FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-207340-10 | ||
UBS Commercial Mortgage Trust 2018-C9 Disclaimer
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-207340) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-877-713-1030 (8 a.m. – 5 p.m. EST). Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of UBS Securities LLC, Cantor Fitzgerald & Co., SG Americas Securities, LLC, Drexel Hamilton, LLC or Academy Securities, Inc, or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.
This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES
The information herein is preliminary and may be supplemented or amended prior to the time of sale. In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.
The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.
The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.
| ||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||
Mortgage Loan Number | Property Flag | Property Name | Mortgage Loan Originator | Mortgage Loan Seller | Cross-Collateralized and Cross-Defaulted | Address | City | County | State | Zip Code | General Property Type | Specific Property Type |
1 | Loan | Aspen Lake Office Portfolio | UBS AG | UBS AG | No | Various | Austin | Travis | TX | 78750 | Office | Suburban |
1.01 | Property | Aspen Lake One | UBS AG | UBS AG | No | 13785 Research Boulevard | Austin | Travis | TX | 78750 | Office | Suburban |
1.02 | Property | Tower of The Hills | UBS AG | UBS AG | No | 13809 Research Boulevard | Austin | Travis | TX | 78750 | Office | Suburban |
1.03 | Property | Tower Point | UBS AG | UBS AG | No | 13805 Research Boulevard | Austin | Travis | TX | 78750 | Office | Suburban |
2 | Loan | AFIN Portfolio | SG; UBS AG | SG; UBS AG | No | Various | Various | Various | Various | Various | Retail | Anchored |
2.01 | Property | Montecito Crossing | SG; UBS AG | SG; UBS AG | No | 6610-6750 North Durango Drive | Las Vegas | Clark | NV | 89149 | Retail | Anchored |
2.02 | Property | Jefferson Commons | SG; UBS AG | SG; UBS AG | No | 4901 Outer Loop | Louisville | Jefferson | KY | 40219 | Retail | Anchored |
2.03 | Property | Best on the Boulevard | SG; UBS AG | SG; UBS AG | No | 3810-3910 South Maryland Parkway | Las Vegas | Clark | NV | 89119 | Retail | Anchored |
2.04 | Property | Northpark Center | SG; UBS AG | SG; UBS AG | No | 8221-8301 Old Troy Pike | Huber Heights | Montgomery | OH | 45424 | Retail | Anchored |
2.05 | Property | Anderson Station | SG; UBS AG | SG; UBS AG | No | 100 Station Drive | Anderson | Anderson | SC | 29621 | Retail | Anchored |
2.06 | Property | Cross Pointe Center | SG; UBS AG | SG; UBS AG | No | 5075 Morganton Road | Fayetteville | Cumberland | NC | 28314 | Retail | Anchored |
2.07 | Property | San Pedro Crossing | SG; UBS AG | SG; UBS AG | No | 303-333 Northwest Loop 410 | San Antonio | Bexar | TX | 78216 | Retail | Anchored |
2.08 | Property | Riverbend Marketplace | SG; UBS AG | SG; UBS AG | No | 129 Bleachery Boulevard | Asheville | Buncombe | NC | 28803 | Retail | Anchored |
2.09 | Property | Shops at RiverGate South | SG; UBS AG | SG; UBS AG | No | 13540 Hoover Creek Boulevard | Charlotte | Mecklenburg | NC | 28273 | Retail | Anchored |
2.1 | Property | Centennial Plaza | SG; UBS AG | SG; UBS AG | No | 5801 North May Avenue | Oklahoma City | Oklahoma | OK | 73112 | Retail | Anchored |
2.11 | Property | Shoppes of West Melbourne | SG; UBS AG | SG; UBS AG | No | 1501 West New Haven Avenue | West Melbourne | Brevard | FL | 32904 | Retail | Anchored |
2.12 | Property | North Lakeland Plaza | SG; UBS AG | SG; UBS AG | No | 4241 North US Highway 98 | Lakeland | Polk | FL | 33809 | Retail | Anchored |
3 | Loan | Midwest Hotel Portfolio | UBS AG; RMF | UBS AG | No | Various | Various | Various | Various | Various | Hospitality | Limited Service |
3.01 | Property | Hilton Garden Inn Joplin | UBS AG; RMF | UBS AG | No | 2644 East 32nd Street | Joplin | Newton | MO | 64804 | Hospitality | Limited Service |
3.02 | Property | Hampton Inn Mount Vernon | UBS AG; RMF | UBS AG | No | 221 Potomac Boulevard | Mount Vernon | Jefferson | IL | 62864 | Hospitality | Limited Service |
3.03 | Property | Hampton Inn Joplin | UBS AG; RMF | UBS AG | No | 3107 East 36th Street | Joplin | Newton | MO | 64804 | Hospitality | Limited Service |
3.04 | Property | Hampton Inn Anderson | UBS AG; RMF | UBS AG | No | 2312 Hampton Drive | Anderson | Madison | IN | 46013 | Hospitality | Limited Service |
3.05 | Property | Hampton Inn Marion | UBS AG; RMF | UBS AG | No | 2710 West Deyoung Street | Marion | Williamson | IL | 62959 | Hospitality | Limited Service |
3.06 | Property | Fairfield Inn Joplin | UBS AG; RMF | UBS AG | No | 3301 South Range Line Road | Joplin | Newton | MO | 64804 | Hospitality | Limited Service |
3.07 | Property | Fairfield Inn Indianapolis South | UBS AG; RMF | UBS AG | No | 4504 Southport Crossing Drive | Indianapolis | Marion | IN | 46237 | Hospitality | Limited Service |
3.08 | Property | Fairfield Inn St. Louis Collinsville | UBS AG; RMF | UBS AG | No | 4 Gateway Drive | Collinsville | Madison | IL | 62234 | Hospitality | Limited Service |
4 | Loan | City Square and Clay Street | LCF | LCF | No | 500 12th Street & 499, 501, 525 14th Street and 1200 Clay Street | Oakland | Alameda | CA | 94612 | Mixed Use | Office/Garage/Retail |
5 | Loan | ExchangeRight Net Leased Portfolio 20 | SG | SG | No | Various | Various | Various | Various | Various | Various | Various |
5.01 | Property | Pick 'n Save - Grafton, WI | SG | SG | No | 301 Falls Road | Grafton | Ozaukee | WI | 53024 | Retail | Single Tenant |
5.02 | Property | BioLife Plasma Services LP | SG | SG | No | 8015 Bellevue Parkway | Cordova | Shelby | TN | 38016 | Office | Medical |
5.03 | Property | Walgreens - Mobile, AL | SG | SG | No | 2050 Government Street | Mobile | Mobile | AL | 36606 | Retail | Single Tenant |
5.04 | Property | Tractor Supply - Tallahassee, FL | SG | SG | No | 5743 West Tennessee Street | Tallahassee | Leon | FL | 32304 | Retail | Single Tenant |
5.05 | Property | Verizon Wireless - Columbia, SC | SG | SG | No | 6118 Garners Ferry Road | Columbia | Richland | SC | 29209 | Retail | Single Tenant |
5.06 | Property | Tractor Supply - Mobile, AL | SG | SG | No | 635 Schillinger Road North | Mobile | Mobile | AL | 36608 | Retail | Single Tenant |
5.07 | Property | Fresenius Medical Care - Warren, OH | SG | SG | No | 4941 Enterprise Boulevard NW | Warren | Trumbull | OH | 44481 | Office | Medical |
5.08 | Property | Walgreens - Homewood, IL | SG | SG | No | 820 183rd Street | Homewood | Cook | IL | 60430 | Retail | Single Tenant |
5.09 | Property | Advance Auto Parts - San Antonio, TX | SG | SG | No | 16502 Nacogdoches Road | San Antonio | Bexar | TX | 78247 | Retail | Single Tenant |
5.1 | Property | Advance Auto Parts - Humble, TX | SG | SG | No | 6931 Atascocita Road | Humble | Harris | TX | 77346 | Retail | Single Tenant |
5.11 | Property | Dollar General - Copley, OH | SG | SG | No | 1348 South Cleveland-Massillon Road | Copley | Summit | OH | 44321 | Retail | Single Tenant |
5.12 | Property | Advance Auto Parts - Columbus, OH | SG | SG | No | 1205 East Main Street | Columbus | Franklin | OH | 43205 | Retail | Single Tenant |
5.13 | Property | Napa Auto Parts - Pekin, IL | SG | SG | No | 2101 Broadway Street | Pekin | Tazewell | IL | 61554 | Retail | Single Tenant |
5.14 | Property | Dollar General - Toledo, OH | SG | SG | No | 324 West Bancroft Street | Toledo | Lucas | OH | 43620 | Retail | Single Tenant |
5.15 | Property | Dollar General - Youngstown, OH | SG | SG | No | 5814 Belmont Avenue | Youngstown | Trumbull | OH | 44505 | Retail | Single Tenant |
5.16 | Property | Dollar General - Griffin, GA | SG | SG | No | 1713 Williamson Road | Griffin | Spalding | GA | 30224 | Retail | Single Tenant |
6 | Loan | The SoCal Portfolio | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | Various | Various | Various | CA | Various | Various | Various |
6.01 | Property | Aliso Viejo Commerce Center | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 27782-27832 Aliso Creek Road | Aliso Viejo | Orange | CA | 92656 | Retail | Unanchored |
6.02 | Property | Transpark Commerce | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 2910-2990 Inland Empire Boulevard | Ontario | San Bernardino | CA | 91764 | Office | Suburban |
6.03 | Property | Wimbledon | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 12276-12550 Hesperia Road | Victorville | San Bernardino | CA | 92395 | Mixed Use | Office/Retail |
6.04 | Property | Palmdale Place | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 2211-2361 & 2301 East Palmdale Boulevard | Palmdale | Los Angeles | CA | 93550 | Mixed Use | Retail/Education |
6.05 | Property | Sierra Gateway | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 39959 & 40015 Sierra Highway | Palmdale | Los Angeles | CA | 93550 | Office | Suburban |
6.06 | Property | Fresno Industrial Center | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 720 East North Avenue & 2904-2998 South Angus Avenue | Fresno | Fresno | CA | 93725 | Industrial | Warehouse/Distribution |
6.07 | Property | Upland Freeway | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 1348-1438 West 7th Street | Upland | San Bernardino | CA | 91786 | Retail | Unanchored |
6.08 | Property | Commerce Corporate Center | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 5800 South Eastern Avenue | Commerce | Los Angeles | CA | 90040 | Office | Suburban |
6.09 | Property | Moreno Valley | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 23880-23962 Alessandro Boulevard | Moreno Valley | Riverside | CA | 92553 | Mixed Use | Office/Retail |
6.1 | Property | Airport One Office Park | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 4403 East Donald Douglas Drive | Long Beach | Los Angeles | CA | 90808 | Office | Suburban |
6.11 | Property | Colton Courtyard | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 1200-1230, 1260-1300 and 1320-1350 East Washington Street | Colton | San Bernardino | CA | 92324 | Retail | Anchored |
6.12 | Property | The Abbey Center | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 340, 400 & 490 Farrell Drive | Palm Springs | Riverside | CA | 92262 | Office | Suburban |
6.13 | Property | Upland Commerce Center | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 1379 and 1383-1399 East Foothill Boulevard | Upland | San Bernardino | CA | 91786 | Retail | Anchored |
6.14 | Property | Diamond Bar | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 23525-23555 Palomino Drive | Diamond Bar | Los Angeles | CA | 91765 | Retail | Unanchored |
6.15 | Property | Atlantic Plaza | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 5166-5190 Atlantic Avenue | Long Beach | Los Angeles | CA | 90805 | Retail | Unanchored |
6.16 | Property | Ming Office Park | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 5500 Ming Avenue | Bakersfield | Kern | CA | 93309 | Office | Suburban |
6.17 | Property | 10th Street Commerce Center | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 44204-44276 10th Street West | Lancaster | Los Angeles | CA | 93534 | Retail | Anchored |
6.18 | Property | Cityview Plaza | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 12361-12465 Lewis Street | Garden Grove | Orange | CA | 92840 | Office | Suburban |
6.19 | Property | Garden Grove Town Center | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 9918 West Katella Avenue and 11021 Brookhurst Street | Garden Grove | Orange | CA | 92840 | Retail | Shadow Anchored |
6.2 | Property | 30th Street Commerce Center | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 3005 East Palmdale Boulevard | Palmdale | Los Angeles | CA | 93550 | Retail | Unanchored |
6.21 | Property | Mt. Vernon Commerce Center | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 851 South Mount Vernon Avenue | Colton | San Bernardino | CA | 92324 | Industrial | Flex |
6.22 | Property | Anaheim Stadium Industrial | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 2419 & 2423 East Winston Road and 1321 & 1341 Sunkist Street | Anaheim | Orange | CA | 92806 | Industrial | Flex |
6.23 | Property | 25th Street Commerce Center | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 2501-2505 East Palmdale Boulevard | Palmdale | Los Angeles | CA | 93550 | Retail | Unanchored |
6.24 | Property | Fresno Airport | Citi Real Estate Funding Inc.; Barclays Bank PLC | CCRE | No | 1901-1991 North Gateway Boulevard | Fresno | Fresno | CA | 93727 | Office | Suburban |
7 | Loan | 22 West 38th Street | LCF | LCF | No | 22 West 38th Street | New York | New York | NY | 10018 | Office | CBD |
8 | Loan | Radisson Oakland | LCF | LCF | No | 8400 Edes Avenue | Oakland | Alameda | CA | 94621 | Hospitality | Full Service |
9 | Loan | CrossPoint | CCRE | CCRE | No | 900 Chelmsford Street | Lowell | Middlesex | MA | 01851 | Office | Suburban |
10 | Loan | Norterra Apartments | CCRE | CCRE | No | 5005 Losee Road | North Las Vegas | Clark | NV | 89081 | Multifamily | Garden |
11 | Loan | Eastmont Town Center | RMF | UBS AG | No | 7200 Bancroft Avenue | Oakland | Alameda | CA | 94605 | Office | Suburban |
12 | Loan | Chewy Fulfillment Center | SG | SG | No | 3380 NW 35th Avenue | Ocala | Marion | FL | 34475 | Industrial | Warehouse/Distribution |
13 | Loan | California Industrial Portfolio | UBS AG | UBS AG | No | Various | Various | Various | CA | Various | Industrial | Warehouse/Distribution |
13.01 | Property | Carson Industrial | UBS AG | UBS AG | No | 17011, 17023 & 17027 S. Central Avenue | Carson | Los Angeles | CA | 90746 | Industrial | Warehouse/Distribution |
13.02 | Property | Fremont Industrial | UBS AG | UBS AG | No | 43960 Fremont Boulevard | Fremont | Alameda | CA | 94538 | Industrial | Warehouse/Distribution |
13.03 | Property | Vernon Industrial | UBS AG | UBS AG | No | 2970 E. 50th Street | Vernon | Los Angeles | CA | 90058 | Industrial | Warehouse/Distribution |
13.04 | Property | Oceanside Industrial | UBS AG | UBS AG | No | 2843 Benet Road | Oceanside | San Diego | CA | 92625 | Industrial | Warehouse/Distribution |
13.05 | Property | Van Nuys Industrial | UBS AG | UBS AG | No | 14243 Bessemer Street | Van Nuys | Los Angeles | CA | 91401 | Industrial | Warehouse/Distribution |
13.06 | Property | Bakersfield Industrial | UBS AG | UBS AG | No | 4701 Stine Road | Bakersfield | Kern | CA | 93313 | Industrial | Warehouse/Distribution |
14 | Loan | DreamWorks Campus | CCRE; Prima Mortgage Investment Trust, LLC | CCRE | No | 1000 Flower Street | Glendale | Los Angeles | CA | 91201 | Office | Suburban |
15 | Loan | Daimler Building | UBS AG | UBS AG | No | 2477 Deerfield Drive | Fort Mill | York | SC | 29715 | Office | Suburban |
16 | Loan | Embassy Suites Indianapolis North | SG | SG | No | 3912 Vincennes Road | Indianapolis | Marion | IN | 46268 | Hospitality | Full Service |
17 | Loan | Westpark & NASA | LCF | LCF | No | Various | Various | Harris | TX | Various | Office | Suburban |
17.01 | Property | NASA | LCF | LCF | No | 2400 & 2450 Nasa Parkway | Nassau Bay | Harris | TX | 77058 | Office | Suburban |
17.02 | Property | Westpark | LCF | LCF | No | 9950 Westpark Drive | Houston | Harris | TX | 77063 | Office | Suburban |
18 | Loan | Cane Island Loop | LCF | LCF | No | 5251 Cane Island Loop | Kissimmee | Osceola | FL | 34746 | Multifamily | Garden |
19 | Loan | Wakefield Commons | RMF | UBS AG | No | 14440 Falls of Neuse Road | Raleigh | Wake | NC | 27614 | Retail | Anchored |
20 | Loan | Gymboree Distribution Center | UBS AG | UBS AG | No | 2299 Kids Way | Dixon | Solano | CA | 95620 | Industrial | Warehouse/Distribution |
21 | Loan | Park Place at Florham Park | UBS AG | UBS AG | No | Various | Florham Park | Morris | NJ | 07932 | Office | Suburban |
21.01 | Property | 200 Park Place | UBS AG | UBS AG | No | 200 Park Avenue | Florham Park | Morris | NJ | 07932 | Office | Suburban |
21.02 | Property | 230 Park Place | UBS AG | UBS AG | No | 230 Park Avenue | Florham Park | Morris | NJ | 07932 | Office | Suburban |
21.03 | Property | 220 Park Place | UBS AG | UBS AG | No | 220 Park Avenue | Florham Park | Morris | NJ | 07932 | Office | Suburban |
21.04 | Property | 210 Park Place | UBS AG | UBS AG | No | 210 Park Avenue | Florham Park | Morris | NJ | 07932 | Office | Suburban |
22 | Loan | The IMG Building | UBS AG | UBS AG | No | 1360 East 9th Street | Cleveland | Cuyahoga | OH | 44114 | Office | CBD |
23 | Loan | Gravois Dillon Plaza | LCF | LCF | No | 20 Dillon Plaza Drive | High Ridge | Jefferson | MO | 63049 | Retail | Anchored |
24 | Loan | Triyar Portfolio | LCF | LCF | No | Various | Various | Various | Various | Various | Industrial | Warehouse/Distribution |
24.01 | Property | McAllen | LCF | LCF | No | 3801 West Military Highway | McAllen | Hidalgo | TX | 78503 | Industrial | Warehouse/Distribution |
24.02 | Property | Baldwyn | LCF | LCF | No | 469 County Road 2878 | Baldwyn | Lee | MS | 38824 | Industrial | Warehouse/Distribution |
24.03 | Property | Daytona | LCF | LCF | No | 440 Fentress Boulevard | Daytona Beach | Volusia | FL | 32114 | Industrial | Warehouse/Distribution |
25 | Loan | Mira Loma Shopping Center | SG | SG | No | 3304, 3308, 3310, 3312 South McCarran Boulevard & 4496 Mira Loma Drive | Reno | Washoe | NV | 89502 | Retail | Anchored |
26 | Loan | 53 South 11th Street | UBS AG | UBS AG | No | 53 South 11th Street | Brooklyn | Kings | NY | 11249 | Multifamily | Mid Rise |
27 | Loan | Suntree Office Tower | SG | SG | No | 6905 North Wickham Road | Melbourne | Brevard | FL | 32940 | Office | Suburban |
28 | Loan | Paradise Marketplace | SG | SG | No | 3810-3870 E. Flamingo Road | Las Vegas | Clark | NV | 89121 | Retail | Shadow Anchored |
29 | Loan | Olde Lancaster Town Center | LCF | LCF | No | 15025 - 15101 Lancaster Highway | Pineville | Mecklenburg | NC | 28134 | Mixed Use | Retail/Other |
30 | Loan | 33 Nassau Avenue | SG | SG | No | 33 Nassau Avenue | Brooklyn | New York | NY | 11222 | Mixed Use | Industrial/Office/Retail |
31 | Loan | Oak Manor Villas - Big Springs | RMF | UBS AG | No | East 25th Street and Edgemere Road | Big Spring | Howard | TX | 79720 | Multifamily | Garden |
32 | Loan | Bushwick Multifamily Portfolio | CCRE | CCRE | No | 1530 & 1534 Putnam Avenue | Brooklyn | Kings | NY | 11237 | Multifamily | Mid Rise |
33 | Loan | Missoula Retail | UBS AG | UBS AG | No | 2501 Brooks Street | Missoula | Missoula | MT | 59801 | Retail | Anchored |
34 | Loan | Holiday Inn Express Duncan | SG | SG | No | 1520 Apollo Drive | Duncan | Stephens | OK | 73533 | Hospitality | Limited Service |
35 | Loan | El Presidio at Pinnacle Peak | LCF | LCF | No | 8700 East Vista Bonita Drive | Scottsdale | Maricopa | AZ | 85255 | Office | Suburban |
36 | Loan | Academy Sports & Outdoors | UBS AG | UBS AG | No | 3621 Justin Road | Flower Mound | Denton | TX | 75028 | Retail | Single Tenant |
37 | Loan | Fairfield Inn - Tucson North | LCF | LCF | No | 10150 North Oracle Road | Oro Valley | Pima | AZ | 85737 | Hospitality | Limited Service |
38 | Loan | Lynn Haven Cove | UBS AG | UBS AG | No | 905 West 26th Street | Lynn Haven | Bay | FL | 32444 | Multifamily | Garden |
39 | Loan | Cobalt Storage - Milton | UBS AG | UBS AG | No | 8025 Pacific Highway East | Milton | Pierce | WA | 98422 | Self Storage | Self Storage |
40 | Loan | Maple Valley Marketplace | CCRE | CCRE | No | 734 Market Street | Farmington | St. Francois | MO | 63640 | Retail | Anchored |
41 | Loan | Cobalt Storage - Edgewood | UBS AG | UBS AG | No | 2222 Meridian Avenue East | Edgewood | Pierce | WA | 98371 | Self Storage | Self Storage |
42 | Loan | Comfort Inn - Camden | UBS AG | UBS AG | No | 1 Ridgecrest Drive | Camden | Ouachita | AR | 71701 | Hospitality | Limited Service |
43 | Loan | A Storage Place - Magnolia | UBS AG | UBS AG | No | 12811 Magnolia Avenue | Riverside | Riverside | CA | 92503 | Self Storage | Self Storage |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||
Mortgage Loan Number | Property Flag | Property Name | Number of Properties | Year Built | Year Renovated | Number of Units | Unit of Measure | Cut-off Date Balance Per Unit/SF | Original Balance | Cut-off Date Balance | % of Aggregate Cut-off Date Balance |
1 | Loan | Aspen Lake Office Portfolio | 3 | Various | Various | 381,588 | Sq. Ft. | 170 | 65,000,000 | 65,000,000 | 7.7% |
1.01 | Property | Aspen Lake One | 1 | 2008 | N/A | 206,724 | Sq. Ft. | 40,760,000 | 40,760,000 | 4.9% | |
1.02 | Property | Tower of The Hills | 1 | 1986 | 2006 | 155,677 | Sq. Ft. | 22,240,200 | 22,240,200 | 2.6% | |
1.03 | Property | Tower Point | 1 | 1982 | 2006 | 19,187 | Sq. Ft. | 1,999,800 | 1,999,800 | 0.2% | |
2 | Loan | AFIN Portfolio | 12 | Various | Various | 2,418,910 | Sq. Ft. | 87 | 60,000,000 | 60,000,000 | 7.1% |
2.01 | Property | Montecito Crossing | 1 | 2005 | N/A | 179,721 | Sq. Ft. | 9,440,000 | 9,440,000 | 1.1% | |
2.02 | Property | Jefferson Commons | 1 | 2014 | N/A | 205,918 | Sq. Ft. | 6,982,857 | 6,982,857 | 0.8% | |
2.03 | Property | Best on the Boulevard | 1 | 1996 | 2000 | 204,568 | Sq. Ft. | 6,957,143 | 6,957,143 | 0.8% | |
2.04 | Property | Northpark Center | 1 | 1994 | 2017 | 318,330 | Sq. Ft. | 5,814,286 | 5,814,286 | 0.7% | |
2.05 | Property | Anderson Station | 1 | 2001 | N/A | 244,171 | Sq. Ft. | 4,531,429 | 4,531,429 | 0.5% | |
2.06 | Property | Cross Pointe Center | 1 | 1986, 2004, 2007 | 2003 | 226,089 | Sq. Ft. | 4,494,286 | 4,494,286 | 0.5% | |
2.07 | Property | San Pedro Crossing | 1 | 1995-1999 | N/A | 207,121 | Sq. Ft. | 4,477,143 | 4,477,143 | 0.5% | |
2.08 | Property | Riverbend Marketplace | 1 | 2004 | N/A | 142,617 | Sq. Ft. | 4,034,286 | 4,034,286 | 0.5% | |
2.09 | Property | Shops at RiverGate South | 1 | 2014 | N/A | 140,697 | Sq. Ft. | 4,025,714 | 4,025,714 | 0.5% | |
2.1 | Property | Centennial Plaza | 1 | 1992-1994 | N/A | 233,797 | Sq. Ft. | 3,817,143 | 3,817,143 | 0.5% | |
2.11 | Property | Shoppes of West Melbourne | 1 | 1984 | N/A | 144,484 | Sq. Ft. | 3,565,714 | 3,565,714 | 0.4% | |
2.12 | Property | North Lakeland Plaza | 1 | 1986 | N/A | 171,397 | Sq. Ft. | 1,860,000 | 1,860,000 | 0.2% | |
3 | Loan | Midwest Hotel Portfolio | 8 | Various | 2014-2017 | 658 | Rooms | 75,988 | 50,000,000 | 50,000,000 | 6.0% |
3.01 | Property | Hilton Garden Inn Joplin | 1 | 2006 | 2014-2017 | 96 | Rooms | 9,000,000 | 9,000,000 | 1.1% | |
3.02 | Property | Hampton Inn Mount Vernon | 1 | 1998 | 2014-2017 | 101 | Rooms | 8,500,000 | 8,500,000 | 1.0% | |
3.03 | Property | Hampton Inn Joplin | 1 | 1994 | 2014-2017 | 89 | Rooms | 8,400,000 | 8,400,000 | 1.0% | |
3.04 | Property | Hampton Inn Anderson | 1 | 2000 | 2014-2017 | 99 | Rooms | 8,000,000 | 8,000,000 | 1.0% | |
3.05 | Property | Hampton Inn Marion | 1 | 1998 | 2014-2017 | 89 | Rooms | 6,400,000 | 6,400,000 | 0.8% | |
3.06 | Property | Fairfield Inn Joplin | 1 | 1997 | 2014-2017 | 62 | Rooms | 4,400,000 | 4,400,000 | 0.5% | |
3.07 | Property | Fairfield Inn Indianapolis South | 1 | 1995 | 2014-2017 | 60 | Rooms | 3,500,000 | 3,500,000 | 0.4% | |
3.08 | Property | Fairfield Inn St. Louis Collinsville | 1 | 1995 | 2014-2017 | 62 | Rooms | 1,800,000 | 1,800,000 | 0.2% | |
4 | Loan | City Square and Clay Street | 1 | 1986, 1992 | N/A | 246,136 | Sq. Ft. | 366 | 45,000,000 | 45,000,000 | 5.4% |
5 | Loan | ExchangeRight Net Leased Portfolio 20 | 16 | Various | Various | 234,651 | Sq. Ft. | 164 | 38,457,000 | 38,457,000 | 4.6% |
5.01 | Property | Pick 'n Save - Grafton, WI | 1 | 2009 | N/A | 60,718 | Sq. Ft. | 7,472,000 | 7,472,000 | 0.9% | |
5.02 | Property | BioLife Plasma Services LP | 1 | 2018 | N/A | 16,694 | Sq. Ft. | 6,089,000 | 6,089,000 | 0.7% | |
5.03 | Property | Walgreens - Mobile, AL | 1 | 2003 | N/A | 14,504 | Sq. Ft. | 3,644,000 | 3,644,000 | 0.4% | |
5.04 | Property | Tractor Supply - Tallahassee, FL | 1 | 2008 | N/A | 22,332 | Sq. Ft. | 3,598,000 | 3,598,000 | 0.4% | |
5.05 | Property | Verizon Wireless - Columbia, SC | 1 | 2017 | N/A | 5,010 | Sq. Ft. | 3,044,000 | 3,044,000 | 0.4% | |
5.06 | Property | Tractor Supply - Mobile, AL | 1 | 2017 | N/A | 18,867 | Sq. Ft. | 2,276,000 | 2,276,000 | 0.3% | |
