Ashtabula & Pageland           Arthur B. Birtcher; Ronald E. Birtcher; Robert M. Anderson; The Arthur B. Birtcher Revocable Trust; The Ronald E. Birtcher Separate Property Trust; The Anderson Family Trust   61
61.01 CVS - Ashtabula               61.01
61.02 CVS - Pageland               61.02
62 Claridge House Owners Corp. 8.94 17.3% 36.3% 35.7%       62
63 11 Wooleys Lane Housing Corporation 8.76 16.1% 44.7% 43.9%       63
64 Dorian Owners Inc. 5.29 11.1% 29.5% 28.9%       64
65 Oak Grove MHC           Karl Ebert; Christopher K. Ebert   65
66 The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.               66
67 Taft Church Station           Greg Cervenka   67
68 Bank of America - Cary, NC           Dimitrios Kaloidis   68
69 Lynbrook 44 Apartment Owners, Inc. 9.18 15.4% 37.4% 36.7%       69
70 22 North Forest Avenue Corp. 11.27 13.4% 45.8% 45.0%       70
71 Westview Equities, Inc.               71
72 Culpeper MHC Portfolio           Foundry Companies   72
72.01 Bailey’s MHC               72.01
72.02 Lakeside MHC               72.02
73 171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.) 6.01 11.6% 25.9% 25.8%       73