5.07 | Property | Fresenius Medical Care - Warren, OH | 1 | 2017 | N/A | 9,173 | Sq. Ft. | 2,165,000 | 2,165,000 | 0.3% | |
5.08 | Property | Walgreens - Homewood, IL | 1 | 1994 | N/A | 13,494 | Sq. Ft. | 1,845,000 | 1,845,000 | 0.2% | |
5.09 | Property | Advance Auto Parts - San Antonio, TX | 1 | 2014 | N/A | 6,895 | Sq. Ft. | 1,292,000 | 1,292,000 | 0.2% | |
5.1 | Property | Advance Auto Parts - Humble, TX | 1 | 2016 | N/A | 6,912 | Sq. Ft. | 1,261,000 | 1,261,000 | 0.2% | |
5.11 | Property | Dollar General - Copley, OH | 1 | 2017 | N/A | 10,640 | Sq. Ft. | 1,125,000 | 1,125,000 | 0.1% | |
5.12 | Property | Advance Auto Parts - Columbus, OH | 1 | 2016 | N/A | 6,987 | Sq. Ft. | 984,000 | 984,000 | 0.1% | |
5.13 | Property | Napa Auto Parts - Pekin, IL | 1 | 1991 | 2017 | 14,858 | Sq. Ft. | 953,000 | 953,000 | 0.1% | |
5.14 | Property | Dollar General - Toledo, OH | 1 | 2013 | N/A | 9,367 | Sq. Ft. | 950,000 | 950,000 | 0.1% | |
5.15 | Property | Dollar General - Youngstown, OH | 1 | 2018 | N/A | 9,100 | Sq. Ft. | 898,000 | 898,000 | 0.1% | |
5.16 | Property | Dollar General - Griffin, GA | 1 | 2017 | N/A | 9,100 | Sq. Ft. | 861,000 | 861,000 | 0.1% | |
6 | Loan | The SoCal Portfolio | 24 | Various | Various | 2,194,425 | Sq. Ft. | 104 | 37,580,000 | 37,580,000 | 4.5% |
6.01 | Property | Aliso Viejo Commerce Center | 1 | 1989 | N/A | 65,107 | Sq. Ft. | 4,549,883 | 4,549,883 | 0.5% | |
6.02 | Property | Transpark Commerce | 1 | 1984-1985 | N/A | 204,099 | Sq. Ft. | 4,120,727 | 4,120,727 | 0.5% | |
6.03 | Property | Wimbledon | 1 | 1987-1990 | N/A | 123,948 | Sq. Ft. | 3,643,316 | 3,643,316 | 0.4% | |
6.04 | Property | Palmdale Place | 1 | 1985 | N/A | 129,294 | Sq. Ft. | 2,663,214 | 2,663,214 | 0.3% | |
6.05 | Property | Sierra Gateway | 1 | 1991-1992 | N/A | 133,851 | Sq. Ft. | 2,425,573 | 2,425,573 | 0.3% | |
6.06 | Property | Fresno Industrial Center | 1 | 1989-1990 | N/A | 265,898 | Sq. Ft. | 2,294,461 | 2,294,461 | 0.3% | |
6.07 | Property | Upland Freeway | 1 | 1987 | N/A | 116,061 | Sq. Ft. | 2,135,968 | 2,135,968 | 0.3% | |
6.08 | Property | Commerce Corporate Center | 1 | 1974 | 1997, 2017 | 68,513 | Sq. Ft. | 2,130,571 | 2,130,571 | 0.3% | |
6.09 | Property | Moreno Valley | 1 | 1986 | N/A | 111,060 | Sq. Ft. | 1,867,547 | 1,867,547 | 0.2% | |
6.1 | Property | Airport One Office Park | 1 | 1988 | 2006 | 88,284 | Sq. Ft. | 1,867,486 | 1,867,486 | 0.2% | |
6.11 | Property | Colton Courtyard | 1 | 1989 | N/A | 122,082 | Sq. Ft. | 1,208,851 | 1,208,851 | 0.1% | |
6.12 | Property | The Abbey Center | 1 | 1982 | N/A | 67,335 | Sq. Ft. | 1,187,239 | 1,187,239 | 0.1% | |
6.13 | Property | Upland Commerce Center | 1 | 1986, 1988 | 2006 | 47,677 | Sq. Ft. | 1,127,445 | 1,127,445 | 0.1% | |
6.14 | Property | Diamond Bar | 1 | 1980 | N/A | 20,528 | Sq. Ft. | 1,089,869 | 1,089,869 | 0.1% | |
6.15 | Property | Atlantic Plaza | 1 | 1968 | 2006, 2017 | 32,728 | Sq. Ft. | 983,341 | 983,341 | 0.1% | |
6.16 | Property | Ming Office Park | 1 | 1981-1982 | 2015 | 117,924 | Sq. Ft. | 910,014 | 910,014 | 0.1% | |
6.17 | Property | 10th Street Commerce Center | 1 | 1980 | N/A | 96,589 | Sq. Ft. | 805,213 | 805,213 | 0.1% | |
6.18 | Property | Cityview Plaza | 1 | 1984 | N/A | 148,271 | Sq. Ft. | 737,505 | 737,505 | 0.1% | |
6.19 | Property | Garden Grove Town Center | 1 | 1987 | N/A | 12,610 | Sq. Ft. | 574,063 | 574,063 | 0.1% | |
6.2 | Property | 30th Street Commerce Center | 1 | 1987 | N/A | 33,020 | Sq. Ft. | 307,441 | 307,441 | 0.0% | |
6.21 | Property | Mt. Vernon Commerce Center | 1 | 1989 | N/A | 29,600 | Sq. Ft. | 287,543 | 287,543 | 0.0% | |
6.22 | Property | Anaheim Stadium Industrial | 1 | 1981 | N/A | 89,931 | Sq. Ft. | 286,808 | 286,808 | 0.0% | |
6.23 | Property | 25th Street Commerce Center | 1 | 1989 | N/A | 17,488 | Sq. Ft. | 212,031 | 212,031 | 0.0% | |
6.24 | Property | Fresno Airport | 1 | 1980 | N/A | 52,527 | Sq. Ft. | 163,890 | 163,890 | 0.0% | |
7 | Loan | 22 West 38th Street | 1 | 1912 | 2017 | 69,026 | Sq. Ft. | 503 | 34,750,000 | 34,750,000 | 4.1% |
8 | Loan | Radisson Oakland | 1 | 1963 | 2016 | 266 | Rooms | 116,541 | 31,000,000 | 31,000,000 | 3.7% |
9 | Loan | CrossPoint | 1 | 1979 | 2017 | 1,320,254 | Sq. Ft. | 114 | 30,000,000 | 30,000,000 | 3.6% |
10 | Loan | Norterra Apartments | 1 | 2007 | N/A | 426 | Units | 70,423 | 30,000,000 | 30,000,000 | 3.6% |
11 | Loan | Eastmont Town Center | 1 | 1965 | 2009 | 520,415 | Sq. Ft. | 108 | 30,000,000 | 30,000,000 | 3.6% |
12 | Loan | Chewy Fulfillment Center | 1 | 2017 | N/A | 611,676 | Sq. Ft. | 48 | 29,100,000 | 29,100,000 | 3.5% |
13 | Loan | California Industrial Portfolio | 6 | Various | Various | 214,336 | Sq. Ft. | 127 | 27,300,000 | 27,300,000 | 3.3% |
13.01 | Property | Carson Industrial | 1 | 1979 | 1998 | 52,561 | Sq. Ft. | 8,830,000 | 8,830,000 | 1.1% | |
13.02 | Property | Fremont Industrial | 1 | 1991 | N/A | 47,600 | Sq. Ft. | 6,300,000 | 6,300,000 | 0.8% | |
13.03 | Property | Vernon Industrial | 1 | 1949 | 2006 | 48,876 | Sq. Ft. | 4,520,000 | 4,520,000 | 0.5% | |
13.04 | Property | Oceanside Industrial | 1 | 1987 | N/A | 35,000 | Sq. Ft. | 4,100,000 | 4,100,000 | 0.5% | |
13.05 | Property | Van Nuys Industrial | 1 | 1940 | 1948 | 14,299 | Sq. Ft. | 2,340,000 | 2,340,000 | 0.3% | |
13.06 | Property | Bakersfield Industrial | 1 | 1979 | N/A | 16,000 | Sq. Ft. | 1,210,000 | 1,210,000 | 0.1% | |
14 | Loan | DreamWorks Campus | 1 | 1997 | 2010 | 497,404 | Sq. Ft. | 185 | 25,000,000 | 25,000,000 | 3.0% |
15 | Loan | Daimler Building | 1 | 2008 | N/A | 150,164 | Sq. Ft. | 140 | 21,000,000 | 21,000,000 | 2.5% |
16 | Loan | Embassy Suites Indianapolis North | 1 | 1985 | 2017 | 221 | Rooms | 95,023 | 21,000,000 | 21,000,000 | 2.5% |
17 | Loan | Westpark & NASA | 2 | Various | Various | 271,239 | Sq. Ft. | 74 | 20,250,000 | 20,196,201 | 2.4% |
17.01 | Property | NASA | 1 | 1984 | 2016 | 160,080 | Sq. Ft. | 14,250,000 | 14,212,142 | 1.7% | |
17.02 | Property | Westpark | 1 | 1982 | 2008 | 111,159 | Sq. Ft. | 6,000,000 | 5,984,060 | 0.7% | |
18 | Loan | Cane Island Loop | 1 | 2008 | N/A | 166 | Units | 112,952 | 18,750,000 | 18,750,000 | 2.2% |
19 | Loan | Wakefield Commons | 1 | 1999 | 2004 | 164,520 | Sq. Ft. | 114 | 18,700,000 | 18,700,000 | 2.2% |
20 | Loan | Gymboree Distribution Center | 1 | 1997 | 2007 | 447,042 | Sq. Ft. | 40 | 18,000,000 | 18,000,000 | 2.1% |
21 | Loan | Park Place at Florham Park | 4 | Various | Various | 354,381 | Sq. Ft. | 176 | 17,500,000 | 17,500,000 | 2.1% |
21.01 | Property | 200 Park Place | 1 | 1974 | 2016 | 160,518 | Sq. Ft. | 7,927,640 | 7,927,640 | 0.9% | |
21.02 | Property | 230 Park Place | 1 | 1974 | 2016 | 67,924 | Sq. Ft. | 4,073,720 | 4,073,720 | 0.5% | |
21.03 | Property | 220 Park Place | 1 | 1974 | 2015 | 68,116 | Sq. Ft. | 2,941,120 | 2,941,120 | 0.4% | |
21.04 | Property | 210 Park Place | 1 | 1976 | 2015 | 57,823 | Sq. Ft. | 2,557,520 | 2,557,520 | 0.3% | |
22 | Loan | The IMG Building | 1 | 1965 | 2005 | 232,908 | Sq. Ft. | 73 | 17,000,000 | 17,000,000 | 2.0% |
23 | Loan | Gravois Dillon Plaza | 1 | 1996-2007 | N/A | 148,110 | Sq. Ft. | 96 | 14,250,000 | 14,250,000 | 1.7% |
24 | Loan | Triyar Portfolio | 3 | Various | Various | 618,101 | Sq. Ft. | 19 | 12,000,000 | 12,000,000 | 1.4% |
24.01 | Property | McAllen | 1 | 1977 | 2000 | 228,612 | Sq. Ft. | 4,830,000 | 4,830,000 | 0.6% | |
24.02 | Property | Baldwyn | 1 | 1995, 1997 | N/A | 296,989 | Sq. Ft. | 4,320,000 | 4,320,000 | 0.5% | |
24.03 | Property | Daytona | 1 | 1974 | 2017 | 92,500 | Sq. Ft. | 2,850,000 | 2,850,000 | 0.3% | |
25 | Loan | Mira Loma Shopping Center | 1 | 1986 | N/A | 102,782 | Sq. Ft. | 110 | 11,300,000 | 11,300,000 | 1.3% |
26 | Loan | 53 South 11th Street | 1 | 1900 | 2016-2017 | 41 | Units | 268,293 | 11,000,000 | 11,000,000 | 1.3% |
27 | Loan | Suntree Office Tower | 1 | 2006 | N/A | 73,789 | Sq. Ft. | 141 | 10,400,000 | 10,400,000 | 1.2% |
28 | Loan | Paradise Marketplace | 1 | 1988 | N/A | 77,999 | Sq. Ft. | 131 | 10,240,000 | 10,240,000 | 1.2% |
29 | Loan | Olde Lancaster Town Center | 1 | 2006 | N/A | 43,044 | Sq. Ft. | 209 | 9,000,000 | 9,000,000 | 1.1% |
30 | Loan | 33 Nassau Avenue | 1 | 1909 | 2008 | 90,025 | Sq. Ft. | 89 | 8,000,000 | 8,000,000 | 1.0% |
31 | Loan | Oak Manor Villas - Big Springs | 1 | 2016 | N/A | 72 | Units | 108,184 | 7,800,000 | 7,789,264 | 0.9% |
32 | Loan | Bushwick Multifamily Portfolio | 1 | 2017 | N/A | 16 | Units | 425,000 | 6,800,000 | 6,800,000 | 0.8% |
33 | Loan | Missoula Retail | 1 | 1972 | 2017 | 47,200 | Sq. Ft. | 122 | 5,775,000 | 5,767,100 | 0.7% |
34 | Loan | Holiday Inn Express Duncan | 1 | 2012 | N/A | 80 | Rooms | 68,750 | 5,500,000 | 5,500,000 | 0.7% |
35 | Loan | El Presidio at Pinnacle Peak | 1 | 2000 | 2015 | 59,437 | Sq. Ft. | 91 | 5,400,000 | 5,400,000 | 0.6% |
36 | Loan | Academy Sports & Outdoors | 1 | 2013 | N/A | 72,095 | Sq. Ft. | 74 | 5,330,000 | 5,330,000 | 0.6% |
37 | Loan | Fairfield Inn - Tucson North | 1 | 2000 | 2014 | 89 | Rooms | 59,404 | 5,300,000 | 5,286,986 | 0.6% |
38 | Loan | Lynn Haven Cove | 1 | 1986 | 2016 | 148 | Units | 35,358 | 5,233,000 | 5,233,000 | 0.6% |
39 | Loan | Cobalt Storage - Milton | 1 | 1998 | N/A | 48,957 | Sq. Ft. | 104 | 5,075,000 | 5,075,000 | 0.6% |
40 | Loan | Maple Valley Marketplace | 1 | 1990 | N/A | 104,828 | Sq. Ft. | 48 | 5,000,000 | 5,000,000 | 0.6% |
41 | Loan | Cobalt Storage - Edgewood | 1 | 2000; 2004 | N/A | 31,574 | Sq. Ft. | 150 | 4,750,000 | 4,750,000 | 0.6% |
42 | Loan | Comfort Inn - Camden | 1 | 2000 | 2017 | 69 | Rooms | 55,797 | 3,850,000 | 3,850,000 | 0.5% |
43 | Loan | A Storage Place - Magnolia | 1 | 2005 | N/A | 52,230 | Sq. Ft. | 50 | 2,600,000 | 2,600,000 | 0.3% |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||
Mortgage Loan Number | Property Flag | Property Name | Maturity Date or Anticipated Repayment Date | Maturity Balance | ARD | Final Maturity Date | Origination Date | First Pay Date | Payment Day | Gross Mortgage Rate | Total Administrative Fee |
1 | Loan | Aspen Lake Office Portfolio | 3/6/2028 | 65,000,000 | No | N/A | 3/2/2018 | 4/6/2018 | 6 | 5.214800% | |
1.01 | Property | Aspen Lake One | 40,760,000 | ||||||||
1.02 | Property | Tower of The Hills | 22,240,200 | ||||||||
1.03 | Property | Tower Point | 1,999,800 | ||||||||
2 | Loan | AFIN Portfolio | 1/1/2028 | 60,000,000 | No | N/A | 12/8/2017 | 2/1/2018 | 1 | 4.191000% | |
2.01 | Property | Montecito Crossing | 9,440,000 | ||||||||
2.02 | Property | Jefferson Commons | 6,982,857 | ||||||||
2.03 | Property | Best on the Boulevard | 6,957,143 | ||||||||
2.04 | Property | Northpark Center | 5,814,286 | ||||||||
2.05 | Property | Anderson Station | 4,531,429 | ||||||||
2.06 | Property | Cross Pointe Center | 4,494,286 | ||||||||
2.07 | Property | San Pedro Crossing | 4,477,143 | ||||||||
2.08 | Property | Riverbend Marketplace | 4,034,286 | ||||||||
2.09 | Property | Shops at RiverGate South | 4,025,714 | ||||||||
2.1 | Property | Centennial Plaza | 3,817,143 | ||||||||
2.11 | Property | Shoppes of West Melbourne | 3,565,714 | ||||||||
2.12 | Property | North Lakeland Plaza | 1,860,000 | ||||||||
3 | Loan | Midwest Hotel Portfolio | 3/6/2028 | 42,003,262 | No | N/A | 2/13/2018 | 4/6/2018 | 6 | 5.674400% | |
3.01 | Property | Hilton Garden Inn Joplin | 7,560,587 | ||||||||
3.02 | Property | Hampton Inn Mount Vernon | 7,140,555 | ||||||||
3.03 | Property | Hampton Inn Joplin | 7,056,548 | ||||||||
3.04 | Property | Hampton Inn Anderson | 6,720,522 | ||||||||
3.05 | Property | Hampton Inn Marion | 5,376,418 | ||||||||
3.06 | Property | Fairfield Inn Joplin | 3,696,287 | ||||||||
3.07 | Property | Fairfield Inn Indianapolis South | 2,940,228 | ||||||||
3.08 | Property | Fairfield Inn St. Louis Collinsville | 1,512,117 | ||||||||
4 | Loan | City Square and Clay Street | 2/6/2028 | 45,000,000 | No | N/A | 1/25/2018 | 3/6/2018 | 6 | 4.728000% | |
5 | Loan | ExchangeRight Net Leased Portfolio 20 | 3/1/2028 | 38,457,000 | No | N/A | 2/22/2018 | 4/1/2018 | 1 | 4.202000% | |
5.01 | Property | Pick 'n Save - Grafton, WI | 7,472,000 | ||||||||
5.02 | Property | BioLife Plasma Services LP | 6,089,000 | ||||||||
5.03 | Property | Walgreens - Mobile, AL | 3,644,000 | ||||||||
5.04 | Property | Tractor Supply - Tallahassee, FL | 3,598,000 | ||||||||
5.05 | Property | Verizon Wireless - Columbia, SC | 3,044,000 | ||||||||
5.06 | Property | Tractor Supply - Mobile, AL | 2,276,000 | ||||||||
5.07 | Property | Fresenius Medical Care - Warren, OH | 2,165,000 | ||||||||
5.08 | Property | Walgreens - Homewood, IL | 1,845,000 | ||||||||
5.09 | Property | Advance Auto Parts - San Antonio, TX | 1,292,000 | ||||||||
5.1 | Property | Advance Auto Parts - Humble, TX | 1,261,000 | ||||||||
5.11 | Property | Dollar General - Copley, OH | 1,125,000 | ||||||||
5.12 | Property | Advance Auto Parts - Columbus, OH | 984,000 | ||||||||
5.13 | Property | Napa Auto Parts - Pekin, IL | 953,000 | ||||||||
5.14 | Property | Dollar General - Toledo, OH | 950,000 | ||||||||
5.15 | Property | Dollar General - Youngstown, OH | 898,000 | ||||||||
5.16 | Property | Dollar General - Griffin, GA | 861,000 | ||||||||
6 | Loan | The SoCal Portfolio | 2/6/2028 | 34,597,672 | No | N/A | 2/6/2018 | 3/6/2018 | 6 | 4.890000% | |
6.01 | Property | Aliso Viejo Commerce Center | 4,188,806 | ||||||||
6.02 | Property | Transpark Commerce | 3,793,709 | ||||||||
6.03 | Property | Wimbledon | 3,354,185 | ||||||||
6.04 | Property | Palmdale Place | 2,451,863 | ||||||||
6.05 | Property | Sierra Gateway | 2,233,081 | ||||||||
6.06 | Property | Fresno Industrial Center | 2,112,374 | ||||||||
6.07 | Property | Upland Freeway | 1,966,458 | ||||||||
6.08 | Property | Commerce Corporate Center | 1,961,490 | ||||||||
6.09 | Property | Moreno Valley | 1,719,340 | ||||||||
6.1 | Property | Airport One Office Park | 1,719,283 | ||||||||
6.11 | Property | Colton Courtyard | 1,112,917 | ||||||||
6.12 | Property | The Abbey Center | 1,093,020 | ||||||||
6.13 | Property | Upland Commerce Center | 1,037,972 | ||||||||
6.14 | Property | Diamond Bar | 1,003,378 | ||||||||
6.15 | Property | Atlantic Plaza | 905,303 | ||||||||
6.16 | Property | Ming Office Park | 837,796 | ||||||||
6.17 | Property | 10th Street Commerce Center | 741,312 | ||||||||
6.18 | Property | Cityview Plaza | 678,977 | ||||||||
6.19 | Property | Garden Grove Town Center | 528,506 | ||||||||
6.2 | Property | 30th Street Commerce Center | 283,042 | ||||||||
6.21 | Property | Mt. Vernon Commerce Center | 264,723 | ||||||||
6.22 | Property | Anaheim Stadium Industrial | 264,047 | ||||||||
6.23 | Property | 25th Street Commerce Center | 195,204 | ||||||||
6.24 | Property | Fresno Airport | 150,884 | ||||||||
7 | Loan | 22 West 38th Street | 3/6/2028 | 34,750,000 | No | N/A | 2/9/2018 | 4/6/2018 | 6 | 5.050000% | |
8 | Loan | Radisson Oakland | 3/6/2028 | 26,311,880 | No | N/A | 3/5/2018 | 4/6/2018 | 6 | 6.018000% | |
9 | Loan | CrossPoint | 2/6/2028 | 30,000,000 | No | N/A | 1/16/2018 | 3/4/2018 | 4 | 4.734000% | |
10 | Loan | Norterra Apartments | 3/6/2028 | 30,000,000 | No | N/A | 2/15/2018 | 4/6/2018 | 6 | 4.549500% | |
11 | Loan | Eastmont Town Center | 3/6/2028 | 26,708,949 | No | N/A | 3/7/2018 | 4/6/2018 | 6 | 5.260000% | |
12 | Loan | Chewy Fulfillment Center | 3/1/2028 | 26,830,567 | Yes | 3/1/2030 | 2/28/2018 | 4/1/2018 | 1 | 4.970000% | |
13 | Loan | California Industrial Portfolio | 2/6/2028 | 25,069,450 | No | N/A | 2/1/2018 | 3/6/2018 | 6 | 4.725000% | |
13.01 | Property | Carson Industrial | 8,108,544 | ||||||||
13.02 | Property | Fremont Industrial | 5,785,258 | ||||||||
13.03 | Property | Vernon Industrial | 4,150,693 | ||||||||
13.04 | Property | Oceanside Industrial | 3,765,009 | ||||||||
13.05 | Property | Van Nuys Industrial | 2,148,810 | ||||||||
13.06 | Property | Bakersfield Industrial | 1,111,137 | ||||||||
14 | Loan | DreamWorks Campus | 12/6/2022 | 25,000,000 | Yes | 4563200.00% | 11/20/2017 | 1/6/2018 | 6 | 2.297826% | |
15 | Loan | Daimler Building | 2/6/2028 | 21,000,000 | Yes | 4711800.00% | 2/1/2018 | 3/6/2018 | 6 | 4.432900% | |
16 | Loan | Embassy Suites Indianapolis North | 3/1/2028 | 17,436,882 | No | N/A | 2/8/2018 | 4/1/2018 | 1 | 5.300000% | |
17 | Loan | Westpark & NASA | 1/6/2028 | 16,503,127 | No | N/A | 12/21/2017 | 2/6/2018 | 6 | 4.740000% | |
17.01 | Property | NASA | 11,613,311 | ||||||||
17.02 | Property | Westpark | 4,889,815 | ||||||||
18 | Loan | Cane Island Loop | 1/6/2028 | 17,119,795 | No | N/A | 12/22/2017 | 2/6/2018 | 6 | 4.365000% | |
19 | Loan | Wakefield Commons | 3/6/2028 | 15,882,677 | No | N/A | 2/14/2018 | 4/6/2018 | 6 | 5.200000% | |
20 | Loan | Gymboree Distribution Center | 3/6/2028 | 14,749,606 | No | N/A | 3/2/2018 | 4/6/2018 | 6 | 4.892200% | |
21 | Loan | Park Place at Florham Park | 2/6/2028 | 17,500,000 | No | N/A | 1/19/2018 | 3/6/2018 | 6 | 5.081500% | |
21.01 | Property | 200 Park Place | 7,927,640 | ||||||||
21.02 | Property | 230 Park Place | 4,073,720 | ||||||||
21.03 | Property | 220 Park Place | 2,941,120 | ||||||||
21.04 | Property | 210 Park Place | 2,557,520 | ||||||||
22 | Loan | The IMG Building | 3/6/2028 | 14,152,343 | No | N/A | 2/23/2018 | 4/6/2018 | 6 | 5.382300% | |
23 | Loan | Gravois Dillon Plaza | 1/6/2028 | 12,556,745 | No | N/A | 1/3/2018 | 2/6/2018 | 6 | 4.800000% | |
24 | Loan | Triyar Portfolio | 3/6/2028 | 9,903,427 | No | N/A | 2/8/2018 | 4/6/2018 | 6 | 5.110000% | |
24.01 | Property | McAllen | 3,986,129 | ||||||||
24.02 | Property | Baldwyn | 3,565,234 | ||||||||
24.03 | Property | Daytona | 2,352,064 | ||||||||
25 | Loan | Mira Loma Shopping Center | 4/1/2028 | 10,233,784 | No | N/A | 3/2/2018 | 4/1/2018 | 1 | 5.080000% | |
26 | Loan | 53 South 11th Street | 2/6/2023 | 11,000,000 | No | N/A | 1/31/2018 | 3/6/2018 | 6 | 5.300000% | |
27 | Loan | Suntree Office Tower | 3/1/2028 | 9,283,507 | No | N/A | 2/9/2018 | 4/1/2018 | 1 | 5.385000% | |
28 | Loan | Paradise Marketplace | 3/1/2028 | 10,240,000 | No | N/A | 2/28/2018 | 4/1/2018 | 1 | 5.213000% | |
29 | Loan | Olde Lancaster Town Center | 3/6/2028 | 7,865,119 | No | N/A | 3/2/2018 | 4/6/2018 | 6 | 5.398000% | |
30 | Loan | 33 Nassau Avenue | 4/1/2028 | 8,000,000 | No | N/A | 3/2/2018 | 4/1/2018 | 1 | 3.955000% | |
31 | Loan | Oak Manor Villas - Big Springs | 2/6/2028 | 6,545,813 | No | N/A | 1/22/2018 | 3/6/2018 | 6 | 5.660000% | |
32 | Loan | Bushwick Multifamily Portfolio | 3/6/2028 | 6,800,000 | No | N/A | 2/14/2018 | 4/6/2018 | 6 | 5.220000% | |
33 | Loan | Missoula Retail | 2/6/2028 | 4,855,005 | No | N/A | 2/8/2018 | 3/6/2018 | 6 | 5.718350% | |
34 | Loan | Holiday Inn Express Duncan | 3/1/2028 | 4,225,755 | No | N/A | 2/13/2018 | 4/1/2018 | 1 | 5.760000% | |
35 | Loan | El Presidio at Pinnacle Peak | 3/6/2028 | 4,988,131 | No | N/A | 2/7/2018 | 4/6/2018 | 6 | 5.093000% | |
36 | Loan | Academy Sports & Outdoors | 3/6/2028 | 4,773,444 | No | N/A | 3/5/2018 | 4/6/2018 | 6 | 5.543500% | |
37 | Loan | Fairfield Inn - Tucson North | 2/6/2028 | 3,501,390 | No | N/A | 1/30/2018 | 3/6/2018 | 6 | 6.213000% | |
38 | Loan | Lynn Haven Cove | 2/6/2028 | 4,573,046 | No | N/A | 2/7/2018 | 3/6/2018 | 6 | 5.404100% | |
39 | Loan | Cobalt Storage - Milton | 3/6/2028 | 4,518,091 | No | N/A | 3/2/2018 | 4/6/2018 | 6 | 5.258200% | |
40 | Loan | Maple Valley Marketplace | 3/6/2028 | 4,120,139 | No | N/A | 3/2/2018 | 4/6/2018 | 6 | 5.063000% | |
41 | Loan | Cobalt Storage - Edgewood | 3/6/2028 | 4,152,062 | No | N/A | 3/2/2018 | 4/6/2018 | 6 | 5.408200% | |
42 | Loan | Comfort Inn - Camden | 3/6/2028 | 2,936,993 | No | N/A | 2/28/2018 | 4/6/2018 | 6 | 5.554500% | |
43 | Loan | A Storage Place - Magnolia | 2/6/2028 | 2,600,000 | No | N/A | 1/29/2018 | 3/6/2018 | 6 | 4.707000% |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||
Mortgage Loan Number | Property Flag | Property Name | Net Mortgage Rate | ARD Rate | Interest Accrual Method | Monthly Debt Service Payment | Amortization Type | Original Term to Maturity or ARD | Remaining Term to Maturity or ARD | Original IO Term | Remaining IO Term |
1 | Loan | Aspen Lake Office Portfolio | N/A | Actual/360 | 286,391.50 | Full IO | 120 | 120 | 120 | 120 | |
1.01 | Property | Aspen Lake One | |||||||||
1.02 | Property | Tower of The Hills | |||||||||
1.03 | Property | Tower Point | |||||||||
2 | Loan | AFIN Portfolio | N/A | Actual/360 | 212,460.42 | Full IO | 120 | 118 | 120 | 118 | |
2.01 | Property | Montecito Crossing | |||||||||
2.02 | Property | Jefferson Commons | |||||||||
2.03 | Property | Best on the Boulevard | |||||||||
2.04 | Property | Northpark Center | |||||||||
2.05 | Property | Anderson Station | |||||||||
2.06 | Property | Cross Pointe Center | |||||||||
2.07 | Property | San Pedro Crossing | |||||||||
2.08 | Property | Riverbend Marketplace | |||||||||
2.09 | Property | Shops at RiverGate South | |||||||||
2.1 | Property | Centennial Plaza | |||||||||
2.11 | Property | Shoppes of West Melbourne | |||||||||
2.12 | Property | North Lakeland Plaza | |||||||||
3 | Loan | Midwest Hotel Portfolio | N/A | Actual/360 | 289,389.58 | Amortizing | 120 | 120 | 0 | 0 | |
3.01 | Property | Hilton Garden Inn Joplin | |||||||||
3.02 | Property | Hampton Inn Mount Vernon | |||||||||
3.03 | Property | Hampton Inn Joplin | |||||||||
3.04 | Property | Hampton Inn Anderson | |||||||||
3.05 | Property | Hampton Inn Marion | |||||||||
3.06 | Property | Fairfield Inn Joplin | |||||||||
3.07 | Property | Fairfield Inn Indianapolis South | |||||||||
3.08 | Property | Fairfield Inn St. Louis Collinsville | |||||||||
4 | Loan | City Square and Clay Street | N/A | Actual/360 | 179,762.50 | Full IO | 120 | 119 | 120 | 119 | |
5 | Loan | ExchangeRight Net Leased Portfolio 20 | N/A | Actual/360 | 136,533.92 | Full IO | 120 | 120 | 120 | 120 | |
5.01 | Property | Pick 'n Save - Grafton, WI | |||||||||
5.02 | Property | BioLife Plasma Services LP | |||||||||
5.03 | Property | Walgreens - Mobile, AL | |||||||||
5.04 | Property | Tractor Supply - Tallahassee, FL | |||||||||
5.05 | Property | Verizon Wireless - Columbia, SC | |||||||||
5.06 | Property | Tractor Supply - Mobile, AL | |||||||||
5.07 | Property | Fresenius Medical Care - Warren, OH | |||||||||
5.08 | Property | Walgreens - Homewood, IL | |||||||||
5.09 | Property | Advance Auto Parts - San Antonio, TX | |||||||||
5.1 | Property | Advance Auto Parts - Humble, TX | |||||||||
5.11 | Property | Dollar General - Copley, OH | |||||||||
5.12 | Property | Advance Auto Parts - Columbus, OH | |||||||||
5.13 | Property | Napa Auto Parts - Pekin, IL | |||||||||
5.14 | Property | Dollar General - Toledo, OH | |||||||||
5.15 | Property | Dollar General - Youngstown, OH | |||||||||
5.16 | Property | Dollar General - Griffin, GA | |||||||||
6 | Loan | The SoCal Portfolio | N/A | Actual/360 | 199,218.75 | Partial IO | 120 | 119 | 60 | 59 | |
6.01 | Property | Aliso Viejo Commerce Center | |||||||||
6.02 | Property | Transpark Commerce | |||||||||
6.03 | Property | Wimbledon | |||||||||
6.04 | Property | Palmdale Place | |||||||||
6.05 | Property | Sierra Gateway | |||||||||
6.06 | Property | Fresno Industrial Center | |||||||||
6.07 | Property | Upland Freeway | |||||||||
6.08 | Property | Commerce Corporate Center | |||||||||
6.09 | Property | Moreno Valley | |||||||||
6.1 | Property | Airport One Office Park | |||||||||
6.11 | Property | Colton Courtyard | |||||||||
6.12 | Property | The Abbey Center | |||||||||
6.13 | Property | Upland Commerce Center | |||||||||
6.14 | Property | Diamond Bar | |||||||||
6.15 | Property | Atlantic Plaza | |||||||||
6.16 | Property | Ming Office Park | |||||||||
6.17 | Property | 10th Street Commerce Center | |||||||||
6.18 | Property | Cityview Plaza | |||||||||
6.19 | Property | Garden Grove Town Center | |||||||||
6.2 | Property | 30th Street Commerce Center | |||||||||
6.21 | Property | Mt. Vernon Commerce Center | |||||||||
6.22 | Property | Anaheim Stadium Industrial | |||||||||
6.23 | Property | 25th Street Commerce Center | |||||||||
6.24 | Property | Fresno Airport | |||||||||
7 | Loan | 22 West 38th Street | N/A | Actual/360 | 148,270.69 | Full IO | 120 | 120 | 120 | 120 | |
8 | Loan | Radisson Oakland | N/A | Actual/360 | 186,219.56 | Amortizing | 120 | 120 | 0 | 0 | |
9 | Loan | CrossPoint | N/A | Actual/360 | 119,993.75 | Full IO | 120 | 119 | 120 | 119 | |
10 | Loan | Norterra Apartments | N/A | Actual/360 | 115,317.19 | Full IO | 120 | 120 | 120 | 120 | |
11 | Loan | Eastmont Town Center | N/A | Actual/360 | 165,846.97 | Partial IO | 120 | 120 | 36 | 36 | |
12 | Loan | Chewy Fulfillment Center | 6.970000% | Actual/360 | 155,681.99 | Partial IO, ARD | 120 | 120 | 60 | 60 | |
13 | Loan | California Industrial Portfolio | N/A | Actual/360 | 141,998.63 | Partial IO | 120 | 119 | 60 | 59 | |
13.01 | Property | Carson Industrial | |||||||||
13.02 | Property | Fremont Industrial | |||||||||
13.03 | Property | Vernon Industrial | |||||||||
13.04 | Property | Oceanside Industrial | |||||||||
13.05 | Property | Van Nuys Industrial | |||||||||
13.06 | Property | Bakersfield Industrial | |||||||||
14 | Loan | DreamWorks Campus | greater of (x) 3.00% plus the Note A Initial Term Interest Rate or the Note B Initial Term Interest Rate, as applicable and (y) 3.00% plus the then current Swap Yield | Actual/360 | 48,536.26 | Full IO, ARD | 60 | 57 | 60 | 57 | |
15 | Loan | Daimler Building | 3% per annum plus the greater of (i) the Initial Interest Rate, or (ii) the 10 year swap yield as of the 1st Business Day after the ARD date. | Actual/360 | 78,653.19 | Full IO, ARD | 120 | 119 | 120 | 119 | |
16 | Loan | Embassy Suites Indianapolis North | N/A | Actual/360 | 116,613.98 | Amortizing | 120 | 120 | 0 | 0 | |
17 | Loan | Westpark & NASA | N/A | Actual/360 | 105,511.56 | Amortizing | 120 | 118 | 0 | 0 | |
17.01 | Property | NASA | |||||||||
17.02 | Property | Westpark | |||||||||
18 | Loan | Cane Island Loop | N/A | Actual/360 | 93,505.43 | Partial IO | 120 | 118 | 60 | 58 | |
19 | Loan | Wakefield Commons | N/A | Actual/360 | 102,683.73 | Partial IO | 120 | 120 | 12 | 12 | |
20 | Loan | Gymboree Distribution Center | N/A | Actual/360 | 95,445.49 | Amortizing | 120 | 120 | 0 | 0 | |
21 | Loan | Park Place at Florham Park | N/A | Actual/360 | 75,134.45 | Full IO | 120 | 119 | 120 | 119 | |
21.01 | Property | 200 Park Place | |||||||||
21.02 | Property | 230 Park Place | |||||||||
21.03 | Property | 220 Park Place | |||||||||
21.04 | Property | 210 Park Place | |||||||||
22 | Loan | The IMG Building | N/A | Actual/360 | 95,272.49 | Amortizing | 120 | 120 | 0 | 0 | |
23 | Loan | Gravois Dillon Plaza | N/A | Actual/360 | 74,764.81 | Partial IO | 120 | 118 | 36 | 34 | |
24 | Loan | Triyar Portfolio | N/A | Actual/360 | 65,227.73 | Amortizing | 120 | 120 | 0 | 0 | |
24.01 | Property | McAllen | |||||||||
24.02 | Property | Baldwyn | |||||||||
24.03 | Property | Daytona | |||||||||
25 | Loan | Mira Loma Shopping Center | N/A | Actual/360 | 61,214.53 | Partial IO | 121 | 121 | 49 | 49 | |
26 | Loan | 53 South 11th Street | N/A | Actual/360 | 49,258.10 | Full IO | 60 | 59 | 60 | 59 | |
27 | Loan | Suntree Office Tower | N/A | Actual/360 | 58,301.86 | Partial IO | 120 | 120 | 36 | 36 | |
28 | Loan | Paradise Marketplace | N/A | Actual/360 | 45,102.10 | Full IO | 120 | 120 | 120 | 120 | |
29 | Loan | Olde Lancaster Town Center | N/A | Actual/360 | 50,526.54 | Partial IO | 120 | 120 | 24 | 24 | |
30 | Loan | 33 Nassau Avenue | N/A | Actual/360 | 26,732.87 | Full IO | 121 | 121 | 121 | 121 | |
31 | Loan | Oak Manor Villas - Big Springs | N/A | Actual/360 | 45,073.71 | Amortizing | 120 | 119 | 0 | 0 | |
32 | Loan | Bushwick Multifamily Portfolio | N/A | Actual/360 | 29,990.83 | Full IO | 120 | 120 | 120 | 120 | |
33 | Loan | Missoula Retail | N/A | Actual/360 | 33,585.31 | Amortizing | 120 | 119 | 0 | 0 | |
34 | Loan | Holiday Inn Express Duncan | N/A | Actual/360 | 34,634.10 | Amortizing | 120 | 120 | 0 | 0 | |
35 | Loan | El Presidio at Pinnacle Peak | N/A | Actual/360 | 29,296.07 | Partial IO | 120 | 120 | 60 | 60 | |
36 | Loan | Academy Sports & Outdoors | N/A | Actual/360 | 30,408.78 | Partial IO | 120 | 120 | 36 | 36 | |
37 | Loan | Fairfield Inn - Tucson North | N/A | Actual/360 | 38,624.98 | Amortizing | 120 | 119 | 0 | 0 | |
38 | Loan | Lynn Haven Cove | N/A | Actual/360 | 29,398.30 | Partial IO | 120 | 119 | 24 | 23 | |
39 | Loan | Cobalt Storage - Milton | N/A | Actual/360 | 28,050.12 | Partial IO | 120 | 120 | 36 | 36 | |
40 | Loan | Maple Valley Marketplace | N/A | Actual/360 | 27,033.93 | Amortizing | 120 | 120 | 0 | 0 | |
41 | Loan | Cobalt Storage - Edgewood | N/A | Actual/360 | 26,697.03 | Partial IO | 120 | 120 | 24 | 24 | |
42 | Loan | Comfort Inn - Camden | N/A | Actual/360 | 23,767.84 | Amortizing | 120 | 120 | 0 | 0 | |
43 | Loan | A Storage Place - Magnolia | N/A | Actual/360 | 10,340.15 | Full IO | 120 | 119 | 120 | 119 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||
Mortgage Loan Number | Property Flag | Property Name | Original Amortization Term | Remaining Amortization Term | Seasoning | Prepayment Provisions | Grace Period Default | Grace Period Late | Grace Period at Maturity Default | Appraised Value | Appraisal Date |
1 | Loan | Aspen Lake Office Portfolio | 0 | 0 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 105,200,000 | 1/4/2018 |
1.01 | Property | Aspen Lake One | 65,200,000 | 1/4/2018 | |||||||
1.02 | Property | Tower of The Hills | 36,700,000 | 1/4/2018 | |||||||
1.03 | Property | Tower Point | 3,300,000 | 1/4/2018 | |||||||
2 | Loan | AFIN Portfolio | 0 | 0 | 2 | LO(11);YM1(107);O(2) | 0 | 0 | 0 | 371,735,000 | Various |
2.01 | Property | Montecito Crossing | 52,450,000 | 11/01/2017 | |||||||
2.02 | Property | Jefferson Commons | 38,800,000 | 10/23/2017 | |||||||
2.03 | Property | Best on the Boulevard | 38,650,000 | 11/1/2017 | |||||||
2.04 | Property | Northpark Center | 36,330,000 | 11/1/2017 | |||||||
2.05 | Property | Anderson Station | 28,000,000 | 11/1/2017 | |||||||
2.06 | Property | Cross Pointe Center | 27,675,000 | 10/25/2017 | |||||||
2.07 | Property | San Pedro Crossing | 39,800,000 | 11/2/2017 | |||||||
2.08 | Property | Riverbend Marketplace | 22,580,000 | 11/1/2017 | |||||||
2.09 | Property | Shops at RiverGate South | 25,000,000 | 11/1/2017 | |||||||
2.1 | Property | Centennial Plaza | 25,600,000 | 10/24/2017 | |||||||
2.11 | Property | Shoppes of West Melbourne | 21,900,000 | 10/29/2017 | |||||||
2.12 | Property | North Lakeland Plaza | 14,950,000 | 10/27/2017 | |||||||
3 | Loan | Midwest Hotel Portfolio | 360 | 360 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 77,300,000 | Various |
3.01 | Property | Hilton Garden Inn Joplin | 13,700,000 | 1/10/2018 | |||||||
3.02 | Property | Hampton Inn Mount Vernon | 12,100,000 | 1/10/2018 | |||||||
3.03 | Property | Hampton Inn Joplin | 13,600,000 | 1/11/2018 | |||||||
3.04 | Property | Hampton Inn Anderson | 11,500,000 | 1/11/2018 | |||||||
3.05 | Property | Hampton Inn Marion | 9,800,000 | 1/10/2018 | |||||||
3.06 | Property | Fairfield Inn Joplin | 6,700,000 | 1/11/2018 | |||||||
3.07 | Property | Fairfield Inn Indianapolis South | 5,500,000 | 1/11/2018 | |||||||
3.08 | Property | Fairfield Inn St. Louis Collinsville | 4,400,000 | 1/8/2018 | |||||||
4 | Loan | City Square and Clay Street | 0 | 0 | 1 | LO(25);DEF(92);O(3) | 0 | 0 | 0 | 181,000,000 | 12/20/2017 |
5 | Loan | ExchangeRight Net Leased Portfolio 20 | 0 | 0 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 62,535,000 | Various |
5.01 | Property | Pick 'n Save - Grafton, WI | 12,150,000 | 2/2/2018 | |||||||
5.02 | Property | BioLife Plasma Services LP | 9,900,000 | 2/2/2018 | |||||||
5.03 | Property | Walgreens - Mobile, AL | 5,925,000 | 1/30/2018 | |||||||
5.04 | Property | Tractor Supply - Tallahassee, FL | 5,850,000 | 1/31/2018 | |||||||
5.05 | Property | Verizon Wireless - Columbia, SC | 4,950,000 | 1/15/2018 | |||||||
5.06 | Property | Tractor Supply - Mobile, AL | 3,700,000 | 1/30/2018 | |||||||
5.07 | Property | Fresenius Medical Care - Warren, OH | 3,520,000 | 2/2/2018 | |||||||
5.08 | Property | Walgreens - Homewood, IL | 3,000,000 | 2/1/2018 | |||||||
5.09 | Property | Advance Auto Parts - San Antonio, TX | 2,100,000 | 1/26/2018 | |||||||
5.1 | Property | Advance Auto Parts - Humble, TX | 2,050,000 | 1/26/2018 | |||||||
5.11 | Property | Dollar General - Copley, OH | 1,830,000 | 2/1/2018 | |||||||
5.12 | Property | Advance Auto Parts - Columbus, OH | 1,605,000 | 1/25/2018 | |||||||
5.13 | Property | Napa Auto Parts - Pekin, IL | 1,550,000 | 12/5/2017 | |||||||
5.14 | Property | Dollar General - Toledo, OH | 1,545,000 | 2/1/2018 | |||||||
5.15 | Property | Dollar General - Youngstown, OH | 1,460,000 | 2/2/2018 | |||||||
5.16 | Property | Dollar General - Griffin, GA | 1,400,000 | 1/29/2018 | |||||||
6 | Loan | The SoCal Portfolio | 360 | 360 | 1 | LO(25);DEF(89);O(6) | 0 | 0 | 0 | 386,140,000 | Various |
6.01 | Property | Aliso Viejo Commerce Center | 39,500,000 | 12/8/2017 | |||||||
6.02 | Property | Transpark Commerce | 35,300,000 | 11/30/2017 | |||||||
6.03 | Property | Wimbledon | 30,700,000 | 11/29/2017 | |||||||
6.04 | Property | Palmdale Place | 31,700,000 | 11/29/2017 | |||||||
6.05 | Property | Sierra Gateway | 23,000,000 | 11/29/2017 | |||||||
6.06 | Property | Fresno Industrial Center | 19,400,000 | 12/5/2017 | |||||||
6.07 | Property | Upland Freeway | 21,100,000 | 12/8/2017 | |||||||
6.08 | Property | Commerce Corporate Center | 18,700,000 | 12/6/2017 | |||||||
6.09 | Property | Moreno Valley | 16,100,000 | 11/30/2017 | |||||||
6.1 | Property | Airport One Office Park | 16,100,000 | 12/7/2017 | |||||||
6.11 | Property | Colton Courtyard | 20,300,000 | 11/30/2017 | |||||||
6.12 | Property | The Abbey Center | 10,800,000 | 12/1/2017 | |||||||
6.13 | Property | Upland Commerce Center | 12,000,000 | 12/8/2017 | |||||||
6.14 | Property | Diamond Bar | 9,170,000 | 11/25/2017 | |||||||
6.15 | Property | Atlantic Plaza | 8,650,000 | 11/23/2017 | |||||||
6.16 | Property | Ming Office Park | 18,100,000 | 12/5/2017 | |||||||
6.17 | Property | 10th Street Commerce Center | 18,900,000 | 11/29/2017 | |||||||
6.18 | Property | Cityview Plaza | 8,850,000 | 12/6/2017 | |||||||
6.19 | Property | Garden Grove Town Center | 4,770,000 | 12/8/2017 | |||||||
6.2 | Property | 30th Street Commerce Center | 7,130,000 | 11/30/2017 | |||||||
6.21 | Property | Mt. Vernon Commerce Center | 3,420,000 | 12/9/2017 | |||||||
6.22 | Property | Anaheim Stadium Industrial | 3,360,000 | 12/4/2017 | |||||||
6.23 | Property | 25th Street Commerce Center | 4,320,000 | 11/30/2017 | |||||||
6.24 | Property | Fresno Airport | 4,770,000 | 12/5/2017 | |||||||
7 | Loan | 22 West 38th Street | 0 | 0 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 69,000,000 | 1/4/2018 |
8 | Loan | Radisson Oakland | 360 | 360 | 0 | LO(24);DEF(93);O(3) | 0 | 0 | 0 | 50,000,000 | 1/10/2018 |
9 | Loan | CrossPoint | 0 | 0 | 1 | LO(25);DEF(89);O(6) | 2 | 2 | 0 | 250,000,000 | 1/8/2018 |
10 | Loan | Norterra Apartments | 0 | 0 | 0 | LO(24);DEF(93);O(3) | 0 | 0 | 0 | 59,700,000 | 1/17/2018 |
11 | Loan | Eastmont Town Center | 360 | 360 | 0 | LO(24);DEF(89);O(7) | 0 | 0 | 0 | 100,000,000 | 1/10/2018 |
12 | Loan | Chewy Fulfillment Center | 360 | 360 | 0 | LO(60);YM1(53);O(7) | 0 | 5 | 0 | 49,000,000 | 4/1/2019 |
13 | Loan | California Industrial Portfolio | 360 | 360 | 1 | LO(25);DEF(90);O(5) | 0 | 0 | 0 | 47,410,000 | Various |
13.01 | Property | Carson Industrial | 14,730,000 | 12/5/2017 | |||||||
13.02 | Property | Fremont Industrial | 10,080,000 | 11/30/2017 | |||||||
13.03 | Property | Vernon Industrial | 10,450,000 | 12/6/2017 | |||||||
13.04 | Property | Oceanside Industrial | 6,500,000 | 12/5/2017 | |||||||
13.05 | Property | Van Nuys Industrial | 3,550,000 | 12/6/2017 | |||||||
13.06 | Property | Bakersfield Industrial | 2,100,000 | 12/5/2017 | |||||||
14 | Loan | DreamWorks Campus | 0 | 0 | 3 | LO(27);DEF(28);O(5) | 0 | 0 | 0 | 297,000,000 | 8/3/2017 |
15 | Loan | Daimler Building | 0 | 0 | 1 | LO(23);YM1(2);DEF/YM1(88);O(7) | 0 | 5 | 0 | 40,000,000 | 1/3/2018 |
16 | Loan | Embassy Suites Indianapolis North | 360 | 360 | 0 | LO(24);DEF(91);O(5) | 5 | 5 | 0 | 31,000,000 | 12/1/2017 |
17 | Loan | Westpark & NASA | 360 | 358 | 2 | LO(26);DEF(90);O(4) | 0 | 0 | 0 | 31,250,000 | Various |
17.01 | Property | NASA | 20,650,000 | 11/7/2017 | |||||||
17.02 | Property | Westpark | 10,600,000 | 12/6/2017 | |||||||
18 | Loan | Cane Island Loop | 360 | 360 | 2 | LO(26);DEF(90);O(4) | 0 | 0 | 0 | 27,500,000 | 11/22/2017 |
19 | Loan | Wakefield Commons | 360 | 360 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 31,500,000 | 1/7/2018 |
20 | Loan | Gymboree Distribution Center | 360 | 360 | 0 | LO(24);YM1(89);O(7) | 0 | 0 | 0 | 30,900,000 | 1/10/2018 |
21 | Loan | Park Place at Florham Park | 0 | 0 | 1 | LO(25);DEF(88);O(7) | 0 | 0, 5 days once every 12 month period | 0 | 96,000,000 | 12/4/2017 |
21.01 | Property | 200 Park Place | 43,400,000 | 12/4/2017 | |||||||
21.02 | Property | 230 Park Place | 22,300,000 | 12/4/2017 | |||||||
21.03 | Property | 220 Park Place | 16,100,000 | 12/4/2017 | |||||||
21.04 | Property | 210 Park Place | 14,000,000 | 12/4/2017 | |||||||
22 | Loan | The IMG Building | 360 | 360 | 0 | LO(25);YM1(91);O(4) | 0 | 0 | 0 | 24,900,000 | 11/27/2017 |
23 | Loan | Gravois Dillon Plaza | 360 | 360 | 2 | LO(26);DEF(89);O(5) | 0 | 0 | 0 | 20,100,000 | 11/15/2017 |
24 | Loan | Triyar Portfolio | 360 | 360 | 0 | LO(24);DEF(93);O(3) | 0 | 0 | 0 | 16,330,000 | Various |
24.01 | Property | McAllen | 6,600,000 | 1/11/2018 | |||||||
24.02 | Property | Baldwyn | 5,930,000 | 12/19/2017 | |||||||
24.03 | Property | Daytona | 3,800,000 | 1/9/2018 | |||||||
25 | Loan | Mira Loma Shopping Center | 360 | 360 | 0 | LO(24);DEF(93);O(4) | 0 | 0 | 0 | 16,400,000 | 1/16/2018 |
26 | Loan | 53 South 11th Street | 0 | 0 | 1 | LO(25);DEF(31);O(4) | 0 | 0 | 0 | 25,000,000 | 12/18/2017 |
27 | Loan | Suntree Office Tower | 360 | 360 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 14,900,000 | 1/1/2019 |
28 | Loan | Paradise Marketplace | 0 | 0 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 16,100,000 | 1/11/2018 |
29 | Loan | Olde Lancaster Town Center | 360 | 360 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 12,900,000 | 10/20/2017 |
30 | Loan | 33 Nassau Avenue | 0 | 0 | 0 | LO(24);DEF(94);O(3) | 0 | 0 | 0 | 33,100,000 | 11/28/2017 |
31 | Loan | Oak Manor Villas - Big Springs | 360 | 359 | 1 | LO(25);DEF(90);O(5) | 0 | 0 | 0 | 11,000,000 | 11/15/2017 |
32 | Loan | Bushwick Multifamily Portfolio | 0 | 0 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 10,600,000 | 12/27/2017 |
33 | Loan | Missoula Retail | 360 | 359 | 1 | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 8,280,000 | 11/14/2017 |
34 | Loan | Holiday Inn Express Duncan | 300 | 300 | 0 | LO(24);DEF(92);O(4) | 5 | 5 | 0 | 9,500,000 | 1/2/2018 |
35 | Loan | El Presidio at Pinnacle Peak | 360 | 360 | 0 | LO(24);DEF(92);O(4) | 0 | 0, 5 days twice during the term of the loan. | 0 | 8,330,000 | 1/10/2018 |
36 | Loan | Academy Sports & Outdoors | 360 | 360 | 0 | LO(12);YM1(104);O(4) | 0 | 0 | 0 | 8,200,000 | 1/30/2018 |
37 | Loan | Fairfield Inn - Tucson North | 240 | 239 | 1 | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 8,500,000 | 11/1/2017 |
38 | Loan | Lynn Haven Cove | 360 | 360 | 1 | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 8,500,000 | 10/13/2017 |
39 | Loan | Cobalt Storage - Milton | 360 | 360 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 7,750,000 | 12/19/2017 |
40 | Loan | Maple Valley Marketplace | 360 | 360 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 8,400,000 | 12/14/2017 |
41 | Loan | Cobalt Storage - Edgewood | 360 | 360 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 7,080,000 | 12/19/2017 |
42 | Loan | Comfort Inn - Camden | 300 | 300 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 6,100,000 | 12/1/2017 |
43 | Loan | A Storage Place - Magnolia | 0 | 0 | 1 | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 6,200,000 | 11/8/2017 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||
Mortgage Loan Number | Property Flag | Property Name | U/W NOI DSCR | U/W NCF DSCR | Cut-off Date LTV Ratio | LTV Ratio at Maturity or ARD | U/W NOI Debt Yield | U/W NCF Debt Yield | UW EGI | U/W Expenses | U/W NOI |
1 | Loan | Aspen Lake Office Portfolio | 1.86 | 1.79 | 61.8% | 61.8% | 9.8% | 9.5% | 11,597,612 | 5,210,792 | 6,386,820 |
1.01 | Property | Aspen Lake One | N/A | N/A | N/A | ||||||
1.02 | Property | Tower of The Hills | N/A | N/A | N/A | ||||||
1.03 | Property | Tower Point | N/A | N/A | N/A | ||||||
2 | Loan | AFIN Portfolio | 2.62 | 2.34 | 56.5% | 56.5% | 11.1% | 9.9% | 33,252,972 | 9,911,495 | 23,341,476 |
2.01 | Property | Montecito Crossing | 4,326,440 | 883,953 | 3,442,487 | ||||||
2.02 | Property | Jefferson Commons | 3,364,160 | 799,133 | 2,565,027 | ||||||
2.03 | Property | Best on the Boulevard | 3,232,152 | 649,545 | 2,582,607 | ||||||
2.04 | Property | Northpark Center | 4,094,859 | 1,480,817 | 2,614,042 | ||||||
2.05 | Property | Anderson Station | 3,091,780 | 1,029,130 | 2,062,650 | ||||||
2.06 | Property | Cross Pointe Center | 2,654,383 | 736,639 | 1,917,744 | ||||||
2.07 | Property | San Pedro Crossing | 2,926,568 | 1,406,310 | 1,520,258 | ||||||
2.08 | Property | Riverbend Marketplace | 1,876,278 | 497,196 | 1,379,082 | ||||||
2.09 | Property | Shops at RiverGate South | 1,868,180 | 679,324 | 1,188,855 | ||||||
2.1 | Property | Centennial Plaza | 2,038,766 | 516,667 | 1,522,099 | ||||||
2.11 | Property | Shoppes of West Melbourne | 2,329,861 | 720,082 | 1,609,779 | ||||||
2.12 | Property | North Lakeland Plaza | 1,449,545 | 512,698 | 936,846 | ||||||
3 | Loan | Midwest Hotel Portfolio | 1.92 | 1.71 | 64.7% | 54.3% | 13.3% | 11.9% | 18,392,254 | 11,729,238 | 6,663,016 |
3.01 | Property | Hilton Garden Inn Joplin | 3,202,290 | 2,026,544 | 1,175,746 | ||||||
3.02 | Property | Hampton Inn Mount Vernon | 2,902,617 | 1,704,869 | 1,197,748 | ||||||
3.03 | Property | Hampton Inn Joplin | 2,679,425 | 1,616,720 | 1,062,705 | ||||||
3.04 | Property | Hampton Inn Anderson | 2,971,447 | 1,779,246 | 1,192,201 | ||||||
3.05 | Property | Hampton Inn Marion | 2,361,968 | 1,568,439 | 793,529 | ||||||
3.06 | Property | Fairfield Inn Joplin | 1,538,484 | 957,135 | 581,349 | ||||||
3.07 | Property | Fairfield Inn Indianapolis South | 1,408,186 | 990,160 | 418,026 | ||||||
3.08 | Property | Fairfield Inn St. Louis Collinsville | 1,327,837 | 1,086,125 | 241,712 | ||||||
4 | Loan | City Square and Clay Street | 1.87 | 1.76 | 49.7% | 49.7% | 8.9% | 8.4% | 12,274,319 | 4,223,100 | 8,051,219 |
5 | Loan | ExchangeRight Net Leased Portfolio 20 | 2.20 | 2.16 | 61.5% | 61.5% | 9.4% | 9.2% | 4,301,553 | 703,012 | 3,598,541 |
5.01 | Property | Pick 'n Save - Grafton, WI | 1,009,155 | 274,933 | 734,222 | ||||||
5.02 | Property | BioLife Plasma Services LP | 589,837 | 23,830 | 566,008 | ||||||
5.03 | Property | Walgreens - Mobile, AL | 352,373 | 11,977 | 340,396 | ||||||
5.04 | Property | Tractor Supply - Tallahassee, FL | 338,580 | 14,954 | 323,626 | ||||||
5.05 | Property | Verizon Wireless - Columbia, SC | 355,234 | 68,774 | 286,459 | ||||||
5.06 | Property | Tractor Supply - Mobile, AL | 215,196 | 8,944 | 206,252 | ||||||
5.07 | Property | Fresenius Medical Care - Warren, OH | 246,700 | 37,555 | 209,146 | ||||||
5.08 | Property | Walgreens - Homewood, IL | 172,388 | 6,743 | 165,645 | ||||||
5.09 | Property | Advance Auto Parts - San Antonio, TX | 156,912 | 44,275 | 112,637 | ||||||
5.1 | Property | Advance Auto Parts - Humble, TX | 168,908 | 59,116 | 109,792 | ||||||
5.11 | Property | Dollar General - Copley, OH | 128,884 | 25,169 | 103,715 | ||||||
5.12 | Property | Advance Auto Parts - Columbus, OH | 112,155 | 25,362 | 86,793 | ||||||
5.13 | Property | Napa Auto Parts - Pekin, IL | 94,656 | 3,530 | 91,126 | ||||||
5.14 | Property | Dollar General - Toledo, OH | 149,762 | 58,313 | 91,449 | ||||||
5.15 | Property | Dollar General - Youngstown, OH | 108,124 | 22,289 | 85,836 | ||||||
5.16 | Property | Dollar General - Griffin, GA | 102,689 | 17,250 | 85,440 | ||||||
6 | Loan | The SoCal Portfolio | 1.60 | 1.48 | 59.4% | 54.7% | 10.2% | 9.4% | 35,466,096 | 12,079,824 | 23,386,272 |
6.01 | Property | Aliso Viejo Commerce Center | 2,464,353 | 481,250 | 1,983,103 | ||||||
6.02 | Property | Transpark Commerce | 3,372,820 | 1,268,714 | 2,104,106 | ||||||
6.03 | Property | Wimbledon | 2,804,638 | 504,979 | 2,299,660 | ||||||
6.04 | Property | Palmdale Place | 2,622,564 | 665,612 | 1,956,952 | ||||||
6.05 | Property | Sierra Gateway | 2,294,646 | 804,865 | 1,489,781 | ||||||
6.06 | Property | Fresno Industrial Center | 1,466,559 | 303,115 | 1,163,444 | ||||||
6.07 | Property | Upland Freeway | 1,969,593 | 470,879 | 1,498,714 | ||||||
6.08 | Property | Commerce Corporate Center | 1,733,773 | 521,217 | 1,212,555 | ||||||
6.09 | Property | Moreno Valley | 1,580,201 | 424,315 | 1,155,886 | ||||||
6.1 | Property | Airport One Office Park | 1,673,535 | 400,010 | 1,273,525 | ||||||
6.11 | Property | Colton Courtyard | 1,337,589 | 449,824 | 887,766 | ||||||
6.12 | Property | The Abbey Center | 1,262,203 | 602,307 | 659,896 | ||||||
6.13 | Property | Upland Commerce Center | 899,488 | 237,383 | 662,105 | ||||||
6.14 | Property | Diamond Bar | 711,219 | 123,560 | 587,659 | ||||||
6.15 | Property | Atlantic Plaza | 666,343 | 127,691 | 538,652 | ||||||
6.16 | Property | Ming Office Park | 1,525,372 | 958,436 | 566,936 | ||||||
6.17 | Property | 10th Street Commerce Center | 986,164 | 383,805 | 602,359 | ||||||
6.18 | Property | Cityview Plaza | 3,270,894 | 1,847,718 | 1,423,175 | ||||||
6.19 | Property | Garden Grove Town Center | 353,105 | 69,857 | 283,248 | ||||||
6.2 | Property | 30th Street Commerce Center | 364,886 | 148,945 | 215,941 | ||||||
6.21 | Property | Mt. Vernon Commerce Center | 325,981 | 115,869 | 210,112 | ||||||
6.22 | Property | Anaheim Stadium Industrial | 1,139,019 | 784,210 | 354,809 | ||||||
6.23 | Property | 25th Street Commerce Center | 249,591 | 97,398 | 152,193 | ||||||
6.24 | Property | Fresno Airport | 391,561 | 287,864 | 103,697 | ||||||
7 | Loan | 22 West 38th Street | 1.48 | 1.43 | 50.4% | 50.4% | 7.6% | 7.3% | 3,628,775 | 1,004,176 | 2,624,600 |
8 | Loan | Radisson Oakland | 1.72 | 1.53 | 62.0% | 52.6% | 12.4% | 11.1% | 10,277,987 | 6,440,560 | 3,837,427 |
9 | Loan | CrossPoint | 2.45 | 2.24 | 60.0% | 60.0% | 11.8% | 10.7% | 31,402,846 | 13,741,126 | 17,661,721 |
10 | Loan | Norterra Apartments | 2.28 | 2.20 | 50.3% | 50.3% | 10.5% | 10.2% | 5,261,093 | 2,103,684 | 3,157,409 |
11 | Loan | Eastmont Town Center | 1.67 | 1.47 | 56.0% | 49.9% | 11.1% | 9.7% | 10,842,011 | 4,637,124 | 6,204,887 |
12 | Loan | Chewy Fulfillment Center | 1.41 | 1.33 | 59.4% | 54.8% | 9.0% | 8.6% | 3,508,758 | 876,539 | 2,632,219 |
13 | Loan | California Industrial Portfolio | 1.71 | 1.62 | 57.6% | 52.9% | 10.7% | 10.1% | 3,619,596 | 705,461 | 2,914,135 |
13.01 | Property | Carson Industrial | N/A | N/A | N/A | ||||||
13.02 | Property | Fremont Industrial | N/A | N/A | N/A | ||||||
13.03 | Property | Vernon Industrial | N/A | N/A | N/A | ||||||
13.04 | Property | Oceanside Industrial | N/A | N/A | N/A | ||||||
13.05 | Property | Van Nuys Industrial | N/A | N/A | N/A | ||||||
13.06 | Property | Bakersfield Industrial | N/A | N/A | N/A | ||||||
14 | Loan | DreamWorks Campus | 6.35 | 6.31 | 31.0% | 31.0% | 14.8% | 14.7% | 13,855,836 | 239,684 | 13,616,152 |
15 | Loan | Daimler Building | 2.43 | 2.30 | 52.5% | 52.5% | 10.9% | 10.3% | 3,175,410 | 881,349 | 2,294,061 |
16 | Loan | Embassy Suites Indianapolis North | 1.94 | 1.63 | 67.7% | 56.2% | 12.9% | 10.9% | 8,802,168 | 6,082,975 | 2,719,193 |
17 | Loan | Westpark & NASA | 1.99 | 1.83 | 64.6% | 52.8% | 12.5% | 11.4% | 4,301,793 | 1,786,721 | 2,515,072 |
17.01 | Property | NASA | 2,701,647 | 1,031,031 | 1,670,616 | ||||||
17.02 | Property | Westpark | 1,600,146 | 755,690 | 844,456 | ||||||
18 | Loan | Cane Island Loop | 1.38 | 1.35 | 68.2% | 62.3% | 8.3% | 8.1% | 2,901,592 | 1,348,275 | 1,553,317 |
19 | Loan | Wakefield Commons | 1.80 | 1.67 | 59.4% | 50.4% | 11.8% | 11.0% | 2,815,269 | 599,864 | 2,215,405 |
20 | Loan | Gymboree Distribution Center | 1.53 | 1.42 | 58.3% | 47.7% | 9.8% | 9.1% | 1,809,893 | 54,297 | 1,755,596 |
21 | Loan | Park Place at Florham Park | 2.05 | 1.80 | 65.1% | 65.1% | 10.6% | 9.3% | 10,846,056 | 4,239,641 | 6,606,415 |
21.01 | Property | 200 Park Place | 4,754,882 | 1,772,460 | 2,982,422 | ||||||
21.02 | Property | 230 Park Place | 2,302,545 | 854,654 | 1,447,892 | ||||||
21.03 | Property | 220 Park Place | 2,029,365 | 865,652 | 1,163,713 | ||||||
21.04 | Property | 210 Park Place | 1,759,265 | 746,876 | 1,012,388 | ||||||
22 | Loan | The IMG Building | 1.76 | 1.52 | 68.3% | 56.8% | 11.8% | 10.2% | 3,397,565 | 1,384,040 | 2,013,525 |
23 | Loan | Gravois Dillon Plaza | 1.48 | 1.37 | 70.9% | 62.5% | 9.3% | 8.6% | 1,939,987 | 614,957 | 1,325,030 |
24 | Loan | Triyar Portfolio | 1.88 | 1.64 | 73.5% | 60.6% | 12.3% | 10.7% | 2,051,186 | 579,711 | 1,471,475 |
24.01 | Property | McAllen | 928,191 | 291,510 | 636,681 | ||||||
24.02 | Property | Baldwyn | 671,526 | 166,618 | 504,908 | ||||||
24.03 | Property | Daytona | 451,469 | 121,583 | 329,886 | ||||||
25 | Loan | Mira Loma Shopping Center | 1.47 | 1.39 | 68.9% | 62.4% | 9.6% | 9.0% | 1,467,870 | 384,506 | 1,083,365 |
26 | Loan | 53 South 11th Street | 1.61 | 1.59 | 44.0% | 44.0% | 8.7% | 8.6% | 1,295,564 | 344,051 | 951,513 |
27 | Loan | Suntree Office Tower | 1.44 | 1.30 | 69.8% | 62.3% | 9.7% | 8.8% | 1,564,359 | 559,400 | 1,004,959 |
28 | Loan | Paradise Marketplace | 2.38 | 2.20 | 63.6% | 63.6% | 12.6% | 11.6% | 1,614,527 | 328,818 | 1,285,709 |
29 | Loan | Olde Lancaster Town Center | 1.49 | 1.41 | 69.8% | 61.0% | 10.0% | 9.5% | 1,190,133 | 286,297 | 903,835 |
30 | Loan | 33 Nassau Avenue | 4.56 | 4.12 | 24.2% | 24.2% | 18.3% | 16.5% | 1,853,544 | 392,218 | 1,461,326 |
31 | Loan | Oak Manor Villas - Big Springs | 1.38 | 1.35 | 70.8% | 59.5% | 9.6% | 9.4% | 1,220,079 | 474,861 | 745,218 |
32 | Loan | Bushwick Multifamily Portfolio | 1.33 | 1.33 | 64.2% | 64.2% | 7.0% | 7.0% | 553,752 | 75,747 | 478,005 |
33 | Loan | Missoula Retail | 1.35 | 1.25 | 69.7% | 58.6% | 9.4% | 8.8% | 728,787 | 186,446 | 542,341 |
34 | Loan | Holiday Inn Express Duncan | 2.74 | 2.48 | 57.9% | 44.5% | 20.7% | 18.7% | 2,726,487 | 1,588,136 | 1,138,351 |
35 | Loan | El Presidio at Pinnacle Peak | 1.69 | 1.54 | 64.8% | 59.9% | 11.0% | 10.0% | 999,418 | 403,769 | 595,649 |
36 | Loan | Academy Sports & Outdoors | 1.48 | 1.37 | 65.0% | 58.2% | 10.2% | 9.4% | 824,641 | 282,803 | 541,838 |
37 | Loan | Fairfield Inn - Tucson North | 1.87 | 1.68 | 62.2% | 41.2% | 16.4% | 14.7% | 2,155,274 | 1,290,066 | 865,208 |
38 | Loan | Lynn Haven Cove | 1.55 | 1.44 | 61.6% | 53.8% | 10.5% | 9.7% | 1,143,399 | 596,123 | 547,277 |
39 | Loan | Cobalt Storage - Milton | 1.37 | 1.35 | 65.5% | 58.3% | 9.1% | 8.9% | 672,571 | 212,350 | 460,221 |
40 | Loan | Maple Valley Marketplace | 2.18 | 2.01 | 59.5% | 49.0% | 14.2% | 13.0% | 986,184 | 277,700 | 708,484 |
41 | Loan | Cobalt Storage - Edgewood | 1.39 | 1.37 | 67.1% | 58.6% | 9.4% | 9.3% | 642,797 | 196,720 | 446,076 |
42 | Loan | Comfort Inn - Camden | 2.44 | 2.23 | 63.1% | 48.1% | 18.1% | 16.5% | 1,526,936 | 830,007 | 696,929 |
43 | Loan | A Storage Place - Magnolia | 3.09 | 3.03 | 41.9% | 41.9% | 14.8% | 14.5% | 586,547 | 202,694 | 383,853 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||
Mortgage Loan Number | Property Flag | Property Name | U/W Replacement | U/W TI/LC | U/W NCF | Occupancy Rate | Occupancy as-of Date | Most Recent Operating Statement Date | Most Recent EGI | Most Recent Expenses | Most Recent NOI | Second Most Recent Operating Statement Date |
1 | Loan | Aspen Lake Office Portfolio | 76,318 | 162,613 | 6,147,890 | 86.7% | 1/1/2018 | TTM 9/30/2017 | 11,704,728 | 5,238,697 | 6,466,031 | 12/31/2016 |
1.01 | Property | Aspen Lake One | N/A | N/A | N/A | 100.0% | 1/1/2018 | N/A | N/A | N/A | N/A | N/A |
1.02 | Property | Tower of The Hills | N/A | N/A | N/A | 79.7% | 1/1/2018 | N/A | N/A | N/A | N/A | N/A |
1.03 | Property | Tower Point | N/A | N/A | N/A | 0.0% | 1/1/2018 | N/A | N/A | N/A | N/A | N/A |
2 | Loan | AFIN Portfolio | 406,890 | 2,096,069 | 20,838,518 | 90.3% | 11/28/2017 | TTM 9/30/2017 | 37,067,823 | 11,060,915 | 26,006,908 | 12/31/2016 |
2.01 | Property | Montecito Crossing | 48,525 | 292,206 | 3,101,756 | 94.3% | 11/28/2017 | TTM 9/30/2017 | 4,459,736 | 912,039 | 3,547,697 | 12/31/2016 |
2.02 | Property | Jefferson Commons | 8,237 | 132,029 | 2,424,762 | 94.4% | 11/28/2017 | TTM 9/30/2017 | 3,238,890 | 825,566 | 2,413,324 | 12/31/2016 |
2.03 | Property | Best on the Boulevard | 59,325 | 262,793 | 2,260,490 | 91.0% | 11/28/2017 | TTM 9/30/2017 | 3,797,966 | 695,223 | 3,102,743 | 12/31/2016 |
2.04 | Property | Northpark Center | 28,650 | 190,597 | 2,394,795 | 97.4% | 11/28/2017 | TTM 9/30/2017 | 4,311,414 | 2,142,753 | 2,168,661 | 12/31/2016 |
2.05 | Property | Anderson Station | 70,810 | 127,834 | 1,864,006 | 84.3% | 11/28/2017 | TTM 9/30/2017 | 2,963,729 | 996,728 | 1,967,001 | 12/31/2016 |
2.06 | Property | Cross Pointe Center | 40,696 | 190,414 | 1,686,633 | 100.0% | 11/28/2017 | TTM 9/30/2017 | 2,898,647 | 766,937 | 2,131,710 | 12/31/2016 |
2.07 | Property | San Pedro Crossing | 12,427 | 109,669 | 1,398,161 | 87.8% | 11/28/2017 | TTM 9/30/2017 | 4,508,366 | 1,551,760 | 2,956,606 | 12/31/2016 |
2.08 | Property | Riverbend Marketplace | 19,966 | 121,671 | 1,237,445 | 90.5% | 11/28/2017 | TTM 9/30/2017 | 2,099,325 | 569,861 | 1,529,464 | 12/31/2016 |
2.09 | Property | Shops at RiverGate South | 5,628 | 101,254 | 1,081,973 | 65.4% | 11/28/2017 | TTM 9/30/2017 | 2,451,691 | 721,631 | 1,730,060 | 12/31/2016 |
2.1 | Property | Centennial Plaza | 46,759 | 265,877 | 1,209,463 | 78.6% | 11/28/2017 | TTM 9/30/2017 | 2,441,135 | 599,488 | 1,841,647 | 12/31/2016 |
2.11 | Property | Shoppes of West Melbourne | 14,448 | 65,623 | 1,529,708 | 98.3% | 11/28/2017 | TTM 9/30/2017 | 2,324,971 | 733,086 | 1,591,885 | 12/31/2016 |
2.12 | Property | North Lakeland Plaza | 51,419 | 236,103 | 649,325 | 94.9% | 11/28/2017 | TTM 9/30/2017 | 1,571,953 | 545,843 | 1,026,110 | 12/31/2016 |
3 | Loan | Midwest Hotel Portfolio | 735,690 | 0 | 5,927,326 | 69.2% | 12/31/2017 | 12/31/2017 | 18,062,989 | 11,656,779 | 6,406,210 | 12/31/2016 |
3.01 | Property | Hilton Garden Inn Joplin | 128,092 | 0 | 1,047,655 | 69.4% | 12/31/2017 | 12/31/2017 | 3,202,290 | 1,969,101 | 1,233,189 | 12/31/2016 |
3.02 | Property | Hampton Inn Mount Vernon | 116,105 | 0 | 1,081,643 | 73.5% | 12/31/2017 | 12/31/2017 | 2,902,617 | 1,713,036 | 1,189,581 | 12/31/2016 |
3.03 | Property | Hampton Inn Joplin | 107,177 | 0 | 955,528 | 61.4% | 12/31/2017 | 12/31/2017 | 2,260,387 | 1,539,700 | 720,687 | 12/31/2016 |
3.04 | Property | Hampton Inn Anderson | 118,858 | 0 | 1,073,343 | 72.7% | 12/31/2017 | 12/31/2017 | 2,971,447 | 1,786,299 | 1,185,148 | 12/31/2016 |
3.05 | Property | Hampton Inn Marion | 94,479 | 0 | 699,050 | 71.6% | 12/31/2017 | 12/31/2017 | 2,361,968 | 1,552,252 | 809,716 | 12/31/2016 |
3.06 | Property | Fairfield Inn Joplin | 61,539 | 0 | 519,810 | 69.9% | 12/31/2017 | 12/31/2017 | 1,538,484 | 952,439 | 586,045 | 12/31/2016 |
3.07 | Property | Fairfield Inn Indianapolis South | 56,327 | 0 | 361,699 | 70.3% | 12/31/2017 | 12/31/2017 | 1,455,126 | 1,023,118 | 432,008 | 12/31/2016 |
3.08 | Property | Fairfield Inn St. Louis Collinsville | 53,113 | 0 | 188,598 | 62.6% | 12/31/2017 | 12/31/2017 | 1,370,670 | 1,120,834 | 249,836 | 12/31/2016 |
4 | Loan | City Square and Clay Street | 90,174 | 376,332 | 7,584,713 | 94.2% | 12/31/2017 | 12/31/2017 | 10,581,073 | 3,943,696 | 6,637,378 | 12/31/2016 |
5 | Loan | ExchangeRight Net Leased Portfolio 20 | 23,923 | 42,866 | 3,531,752 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
5.01 | Property | Pick 'n Save - Grafton, WI | 9,108 | 0 | 725,114 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
5.02 | Property | BioLife Plasma Services LP | 0 | 0 | 566,008 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
5.03 | Property | Walgreens - Mobile, AL | 0 | 0 | 340,396 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
5.04 | Property | Tractor Supply - Tallahassee, FL | 3,350 | 15,590 | 304,686 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
5.05 | Property | Verizon Wireless - Columbia, SC | 752 | 3,507 | 282,201 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
5.06 | Property | Tractor Supply - Mobile, AL | 2,830 | 13,368 | 190,054 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
5.07 | Property | Fresenius Medical Care - Warren, OH | 1,376 | 0 | 207,770 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
5.08 | Property | Walgreens - Homewood, IL | 2,024 | 0 | 163,621 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
5.09 | Property | Advance Auto Parts - San Antonio, TX | 1,034 | 0 | 111,603 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
5.1 | Property | Advance Auto Parts - Humble, TX | 1,037 | 0 | 108,755 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
5.11 | Property | Dollar General - Copley, OH | 0 | 0 | 103,715 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
5.12 | Property | Advance Auto Parts - Columbus, OH | 1,048 | 0 | 85,745 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
5.13 | Property | Napa Auto Parts - Pekin, IL | 0 | 10,401 | 80,726 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
5.14 | Property | Dollar General - Toledo, OH | 0 | 0 | 91,449 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
5.15 | Property | Dollar General - Youngstown, OH | 0 | 0 | 85,836 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
5.16 | Property | Dollar General - Griffin, GA | 1,365 | 0 | 84,075 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
6 | Loan | The SoCal Portfolio | 424,815 | 1,376,463 | 21,584,994 | 83.8% | 1/31/2018 | TTM 10/31/2017 | 31,784,832 | 11,711,634 | 20,073,198 | 12/31/2016 |
6.01 | Property | Aliso Viejo Commerce Center | 15,626 | 70,878 | 1,896,599 | 89.7% | 1/31/2018 | TTM 10/31/2017 | 2,536,649 | 464,007 | 2,072,642 | 12/31/2016 |
6.02 | Property | Transpark Commerce | 35,300 | 93,416 | 1,975,390 | 74.4% | 1/31/2018 | TTM 10/31/2017 | 2,281,463 | 1,199,788 | 1,081,675 | 12/31/2016 |
6.03 | Property | Wimbledon | 20,967 | 140,534 | 2,138,158 | 94.7% | 1/31/2018 | TTM 10/31/2017 | 2,381,434 | 498,563 | 1,882,871 | 12/31/2016 |
6.04 | Property | Palmdale Place | 31,031 | 55,215 | 1,870,706 | 89.1% | 1/31/2018 | TTM 10/31/2017 | 2,360,179 | 599,408 | 1,760,771 | 12/31/2016 |
6.05 | Property | Sierra Gateway | 25,432 | 84,832 | 1,379,517 | 76.6% | 1/31/2018 | TTM 10/31/2017 | 2,171,049 | 807,092 | 1,363,957 | 12/31/2016 |
6.06 | Property | Fresno Industrial Center | 16,718 | 57,972 | 1,088,754 | 97.2% | 1/31/2018 | TTM 10/31/2017 | 1,428,501 | 364,912 | 1,063,589 | 12/31/2016 |
6.07 | Property | Upland Freeway | 18,671 | 76,371 | 1,403,672 | 94.4% | 1/31/2018 | TTM 10/31/2017 | 1,880,742 | 473,469 | 1,407,273 | 12/31/2016 |
6.08 | Property | Commerce Corporate Center | 16,443 | 133,633 | 1,062,479 | 93.1% | 1/31/2018 | TTM 10/31/2017 | 838,710 | 480,834 | 357,876 | 12/31/2016 |
6.09 | Property | Moreno Valley | 8,952 | 39,765 | 1,107,170 | 94.0% | 1/31/2018 | TTM 10/31/2017 | 1,548,144 | 481,443 | 1,066,701 | 12/31/2016 |
6.1 | Property | Airport One Office Park | 19,422 | 103,766 | 1,150,337 | 100.0% | 1/31/2018 | TTM 10/31/2017 | 1,036,907 | 338,745 | 698,162 | 12/31/2016 |
6.11 | Property | Colton Courtyard | 16,473 | 52,667 | 818,625 | 65.2% | 1/31/2018 | TTM 10/31/2017 | 1,056,116 | 447,969 | 608,147 | 12/31/2016 |
6.12 | Property | The Abbey Center | 24,241 | 31,625 | 604,031 | 86.5% | 1/31/2018 | TTM 10/31/2017 | 1,198,508 | 588,532 | 609,976 | 12/31/2016 |
6.13 | Property | Upland Commerce Center | 13,350 | 32,900 | 615,856 | 86.0% | 1/31/2018 | TTM 10/31/2017 | 852,842 | 235,462 | 617,380 | 12/31/2016 |
6.14 | Property | Diamond Bar | 3,260 | 14,922 | 569,477 | 100.0% | 1/31/2018 | TTM 10/31/2017 | 741,338 | 119,307 | 622,031 | 12/31/2016 |
6.15 | Property | Atlantic Plaza | 10,473 | 25,161 | 503,018 | 100.0% | 1/31/2018 | TTM 10/31/2017 | 623,595 | 160,608 | 462,987 | 12/31/2016 |
6.16 | Property | Ming Office Park | 28,302 | 64,874 | 473,760 | 56.5% | 1/31/2018 | TTM 10/31/2017 | 2,031,985 | 916,024 | 1,115,961 | 12/31/2016 |
6.17 | Property | 10th Street Commerce Center | 27,045 | 33,257 | 542,057 | 52.3% | 1/31/2018 | TTM 10/31/2017 | 1,281,965 | 365,811 | 916,154 | 12/31/2016 |
6.18 | Property | Cityview Plaza | 22,921 | 132,896 | 1,267,358 | 96.4% | 1/31/2018 | TTM 10/31/2017 | 2,778,422 | 1,719,815 | 1,058,607 | 12/31/2016 |
6.19 | Property | Garden Grove Town Center | 5,801 | 10,977 | 266,471 | 100.0% | 1/31/2018 | TTM 10/31/2017 | 217,235 | 84,564 | 132,671 | 12/31/2016 |
6.2 | Property | 30th Street Commerce Center | 13,538 | 11,835 | 190,568 | 49.5% | 1/31/2018 | TTM 10/31/2017 | 343,177 | 145,083 | 198,094 | 12/31/2016 |
6.21 | Property | Mt. Vernon Commerce Center | 4,438 | 12,559 | 193,115 | 77.8% | 1/31/2018 | TTM 10/31/2017 | 290,763 | 119,542 | 171,221 | 12/31/2016 |
6.22 | Property | Anaheim Stadium Industrial | 20,684 | 71,613 | 262,511 | 100.0% | 1/31/2018 | TTM 10/31/2017 | 1,140,994 | 702,044 | 438,950 | 12/31/2016 |
6.23 | Property | 25th Street Commerce Center | 6,820 | 7,926 | 137,447 | 58.8% | 1/31/2018 | TTM 10/31/2017 | 245,034 | 89,725 | 155,309 | 12/31/2016 |
6.24 | Property | Fresno Airport | 18,910 | 16,868 | 67,919 | 47.0% | 1/31/2018 | TTM 10/31/2017 | 519,080 | 308,884 | 210,196 | 12/31/2016 |
7 | Loan | 22 West 38th Street | 10,354 | 69,169 | 2,545,077 | 100.0% | 1/1/2018 | 12/31/2017 | 1,875,355 | 820,120 | 1,055,235 | 12/31/2016 |
8 | Loan | Radisson Oakland | 411,120 | 0 | 3,426,308 | 69.2% | 1/31/2018 | TTM 1/31/2018 | 9,777,434 | 6,146,018 | 3,631,416 | 12/31/2017 |
9 | Loan | CrossPoint | 224,443 | 1,320,254 | 16,117,023 | 95.4% | 1/11/2018 | TTM 11/30/2017 | 24,369,051 | 13,056,123 | 11,312,928 | 12/31/2016 |
10 | Loan | Norterra Apartments | 106,500 | 0 | 3,050,909 | 94.4% | 12/11/2017 | TTM 11/30/2017 | 5,082,688 | 2,074,551 | 3,008,137 | 12/31/2016 |
11 | Loan | Eastmont Town Center | 104,083 | 650,518 | 5,450,285 | 86.4% | 2/1/2018 | TTM 12/31/2017 | 10,443,366 | 4,148,688 | 6,294,678 | 12/31/2016 |
12 | Loan | Chewy Fulfillment Center | 18,350 | 122,335 | 2,491,533 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
13 | Loan | California Industrial Portfolio | 68,346 | 83,720 | 2,762,069 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
13.01 | Property | Carson Industrial | N/A | N/A | N/A | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
13.02 | Property | Fremont Industrial | N/A | N/A | N/A | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
13.03 | Property | Vernon Industrial | N/A | N/A | N/A | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
13.04 | Property | Oceanside Industrial | N/A | N/A | N/A | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
13.05 | Property | Van Nuys Industrial | N/A | N/A | N/A | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
13.06 | Property | Bakersfield Industrial | N/A | N/A | N/A | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
14 | Loan | DreamWorks Campus | 99,481 | 0 | 13,516,671 | 100.0% | 3/1/2018 | TTM 9/30/2017 | 13,484,575 | 151,213 | 13,333,362 | 12/31/2016 |
15 | Loan | Daimler Building | 22,525 | 105,115 | 2,166,422 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
16 | Loan | Embassy Suites Indianapolis North | 440,108 | 0 | 2,279,085 | 75.3% | 1/25/2018 | TTM 12/31/2017 | 8,619,778 | 6,208,051 | 2,411,727 | 12/31/2016 |
17 | Loan | Westpark & NASA | 67,810 | 135,620 | 2,311,643 | 87.6% | 11/30/2017 | 12/31/2017 | 3,661,806 | 1,757,374 | 1,904,433 | 12/31/2016 |
17.01 | Property | NASA | 40,020 | 80,040 | 1,550,556 | 90.4% | 11/30/2017 | 12/31/2017 | 2,115,598 | 1,000,675 | 1,114,923 | 12/31/2016 |
17.02 | Property | Westpark | 27,790 | 55,580 | 761,087 | 83.6% | 11/30/2017 | 12/31/2017 | 1,546,208 | 756,698 | 789,510 | 12/31/2016 |
18 | Loan | Cane Island Loop | 41,500 | 0 | 1,511,817 | 96.1% | 10/31/2017 | TTM 10/31/2017 | 2,869,469 | 1,308,635 | 1,560,835 | 12/31/2016 |
19 | Loan | Wakefield Commons | 31,259 | 123,390 | 2,060,756 | 93.3% | 12/31/2017 | TTM 12/31/2017 | 2,075,007 | 492,321 | 1,582,686 | Annualized 7/31/2016 |
20 | Loan | Gymboree Distribution Center | 67,056 | 57,063 | 1,631,476 | 100.0% | 3/1/2018 | 12/31/2017 | 2,101,530 | 457,123 | 1,644,407 | 12/31/2016 |
21 | Loan | Park Place at Florham Park | 133,267 | 673,348 | 5,799,800 | 94.3% | 12/6/2017 | TTM 9/30/2017 | 7,700,803 | 4,190,109 | 3,510,694 | 12/31/2016 |
21.01 | Property | 200 Park Place | 70,628 | 336,089 | 2,575,705 | 88.8% | 12/6/2017 | TTM 9/30/2017 | 1,840,740 | 1,723,826 | 116,914 | 12/31/2016 |
21.02 | Property | 230 Park Place | 12,906 | 75,885 | 1,359,101 | 100.0% | 12/6/2017 | TTM 9/30/2017 | 2,132,159 | 855,476 | 1,276,683 | 12/31/2016 |
21.03 | Property | 220 Park Place | 30,652 | 139,894 | 993,167 | 100.0% | 12/6/2017 | TTM 9/30/2017 | 2,095,776 | 867,727 | 1,228,049 | 12/31/2016 |
21.04 | Property | 210 Park Place | 19,082 | 121,481 | 871,826 | 96.4% | 12/6/2017 | TTM 9/30/2017 | 1,632,128 | 743,080 | 889,048 | 12/31/2016 |
22 | Loan | The IMG Building | 46,582 | 232,908 | 1,734,036 | 85.5% | 1/23/2018 | 12/31/2017 | 3,418,342 | 1,366,872 | 2,051,470 | 12/31/2016 |
23 | Loan | Gravois Dillon Plaza | 22,217 | 74,185 | 1,228,629 | 89.8% | 11/10/2017 | TTM 9/30/2017 | 1,864,190 | 538,577 | 1,325,612 | 12/31/2016 |
24 | Loan | Triyar Portfolio | 61,810 | 123,620 | 1,286,045 | 99.3% | 1/1/2018 | 12/31/2016 | 1,917,404 | 476,645 | 1,440,760 | 12/31/2015 |
24.01 | Property | McAllen | 22,861 | 45,722 | 568,098 | 98.1% | 1/1/2018 | 12/31/2016 | 789,269 | 228,038 | 561,231 | 12/31/2015 |
24.02 | Property | Baldwyn | 29,699 | 59,398 | 415,811 | 100.0% | 3/1/2018 | 12/31/2016 | 701,762 | 168,287 | 533,474 | 12/31/2015 |
24.03 | Property | Daytona | 9,250 | 18,500 | 302,136 | 100.0% | 3/1/2018 | 12/31/2016 | 426,374 | 80,319 | 346,054 | 12/31/2015 |
25 | Loan | Mira Loma Shopping Center | 20,556 | 41,113 | 1,021,696 | 92.2% | 1/18/2018 | 12/31/2017 | 1,498,851 | 383,693 | 1,115,158 | 12/31/2016 |
26 | Loan | 53 South 11th Street | 10,200 | 0 | 941,313 | 100.0% | 1/18/2017 | TTM 11/30/2017 | 1,328,486 | 295,219 | 1,033,266 | 12/31/2016 |
27 | Loan | Suntree Office Tower | 18,447 | 73,790 | 912,721 | 100.0% | 1/15/2018 | 12/31/2017 | 1,307,217 | 502,877 | 804,340 | N/A |
28 | Loan | Paradise Marketplace | 19,500 | 77,999 | 1,188,211 | 91.5% | 2/22/2018 | 12/31/2017 | 1,692,296 | 329,717 | 1,362,579 | 12/31/2016 |
29 | Loan | Olde Lancaster Town Center | 6,457 | 43,044 | 854,335 | 100.0% | 2/1/2018 | 12/31/2017 | 1,048,385 | 206,069 | 842,316 | 12/31/2016 |
30 | Loan | 33 Nassau Avenue | 22,506 | 115,666 | 1,323,154 | 100.0% | 1/18/2018 | 12/31/2017 | 1,730,233 | 390,198 | 1,340,035 | 12/31/2016 |
31 | Loan | Oak Manor Villas - Big Springs | 15,336 | 0 | 729,882 | 98.6% | 1/1/2018 | TTM 11/30/2017 | 1,165,510 | 469,762 | 695,748 | 12/31/2016 |
32 | Loan | Bushwick Multifamily Portfolio | 0 | 0 | 478,005 | 100.0% | 1/22/2018 | N/A | N/A | N/A | N/A | N/A |
33 | Loan | Missoula Retail | 7,080 | 29,878 | 505,383 | 100.0% | 1/1/2018 | N/A | N/A | N/A | N/A | N/A |
34 | Loan | Holiday Inn Express Duncan | 109,059 | 0 | 1,029,291 | 83.2% | 1/30/2018 | TTM 12/31/2017 | 2,726,627 | 1,560,949 | 1,165,678 | 12/31/2016 |
35 | Loan | El Presidio at Pinnacle Peak | 11,887 | 44,000 | 539,762 | 94.4% | 2/8/2018 | 12/31/2017 | 697,732 | 382,945 | 314,787 | 12/31/2016 |
36 | Loan | Academy Sports & Outdoors | 10,814 | 30,921 | 500,103 | 100.0% | 3/1/2018 | N/A | N/A | N/A | N/A | N/A |
37 | Loan | Fairfield Inn - Tucson North | 86,211 | 0 | 778,997 | 61.3% | 12/31/2017 | 12/31/2017 | 2,155,214 | 1,306,011 | 849,203 | 12/31/2016 |
38 | Loan | Lynn Haven Cove | 39,960 | 0 | 507,317 | 90.5% | 12/8/2017 | TTM 11/30/2017 | 1,120,560 | 560,929 | 559,631 | 12/31/2016 |
39 | Loan | Cobalt Storage - Milton | 7,344 | 0 | 452,877 | 84.4% | 1/31/2018 | 12/31/2017 | 636,203 | 202,553 | 433,649 | 12/31/2016 |
40 | Loan | Maple Valley Marketplace | 15,724 | 41,931 | 650,829 | 95.3% | 2/12/2018 | TTM 1/31/2018 | 950,859 | 282,443 | 668,416 | 12/31/2017 |
41 | Loan | Cobalt Storage - Edgewood | 5,703 | 0 | 440,373 | 98.7% | 1/31/2018 | 12/31/2017 | 622,285 | 189,284 | 433,001 | 12/31/2016 |
42 | Loan | Comfort Inn - Camden | 61,077 | 0 | 635,852 | 54.4% | TTM 11/30/2017 | TTM 11/30/2017 | 1,526,936 | 836,673 | 690,263 | 12/31/2016 |
43 | Loan | A Storage Place - Magnolia | 7,835 | 0 | 376,018 | 91.9% | 9/30/2017 | TTM 11/30/2017 | 564,911 | 200,347 | 364,565 | 12/31/2016 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||
Mortgage Loan Number | Property Flag | Property Name | Second Most Recent EGI | Second Most Recent Expenses | Second Most Recent NOI | Third Most Recent Operating Statement Date | Third Most Recent EGI | Third Most Recent Expenses | Third Most Recent NOI | Largest Tenant Name | Largest Tenant Sq. Ft. |
1 | Loan | Aspen Lake Office Portfolio | 11,240,521 | 5,083,220 | 6,157,301 | 12/31/2015 | 11,366,992 | 5,158,398 | 6,208,594 | Various | Various |
1.01 | Property | Aspen Lake One | N/A | N/A | N/A | N/A | N/A | N/A | N/A | LDR Spine USA, Inc. | 89,208 |
1.02 | Property | Tower of The Hills | N/A | N/A | N/A | N/A | N/A | N/A | N/A | James Avery Craftsman, Inc. | 12,198 |
1.03 | Property | Tower Point | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2 | Loan | AFIN Portfolio | 37,394,183 | 10,389,232 | 27,004,951 | N/A | N/A | N/A | N/A | Various | Various |
2.01 | Property | Montecito Crossing | 4,371,471 | 855,965 | 3,515,506 | N/A | N/A | N/A | N/A | HomeGoods | 25,000 |
2.02 | Property | Jefferson Commons | 3,444,240 | 861,289 | 2,582,951 | N/A | N/A | N/A | N/A | ACADEMY | 71,914 |
2.03 | Property | Best on the Boulevard | 3,669,121 | 634,734 | 3,034,387 | N/A | N/A | N/A | N/A | Best Buy | 57,726 |
2.04 | Property | Northpark Center | 3,844,916 | 1,923,822 | 1,921,094 | N/A | N/A | N/A | N/A | N ELDER BEERMAN | 101,840 |
2.05 | Property | Anderson Station | 3,173,257 | 915,773 | 2,257,484 | N/A | N/A | N/A | N/A | Hobby Lobby | 55,000 |
2.06 | Property | Cross Pointe Center | 2,753,067 | 685,622 | 2,067,445 | N/A | N/A | N/A | N/A | DEVELOPERS REALTY CORP | 104,155 |
2.07 | Property | San Pedro Crossing | 4,593,896 | 1,532,682 | 3,061,214 | N/A | N/A | N/A | N/A | TOYS R US | 60,687 |
2.08 | Property | Riverbend Marketplace | 2,096,136 | 545,442 | 1,550,694 | N/A | N/A | N/A | N/A | Kohl's | 88,408 |
2.09 | Property | Shops at RiverGate South | 2,872,251 | 664,277 | 2,207,974 | N/A | N/A | N/A | N/A | HomeGoods | 24,000 |
2.1 | Property | Centennial Plaza | 2,775,847 | 687,286 | 2,088,561 | N/A | N/A | N/A | N/A | HOME DEPOT | 102,962 |
2.11 | Property | Shoppes of West Melbourne | 2,210,704 | 595,279 | 1,615,425 | N/A | N/A | N/A | N/A | JO ANN FABRIC AND CRAFT STOR | 35,759 |
2.12 | Property | North Lakeland Plaza | 1,589,277 | 487,061 | 1,102,216 | N/A | N/A | N/A | N/A | Beall's Department Store | 84,146 |
3 | Loan | Midwest Hotel Portfolio | 17,759,747 | 11,398,781 | 6,360,966 | 12/31/2015 | 16,757,314 | 10,811,469 | 5,945,845 | N/A | N/A |
3.01 | Property | Hilton Garden Inn Joplin | 2,924,380 | 1,836,386 | 1,087,994 | 12/31/2015 | 2,885,449 | 1,765,634 | 1,119,815 | N/A | N/A |
3.02 | Property | Hampton Inn Mount Vernon | 2,791,475 | 1,721,315 | 1,070,160 | 12/31/2015 | 2,850,383 | 1,698,512 | 1,151,871 | N/A | N/A |
3.03 | Property | Hampton Inn Joplin | 2,686,766 | 1,602,842 | 1,083,924 | 12/31/2015 | 2,525,902 | 1,512,469 | 1,013,433 | N/A | N/A |
3.04 | Property | Hampton Inn Anderson | 2,990,404 | 1,817,197 | 1,173,207 | 12/31/2015 | 2,486,956 | 1,658,551 | 828,405 | N/A | N/A |
3.05 | Property | Hampton Inn Marion | 2,154,011 | 1,469,939 | 684,072 | 12/31/2015 | 1,968,463 | 1,374,430 | 594,033 | N/A | N/A |
3.06 | Property | Fairfield Inn Joplin | 1,416,615 | 884,589 | 532,026 | 12/31/2015 | 1,324,736 | 837,025 | 487,711 | N/A | N/A |
3.07 | Property | Fairfield Inn Indianapolis South | 1,547,349 | 1,023,863 | 523,486 | 12/31/2015 | 1,423,052 | 936,358 | 486,694 | N/A | N/A |
3.08 | Property | Fairfield Inn St. Louis Collinsville | 1,248,747 | 1,042,650 | 206,097 | 12/31/2015 | 1,292,373 | 1,028,490 | 263,883 | N/A | N/A |
4 | Loan | City Square and Clay Street | 10,715,569 | 3,699,797 | 7,015,772 | 12/31/2015 | 9,689,543 | 3,703,063 | 5,986,480 | Clubsource at City Center | 56,800 |
5 | Loan | ExchangeRight Net Leased Portfolio 20 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Various | Various |
5.01 | Property | Pick 'n Save - Grafton, WI | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Pick 'n Save | 60,718 |
5.02 | Property | BioLife Plasma Services LP | N/A | N/A | N/A | N/A | N/A | N/A | N/A | BioLife Plasma Service LP | 16,694 |
5.03 | Property | Walgreens - Mobile, AL | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Walgreens | 14,504 |
5.04 | Property | Tractor Supply - Tallahassee, FL | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Tractor Supply | 22,332 |
5.05 | Property | Verizon Wireless - Columbia, SC | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Verizon Wireless | 5,010 |
5.06 | Property | Tractor Supply - Mobile, AL | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Tractor Supply | 18,867 |
5.07 | Property | Fresenius Medical Care - Warren, OH | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Fresenius Medical Care | 9,173 |
5.08 | Property | Walgreens - Homewood, IL | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Walgreens | 13,494 |
5.09 | Property | Advance Auto Parts - San Antonio, TX | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Advance Auto Parts | 6,895 |
5.1 | Property | Advance Auto Parts - Humble, TX | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Advance Auto Parts | 6,912 |
5.11 | Property | Dollar General - Copley, OH | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Dollar General | 10,640 |
5.12 | Property | Advance Auto Parts - Columbus, OH | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Advance Auto Parts | 6,987 |
5.13 | Property | Napa Auto Parts - Pekin, IL | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Napa Auto Parts | 14,858 |
5.14 | Property | Dollar General - Toledo, OH | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Dollar General | 9,367 |
5.15 | Property | Dollar General - Youngstown, OH | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Dollar General | 9,100 |
5.16 | Property | Dollar General - Griffin, GA | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Dollar General | 9,100 |
6 | Loan | The SoCal Portfolio | 30,439,450 | 11,369,925 | 19,069,526 | 12/31/2015 | 28,601,263 | 11,097,950 | 17,503,313 | Various | Various |
6.01 | Property | Aliso Viejo Commerce Center | 2,490,455 | 510,585 | 1,979,870 | 12/31/2015 | 2,127,327 | 492,572 | 1,634,755 | Tony Pepperoni Pizzeria | 5,518 |
6.02 | Property | Transpark Commerce | 2,128,832 | 1,143,929 | 984,903 | 12/31/2015 | 1,990,150 | 1,160,112 | 830,038 | County of San Bernardino | 34,469 |
6.03 | Property | Wimbledon | 2,222,338 | 458,772 | 1,763,566 | 12/31/2015 | 2,053,299 | 456,756 | 1,596,543 | Heritage Victor Valley Medical Group | 41,875 |
6.04 | Property | Palmdale Place | 1,375,260 | 473,786 | 901,474 | 12/31/2015 | 1,300,312 | 395,935 | 904,377 | Antelope Valley Community College District | 50,720 |
6.05 | Property | Sierra Gateway | 2,037,192 | 822,187 | 1,215,005 | 12/31/2015 | 1,924,473 | 736,684 | 1,187,789 | Dept of Children & Family Svc | 49,500 |
6.06 | Property | Fresno Industrial Center | 1,242,948 | 283,395 | 959,553 | 12/31/2015 | 830,259 | 247,333 | 582,926 | Candor-AGS, Inc. | 125,183 |
6.07 | Property | Upland Freeway | 1,726,150 | 468,446 | 1,257,705 | 12/31/2015 | 1,546,844 | 435,164 | 1,111,680 | Sit 'n Sleep | 13,222 |
6.08 | Property | Commerce Corporate Center | 807,770 | 436,712 | 371,058 | 12/31/2015 | 846,095 | 389,793 | 456,302 | Bank of America | 13,312 |
6.09 | Property | Moreno Valley | 1,440,971 | 450,920 | 990,051 | 12/31/2015 | 1,381,818 | 442,957 | 938,861 | Goodyear Tire | 6,467 |
6.1 | Property | Airport One Office Park | 1,357,746 | 347,144 | 1,010,602 | 12/31/2015 | 1,492,640 | 354,919 | 1,137,721 | The Capital Group Companies | 88,284 |
6.11 | Property | Colton Courtyard | 1,043,636 | 423,883 | 619,753 | 12/31/2015 | 933,371 | 413,811 | 519,560 | Mor Furniture for Less, Inc. | 26,802 |
6.12 | Property | The Abbey Center | 1,238,617 | 585,276 | 653,341 | 12/31/2015 | 1,186,133 | 581,918 | 604,215 | Jewish FAM SVC Of The Desert | 4,301 |
6.13 | Property | Upland Commerce Center | 756,277 | 233,290 | 522,987 | 12/31/2015 | 729,243 | 223,764 | 505,479 | Salon Success Academy | 15,780 |
6.14 | Property | Diamond Bar | 684,401 | 113,730 | 570,671 | 12/31/2015 | 617,608 | 117,787 | 499,821 | Montessori Academy | 7,590 |
6.15 | Property | Atlantic Plaza | 631,999 | 131,315 | 500,684 | 12/31/2015 | 599,363 | 120,846 | 478,517 | Tarzana Treatment Center, Inc. | 10,857 |
6.16 | Property | Ming Office Park | 2,386,820 | 960,318 | 1,426,502 | 12/31/2015 | 2,351,764 | 996,639 | 1,355,125 | Stantec Consulting Svcs, Inc. | 25,203 |
6.17 | Property | 10th Street Commerce Center | 1,173,763 | 427,853 | 745,910 | 12/31/2015 | 1,323,754 | 478,444 | 845,310 | The Whole Wheatery | 12,068 |
6.18 | Property | Cityview Plaza | 2,768,146 | 1,673,222 | 1,094,924 | 12/31/2015 | 2,503,879 | 1,663,111 | 840,768 | The Abbey Management Co., LLC | 11,822 |
6.19 | Property | Garden Grove Town Center | 330,385 | 62,505 | 267,880 | 12/31/2015 | 334,699 | 48,759 | 285,940 | Kitchen Depot | 5,400 |
6.2 | Property | 30th Street Commerce Center | 326,969 | 142,971 | 183,998 | 12/31/2015 | 407,527 | 123,206 | 284,321 | B-1 Liquor | 2,500 |
6.21 | Property | Mt. Vernon Commerce Center | 297,736 | 126,448 | 171,288 | 12/31/2015 | 270,045 | 140,619 | 129,426 | Mojave River Academy | 9,590 |
6.22 | Property | Anaheim Stadium Industrial | 1,143,895 | 708,558 | 435,337 | 12/31/2015 | 1,029,048 | 697,145 | 331,903 | Labeltronix, LLC | 46,611 |
6.23 | Property | 25th Street Commerce Center | 338,358 | 83,857 | 254,501 | 12/31/2015 | 348,762 | 75,579 | 273,183 | Siam Market | 3,300 |
6.24 | Property | Fresno Airport | 488,786 | 300,824 | 187,962 | 12/31/2015 | 472,850 | 304,097 | 168,753 | Tamiyasu, Smith, Horn, & Braun | 5,350 |
7 | Loan | 22 West 38th Street | 1,342,395 | 967,491 | 374,904 | 12/31/2015 | 1,237,890 | 717,764 | 520,126 | Knotel Inc. | 35,286 |
8 | Loan | Radisson Oakland | 9,333,701 | 6,021,609 | 3,312,092 | N/A | N/A | N/A | N/A | N/A | N/A |
9 | Loan | CrossPoint | 18,065,142 | 11,704,653 | 6,360,488 | N/A | N/A | N/A | N/A | Kronos Incorporated | 505,664 |
10 | Loan | Norterra Apartments | 4,700,666 | 2,128,649 | 2,572,017 | 12/31/2015 | 4,329,715 | 1,917,080 | 2,412,635 | N/A | N/A |
11 | Loan | Eastmont Town Center | 9,945,152 | 4,080,853 | 5,864,300 | Annualized T9 12/31/2015 | 8,943,430 | 3,603,846 | 5,339,584 | Alameda County Self Sufficiency | 79,280 |
12 | Loan | Chewy Fulfillment Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Chewy, Inc. | 611,676 |
13 | Loan | California Industrial Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Arctic Glacier Premium Ice | 214,336 |
13.01 | Property | Carson Industrial | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Arctic Glacier Premium Ice - Carson | 52,561 |
13.02 | Property | Fremont Industrial | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Arctic Glacier Premium Ice - Fremont | 47,600 |
13.03 | Property | Vernon Industrial | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Arctic Glacier Premium Ice - Vernon | 48,876 |
13.04 | Property | Oceanside Industrial | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Arctic Glacier Premium Ice - Oceanside | 35,000 |
13.05 | Property | Van Nuys Industrial | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Arctic Glacier Premium Ice - Van Nuys | 14,299 |
13.06 | Property | Bakersfield Industrial | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Arctic Glacier Premium Ice - Bakersfield | 16,000 |
14 | Loan | DreamWorks Campus | 13,334,684 | 157,172 | 13,177,512 | N/A | N/A | N/A | N/A | Dreamworks | 497,404 |
15 | Loan | Daimler Building | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Daimler Trucks North America LLC | 150,164 |
16 | Loan | Embassy Suites Indianapolis North | 7,732,925 | 5,809,673 | 1,923,252 | 12/31/2015 | 7,815,204 | 5,831,998 | 1,983,206 | N/A | N/A |
17 | Loan | Westpark & NASA | 3,102,291 | 1,795,305 | 1,306,986 | 12/31/2015 | 2,251,833 | 1,354,939 | 896,894 | Various | Various |
17.01 | Property | NASA | 1,500,558 | 1,033,751 | 466,807 | 12/31/2015 | 768,899 | 739,414 | 29,486 | Wyle Laboratories | 78,751 |
17.02 | Property | Westpark | 1,601,733 | 761,554 | 840,179 | 12/31/2015 | 1,482,933 | 615,525 | 867,408 | Ross Engineering, LLC | 8,239 |
18 | Loan | Cane Island Loop | 2,770,948 | 1,395,404 | 1,375,544 | 12/31/2015 | 2,690,471 | 733,298 | 1,957,172 | N/A | N/A |
19 | Loan | Wakefield Commons | 2,352,057 | 706,621 | 1,645,437 | 12/31/2015 | 2,115,143 | 586,788 | 1,528,355 | Kroger Limited Partnership I | 55,670 |
20 | Loan | Gymboree Distribution Center | 2,252,475 | 479,107 | 1,773,367 | N/A | N/A | N/A | N/A | Gymboree | 447,042 |
21 | Loan | Park Place at Florham Park | 7,004,260 | 3,906,279 | 3,097,981 | 12/31/2015 | 9,609,883 | 4,488,167 | 5,121,716 | Various | Various |
21.01 | Property | 200 Park Place | 1,899,318 | 1,561,503 | 337,815 | 12/31/2015 | 5,056,985 | 2,093,325 | 2,963,660 | RBC Capital Markets LLC | 52,787 |
21.02 | Property | 230 Park Place | 1,551,286 | 763,781 | 787,505 | 12/31/2015 | 1,587,033 | 816,106 | 770,927 | Fairleigh Dickinson University | 67,924 |
21.03 | Property | 220 Park Place | 1,912,231 | 850,511 | 1,061,720 | 12/31/2015 | 1,526,724 | 818,708 | 708,016 | Schenk Price Smith & King LLP | 38,519 |
21.04 | Property | 210 Park Place | 1,641,425 | 730,484 | 910,941 | 12/31/2015 | 1,439,141 | 760,028 | 679,113 | Sherman Wells Sylvester & Stam | 20,213 |
22 | Loan | The IMG Building | 3,065,625 | 1,235,932 | 1,829,693 | 12/31/2015 | 2,898,260 | 1,188,298 | 1,709,963 | IMG Worldwide | 33,220 |
23 | Loan | Gravois Dillon Plaza | 1,826,640 | 563,965 | 1,262,675 | 12/31/2015 | 1,814,496 | 716,317 | 1,098,179 | Schnuck Markets | 62,336 |
24 | Loan | Triyar Portfolio | 1,898,217 | 485,793 | 1,412,425 | N/A | N/A | N/A | N/A | Various | Various |
24.01 | Property | McAllen | 803,960 | 235,408 | 568,552 | N/A | N/A | N/A | N/A | Am-Mex Products | 130,670 |
24.02 | Property | Baldwyn | 701,774 | 155,102 | 546,672 | N/A | N/A | N/A | N/A | Innocor, Inc. | 296,989 |
24.03 | Property | Daytona | 392,484 | 95,283 | 297,201 | N/A | N/A | N/A | N/A | Product Quest | 92,500 |
25 | Loan | Mira Loma Shopping Center | 1,404,518 | 378,141 | 1,026,377 | 12/31/2015 | 1,376,438 | 363,718 | 1,012,720 | Scolari's Food & Drug Co. | 36,000 |
26 | Loan | 53 South 11th Street | 450,907 | 132,691 | 318,216 | N/A | N/A | N/A | N/A | N/A | N/A |
27 | Loan | Suntree Office Tower | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Space Coast Health | 15,210 |
28 | Loan | Paradise Marketplace | 1,715,970 | 329,175 | 1,386,795 | 12/31/2015 | 1,601,899 | 304,988 | 1,296,911 | Las Vegas AC | 25,772 |
29 | Loan | Olde Lancaster Town Center | 1,153,440 | 216,891 | 936,549 | 12/31/2015 | 1,120,477 | 210,960 | 909,518 | Chesterbrook Academy | 10,876 |
30 | Loan | 33 Nassau Avenue | 1,682,907 | 346,533 | 1,336,375 | 12/31/2015 | 1,641,117 | 372,266 | 1,268,850 | Fresh Space of Williamsburg dba The Yard | 13,900 |
31 | Loan | Oak Manor Villas - Big Springs | 1,021,685 | 464,730 | 556,955 | N/A | N/A | N/A | N/A | N/A | N/A |
32 | Loan | Bushwick Multifamily Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
33 | Loan | Missoula Retail | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Jump Missoula (dba Flying Squirrel) | 25,594 |
34 | Loan | Holiday Inn Express Duncan | 2,111,833 | 1,345,019 | 766,814 | 12/31/2015 | 2,789,259 | 1,522,050 | 1,267,209 | N/A | N/A |
35 | Loan | El Presidio at Pinnacle Peak | 728,692 | 395,954 | 332,738 | 12/31/2015 | 726,258 | 409,125 | 317,133 | Simplicity Financial Mgmt. | 8,497 |
36 | Loan | Academy Sports & Outdoors | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Academy Sports | 72,095 |
37 | Loan | Fairfield Inn - Tucson North | 1,829,087 | 1,148,568 | 680,519 | 12/31/2015 | 1,918,785 | 1,262,491 | 656,294 | N/A | N/A |
38 | Loan | Lynn Haven Cove | 1,056,454 | 553,953 | 502,501 | 12/31/2015 | 898,124 | 470,755 | 427,369 | N/A | N/A |
39 | Loan | Cobalt Storage - Milton | 576,525 | 279,959 | 296,566 | N/A | N/A | N/A | N/A | N/A | N/A |
40 | Loan | Maple Valley Marketplace | 923,620 | 275,415 | 648,205 | 12/31/2016 | 980,549 | 309,303 | 671,246 | JC Penney | 50,232 |
41 | Loan | Cobalt Storage - Edgewood | 128,989 | 54,043 | 74,946 | N/A | N/A | N/A | N/A | N/A | N/A |
42 | Loan | Comfort Inn - Camden | 1,513,472 | 808,104 | 705,368 | 12/31/2015 | 1,435,918 | 808,084 | 627,834 | N/A | N/A |
43 | Loan | A Storage Place - Magnolia | 520,544 | 198,418 | 322,126 | 12/31/2015 | 483,910 | 182,876 | 301,033 | N/A | N/A |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||
Mortgage Loan Number | Property Flag | Property Name | Largest Tenant % of NRA | Largest Tenant Exp. Date | Second Largest Tenant Name | Second Largest Tenant Sq. Ft. | Second Largest Tenant % of NRA | Second Largest Tenant Exp. Date | Third Largest Tenant Name | Third Largest Tenant Sq. Ft. | Third Largest Tenant % of NRA |
1 | Loan | Aspen Lake Office Portfolio | N/A | Various | Various | Various | N/A | Various | Various | Various | N/A |
1.01 | Property | Aspen Lake One | 43.2% | 12/31/2024 | Q2 Software, Inc. | 67,078 | 32.4% | 4/30/2021 | Informatica Corporation | 35,824 | 17.3% |
1.02 | Property | Tower of The Hills | 7.8% | 2/28/2022 | CP&Y | 10,409 | 6.7% | 3/31/2020 | JP Morgan Chase | 7,770 | 5.0% |
1.03 | Property | Tower Point | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2 | Loan | AFIN Portfolio | N/A | Various | Various | Various | N/A | Various | Various | Various | N/A |
2.01 | Property | Montecito Crossing | 13.9% | 7/31/2019 | Petsmart | 22,400 | 12.5% | 5/31/2023 | Office Depot | 17,000 | 9.5% |
2.02 | Property | Jefferson Commons | 34.9% | 2/28/2030 | Aldi | 24,067 | 11.7% | 5/31/2028 | LIQUOR BARN | 22,000 | 10.7% |
2.03 | Property | Best on the Boulevard | 28.2% | 1/31/2025 | Seafood City | 42,618 | 20.8% | 2/28/2022 | Ross Dress For Less | 31,847 | 15.6% |
2.04 | Property | Northpark Center | 32.0% | 10/31/2019 | KOHL'S | 80,731 | 25.4% | 1/31/2020 | MARSHALLS | 29,500 | 9.3% |
2.05 | Property | Anderson Station | 22.5% | 8/31/2019 | Ross Dress For Less | 30,187 | 12.4% | 1/31/2022 | Bed, Bath and Beyond, Inc. | 22,285 | 9.1% |
2.06 | Property | Cross Pointe Center | 46.1% | 1/31/2047 | TJ MAXX #354 | 30,000 | 13.3% | 10/31/2026 | BED BATH & BEYOND | 29,427 | 13.0% |
2.07 | Property | San Pedro Crossing | 29.3% | 1/31/2021 | BARNES & NOBLE BOOKSTORE | 35,475 | 17.1% | 2/28/2021 | THE CONTAINER STORE | 22,817 | 11.0% |
2.08 | Property | Riverbend Marketplace | 62.0% | 4/30/2025 | Petsmart | 19,107 | 13.4% | 1/31/2025 | Shoe Show | 4,288 | 3.0% |
2.09 | Property | Shops at RiverGate South | 17.1% | 9/30/2024 | Michaels Stores | 17,497 | 12.4% | 2/28/2025 | Ulta Salon | 10,015 | 7.1% |
2.1 | Property | Centennial Plaza | 44.0% | 1/31/2019 | BEST BUY | 45,753 | 19.6% | 1/31/2023 | GUITAR CENTER | 15,200 | 6.5% |
2.11 | Property | Shoppes of West Melbourne | 24.7% | 1/31/2021 | BED BATH & BEYOND | 26,274 | 18.2% | 1/31/2023 | PARTY CITY | 21,000 | 14.5% |
2.12 | Property | North Lakeland Plaza | 49.1% | 4/30/2020 | Best Buy Stores, L.P. | 51,868 | 30.3% | 1/31/2021 | Jo-Ann Stores, LLC | 19,100 | 11.1% |
3 | Loan | Midwest Hotel Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.01 | Property | Hilton Garden Inn Joplin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.02 | Property | Hampton Inn Mount Vernon | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.03 | Property | Hampton Inn Joplin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.04 | Property | Hampton Inn Anderson | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.05 | Property | Hampton Inn Marion | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.06 | Property | Fairfield Inn Joplin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.07 | Property | Fairfield Inn Indianapolis South | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.08 | Property | Fairfield Inn St. Louis Collinsville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4 | Loan | City Square and Clay Street | 23.1% | 11/30/2020 | Chevron Federal Credit Union, a Federal Credit Union | 34,592 | 14.1% | 6/30/2022 | Kaiser Foundation Health Plan | 16,991 | 6.9% |
5 | Loan | ExchangeRight Net Leased Portfolio 20 | N/A | Various | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5.01 | Property | Pick 'n Save - Grafton, WI | 100.0% | 12/31/2029 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5.02 | Property | BioLife Plasma Services LP | 100.0% | 2/28/2033 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5.03 | Property | Walgreens - Mobile, AL | 100.0% | 1/31/2029 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5.04 | Property | Tractor Supply - Tallahassee, FL | 100.0% | 4/30/2028 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5.05 | Property | Verizon Wireless - Columbia, SC | 100.0% | 1/31/2028 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5.06 | Property | Tractor Supply - Mobile, AL | 100.0% | 11/30/2032 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5.07 | Property | Fresenius Medical Care - Warren, OH | 100.0% | 11/27/2032 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5.08 | Property | Walgreens - Homewood, IL | 100.0% | 8/31/2029 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5.09 | Property | Advance Auto Parts - San Antonio, TX | 100.0% | 6/30/2029 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5.1 | Property | Advance Auto Parts - Humble, TX | 100.0% | 7/31/2031 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5.11 | Property | Dollar General - Copley, OH | 100.0% | 10/31/2032 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5.12 | Property | Advance Auto Parts - Columbus, OH | 100.0% | 11/30/2031 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5.13 | Property | Napa Auto Parts - Pekin, IL | 100.0% | 1/31/2038 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5.14 | Property | Dollar General - Toledo, OH | 100.0% | 4/30/2028 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5.15 | Property | Dollar General - Youngstown, OH | 100.0% | 1/31/2033 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5.16 | Property | Dollar General - Griffin, GA | 100.0% | 2/29/2032 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
6 | Loan | The SoCal Portfolio | N/A | Various | Various | Various | N/A | Various | Various | Various | N/A |
6.01 | Property | Aliso Viejo Commerce Center | 8.5% | 10/31/2025 | Trusted Tire & Service | 5,280 | 8.1% | 3/31/2025 | Big O Tires, LLC | 3,925 | 6.0% |
6.02 | Property | Transpark Commerce | 16.9% | 9/30/2024 | FCA US, LLC | 27,965 | 13.7% | 7/31/2028 | Xerox Corporation | 8,090 | 4.0% |
6.03 | Property | Wimbledon | 33.8% | 10/31/2018 (12,283 SF); 11/30/2018 (5,151 SF); 1/31/2020 (3,942 SF); 4/30/2020 (4,384 SF); 2/29/2024 (3,200 SF); 9/30/2024 (12,915 SF) | Desert Valley Medical Group | 14,636 | 11.8% | 6/30/2021 | St. Joseph Heritage Healthcare | 13,610 | 11.0% |
6.04 | Property | Palmdale Place | 39.2% | 10/31/2046 | CDC | 9,809 | 7.6% | 8/31/2022 | Dept. of Mental Health | 9,255 | 7.2% |
6.05 | Property | Sierra Gateway | 37.0% | 2/29/2020 | GSA (United States of America) | 8,892 | 6.6% | 1/14/2019 | BAE Systems Tech. Solutions | 8,525 | 6.4% |
6.06 | Property | Fresno Industrial Center | 47.1% | 5/31/2020 | Baker Distributing Co., LLC | 50,107 | 18.8% | 8/31/2023 | Little Raymond's Print Shop | 25,493 | 9.6% |
6.07 | Property | Upland Freeway | 11.4% | 1/31/2019 | SWAAD of India | 12,814 | 11.0% | 2/28/2025 | Lamps Plus | 11,120 | 9.6% |
6.08 | Property | Commerce Corporate Center | 19.4% | 9/30/2018 | PIA-SC Insurance Services, Inc | 12,924 | 18.9% | 11/30/2021 | RGN-Commerce I, LLC | 12,924 | 18.9% |
6.09 | Property | Moreno Valley | 5.8% | 5/31/2018 | Iglesia Rios De Agua Viva - MV | 6,100 | 5.5% | 9/30/2018 | Pulido's Wheels and Tires | 5,967 | 5.4% |
6.1 | Property | Airport One Office Park | 100.0% | 4/30/2025 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
6.11 | Property | Colton Courtyard | 22.0% | 12/31/2027 | Goodwill Industries of So. CA | 13,000 | 10.6% | 5/31/2021 | Tire Guys | 6,208 | 5.1% |
6.12 | Property | The Abbey Center | 6.4% | 1/31/2023 | Karl T. Anderson | 3,241 | 4.8% | 3/31/2019 | Lawyers Title Company | 3,013 | 4.5% |
6.13 | Property | Upland Commerce Center | 33.1% | 12/31/2025 | Dollar Tree | 12,883 | 27.0% | 1/31/2022 | Quest Diagnostics | 3,316 | 7.0% |
6.14 | Property | Diamond Bar | 37.0% | 9/30/2026 | Blooming Bay, Inc. | 5,200 | 25.3% | 8/31/2024 | Red Dragon Karate | 2,325 | 11.3% |
6.15 | Property | Atlantic Plaza | 33.2% | 4/30/2026 | Kim's Beauty Supply | 5,756 | 17.6% | 1/31/2020 | The City of Long Beach | 4,079 | 12.5% |
6.16 | Property | Ming Office Park | 21.4% | 3/31/2023 | Ordiz Melby Architects, Inc. | 5,255 | 4.5% | 7/31/2018 | Insight Enviro. Consultants, Inc. | 4,418 | 3.7% |
6.17 | Property | 10th Street Commerce Center | 12.5% | 11/30/2025 | Edwards Federal Credit Union | 8,520 | 8.8% | 12/31/2020 | Medrano's Restaurant | 7,010 | 7.3% |
6.18 | Property | Cityview Plaza | 8.0% | 8/31/2018 (2,368 SF); 5/31/2020 (9,454 SF) | Co-Sales Company | 5,386 | 3.6% | 12/31/2022 | CARD | 4,739 | 3.2% |
6.19 | Property | Garden Grove Town Center | 42.8% | 11/30/2024 | Orange County Medical Management | 4,850 | 38.5% | 3/31/2022 | Los Cotijas Mexican Grill | 2,360 | 18.7% |
6.2 | Property | 30th Street Commerce Center | 7.6% | 12/31/2022 | Palmdale Premier Dental Care | 2,160 | 6.5% | 7/31/2018 | Emely's Store Water & More | 1,660 | 5.0% |
6.21 | Property | Mt. Vernon Commerce Center | 32.4% | 5/31/2019 | Heritage Bible Church | 4,081 | 13.8% | 2/28/2023 | In Roads Creative Programs | 3,508 | 11.9% |
6.22 | Property | Anaheim Stadium Industrial | 51.8% | 1/31/2019 | Block Tops, Inc. | 17,280 | 19.2% | 3/31/2020 | Dept. of Food & Agriculture | 14,040 | 15.6% |
6.23 | Property | 25th Street Commerce Center | 18.9% | 6/30/2023 | Palm Plaza Pet Hospital, LLC | 2,588 | 14.8% | 4/30/2021 | Shandra's Thai Cuisine | 2,200 | 12.6% |
6.24 | Property | Fresno Airport | 10.2% | 4/30/2021 | GSA (United States of America) | 3,000 | 5.7% | 8/5/2021 | Briggs Field Services, Inc. | 2,668 | 5.1% |
7 | Loan | 22 West 38th Street | 51.1% | 3/31/2033 | Michael Allen Group | 5,881 | 8.5% | 3/31/2019 | Vested | 5,881 | 8.5% |
8 | Loan | Radisson Oakland | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9 | Loan | CrossPoint | 38.3% | 2/6/2029 | Verizon New England | 314,981 | 23.9% | Various | Arris Technology, Inc. | 143,594 | 10.9% |
10 | Loan | Norterra Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11 | Loan | Eastmont Town Center | 15.2% | 11/30/2024 | Alameda County Adult & Aging | 71,397 | 13.7% | 10/19/2023 | Oakland Police Precinct | 64,000 | 12.3% |
12 | Loan | Chewy Fulfillment Center | 100.0% | 2/28/2031 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13 | Loan | California Industrial Portfolio | 100.0% | 2/28/2038 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13.01 | Property | Carson Industrial | 100.0% | 2/28/2038 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13.02 | Property | Fremont Industrial | 100.0% | 2/28/2038 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13.03 | Property | Vernon Industrial | 100.0% | 2/28/2038 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13.04 | Property | Oceanside Industrial | 100.0% | 2/28/2038 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13.05 | Property | Van Nuys Industrial | 100.0% | 2/28/2038 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13.06 | Property | Bakersfield Industrial | 100.0% | 2/28/2038 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
14 | Loan | DreamWorks Campus | 100.0% | 2/28/2035 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
15 | Loan | Daimler Building | 100.0% | 12/31/2028 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
16 | Loan | Embassy Suites Indianapolis North | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
17 | Loan | Westpark & NASA | N/A | Various | Various | Various | N/A | Various | Various | Various | N/A |
17.01 | Property | NASA | 49.2% | 6/2/2026 | Science Applications International | 40,040 | 25.0% | 3/31/2019 | MORI Associates, Inc | 12,327 | 7.7% |
17.02 | Property | Westpark | 7.4% | 7/31/2019 | Rolee Management, LLC | 3,809 | 3.4% | 8/31/2018 | Jaimel Healthcare Services LLC | 3,048 | 2.7% |
18 | Loan | Cane Island Loop | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
19 | Loan | Wakefield Commons | 33.8% | 12/31/2019 | Marquee Cinemas-NC, Inc. | 41,744 | 25.4% | 6/30/2027 | MJE North Carolina, LLC dba Goldfish | 8,400 | 5.1% |
20 | Loan | Gymboree Distribution Center | 100.0% | 4/30/2030 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
21 | Loan | Park Place at Florham Park | N/A | Various | Various | Various | N/A | Various | Various | Various | N/A |
21.01 | Property | 200 Park Place | 32.9% | 7/31/2028 | Level 3 Communication, LLC | 34,908 | 21.7% | 4/30/2020 | Santander Bank, N.A. | 30,563 | 19.0% |
21.02 | Property | 230 Park Place | 100.0% | 6/30/2028 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
21.03 | Property | 220 Park Place | 56.5% | 8/31/2022 | Phoenix Power Group, Inc. | 8,472 | 12.4% | 4/22/2023 | Profoto US Inc. | 7,436 | 10.9% |
21.04 | Property | 210 Park Place | 35.0% | 4/30/2024 | McCusker Anselmi Rosen Carvell | 20,211 | 35.0% | 2/28/2021 | Sun National Bank | 9,479 | 16.4% |
22 | Loan | The IMG Building | 14.3% | 10/31/2022 | MAI Wealth Advisors LLC | 29,997 | 12.9% | 7/31/2022 | Bellwether RE Capital | 15,884 | 6.8% |
23 | Loan | Gravois Dillon Plaza | 42.1% | 6/2/2022 | Tractor Supply | 23,164 | 15.6% | 5/31/2026 | Dollar Tree | 8,500 | 5.7% |
24 | Loan | Triyar Portfolio | N/A | Various | Various | Various | N/A | Various | N/A | N/A | N/A |
24.01 | Property | McAllen | 57.2% | 12/31/2019 | Methode Electronics | 93,647 | 41.0% | 12/31/2022 | N/A | N/A | N/A |
24.02 | Property | Baldwyn | 100.0% | 8/31/2023 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
24.03 | Property | Daytona | 100.0% | 12/31/2022 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
25 | Loan | Mira Loma Shopping Center | 35.0% | 3/31/2025 | CVS | 15,025 | 14.6% | 5/31/2023 | Dollar Tree | 8,239 | 8.0% |
26 | Loan | 53 South 11th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27 | Loan | Suntree Office Tower | 20.6% | 10/31/2020 | Keller Williams | 9,525 | 12.9% | 11/30/2022 | Millennium Engineering | 8,178 | 11.1% |
28 | Loan | Paradise Marketplace | 33.0% | 12/31/2019 | Dollar Tree | 10,920 | 14.0% | 4/30/2020 | Dotty's | 5,100 | 6.5% |
29 | Loan | Olde Lancaster Town Center | 25.3% | 12/31/2021 | Dogtopia | 5,433 | 12.6% | 1/31/2028 | Aqua Tots | 4,358 | 10.1% |
30 | Loan | 33 Nassau Avenue | 15.4% | 3/30/2021 | SBK Associates Incorporated | 13,000 | 14.4% | 1/31/2023 | Maribel's Sweets Inc | 12,000 | 13.3% |
31 | Loan | Oak Manor Villas - Big Springs | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
32 | Loan | Bushwick Multifamily Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
33 | Loan | Missoula Retail | 54.2% | 9/1/2027 | Cash & Carry Grocery | 21,606 | 45.8% | 8/21/2032 | N/A | N/A | N/A |
34 | Loan | Holiday Inn Express Duncan | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
35 | Loan | El Presidio at Pinnacle Peak | 14.3% | 12/31/2022 | Crest Mortgage | 4,881 | 8.2% | 4/30/2022 | Megaplanit, LLC | 4,737 | 8.0% |
36 | Loan | Academy Sports & Outdoors | 100.0% | 12/31/2033 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
37 | Loan | Fairfield Inn - Tucson North | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
38 | Loan | Lynn Haven Cove | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
39 | Loan | Cobalt Storage - Milton | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
40 | Loan | Maple Valley Marketplace | 47.9% | 11/30/2021 | Petco | 11,500 | 11.0% | 3/31/2023 | Glik's Clothing | 8,862 | 8.5% |
41 | Loan | Cobalt Storage - Edgewood | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
42 | Loan | Comfort Inn - Camden | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
43 | Loan | A Storage Place - Magnolia | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||
Mortgage Loan Number | Property Flag | Property Name | Third Largest Tenant Exp. Date | Fourth Largest Tenant Name | Fourth Largest Tenant Sq. Ft. | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Exp. Date | Fifth Largest Tenant Name | Fifth Largest Tenant Sq. Ft. | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Exp. Date | Engineering Report Date |
1 | Loan | Aspen Lake Office Portfolio | Various | Various | Various | N/A | Various | Various | Various | N/A | Various | 1/11/2018 |
1.01 | Property | Aspen Lake One | 2/28/2025 | Regus | 14,614 | 7.1% | 10/31/2022 | N/A | N/A | N/A | N/A | 1/11/2018 |
1.02 | Property | Tower of The Hills | 7/31/2021 | Nash Rancho Hills, LLC | 4,499 | 2.9% | 11/30/2020 | Richard P Slaughter Assoc Inc | 4,368 | 2.8% | 9/30/2018 | 1/11/2018 |
1.03 | Property | Tower Point | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/11/2018 |
2 | Loan | AFIN Portfolio | Various | Various | Various | N/A | Various | Various | Various | N/A | Various | Various |
2.01 | Property | Montecito Crossing | 1/31/2020 | Pier 1 Imports | 10,800 | 6.0% | 2/29/2020 | Ulta | 10,400 | 5.8% | 2/28/2026 | 11/2/2017 |
2.02 | Property | Jefferson Commons | 5/31/2025 | MICHAELS STORES INC. | 17,005 | 8.3% | 3/31/2025 | SHOE CARNIVAL | 17,000 | 8.3% | 5/31/2025 | 10/31/2017 |
2.03 | Property | Best on the Boulevard | 1/31/2025 | Party City | 19,331 | 9.4% | 1/31/2024 | WSS | 9,985 | 4.9% | 8/31/2020 | 11/4/2017 |
2.04 | Property | Northpark Center | 5/31/2026 | PETSMART | 24,844 | 7.8% | 1/31/2025 | DOLLAR TREE | 11,550 | 3.6% | 3/31/2020 | 11/2/2017 |
2.05 | Property | Anderson Station | 1/31/2022 | Old Navy Clothing Co | 20,000 | 8.2% | 1/31/2022 | Party City #294 | 12,096 | 5.0% | 3/31/2022 | 11/1/2017 |
2.06 | Property | Cross Pointe Center | 4/30/2024 | SHOE CARNIVAL #207 | 17,317 | 7.7% | 1/31/2021 | ULTA BEAUTY #219 | 10,000 | 4.4% | 7/31/2028 | 11/3/2017 |
2.07 | Property | San Pedro Crossing | 1/31/2023 | OFFICE DEPOT | 21,075 | 10.2% | 12/31/2019 | CAVENDER'S BOOT CITY | 13,548 | 6.5% | 6/30/2022 | 11/2/2017 |
2.08 | Property | Riverbend Marketplace | 11/30/2019 | Rent-A-Center | 3,715 | 2.6% | 9/30/2022 | Catherine's #5557, LLC | 3,600 | 2.5% | 6/30/2020 | 10/30/2017 |
2.09 | Property | Shops at RiverGate South | 8/31/2024 | Pier 1 Imports | 9,500 | 6.8% | 8/31/2024 | Kirkland's | 7,623 | 5.4% | 1/31/2026 | 11/6/2017 |
2.1 | Property | Centennial Plaza | 10/31/2025 | FURNITURE BUY CONSIGNMENT C | 6,812 | 2.9% | 11/30/2020 | EYEMART EXPRESS | 5,400 | 2.3% | 1/31/2019 | 11/6/2017 |
2.11 | Property | Shoppes of West Melbourne | 8/31/2022 | OFFICE DEPOT | 19,187 | 13.3% | 3/31/2021 | Five Below | 7,815 | 5.4% | 7/31/2025 | 11/3/2017 |
2.12 | Property | North Lakeland Plaza | 1/31/2021 | Fantastic Sams | 2,560 | 1.5% | 6/30/2020 | The Teaching Store | 1,800 | 1.1% | 3/31/2020 | 11/1/2017 |
3 | Loan | Midwest Hotel Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Various |
3.01 | Property | Hilton Garden Inn Joplin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/16/2018 |
3.02 | Property | Hampton Inn Mount Vernon | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/14/2018 |
3.03 | Property | Hampton Inn Joplin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/17/2018 |
3.04 | Property | Hampton Inn Anderson | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/17/2018 |
3.05 | Property | Hampton Inn Marion | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/16/2018 |
3.06 | Property | Fairfield Inn Joplin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/13/2018 |
3.07 | Property | Fairfield Inn Indianapolis South | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/17/2018 |
3.08 | Property | Fairfield Inn St. Louis Collinsville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/16/2018 |
4 | Loan | City Square and Clay Street | 5/31/2028 | OpTerra Energy Services, Inc. | 16,830 | 6.8% | 12/31/2021 | Langan Engineering & Environmental Services, Inc. | 8,808 | 3.6% | 9/30/2021 | 1/8/2018 |
5 | Loan | ExchangeRight Net Leased Portfolio 20 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Various |
5.01 | Property | Pick 'n Save - Grafton, WI | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/30/2018 |
5.02 | Property | BioLife Plasma Services LP | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 2/6/2018 |
5.03 | Property | Walgreens - Mobile, AL | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 2/7/2018 |
5.04 | Property | Tractor Supply - Tallahassee, FL | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 2/2/2018 |
5.05 | Property | Verizon Wireless - Columbia, SC | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 11/28/2017 |
5.06 | Property | Tractor Supply - Mobile, AL | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 2/7/2018 |
5.07 | Property | Fresenius Medical Care - Warren, OH | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/18/2018 |
5.08 | Property | Walgreens - Homewood, IL | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 2/2/2018 |
5.09 | Property | Advance Auto Parts - San Antonio, TX | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/31/2018 |
5.1 | Property | Advance Auto Parts - Humble, TX | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 2/6/2018 |
5.11 | Property | Dollar General - Copley, OH | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 2/1/2018 |
5.12 | Property | Advance Auto Parts - Columbus, OH | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/30/2018 |
5.13 | Property | Napa Auto Parts - Pekin, IL | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 12/13/2017 |
5.14 | Property | Dollar General - Toledo, OH | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 9/28/2017 |
5.15 | Property | Dollar General - Youngstown, OH | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 2/9/2018 |
5.16 | Property | Dollar General - Griffin, GA | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/30/2018 |
6 | Loan | The SoCal Portfolio | Various | Various | Various | N/A | Various | Various | Various | N/A | Various | 12/8/2017 |
6.01 | Property | Aliso Viejo Commerce Center | 7/31/2023 | Aliso Foreign Car | 3,740 | 5.7% | 12/31/2022 | Mission Auto Service | 3,520 | 5.4% | 8/31/2023 | 12/8/2017 |
6.02 | Property | Transpark Commerce | 1/31/2022 | L. Humphreys, M. Humphreys and Behavioral Autism Therapies, LLC | 5,576 | 2.7% | 5/31/2019 | National Holistic Institute, Inc. | 5,218 | 2.6% | 8/31/2024 | 12/8/2017 |
6.03 | Property | Wimbledon | 1/31/2020 | RadNet Management, Inc. | 8,176 | 6.6% | 7/31/2022 (4,088 SF); 11/30/2022 (4,088 SF) | El Dorado Broadcasters LLC | 4,568 | 3.7% | 4/30/2021 | 12/8/2017 |
6.04 | Property | Palmdale Place | MTM | Women, Infants & Children | 7,000 | 5.4% | 3/31/2018 | Kai's Justice Learning Academy | 6,245 | 4.8% | 3/31/2023 | 12/8/2017 |
6.05 | Property | Sierra Gateway | 4/30/2019 | GSA (USA Army Corp of Engineers) | 4,996 | 3.7% | 5/16/2025 | Montrose Travel | 4,880 | 3.6% | 2/28/2019 | 12/8/2017 |
6.06 | Property | Fresno Industrial Center | 11/30/2018 | Amarr Company Inc. | 12,500 | 4.7% | 7/31/2020 | San Joaquin Stairs, Inc. | 12,500 | 4.7% | 10/31/2022 | 12/8/2017 |
6.07 | Property | Upland Freeway | 12/31/2018 | GSA (United States of America) | 9,666 | 8.3% | 12/20/2022 (1,232 SF); 1/31/2022 (8,434 SF) | Kelly Paper Company | 8,264 | 7.1% | 11/30/2018 | 12/8/2017 |
6.08 | Property | Commerce Corporate Center | 2/29/2028 | MJIC, Inc. | 8,850 | 12.9% | 12/31/2023 | Pride Intermodal Inc. | 3,977 | 5.8% | 7/31/2023 | 12/8/2017 |
6.09 | Property | Moreno Valley | 11/30/2022 | Payless Auto Care | 4,550 | 4.1% | 3/31/2025 | El Surtidor Candy & Supplies | 4,080 | 3.7% | 10/31/2021 | 12/8/2017 |
6.1 | Property | Airport One Office Park | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 12/8/2017 |
6.11 | Property | Colton Courtyard | 10/31/2020 | Hand Car Wash USA | 4,000 | 3.3% | 1/31/2020 | The Abbey Management Co | 3,715 | 3.0% | 5/31/2018 | 12/8/2017 |
6.12 | Property | The Abbey Center | 12/31/2021 | West Dermatology and Surgery Medical Group | 2,875 | 4.3% | 3/31/2019 | Southern Cal Desert Retina | 2,726 | 4.0% | 8/31/2020 | 12/8/2017 |
6.13 | Property | Upland Commerce Center | 4/30/2020 | Gia Monae | 2,996 | 6.3% | 4/30/2024 | 3D Nail | 2,617 | 5.5% | 4/30/2024 | 12/8/2017 |
6.14 | Property | Diamond Bar | 8/31/2022 | Intiraymi Restaurant | 1,190 | 5.8% | 2/28/2021 | State Farm Insurance | 1,130 | 5.5% | 5/31/2021 | 12/8/2017 |
6.15 | Property | Atlantic Plaza | 1/15/2021 | Laundromat | 2,870 | 8.8% | 6/30/2027 | Mother's Nutritional Center, Inc. | 2,158 | 6.6% | 2/28/2023 | 12/8/2017 |
6.16 | Property | Ming Office Park | 11/30/2019 | Swanson Engineering | 3,690 | 3.1% | 7/31/2019 | Dr. Raul Mendoza | 3,370 | 2.9% | 11/30/2020 | 12/8/2017 |
6.17 | Property | 10th Street Commerce Center | 6/30/2022 | Texas Cattle Company | 6,480 | 6.7% | 3/31/2024 | Round Table Pizza | 3,000 | 3.1% | 12/31/2021 | 12/8/2017 |
6.18 | Property | Cityview Plaza | 5/31/2020 | Behavioral Support Partnership | 4,528 | 3.1% | 11/30/2022 | Favorday | 4,281 | 2.9% | 4/30/2022 | 12/8/2017 |
6.19 | Property | Garden Grove Town Center | 8/31/2020 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 12/8/2017 |
6.2 | Property | 30th Street Commerce Center | 3/31/2020 | Amer. Medical Response | 1,420 | 4.3% | 7/31/2021 | Louie's Cleaners | 1,400 | 4.2% | 10/31/2018 | 12/8/2017 |
6.21 | Property | Mt. Vernon Commerce Center | 7/31/2022 | Child ADVS of San Bernardino | 2,910 | 9.8% | 6/30/2020 | New Life Center Christian Church | 1,911 | 6.5% | 7/31/2022 | 12/8/2017 |
6.22 | Property | Anaheim Stadium Industrial | 12/31/2018 | Optical Science Company | 12,000 | 13.3% | 2/28/2023 | N/A | N/A | N/A | N/A | 12/8/2017 |
6.23 | Property | 25th Street Commerce Center | 7/31/2023 | Shears By Friends Beauty Salon | 2,200 | 12.6% | 11/30/2025 | N/A | N/A | N/A | N/A | 12/8/2017 |
6.24 | Property | Fresno Airport | MTM | Fresno Yosemite Health Care | 2,600 | 4.9% | 5/31/2021 | Silver Air, LLC | 1,641 | 3.1% | 2/28/2020 | 12/8/2017 |
7 | Loan | 22 West 38th Street | 12/17/2020 | Vestwell Inc. | 5,881 | 8.5% | 5/31/2021 | RTTS Inc. | 5,881 | 8.5% | 6/30/2023 | 1/4/2018 |
8 | Loan | Radisson Oakland | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/18/2018 |
9 | Loan | CrossPoint | 4/30/2027 | Vantiv eCommerce, LLC | 63,924 | 4.8% | 12/31/2021 | United States of America (GSA) - IRS | 36,752 | 2.8% | 8/14/2026 | 10/6/2017 |
10 | Loan | Norterra Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/18/2018 |
11 | Loan | Eastmont Town Center | 12/6/2022 | Alameda Health System | 52,454 | 10.1% | 5/31/2028 | Alameda County Behavioral Health | 45,051 | 8.7% | 2/28/2021 | 1/31/2018 |
12 | Loan | Chewy Fulfillment Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 2/9/2018 |
13 | Loan | California Industrial Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 5/23/2017 |
13.01 | Property | Carson Industrial | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 5/23/2017 |
13.02 | Property | Fremont Industrial | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 5/23/2017 |
13.03 | Property | Vernon Industrial | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 5/23/2017 |
13.04 | Property | Oceanside Industrial | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 5/23/2017 |
13.05 | Property | Van Nuys Industrial | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 5/23/2017 |
13.06 | Property | Bakersfield Industrial | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 5/23/2017 |
14 | Loan | DreamWorks Campus | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 9/15/2017 |
15 | Loan | Daimler Building | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/12/2018 |
16 | Loan | Embassy Suites Indianapolis North | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 11/7/2017 |
17 | Loan | Westpark & NASA | Various | Various | Various | N/A | Various | Various | Various | N/A | Various | Various |
17.01 | Property | NASA | 4/30/2021 | Giddens Nation,L.P | 9,113 | 5.7% | 4/30/2026 | Lakeside MRI & Diagnostic Center | 4,510 | 2.8% | 4/30/2023 | 11/15/2017 |
17.02 | Property | Westpark | 9/30/2020 | Concourse Companies, LLC | 2,678 | 2.4% | 8/31/2020 | Valentine Rodriguez | 2,096 | 1.9% | 8/31/2022 | 12/19/2017 |
18 | Loan | Cane Island Loop | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 12/5/2017 |
19 | Loan | Wakefield Commons | 12/31/2028 | KD Fitness, Inc. | 6,088 | 3.7% | 3/31/2023 | Galaxy Fun Park | 4,800 | 2.9% | 1/7/2023 | 1/15/2018 |
20 | Loan | Gymboree Distribution Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/11/2018 |
21 | Loan | Park Place at Florham Park | Various | Various | Various | N/A | Various | Various | Various | N/A | Various | Various |
21.01 | Property | 200 Park Place | 10/31/2027 | CCG Holdings, LLC - Clearview | 12,254 | 7.6% | 8/31/2021 | Viner Finance | 11,956 | 7.4% | 11/30/2028 | 12/11/2017 |
21.02 | Property | 230 Park Place | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 12/11/2017 |
21.03 | Property | 220 Park Place | 10/31/2022 | Manufactuers & Traders Trust | 7,399 | 10.9% | 7/8/2022 | Normandy FundSub Mgmt Co., LLC | 6,290 | 9.2% | 5/11/2019 | 12/11/2017 |
21.04 | Property | 210 Park Place | 5/31/2020 | Wealth Continuum Group | 5,815 | 10.1% | 1/31/2021 | Hyman Beck & Company, Inc. | 2,105 | 3.6% | 7/31/2018 | 12/8/2017 |
22 | Loan | The IMG Building | 12/31/2021 | Flintkote Trust | 13,495 | 5.8% | 6/30/2028 | North Coast Media | 10,066 | 4.3% | 6/30/2022 | 12/7/2017 |
23 | Loan | Gravois Dillon Plaza | 1/31/2019 | Auto Zone | 6,786 | 4.6% | 6/30/2027 | Jack in the Box | 4,630 | 3.1% | 11/30/2024 | 12/1/2017 |
24 | Loan | Triyar Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/10/2018 |
24.01 | Property | McAllen | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/10/2018 |
24.02 | Property | Baldwyn | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/10/2018 |
24.03 | Property | Daytona | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/10/2018 |
25 | Loan | Mira Loma Shopping Center | 5/31/2018 | Small Smiles of Reno | 7,150 | 7.0% | 11/30/2020 | Hellfire Saloon | 4,500 | 4.4% | 5/31/2021 | 1/25/2018 |
26 | Loan | 53 South 11th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 12/22/2017 |
27 | Loan | Suntree Office Tower | 7/31/2021 | Casis | 7,928 | 10.7% | 11/30/2018 | UBS | 6,669 | 9.0% | 10/31/2028 | 12/15/2017 |
28 | Loan | Paradise Marketplace | 7/31/2020 | Cosmic Comics | 4,000 | 5.1% | 6/30/2022 | Absolute Dental | 3,400 | 4.4% | 11/30/2022 | 1/22/2018 |
29 | Loan | Olde Lancaster Town Center | 11/5/2023 | Hyderabadi | 3,478 | 8.1% | 9/30/2024 | The Little Gym | 3,000 | 7.0% | 7/7/2019 | 10/25/2017 |
30 | Loan | 33 Nassau Avenue | 10/31/2018 | Mechanical East Co. | 10,000 | 11.1% | 7/31/2020 | Blenderbox, Inc. | 7,700 | 8.6% | 3/31/2023 | 12/8/2017 |
31 | Loan | Oak Manor Villas - Big Springs | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/10/2018 |
32 | Loan | Bushwick Multifamily Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/8/2018 |
33 | Loan | Missoula Retail | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 11/16/2017 |
34 | Loan | Holiday Inn Express Duncan | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/9/2018 |
35 | Loan | El Presidio at Pinnacle Peak | Various | General Agent Center Corp | 4,539 | 7.6% | 3/31/2019 | Anapol Schwartz PC | 4,049 | 6.8% | 10/31/2021 | 1/12/2018 |
36 | Loan | Academy Sports & Outdoors | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 12/18/2017 |
37 | Loan | Fairfield Inn - Tucson North | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 11/20/2017 |
38 | Loan | Lynn Haven Cove | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 12/22/2017 |
39 | Loan | Cobalt Storage - Milton | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 12/28/2017 |
40 | Loan | Maple Valley Marketplace | 8/31/2022 | Hibbett Sporting Goods | 6,185 | 5.9% | 12/31/2019 | CiCi's Pizza | 5,927 | 5.7% | 5/31/2021 | 12/21/2017 |
41 | Loan | Cobalt Storage - Edgewood | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/2/2018 |
42 | Loan | Comfort Inn - Camden | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1/8/2018 |
43 | Loan | A Storage Place - Magnolia | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 11/27/2017 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||
Mortgage Loan Number | Property Flag | Property Name | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | Seismic Report Date | Seismic PML % | Loan Purpose | Engineering Reserve / Deferred Maintenance | Initial Tax Reserve | Monthly Tax Reserve | Initial Insurance Reserve |
1 | Loan | Aspen Lake Office Portfolio | 1/11/2018 | N/A | N/A | N/A | Refinance | 181,469 | 513,302 | 171,101 | |
1.01 | Property | Aspen Lake One | 1/11/2018 | N/A | N/A | N/A | |||||
1.02 | Property | Tower of The Hills | 1/11/2018 | N/A | N/A | N/A | |||||
1.03 | Property | Tower Point | 1/11/2018 | N/A | N/A | N/A | |||||
2 | Loan | AFIN Portfolio | Various | N/A | N/A | N/A | Recapitalization | 101,926 | 832,502 | 355,956 | 203,509 |
2.01 | Property | Montecito Crossing | 11/2/2017 | N/A | N/A | N/A | |||||
2.02 | Property | Jefferson Commons | 11/1/2017 | N/A | N/A | N/A | |||||
2.03 | Property | Best on the Boulevard | 11/2/2017 | N/A | N/A | N/A | |||||
2.04 | Property | Northpark Center | 11/2/2017 | N/A | N/A | N/A | |||||
2.05 | Property | Anderson Station | 11/3/2017 | N/A | N/A | N/A | |||||
2.06 | Property | Cross Pointe Center | 11/3/2017 | N/A | N/A | N/A | |||||
2.07 | Property | San Pedro Crossing | 11/2/2017 | N/A | N/A | N/A | |||||
2.08 | Property | Riverbend Marketplace | 11/1/2017 | N/A | N/A | N/A | |||||
2.09 | Property | Shops at RiverGate South | 11/3/2017 | N/A | N/A | N/A | |||||
2.1 | Property | Centennial Plaza | 11/6/2017 | N/A | N/A | N/A | |||||
2.11 | Property | Shoppes of West Melbourne | 11/3/2017 | N/A | N/A | N/A | |||||
2.12 | Property | North Lakeland Plaza | 11/2/2017 | N/A | N/A | N/A | |||||
3 | Loan | Midwest Hotel Portfolio | Various | N/A | N/A | N/A | Refinance | 121,698 | 333,555 | 58,910 | 193,843 |
3.01 | Property | Hilton Garden Inn Joplin | 1/18/2018 | N/A | N/A | N/A | |||||
3.02 | Property | Hampton Inn Mount Vernon | 1/18/2018 | N/A | N/A | N/A | |||||
3.03 | Property | Hampton Inn Joplin | 1/18/2018 | N/A | N/A | N/A | |||||
3.04 | Property | Hampton Inn Anderson | 1/18/2018 | N/A | N/A | N/A | |||||
3.05 | Property | Hampton Inn Marion | 1/18/2018 | N/A | N/A | N/A | |||||
3.06 | Property | Fairfield Inn Joplin | 1/18/2018 | N/A | N/A | N/A | |||||
3.07 | Property | Fairfield Inn Indianapolis South | 1/16/2018 | N/A | N/A | N/A | |||||
3.08 | Property | Fairfield Inn St. Louis Collinsville | 1/18/2018 | N/A | N/A | N/A | |||||
4 | Loan | City Square and Clay Street | 1/8/2018 | N/A | 1/8/2018 | 19.0% | Refinance | 12,500 | 83,662 | 54,080 | |
5 | Loan | ExchangeRight Net Leased Portfolio 20 | Various | Various | Various | Various | Acquisition | 17,835 | 111,935 | 44,282 | 3,549 |
5.01 | Property | Pick 'n Save - Grafton, WI | 1/31/2018 | N/A | N/A | N/A | |||||
5.02 | Property | BioLife Plasma Services LP | 2/6/2018 | N/A | 2/16/2018 | 5.0% | |||||
5.03 | Property | Walgreens - Mobile, AL | 2/7/2018 | N/A | N/A | N/A | |||||
5.04 | Property | Tractor Supply - Tallahassee, FL | 2/7/2018 | N/A | N/A | N/A | |||||
5.05 | Property | Verizon Wireless - Columbia, SC | 12/6/2017 | 1/12/2018 | N/A | N/A | |||||
5.06 | Property | Tractor Supply - Mobile, AL | 2/9/2018 | N/A | N/A | N/A | |||||
5.07 | Property | Fresenius Medical Care - Warren, OH | 1/18/2018 | N/A | N/A | N/A | |||||
5.08 | Property | Walgreens - Homewood, IL | 2/6/2018 | N/A | N/A | N/A | |||||
5.09 | Property | Advance Auto Parts - San Antonio, TX | 1/31/2018 | N/A | N/A | N/A | |||||
5.1 | Property | Advance Auto Parts - Humble, TX | 2/6/2018 | N/A | N/A | N/A | |||||
5.11 | Property | Dollar General - Copley, OH | 2/1/2018 | N/A | N/A | N/A | |||||
5.12 | Property | Advance Auto Parts - Columbus, OH | 1/30/2018 | N/A | N/A | N/A | |||||
5.13 | Property | Napa Auto Parts - Pekin, IL | 11/2/2017 | N/A | N/A | N/A | |||||
5.14 | Property | Dollar General - Toledo, OH | 9/28/2017 | N/A | N/A | N/A | |||||
5.15 | Property | Dollar General - Youngstown, OH | 2/12/2018 | N/A | N/A | N/A | |||||
5.16 | Property | Dollar General - Griffin, GA | 1/26/2018 | N/A | N/A | N/A | |||||
6 | Loan | The SoCal Portfolio | Various | N/A | 12/8/2017 | Various | Refinance | 977,151 | 219,172 | ||
6.01 | Property | Aliso Viejo Commerce Center | 12/15/2017 | N/A | 12/8/2017 | 10.0% | |||||
6.02 | Property | Transpark Commerce | 12/7/2017 | N/A | 12/8/2017 | 15.0% | |||||
6.03 | Property | Wimbledon | 12/8/2017 | N/A | 12/8/2017 | 11.0% | |||||
6.04 | Property | Palmdale Place | 12/11/2017 | N/A | 12/8/2017 | 9.0% | |||||
6.05 | Property | Sierra Gateway | 12/8/2017 | N/A | 12/8/2017 | 19.0% | |||||
6.06 | Property | Fresno Industrial Center | 12/8/2017 | N/A | 12/8/2017 | 9.0% | |||||
6.07 | Property | Upland Freeway | 12/8/2017 | N/A | 12/8/2017 | 13.0% | |||||
6.08 | Property | Commerce Corporate Center | 12/8/2017 | N/A | 12/8/2017 | 16.0% | |||||
6.09 | Property | Moreno Valley | 12/15/2017 | N/A | 12/8/2017 | 16.0% | |||||
6.1 | Property | Airport One Office Park | 12/11/2017 | N/A | 12/8/2017 | 11.0% | |||||
6.11 | Property | Colton Courtyard | 12/15/2017 | N/A | 12/8/2017 | 18.0% | |||||
6.12 | Property | The Abbey Center | 12/8/2017 | N/A | 12/8/2017 | 13.0% | |||||
6.13 | Property | Upland Commerce Center | 12/8/2017 | N/A | 12/8/2017 | 15.0% | |||||
6.14 | Property | Diamond Bar | 12/14/2017 | N/A | 12/8/2017 | 12.0% | |||||
6.15 | Property | Atlantic Plaza | 12/8/2017 | N/A | 12/8/2017 | 19.0% | |||||
6.16 | Property | Ming Office Park | 12/8/2017 | N/A | 12/8/2017 | 11.0% | |||||
6.17 | Property | 10th Street Commerce Center | 12/15/2017 | N/A | 12/8/2017 | 10.0% | |||||
6.18 | Property | Cityview Plaza | 12/6/2017 | N/A | 12/8/2017 | 11.0% | |||||
6.19 | Property | Garden Grove Town Center | 12/6/2017 | N/A | 12/8/2017 | 14.0% | |||||
6.2 | Property | 30th Street Commerce Center | 12/15/2017 | N/A | 12/8/2017 | 15.0% | |||||
6.21 | Property | Mt. Vernon Commerce Center | 12/8/2017 | N/A | 12/8/2017 | 16.0% | |||||
6.22 | Property | Anaheim Stadium Industrial | 12/6/2017 | N/A | 12/8/2017 | 15.0% | |||||
6.23 | Property | 25th Street Commerce Center | 12/6/2017 | N/A | 12/8/2017 | 15.0% | |||||
6.24 | Property | Fresno Airport | 12/8/2017 | N/A | 12/8/2017 | 3.0% | |||||
7 | Loan | 22 West 38th Street | 1/18/2018 | N/A | N/A | N/A | Refinance | 131,473 | 32,868 | 39,241 | |
8 | Loan | Radisson Oakland | 1/20/2018 | N/A | 1/17/2018 | 19.0% | Refinance | 41,267 | 13,756 | 29,448 | |
9 | Loan | CrossPoint | 11/10/2017 | N/A | N/A | N/A | Acquisition | 240,000 | 240,000 | ||
10 | Loan | Norterra Apartments | 1/19/2018 | N/A | N/A | N/A | Acquisition | 30,535 | 30,535 | 45,410 | |
11 | Loan | Eastmont Town Center | 1/22/2018 | N/A | 1/29/2018 | 18.0% | Refinance | 93,111 | TBD | ||
12 | Loan | Chewy Fulfillment Center | 2/9/2018 | N/A | N/A | N/A | Refinance | 54,225 | |||
13 | Loan | California Industrial Portfolio | 12/13/2017 | N/A | 12/11/2017 | Various | Acquisition | ||||
13.01 | Property | Carson Industrial | 12/13/2017 | N/A | 12/11/2017 | 15.0% | |||||
13.02 | Property | Fremont Industrial | 12/13/2017 | N/A | 12/11/2017 | 19.0% | |||||
13.03 | Property | Vernon Industrial | 12/13/2017 | N/A | 12/11/2017 | 15.0% | |||||
13.04 | Property | Oceanside Industrial | 12/13/2017 | N/A | 12/11/2017 | 14.0% | |||||
13.05 | Property | Van Nuys Industrial | 12/13/2017 | N/A | 12/11/2017 | 19.0% | |||||
13.06 | Property | Bakersfield Industrial | 12/13/2017 | N/A | 12/11/2017 | 11.0% | |||||
14 | Loan | DreamWorks Campus | 9/22/2017 | N/A | 9/19/2017 | 10.0% | Acquisition | 53,091 | |||
15 | Loan | Daimler Building | 1/12/2018 | N/A | N/A | N/A | Acquisition | ||||
16 | Loan | Embassy Suites Indianapolis North | 11/7/2017 | N/A | N/A | N/A | Acquisition | 30,333 | 123,993 | 24,799 | 45,785 |
17 | Loan | Westpark & NASA | Various | N/A | N/A | N/A | Refinance | 46,093 | 23,046 | 11,578 | |
17.01 | Property | NASA | 11/15/2017 | N/A | N/A | N/A | |||||
17.02 | Property | Westpark | 12/20/2017 | N/A | N/A | N/A | |||||
18 | Loan | Cane Island Loop | 12/5/2017 | N/A | N/A | N/A | Acquisition | 84,309 | 28,103 | 8,738 | |
19 | Loan | Wakefield Commons | 1/10/2018 | N/A | N/A | N/A | Refinance | 95,406 | 65,435 | 20,773 | 16,015 |
20 | Loan | Gymboree Distribution Center | 1/11/2018 | N/A | 1/10/2018 | 8.0% | Refinance | ||||
21 | Loan | Park Place at Florham Park | 12/8/2017 | N/A | N/A | N/A | Refinance | 37,500 | 168,292 | 64,728 | 29,273 |
21.01 | Property | 200 Park Place | 12/8/2017 | N/A | N/A | N/A | |||||
21.02 | Property | 230 Park Place | 12/8/2017 | N/A | N/A | N/A | |||||
21.03 | Property | 220 Park Place | 12/8/2017 | N/A | N/A | N/A | |||||
21.04 | Property | 210 Park Place | 12/8/2017 | N/A | N/A | N/A | |||||
22 | Loan | The IMG Building | 12/5/2017 | N/A | N/A | N/A | Refinance | 19,800 | 25,889 | 67,840 | |
23 | Loan | Gravois Dillon Plaza | 11/27/2017 | N/A | N/A | N/A | Refinance | 50,179 | 25,090 | 13,309 | |
24 | Loan | Triyar Portfolio | 1/11/2018 | N/A | N/A | N/A | Acquisition | 15,188 | 63,503 | 21,168 | 43,345 |
24.01 | Property | McAllen | 1/11/2018 | N/A | N/A | N/A | |||||
24.02 | Property | Baldwyn | 1/11/2018 | N/A | N/A | N/A | |||||
24.03 | Property | Daytona | 1/11/2018 | N/A | N/A | N/A | |||||
25 | Loan | Mira Loma Shopping Center | 1/23/2018 | N/A | 1/23/2018 | 14.0% | Acquisition | 115,825 | 9,742 | 9,742 | 4,234 |
26 | Loan | 53 South 11th Street | 1/29/2018 | 8/24/2017 | N/A | N/A | Refinance | 19,203 | 57,914 | 19,305 | 11,786 |
27 | Loan | Suntree Office Tower | 12/14/2017 | N/A | N/A | N/A | Refinance | 3,875 | 43,426 | 10,857 | 20,992 |
28 | Loan | Paradise Marketplace | 1/23/2018 | N/A | N/A | N/A | Acquisition | 312,813 | 5,534 | 5,534 | 3,312 |
29 | Loan | Olde Lancaster Town Center | 10/26/2017 | N/A | N/A | N/A | Recapitalization | 97,220 | 13,889 | 7,266 | |
30 | Loan | 33 Nassau Avenue | 2/26/2018 | 1/31/2018 | N/A | N/A | Refinance | 4,313 | 56,600 | 6,289 | 9,618 |
31 | Loan | Oak Manor Villas - Big Springs | 12/19/2017 | N/A | N/A | N/A | Refinance | 31,454 | 15,727 | 3,365 | |
32 | Loan | Bushwick Multifamily Portfolio | 1/8/2018 | N/A | N/A | N/A | Refinance | 2,900 | 2,900 | 3,738 | |
33 | Loan | Missoula Retail | 11/20/2017 | N/A | 11/20/2017 | 6.0% | Refinance | 12,043 | 33,935 | 7,377 | 6,720 |
34 | Loan | Holiday Inn Express Duncan | 1/10/2018 | N/A | N/A | N/A | Refinance | 17,511 | 4,378 | 25,772 | |
35 | Loan | El Presidio at Pinnacle Peak | 1/12/2018 | N/A | N/A | N/A | Acquisition | 64,554 | 25,172 | 8,391 | 4,500 |
36 | Loan | Academy Sports & Outdoors | 12/18/2017 | N/A | N/A | N/A | Acquisition | ||||
37 | Loan | Fairfield Inn - Tucson North | 11/21/2017 | N/A | N/A | N/A | Refinance | 10,854 | 10,854 | 1,983 | |
38 | Loan | Lynn Haven Cove | 12/27/2017 | N/A | N/A | N/A | Refinance | 31,943 | 7,986 | 24,433 | |
39 | Loan | Cobalt Storage - Milton | 12/28/2017 | N/A | 1/2/2018 | 9.0% | Refinance | 4,162 | 2,128 | ||
40 | Loan | Maple Valley Marketplace | 12/21/2017 | N/A | N/A | N/A | Refinance | 27,957 | 5,591 | ||
41 | Loan | Cobalt Storage - Edgewood | 12/28/2017 | N/A | 1/2/2018 | 9.0% | Refinance | 4,957 | 4,602 | ||
42 | Loan | Comfort Inn - Camden | 1/8/2018 | N/A | N/A | N/A | Refinance | 7,500 | 15,693 | 2,378 | 14,394 |
43 | Loan | A Storage Place - Magnolia | 11/27/2017 | N/A | 12/4/2017 | 8.0% | Refinance | 20,914 | 3,486 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||
Mortgage Loan Number | Property Flag | Property Name | Monthly Insurance Reserve | Initial Replacement Reserve | Monthly Replacement Reserve | Replacement Reserve Cap | Initial TI/LC Reserve | Monthly TI/LC Reserve | TI/LC Reserve Cap | Other Reserve Reserve Description | Initial Other Reserve | |
1 | Loan | Aspen Lake Office Portfolio | 6,360 | N/A | 2,500,000 | N/A | Tower Point Work Funds ($1,000,000); Tenant Free Rent Funds ($12,904); Landlord Obligations Holdback Reserve Funds ($1,881,963.64) | 2,894,868 | ||||
1.01 | Property | Aspen Lake One | ||||||||||
1.02 | Property | Tower of The Hills | ||||||||||
1.03 | Property | Tower Point | ||||||||||
2 | Loan | AFIN Portfolio | 43,761 | N/A | 798,196 | N/A | Free Rent/Advance Rent Reserve ($154,430); Environmental Reserve ($9,827) | 164,257 | ||||
2.01 | Property | Montecito Crossing | ||||||||||
2.02 | Property | Jefferson Commons | ||||||||||
2.03 | Property | Best on the Boulevard | ||||||||||
2.04 | Property | Northpark Center | ||||||||||
2.05 | Property | Anderson Station | ||||||||||
2.06 | Property | Cross Pointe Center | ||||||||||
2.07 | Property | San Pedro Crossing | ||||||||||
2.08 | Property | Riverbend Marketplace | ||||||||||
2.09 | Property | Shops at RiverGate South | ||||||||||
2.1 | Property | Centennial Plaza | ||||||||||
2.11 | Property | Shoppes of West Melbourne | ||||||||||
2.12 | Property | North Lakeland Plaza | ||||||||||
3 | Loan | Midwest Hotel Portfolio | 19,449 | 61,308 | N/A | N/A | Additional Franchise Reserve ($82,500); PIP Reserve ($4,598,885) | 4,681,385 | ||||
3.01 | Property | Hilton Garden Inn Joplin | ||||||||||
3.02 | Property | Hampton Inn Mount Vernon | ||||||||||
3.03 | Property | Hampton Inn Joplin | ||||||||||
3.04 | Property | Hampton Inn Anderson | ||||||||||
3.05 | Property | Hampton Inn Marion | ||||||||||
3.06 | Property | Fairfield Inn Joplin | ||||||||||
3.07 | Property | Fairfield Inn Indianapolis South | ||||||||||
3.08 | Property | Fairfield Inn St. Louis Collinsville | ||||||||||
4 | Loan | City Square and Clay Street | 9,013 | 7,512 | 450,868 | 2,000,000 | 2,000,000 | Free Rent Reserve ($812,214); Outstanding Earmarked Rollover Deposit ($1,452,227); Litigation Funds ($300,000) | 2,564,441 | |||
5 | Loan | ExchangeRight Net Leased Portfolio 20 | 3,549 | 57,416 | 1,994 | N/A | 900,000 | N/A | N/A | |||
5.01 | Property | Pick 'n Save - Grafton, WI | ||||||||||
5.02 | Property | BioLife Plasma Services LP | ||||||||||
5.03 | Property | Walgreens - Mobile, AL | ||||||||||
5.04 | Property | Tractor Supply - Tallahassee, FL | ||||||||||
5.05 | Property | Verizon Wireless - Columbia, SC | ||||||||||
5.06 | Property | Tractor Supply - Mobile, AL | ||||||||||
5.07 | Property | Fresenius Medical Care - Warren, OH | ||||||||||
5.08 | Property | Walgreens - Homewood, IL | ||||||||||
5.09 | Property | Advance Auto Parts - San Antonio, TX | ||||||||||
5.1 | Property | Advance Auto Parts - Humble, TX | ||||||||||
5.11 | Property | Dollar General - Copley, OH | ||||||||||
5.12 | Property | Advance Auto Parts - Columbus, OH | ||||||||||
5.13 | Property | Napa Auto Parts - Pekin, IL | ||||||||||
5.14 | Property | Dollar General - Toledo, OH | ||||||||||
5.15 | Property | Dollar General - Youngstown, OH | ||||||||||
5.16 | Property | Dollar General - Griffin, GA | ||||||||||
6 | Loan | The SoCal Portfolio | 35,400 | 1,000,000 | 8,000,000 | 228,586 | (i) 5,000,000 through and including 2/6/2023 payment date; (ii) 2,000,000 from and after 3/6/2023 payment date | Outstanding TI/LC Obligations Reserve (Upfront: $1,559,061); Free Rent Reserve (Upfront: $1,107,960); Ground Lease Extension Reserve (Upfront: $1,000,000); Ground Lease Reserve (Upfront: $219,743) | 3,886,764 | |||
6.01 | Property | Aliso Viejo Commerce Center | ||||||||||
6.02 | Property | Transpark Commerce | ||||||||||
6.03 | Property | Wimbledon | ||||||||||
6.04 | Property | Palmdale Place | ||||||||||
6.05 | Property | Sierra Gateway | ||||||||||
6.06 | Property | Fresno Industrial Center | ||||||||||
6.07 | Property | Upland Freeway | ||||||||||
6.08 | Property | Commerce Corporate Center | ||||||||||
6.09 | Property | Moreno Valley | ||||||||||
6.1 | Property | Airport One Office Park | ||||||||||
6.11 | Property | Colton Courtyard | ||||||||||
6.12 | Property | The Abbey Center | ||||||||||
6.13 | Property | Upland Commerce Center | ||||||||||
6.14 | Property | Diamond Bar | ||||||||||
6.15 | Property | Atlantic Plaza | ||||||||||
6.16 | Property | Ming Office Park | ||||||||||
6.17 | Property | 10th Street Commerce Center | ||||||||||
6.18 | Property | Cityview Plaza | ||||||||||
6.19 | Property | Garden Grove Town Center | ||||||||||
6.2 | Property | 30th Street Commerce Center | ||||||||||
6.21 | Property | Mt. Vernon Commerce Center | ||||||||||
6.22 | Property | Anaheim Stadium Industrial | ||||||||||
6.23 | Property | 25th Street Commerce Center | ||||||||||
6.24 | Property | Fresno Airport | ||||||||||
7 | Loan | 22 West 38th Street | 4,360 | 863 | 31,062 | 5,764 | 207,428 | Outstanding TI/LC Reserve ($812,446); Free Rent Reserve ($713,119); Payment Reserve ($148,270.69) | 1,673,836 | |||
8 | Loan | Radisson Oakland | 5,890 | 1/12 of 2% of gross revenue in years 1 and 2, 3.0% of gross revenue in year 3 and 4.0% of gross revenue thereafter | N/A | Upfront Seasonality Reserve | 30,000 | |||||
9 | Loan | CrossPoint | 18,703 | N/A | 110,021 | 3,960,762 | Free Rent Reserve | 6,500,000 | ||||
10 | Loan | Norterra Apartments | 11,352 | 213,000 | N/A | N/A | Replacement Reserve | 213,000 | ||||
11 | Loan | Eastmont Town Center | 15,384 | 8,674 | N/A | 1,655,675 | On each payment date prior to [], 2021, an amount equal to $66,666.67; $54,210 thereafter | 2,750,000 | Free Rent Reserve | 200,874 | ||
12 | Loan | Chewy Fulfillment Center | 566,502 | On each Payment Date beginning March 1, 2019, Borrower will remit to Lender 1/12 of the of the product by multiplying $0.03 by the aggregate number of rentable square feet in the properties initially equal to $1,529 | N/A | 10,076 | N/A | Carry Reserve | 2,256,310 | |||
13 | Loan | California Industrial Portfolio | N/A | N/A | N/A | |||||||
13.01 | Property | Carson Industrial | ||||||||||
13.02 | Property | Fremont Industrial | ||||||||||
13.03 | Property | Vernon Industrial | ||||||||||
13.04 | Property | Oceanside Industrial | ||||||||||
13.05 | Property | Van Nuys Industrial | ||||||||||
13.06 | Property | Bakersfield Industrial | ||||||||||
14 | Loan | DreamWorks Campus | N/A | N/A | Payment Reserve | 562,887 | ||||||
15 | Loan | Daimler Building | N/A | N/A | Unfunded Obligations Funds | 2,852,788 | ||||||
16 | Loan | Embassy Suites Indianapolis North | 4,744 | At closing, Borrower established a monthly Lender-controlled reserve account for FF&E expenditures in the amount equal to 1/12 of 1.0% of annual gross revenues for the first year of the Loan term initially estimated to be $7,335, 1/12 of 2.0% of annual gross revenues for the second year of the Loan term (commencing on the thirteenth (13th) payment date), 1/12 of 3.0% of annual gross revenues for the third year of the Loan term (commencing on the twenty-fifth (25th) payment date) and 1/12 of 4.0% of annual gross revenues thereafter (commencing on the thirty-seventh (37th) payment date) | N/A | N/A | PIP Reserve ($2,085,976); Seasonality Reserve ($50,000) | 2,135,976 | ||||
17 | Loan | Westpark & NASA | 2,895 | 4,521 | 108,496 | 600,600 | 11,302 | 725,000, effective upon the occurrence of the initial SAIC Renewal Event or SAIC Re-tenanting Event, $406,859.00 | Upfront Rollover Expenses ($112,750); Rent Abatement ($626,245) | 738,995 | ||
17.01 | Property | NASA | ||||||||||
17.02 | Property | Westpark | ||||||||||
18 | Loan | Cane Island Loop | 2,913 | 80,000 | 2,075 | N/A | Condominium Common Charge Account | 44,322 | ||||
19 | Loan | Wakefield Commons | 1,525 | 2,605 | N/A | 100,000 | 10,283 | 300,000 | KD Fitness Funds | 125,000 | ||
20 | Loan | Gymboree Distribution Center | N/A | N/A | N/A | |||||||
21 | Loan | Park Place at Florham Park | 4,435 | 5,906 | N/A | 44,298 | 2,000,000 | Tenant Obligation Funds | 5,044,401 | |||
21.01 | Property | 200 Park Place | ||||||||||
21.02 | Property | 230 Park Place | ||||||||||
21.03 | Property | 220 Park Place | ||||||||||
21.04 | Property | 210 Park Place | ||||||||||
22 | Loan | The IMG Building | 3,882 | N/A | 300,000 | 24,261 | N/A | Unfunded Obligations Funds ($163,614); Manager Reserve ($343,796) | 507,410 | |||
23 | Loan | Gravois Dillon Plaza | 2,662 | 1,851 | 66,650 | 12,343 | 222,165 | Free Rent Reserve | 31,564 | |||
24 | Loan | Triyar Portfolio | 8,669 | 5,151 | 10,302 | 600,000 | Baldwyn Property Roof Reserve ($1,156,000; Am-Mex Construction Allowance ($53,350); Proquest Rent Reserve ($38,850) | 1,248,200 | ||||
24.01 | Property | McAllen | ||||||||||
24.02 | Property | Baldwyn | ||||||||||
24.03 | Property | Daytona | ||||||||||
25 | Loan | Mira Loma Shopping Center | 4,234 | 1,713 | 61,669 | 100,000 | 5,139 | 408,346 | Environmental Remediation Reserve | 1,025,000 | ||
26 | Loan | 53 South 11th Street | 1,964 | 740 | N/A | 563 | N/A | N/A | ||||
27 | Loan | Suntree Office Tower | 2,999 | 1,537 | 92,236 | 250,000 | 6,149 | 500,000 | Outstanding TI/LC's ($213,363); Free Rent/Advance Rent Reserve ($144,753) | 358,116 | ||
28 | Loan | Paradise Marketplace | 1,656 | 1,625 | N/A | 26,000 | 500,000 | Environmental Reserve | 29,506 | |||
29 | Loan | Olde Lancaster Town Center | 1,453 | 538 | 3,587 | N/A | Outstanding TI/LC ($142,165); Free Rent Reserve ($75,115) | 217,280 | ||||
30 | Loan | 33 Nassau Avenue | 2,496 | N/A | N/A | Groundwater Remediation Reserve ($77,225); Violations Reserve ($19,375) | 96,600 | |||||
31 | Loan | Oak Manor Villas - Big Springs | 3,365 | 1,500 | 90,000 | N/A | N/A | |||||
32 | Loan | Bushwick Multifamily Portfolio | 534 | 12,000 | N/A | N/A | N/A | |||||
33 | Loan | Missoula Retail | 1,200 | 590 | N/A | 2,360 | N/A | N/A | ||||
34 | Loan | Holiday Inn Express Duncan | 2,864 | 9,089 | N/A | N/A | N/A | |||||
35 | Loan | El Presidio at Pinnacle Peak | 500 | 991 | 3,667 | 250,000 | Heat Pump Reserve ($370,000); Abatement Reserve ($39,889.46); Tenant Prepayment Reserve ($16,744.37) | 426,634 | ||||
36 | Loan | Academy Sports & Outdoors | 901 | 32,443 | N/A | N/A | ||||||
37 | Loan | Fairfield Inn - Tucson North | 1,983 | 1/12 of 4% of gross revenue | N/A | Upfront Franchise Fees ($25,000); Upfront Seasonability Reserve ($125,000); Payment Reserve ($63,961.71); PIP Reserve ($57,500) | 271,462 | |||||
38 | Loan | Lynn Haven Cove | 4,072 | 300,000 | 3,330 | N/A | N/A | N/A | ||||
39 | Loan | Cobalt Storage - Milton | 591 | 634 | 22,031 | N/A | N/A | |||||
40 | Loan | Maple Valley Marketplace | 1,310 | N/A | 250,000 | 3,494 | N/A | N/A | ||||
41 | Loan | Cobalt Storage - Edgewood | 606 | 660 | 17,243 | N/A | N/A | |||||
42 | Loan | Comfort Inn - Camden | 2,181 | 6,362 | N/A | N/A | PIP Funds | 43,750 | ||||
43 | Loan | A Storage Place - Magnolia | 23,369 | N/A | N/A |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||
Mortgage Loan Number | Property Flag | Property Name | Monthly Other Reserve | Other Reserve Cap | Ownership Interest | Ground Lease Initial Expiration Date | Ground Lease Extension Options | Lockbox | Cash Management |
1 | Loan | Aspen Lake Office Portfolio | N/A | Fee Simple | N/A | N/A | Hard | In Place | |
1.01 | Property | Aspen Lake One | Fee Simple | N/A | N/A | ||||
1.02 | Property | Tower of The Hills | Fee Simple | N/A | N/A | ||||
1.03 | Property | Tower Point | Fee Simple | N/A | N/A | ||||
2 | Loan | AFIN Portfolio | N/A | Fee Simple | N/A | N/A | Hard | Springing | |
2.01 | Property | Montecito Crossing | Fee Simple | N/A | N/A | ||||
2.02 | Property | Jefferson Commons | Fee Simple | N/A | N/A | ||||
2.03 | Property | Best on the Boulevard | Fee Simple | N/A | N/A | ||||
2.04 | Property | Northpark Center | Fee Simple | N/A | N/A | ||||
2.05 | Property | Anderson Station | Fee Simple | N/A | N/A | ||||
2.06 | Property | Cross Pointe Center | Fee Simple | N/A | N/A | ||||
2.07 | Property | San Pedro Crossing | Fee Simple | N/A | N/A | ||||
2.08 | Property | Riverbend Marketplace | Fee Simple | N/A | N/A | ||||
2.09 | Property | Shops at RiverGate South | Fee Simple | N/A | N/A | ||||
2.1 | Property | Centennial Plaza | Fee Simple | N/A | N/A | ||||
2.11 | Property | Shoppes of West Melbourne | Fee Simple | N/A | N/A | ||||
2.12 | Property | North Lakeland Plaza | Fee Simple | N/A | N/A | ||||
3 | Loan | Midwest Hotel Portfolio | Borrower shall make deposits to the Seasonality Reserve Account as follows: (i) on each Monthly Payment Date during the Seasonality Replenishment Period from April, 2018 through and including the Monthly Payment Date in November, 2018, Borrower shall deposit with Lender an amount equal to the $52,033.12, and (ii) on each Monthly Payment Date occurring during the Seasonality Replenishment Period beginning in April, 2019, Borrower shall deposit with Lender an amount equal to the then-applicable Seasonality Replenishment Deposit. | N/A | Fee Simple | N/A | N/A | Hard | Springing |
3.01 | Property | Hilton Garden Inn Joplin | Fee Simple | N/A | N/A | ||||
3.02 | Property | Hampton Inn Mount Vernon | Fee Simple | N/A | N/A | ||||
3.03 | Property | Hampton Inn Joplin | Fee Simple | N/A | N/A | ||||
3.04 | Property | Hampton Inn Anderson | Fee Simple | N/A | N/A | ||||
3.05 | Property | Hampton Inn Marion | Fee Simple | N/A | N/A | ||||
3.06 | Property | Fairfield Inn Joplin | Fee Simple | N/A | N/A | ||||
3.07 | Property | Fairfield Inn Indianapolis South | Fee Simple | N/A | N/A | ||||
3.08 | Property | Fairfield Inn St. Louis Collinsville | Fee Simple | N/A | N/A | ||||
4 | Loan | City Square and Clay Street | N/A | Fee Simple | N/A | N/A | Hard | In Place | |
5 | Loan | ExchangeRight Net Leased Portfolio 20 | N/A | Fee Simple | N/A | N/A | Hard | Springing | |
5.01 | Property | Pick 'n Save - Grafton, WI | Fee Simple | N/A | N/A | ||||
5.02 | Property | BioLife Plasma Services LP | Fee Simple | N/A | N/A | ||||
5.03 | Property | Walgreens - Mobile, AL | Fee Simple | N/A | N/A | ||||
5.04 | Property | Tractor Supply - Tallahassee, FL | Fee Simple | N/A | N/A | ||||
5.05 | Property | Verizon Wireless - Columbia, SC | Fee Simple | N/A | N/A | ||||
5.06 | Property | Tractor Supply - Mobile, AL | Fee Simple | N/A | N/A | ||||
5.07 | Property | Fresenius Medical Care - Warren, OH | Fee Simple | N/A | N/A | ||||
5.08 | Property | Walgreens - Homewood, IL | Fee Simple | N/A | N/A | ||||
5.09 | Property | Advance Auto Parts - San Antonio, TX | Fee Simple | N/A | N/A | ||||
5.1 | Property | Advance Auto Parts - Humble, TX | Fee Simple | N/A | N/A | ||||
5.11 | Property | Dollar General - Copley, OH | Fee Simple | N/A | N/A | ||||
5.12 | Property | Advance Auto Parts - Columbus, OH | Fee Simple | N/A | N/A | ||||
5.13 | Property | Napa Auto Parts - Pekin, IL | Fee Simple | N/A | N/A | ||||
5.14 | Property | Dollar General - Toledo, OH | Fee Simple | N/A | N/A | ||||
5.15 | Property | Dollar General - Youngstown, OH | Fee Simple | N/A | N/A | ||||
5.16 | Property | Dollar General - Griffin, GA | Fee Simple | N/A | N/A | ||||
6 | Loan | The SoCal Portfolio | 109,872 | Ground Lease Extension Reserve ($6,250,000) | Various | Various | Various | Hard | Springing |
6.01 | Property | Aliso Viejo Commerce Center | Fee Simple | N/A | N/A | ||||
6.02 | Property | Transpark Commerce | Fee Simple | N/A | N/A | ||||
6.03 | Property | Wimbledon | Fee Simple | N/A | N/A | ||||
6.04 | Property | Palmdale Place | Fee / Leasehold | 3/31/2052 | 3, 10-year options | ||||
6.05 | Property | Sierra Gateway | Fee Simple | N/A | N/A | ||||
6.06 | Property | Fresno Industrial Center | Fee Simple | N/A | N/A | ||||
6.07 | Property | Upland Freeway | Fee Simple | N/A | N/A | ||||
6.08 | Property | Commerce Corporate Center | Fee Simple | N/A | N/A | ||||
6.09 | Property | Moreno Valley | Fee Simple | N/A | N/A | ||||
6.1 | Property | Airport One Office Park | Leasehold | 1/12/2040 | 2, 5-year options | ||||
6.11 | Property | Colton Courtyard | Fee Simple | N/A | N/A | ||||
6.12 | Property | The Abbey Center | Fee Simple | N/A | N/A | ||||
6.13 | Property | Upland Commerce Center | Fee Simple | N/A | N/A | ||||
6.14 | Property | Diamond Bar | Fee Simple | N/A | N/A | ||||
6.15 | Property | Atlantic Plaza | Fee Simple | N/A | N/A | ||||
6.16 | Property | Ming Office Park | Fee Simple | N/A | N/A | ||||
6.17 | Property | 10th Street Commerce Center | Fee Simple | N/A | N/A | ||||
6.18 | Property | Cityview Plaza | Leasehold | 9/30/2035 | No extension options | ||||
6.19 | Property | Garden Grove Town Center | Fee Simple | N/A | N/A | ||||
6.2 | Property | 30th Street Commerce Center | Fee Simple | N/A | N/A | ||||
6.21 | Property | Mt. Vernon Commerce Center | Fee Simple | N/A | N/A | ||||
6.22 | Property | Anaheim Stadium Industrial | Leasehold | 4/30/2034 | No extension options | ||||
6.23 | Property | 25th Street Commerce Center | Fee Simple | N/A | N/A | ||||
6.24 | Property | Fresno Airport | Fee Simple | N/A | N/A | ||||
7 | Loan | 22 West 38th Street | N/A | Fee Simple | N/A | N/A | Springing | Springing | |
8 | Loan | Radisson Oakland | 30,000 | Fee Simple | N/A | N/A | Hard | Springing | |
9 | Loan | CrossPoint | N/A | Fee Simple | N/A | N/A | Hard | Springing | |
10 | Loan | Norterra Apartments | N/A | Fee Simple | N/A | N/A | Soft | Springing | |
11 | Loan | Eastmont Town Center | N/A | Fee Simple | N/A | N/A | Hard | Springing | |
12 | Loan | Chewy Fulfillment Center | N/A | Fee Simple | N/A | N/A | Hard | Springing | |
13 | Loan | California Industrial Portfolio | N/A | Various | Various | Various | Hard | In Place | |
13.01 | Property | Carson Industrial | Fee Simple | N/A | N/A | ||||
13.02 | Property | Fremont Industrial | Fee Simple | N/A | N/A | ||||
13.03 | Property | Vernon Industrial | Leasehold | 1/9/2061 | 4 ten year options | ||||
13.04 | Property | Oceanside Industrial | Fee Simple | N/A | N/A | ||||
13.05 | Property | Van Nuys Industrial | Fee Simple | N/A | N/A | ||||
13.06 | Property | Bakersfield Industrial | Fee Simple | N/A | N/A | ||||
14 | Loan | DreamWorks Campus | N/A | Fee Simple | N/A | N/A | Hard | In Place | |
15 | Loan | Daimler Building | N/A | Fee Simple | N/A | N/A | Hard | In Place | |
16 | Loan | Embassy Suites Indianapolis North | Seasonality Reserve ($50,000) | Fee Simple | N/A | N/A | Hard | Springing | |
17 | Loan | Westpark & NASA | N/A | Fee Simple | N/A | N/A | Springing | Springing | |
17.01 | Property | NASA | Fee Simple | N/A | N/A | ||||
17.02 | Property | Westpark | Fee Simple | N/A | N/A | ||||
18 | Loan | Cane Island Loop | 44,322 | N/A | Fee Simple | N/A | N/A | Springing | Springing |
19 | Loan | Wakefield Commons | N/A | Fee Simple | N/A | N/A | Springing | Springing | |
20 | Loan | Gymboree Distribution Center | N/A | Fee Simple | N/A | N/A | Hard | Springing | |
21 | Loan | Park Place at Florham Park | N/A | Fee Simple | N/A | N/A | Hard | Springing | |
21.01 | Property | 200 Park Place | Fee Simple | N/A | N/A | ||||
21.02 | Property | 230 Park Place | Fee Simple | N/A | N/A | ||||
21.03 | Property | 220 Park Place | Fee Simple | N/A | N/A | ||||
21.04 | Property | 210 Park Place | Fee Simple | N/A | N/A | ||||
22 | Loan | The IMG Building | N/A | Fee Simple | N/A | N/A | Hard | Springing | |
23 | Loan | Gravois Dillon Plaza | N/A | Fee Simple | N/A | N/A | Hard | Springing | |
24 | Loan | Triyar Portfolio | N/A | Fee Simple | N/A | N/A | Soft | Springing | |
24.01 | Property | McAllen | Fee Simple | N/A | N/A | ||||
24.02 | Property | Baldwyn | Fee Simple | N/A | N/A | ||||
24.03 | Property | Daytona | Fee Simple | N/A | N/A | ||||
25 | Loan | Mira Loma Shopping Center | N/A | Fee Simple | N/A | N/A | Springing | Springing | |
26 | Loan | 53 South 11th Street | N/A | Fee Simple | N/A | N/A | Soft | In Place | |
27 | Loan | Suntree Office Tower | N/A | Fee Simple | N/A | N/A | Springing | Springing | |
28 | Loan | Paradise Marketplace | N/A | Fee Simple | N/A | N/A | Springing | Springing | |
29 | Loan | Olde Lancaster Town Center | N/A | Fee Simple | N/A | N/A | Springing | Springing | |
30 | Loan | 33 Nassau Avenue | N/A | Fee Simple | N/A | N/A | Springing | Springing | |
31 | Loan | Oak Manor Villas - Big Springs | N/A | Fee Simple | N/A | N/A | Springing | Springing | |
32 | Loan | Bushwick Multifamily Portfolio | N/A | Fee Simple | N/A | N/A | Soft | Springing | |
33 | Loan | Missoula Retail | N/A | Fee Simple | N/A | N/A | Hard | Springing | |
34 | Loan | Holiday Inn Express Duncan | N/A | Fee Simple | N/A | N/A | Springing | Springing | |
35 | Loan | El Presidio at Pinnacle Peak | N/A | Fee Simple | N/A | N/A | Springing | Springing | |
36 | Loan | Academy Sports & Outdoors | N/A | Fee Simple | N/A | N/A | Hard | Springing | |
37 | Loan | Fairfield Inn - Tucson North | 12,500 | 125,000 | Fee Simple | N/A | N/A | Hard | In Place |
38 | Loan | Lynn Haven Cove | N/A | Fee Simple | N/A | N/A | Springing | Springing | |
39 | Loan | Cobalt Storage - Milton | N/A | Fee Simple | N/A | N/A | Springing | Springing | |
40 | Loan | Maple Valley Marketplace | N/A | Fee Simple | N/A | N/A | Hard | Springing | |
41 | Loan | Cobalt Storage - Edgewood | N/A | Fee Simple | N/A | N/A | Springing | Springing | |
42 | Loan | Comfort Inn - Camden | N/A | Fee Simple | N/A | N/A | Hard | Springing | |
43 | Loan | A Storage Place - Magnolia | N/A | Fee Simple | N/A | N/A | None | None |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||
Mortgage Loan Number | Property Flag | Property Name | Cut-off Date Pari Passu Mortgage Debt Balance | Cut-off Date Subord. Mortgage Debt Balance | Total Mortgage Debt Cut-off Date LTV Ratio | Total Mortgage Debt UW NCF DSCR | Total Mortgage Debt UW NOI Debt Yield | Cut-off Date Mezzanine Debt Balance | Total Debt Cut-off Date LTV Ratio | Total Debt UW NCF DSCR | Total Debt UW NOI Debt Yield |
1 | Loan | Aspen Lake Office Portfolio | N/A | N/A | N/A | N/A | N/A | 20,000,000 | 80.8% | 1.20 | 7.5% |
1.01 | Property | Aspen Lake One | |||||||||
1.02 | Property | Tower of The Hills | |||||||||
1.03 | Property | Tower Point | |||||||||
2 | Loan | AFIN Portfolio | 150,000,000 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.01 | Property | Montecito Crossing | |||||||||
2.02 | Property | Jefferson Commons | |||||||||
2.03 | Property | Best on the Boulevard | |||||||||
2.04 | Property | Northpark Center | |||||||||
2.05 | Property | Anderson Station | |||||||||
2.06 | Property | Cross Pointe Center | |||||||||
2.07 | Property | San Pedro Crossing | |||||||||
2.08 | Property | Riverbend Marketplace | |||||||||
2.09 | Property | Shops at RiverGate South | |||||||||
2.1 | Property | Centennial Plaza | |||||||||
2.11 | Property | Shoppes of West Melbourne | |||||||||
2.12 | Property | North Lakeland Plaza | |||||||||
3 | Loan | Midwest Hotel Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.01 | Property | Hilton Garden Inn Joplin | |||||||||
3.02 | Property | Hampton Inn Mount Vernon | |||||||||
3.03 | Property | Hampton Inn Joplin | |||||||||
3.04 | Property | Hampton Inn Anderson | |||||||||
3.05 | Property | Hampton Inn Marion | |||||||||
3.06 | Property | Fairfield Inn Joplin | |||||||||
3.07 | Property | Fairfield Inn Indianapolis South | |||||||||
3.08 | Property | Fairfield Inn St. Louis Collinsville | |||||||||
4 | Loan | City Square and Clay Street | 45,000,000 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5 | Loan | ExchangeRight Net Leased Portfolio 20 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5.01 | Property | Pick 'n Save - Grafton, WI | |||||||||
5.02 | Property | BioLife Plasma Services LP | |||||||||
5.03 | Property | Walgreens - Mobile, AL | |||||||||
5.04 | Property | Tractor Supply - Tallahassee, FL | |||||||||
5.05 | Property | Verizon Wireless - Columbia, SC | |||||||||
5.06 | Property | Tractor Supply - Mobile, AL | |||||||||
5.07 | Property | Fresenius Medical Care - Warren, OH | |||||||||
5.08 | Property | Walgreens - Homewood, IL | |||||||||
5.09 | Property | Advance Auto Parts - San Antonio, TX | |||||||||
5.1 | Property | Advance Auto Parts - Humble, TX | |||||||||
5.11 | Property | Dollar General - Copley, OH | |||||||||
5.12 | Property | Advance Auto Parts - Columbus, OH | |||||||||
5.13 | Property | Napa Auto Parts - Pekin, IL | |||||||||
5.14 | Property | Dollar General - Toledo, OH | |||||||||
5.15 | Property | Dollar General - Youngstown, OH | |||||||||
5.16 | Property | Dollar General - Griffin, GA | |||||||||
6 | Loan | The SoCal Portfolio | 191,720,000 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
6.01 | Property | Aliso Viejo Commerce Center | |||||||||
6.02 | Property | Transpark Commerce | |||||||||
6.03 | Property | Wimbledon | |||||||||
6.04 | Property | Palmdale Place | |||||||||
6.05 | Property | Sierra Gateway | |||||||||
6.06 | Property | Fresno Industrial Center | |||||||||
6.07 | Property | Upland Freeway | |||||||||
6.08 | Property | Commerce Corporate Center | |||||||||
6.09 | Property | Moreno Valley | |||||||||
6.1 | Property | Airport One Office Park | |||||||||
6.11 | Property | Colton Courtyard | |||||||||
6.12 | Property | The Abbey Center | |||||||||
6.13 | Property | Upland Commerce Center | |||||||||
6.14 | Property | Diamond Bar | |||||||||
6.15 | Property | Atlantic Plaza | |||||||||
6.16 | Property | Ming Office Park | |||||||||
6.17 | Property | 10th Street Commerce Center | |||||||||
6.18 | Property | Cityview Plaza | |||||||||
6.19 | Property | Garden Grove Town Center | |||||||||
6.2 | Property | 30th Street Commerce Center | |||||||||
6.21 | Property | Mt. Vernon Commerce Center | |||||||||
6.22 | Property | Anaheim Stadium Industrial | |||||||||
6.23 | Property | 25th Street Commerce Center | |||||||||
6.24 | Property | Fresno Airport | |||||||||
7 | Loan | 22 West 38th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
8 | Loan | Radisson Oakland | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9 | Loan | CrossPoint | 120,000,000 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
10 | Loan | Norterra Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11 | Loan | Eastmont Town Center | 26,000,000 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
12 | Loan | Chewy Fulfillment Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13 | Loan | California Industrial Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13.01 | Property | Carson Industrial | |||||||||
13.02 | Property | Fremont Industrial | |||||||||
13.03 | Property | Vernon Industrial | |||||||||
13.04 | Property | Oceanside Industrial | |||||||||
13.05 | Property | Van Nuys Industrial | |||||||||
13.06 | Property | Bakersfield Industrial | |||||||||
14 | Loan | DreamWorks Campus | 67,000,000 | 108,000,000 | 67% | 2.07 | 6.8% | N/A | N/A | N/A | N/A |
15 | Loan | Daimler Building | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
16 | Loan | Embassy Suites Indianapolis North | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
17 | Loan | Westpark & NASA | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
17.01 | Property | NASA | |||||||||
17.02 | Property | Westpark | |||||||||
18 | Loan | Cane Island Loop | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
19 | Loan | Wakefield Commons | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
20 | Loan | Gymboree Distribution Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
21 | Loan | Park Place at Florham Park | 45,000,000 | N/A | N/A | N/A | N/A | 12,421,259 | 78.0% | 1.18 | 8.8% |
21.01 | Property | 200 Park Place | |||||||||
21.02 | Property | 230 Park Place | |||||||||
21.03 | Property | 220 Park Place | |||||||||
21.04 | Property | 210 Park Place | |||||||||
22 | Loan | The IMG Building | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
23 | Loan | Gravois Dillon Plaza | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
24 | Loan | Triyar Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
24.01 | Property | McAllen | |||||||||
24.02 | Property | Baldwyn | |||||||||
24.03 | Property | Daytona | |||||||||
25 | Loan | Mira Loma Shopping Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
26 | Loan | 53 South 11th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27 | Loan | Suntree Office Tower | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
28 | Loan | Paradise Marketplace | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
29 | Loan | Olde Lancaster Town Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
30 | Loan | 33 Nassau Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
31 | Loan | Oak Manor Villas - Big Springs | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
32 | Loan | Bushwick Multifamily Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
33 | Loan | Missoula Retail | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
34 | Loan | Holiday Inn Express Duncan | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
35 | Loan | El Presidio at Pinnacle Peak | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
36 | Loan | Academy Sports & Outdoors | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
37 | Loan | Fairfield Inn - Tucson North | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
38 | Loan | Lynn Haven Cove | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
39 | Loan | Cobalt Storage - Milton | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
40 | Loan | Maple Valley Marketplace | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
41 | Loan | Cobalt Storage - Edgewood | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
42 | Loan | Comfort Inn - Camden | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
43 | Loan | A Storage Place - Magnolia | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||
Mortgage Loan Number | Property Flag | Property Name | Future Subordinate Debt Permitted | Future Subordinate Debt Type | Future Subordinate Debt Amount Permitted | Sponsor | Guarantor | Affiliated Sponsors | |
1 | Loan | Aspen Lake Office Portfolio | No | N/A | N/A | Fortis Property Group, LLC | Fortis Property Group, LLC | No | |
1.01 | Property | Aspen Lake One | |||||||
1.02 | Property | Tower of The Hills | |||||||
1.03 | Property | Tower Point | |||||||
2 | Loan | AFIN Portfolio | No | N/A | N/A | American Finance Operating Partnership, L.P. | American Finance Operating Partnership, L.P. | No | |
2.01 | Property | Montecito Crossing | |||||||
2.02 | Property | Jefferson Commons | |||||||
2.03 | Property | Best on the Boulevard | |||||||
2.04 | Property | Northpark Center | |||||||
2.05 | Property | Anderson Station | |||||||
2.06 | Property | Cross Pointe Center | |||||||
2.07 | Property | San Pedro Crossing | |||||||
2.08 | Property | Riverbend Marketplace | |||||||
2.09 | Property | Shops at RiverGate South | |||||||
2.1 | Property | Centennial Plaza | |||||||
2.11 | Property | Shoppes of West Melbourne | |||||||
2.12 | Property | North Lakeland Plaza | |||||||
3 | Loan | Midwest Hotel Portfolio | No | N/A | N/A | Sam Chang | Sam Chang | No | |
3.01 | Property | Hilton Garden Inn Joplin | |||||||
3.02 | Property | Hampton Inn Mount Vernon | |||||||
3.03 | Property | Hampton Inn Joplin | |||||||
3.04 | Property | Hampton Inn Anderson | |||||||
3.05 | Property | Hampton Inn Marion | |||||||
3.06 | Property | Fairfield Inn Joplin | |||||||
3.07 | Property | Fairfield Inn Indianapolis South | |||||||
3.08 | Property | Fairfield Inn St. Louis Collinsville | |||||||
4 | Loan | City Square and Clay Street | No | N/A | N/A | John Ziegler | John Ziegler | No | |
5 | Loan | ExchangeRight Net Leased Portfolio 20 | No | N/A | N/A | David Fisher; ExchangeRight Real Estate, LLC; Joshua Ungerecht; Warren Thomas | David Fisher; ExchangeRight Real Estate, LLC; Joshua Ungerecht; Warren Thomas | No | |
5.01 | Property | Pick 'n Save - Grafton, WI | |||||||
5.02 | Property | BioLife Plasma Services LP | |||||||
5.03 | Property | Walgreens - Mobile, AL | |||||||
5.04 | Property | Tractor Supply - Tallahassee, FL | |||||||
5.05 | Property | Verizon Wireless - Columbia, SC | |||||||
5.06 | Property | Tractor Supply - Mobile, AL | |||||||
5.07 | Property | Fresenius Medical Care - Warren, OH | |||||||
5.08 | Property | Walgreens - Homewood, IL | |||||||
5.09 | Property | Advance Auto Parts - San Antonio, TX | |||||||
5.1 | Property | Advance Auto Parts - Humble, TX | |||||||
5.11 | Property | Dollar General - Copley, OH | |||||||
5.12 | Property | Advance Auto Parts - Columbus, OH | |||||||
5.13 | Property | Napa Auto Parts - Pekin, IL | |||||||
5.14 | Property | Dollar General - Toledo, OH | |||||||
5.15 | Property | Dollar General - Youngstown, OH | |||||||
5.16 | Property | Dollar General - Griffin, GA | |||||||
6 | Loan | The SoCal Portfolio | No | N/A | N/A | The Abbey Company | Donald G. Abbey | No | |
6.01 | Property | Aliso Viejo Commerce Center | |||||||
6.02 | Property | Transpark Commerce | |||||||
6.03 | Property | Wimbledon | |||||||
6.04 | Property | Palmdale Place | |||||||
6.05 | Property | Sierra Gateway | |||||||
6.06 | Property | Fresno Industrial Center | |||||||
6.07 | Property | Upland Freeway | |||||||
6.08 | Property | Commerce Corporate Center | |||||||
6.09 | Property | Moreno Valley | |||||||
6.1 | Property | Airport One Office Park | |||||||
6.11 | Property | Colton Courtyard | |||||||
6.12 | Property | The Abbey Center | |||||||
6.13 | Property | Upland Commerce Center | |||||||
6.14 | Property | Diamond Bar | |||||||
6.15 | Property | Atlantic Plaza | |||||||
6.16 | Property | Ming Office Park | |||||||
6.17 | Property | 10th Street Commerce Center | |||||||
6.18 | Property | Cityview Plaza | |||||||
6.19 | Property | Garden Grove Town Center | |||||||
6.2 | Property | 30th Street Commerce Center | |||||||
6.21 | Property | Mt. Vernon Commerce Center | |||||||
6.22 | Property | Anaheim Stadium Industrial | |||||||
6.23 | Property | 25th Street Commerce Center | |||||||
6.24 | Property | Fresno Airport | |||||||
7 | Loan | 22 West 38th Street | No | N/A | N/A | Mark Goldberg; Andrew Wrublin; David Karmi | Mark Goldberg; Andrew Wrublin; David Karmi | No | |
8 | Loan | Radisson Oakland | No | N/A | N/A | Nupenbhai D. Patel | Nupenbhai D. Patel | No | |
9 | Loan | CrossPoint | No | N/A | N/A | Samuel T. Byrne; William H. Kremer | Brian Chaisson; Samuel T. Byrne | No | |
10 | Loan | Norterra Apartments | No | N/A | N/A | CFHZ Arrow Canyon, LLC | CF Real Estate Holdings, LLC | No | |
11 | Loan | Eastmont Town Center | Yes | Mezzanine | Mezzanine: The Combined Loan-to-Value Ratio will not be greater than xx.x%, the Combined Debt Service Coverage Ratio will not be less than [ ]x, and the Combined Debt Yield will not be less than [ ]%. PACE Loan: The Combined Loan-to-Value Ratio will not be greater than xx.x%, the Combined Debt Service Coverage Ratio will not be less than [ ]x, and the Combined Debt Yield will not be less than [ ]%. | Vertical Ventures Capital, LLC | Vertical Ventures Capital, LLC | No | |
12 | Loan | Chewy Fulfillment Center | No | N/A | N/A | Nathaniel Hagedorn | Nathaniel Hagedorn | No | |
13 | Loan | California Industrial Portfolio | No | N/A | N/A | New Mountain Net Lease Corporation | New Mountain Net Lease Corporation | No | |
13.01 | Property | Carson Industrial | |||||||
13.02 | Property | Fremont Industrial | |||||||
13.03 | Property | Vernon Industrial | |||||||
13.04 | Property | Oceanside Industrial | |||||||
13.05 | Property | Van Nuys Industrial | |||||||
13.06 | Property | Bakersfield Industrial | |||||||
14 | Loan | DreamWorks Campus | No | N/A | N/A | Hana Asset Management Co., LTD | N/A | No | |
15 | Loan | Daimler Building | No | N/A | N/A | CF Real Estate Holdings, LLC | CF Real Estate Holdings, LLC | No | |
16 | Loan | Embassy Suites Indianapolis North | No | N/A | N/A | Encore Enterprises, Inc. | Encore Enterprises, Inc. | No | |
17 | Loan | Westpark & NASA | Yes | Mezzanine | (i) DY>= 10.35% (ii) LTV <= 70% | Andrew J. Segal | Andrew J. Segal | No | |
17.01 | Property | NASA | |||||||
17.02 | Property | Westpark | |||||||
18 | Loan | Cane Island Loop | No | N/A | N/A | Gidi Cohen | Gidi Cohen | No | |
19 | Loan | Wakefield Commons | No | N/A | N/A | Mishorim USA, Inc. | Mishorim USA, Inc. | No | |
20 | Loan | Gymboree Distribution Center | No | N/A | N/A | Nearon Enterprises, LLC | Nearon Enterprises, LLC | No | |
21 | Loan | Park Place at Florham Park | No | N/A | N/A | Normandy Real Estate Fund, L.P.; Normandy Real Estate Management, LLC | Normandy Real Estate Fund, L.P.; Normandy Real Estate Management, LLC | No | |
21.01 | Property | 200 Park Place | |||||||
21.02 | Property | 230 Park Place | |||||||
21.03 | Property | 220 Park Place | |||||||
21.04 | Property | 210 Park Place | |||||||
22 | Loan | The IMG Building | No | N/A | N/A | James Breen | James Breen | No | |
23 | Loan | Gravois Dillon Plaza | No | N/A | N/A | Bon Investments USA LLC | Bon Investments USA LLC | No | |
24 | Loan | Triyar Portfolio | No | N/A | N/A | Bob Yari; Dennis Brown | Bob Yari; Dennis Brown | No | |
24.01 | Property | McAllen | |||||||
24.02 | Property | Baldwyn | |||||||
24.03 | Property | Daytona | |||||||
25 | Loan | Mira Loma Shopping Center | No | N/A | N/A | Arnon Raphael; Arnon Raphael as trustee of the Arnon and Terry Raphael Family Trust dated January 18, 1995 | Arnon Raphael; Arnon Raphael as trustee of the Arnon and Terry Raphael Family Trust dated January 18, 1995 | No | |
26 | Loan | 53 South 11th Street | No | N/A | N/A | Lipa Rupin; Sam Rubin | Lipa Rupin; Sam Rubin | No | |
27 | Loan | Suntree Office Tower | No | N/A | N/A | Amos Shoshan | Amos Shoshan | No | |
28 | Loan | Paradise Marketplace | No | N/A | N/A | Investment Concepts, Inc. | Investment Concepts, Inc. | No | |
29 | Loan | Olde Lancaster Town Center | No | N/A | N/A | Ian L. Ross | Ian L. Ross | No | |
30 | Loan | 33 Nassau Avenue | No | N/A | N/A | Jack Teich; Neil Dolgin | Jack Teich; Neil Dolgin | No | |
31 | Loan | Oak Manor Villas - Big Springs | No | N/A | N/A | Jeffrey H. Farmer, III; Frederick W. Van Nest | Jeffrey H. Farmer, III; Frederick W. Van Nest | No | |
32 | Loan | Bushwick Multifamily Portfolio | No | N/A | N/A | Moshe Silberstein; Benjamin Silberstein | Moshe Silberstein; Benjamin Silberstein | No | |
33 | Loan | Missoula Retail | No | N/A | N/A | Sundar Rajan; Kalpa Srinivasan | Sundar Rajan; Kalpa Srinivasan | No | |
34 | Loan | Holiday Inn Express Duncan | No | N/A | N/A | Mitesh V. Patel; Vasant B. Patel | Mitesh V. Patel; Vasant B. Patel | No | |
35 | Loan | El Presidio at Pinnacle Peak | No | N/A | N/A | Michael H. Flagg | Michael H. Flagg | No | |
36 | Loan | Academy Sports & Outdoors | No | N/A | N/A | The Scella Trust | The Scella Trust | No | |
37 | Loan | Fairfield Inn - Tucson North | No | N/A | N/A | Sukhbinder Singh Khangura; Jasbir Singh Khangura | Sukhbinder Singh Khangura; Jasbir Singh Khangura | No | |
38 | Loan | Lynn Haven Cove | No | N/A | N/A | Andrew Cushman; Tim Rhode | Andrew Cushman; Tim Rhode | No | |
39 | Loan | Cobalt Storage - Milton | No | N/A | N/A | Kelly Brooks Baker; Armand W. Tiberio | Kelly Brooks Baker; Armand W. Tiberio | Group 1 | |
40 | Loan | Maple Valley Marketplace | No | N/A | N/A | Stuart F. Kline | Stuart F. Kline; Stuart F. Kline Trust U/T/D April 9, 2015 | No | |
41 | Loan | Cobalt Storage - Edgewood | No | N/A | N/A | Kelly Brooks Baker; Armand W. Tiberio | Kelly Brooks Baker; Armand W. Tiberio | Group 1 | |
42 | Loan | Comfort Inn - Camden | No | N/A | N/A | Suresh M. Patel; Lisa S. Patel; Bharat P. Patel | Suresh M. Patel; Lisa S. Patel; Bharat P. Patel | No | |
43 | Loan | A Storage Place - Magnolia | No | N/A | N/A | Arthur Scott Flaming; The Flaming Family Trust Dated May 23, 2006 | Arthur Scott Flaming; The Flaming Family Trust Dated May 23, 2006 | No |