FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-207361-08 | ||
The Information contained herein (the “Information“) is preliminary and subject to change. The information will be superseded by similar information delivered to you as part of the offering document relating to the Commercial Mortgage Pass-Through Certificates, Series CSAIL 2018-CX11 (the “Offering Document”). The Information supersedes any such information previously delivered. The Information should be reviewed only in conjunction with the entire Offering Document. All of the Information is subject to the same limitations and qualifications contained in the Offering Document. The Information does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The Information contained herein will be more fully described elsewhere in the Offering Document. The Information should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. The privately offered securities described in the Offering Document as to which the Information relates have not been and will not be registered under the United States Securities Act of 1933, as amended. This material should be not construed as an effort to sell or the solicitation of any offer to buy any security in any jurisdiction where such offer of solicitation could be illegal.
For investors in publicly offered securities as to which the Information relates: The depositor has filed a registration statement (including the prospectus) with the SEC (SEC File No. 333-207361) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or the underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-221-1037.
The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the Certificates referred to herein in making their investment decision.
The information in this File may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.
Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the freeprospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.
Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another email system.
| ||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Mortgage Loan Originator | Mortgage Loan Seller(1) | Credit Assessment (Moodys/Fitch/DBRS) | Original Balance(2) | Cut-off Date Balance(2)(3) | Maturity/ARD Balance(2) | Cut-off Date Balance per SF/ Units/Rooms/Pads(2) | Loan Purpose |
1 | Loan | GNL Portfolio | 6.7% | Column Financial, Inc.; Citi Real Estate Funding Inc. | Column | $63,500,000 | $63,500,000 | $63,500,000 | $71.36 | Refinance | ||
1.01 | Property | Sandoz, Inc. | $11,844,278 | $11,844,278 | $11,844,278 | $71.36 | ||||||
1.02 | Property | Intervet Inc. | $9,151,471 | $9,151,471 | $9,151,471 | $71.36 | ||||||
1.03 | Property | GE Aviation Systems, LLC | $8,166,711 | $8,166,711 | $8,166,711 | $71.36 | ||||||
1.04 | Property | FedEx Ground Package System, Inc. (NY) | $6,579,211 | $6,579,211 | $6,579,211 | $71.36 | ||||||
1.05 | Property | Nissan North America Inc. | $5,782,914 | $5,782,914 | $5,782,914 | $71.36 | ||||||
1.06 | Property | Constellium Automotive USA, LLC | $5,195,455 | $5,195,455 | $5,195,455 | $71.36 | ||||||
1.07 | Property | C&J Energy Services, Inc. II | $4,261,631 | $4,261,631 | $4,261,631 | $71.36 | ||||||
1.08 | Property | Lippert Components Manufacturing, Inc. | $3,069,733 | $3,069,733 | $3,069,733 | $71.36 | ||||||
1.09 | Property | FedEx Ground Package System, Inc. (WV) | $2,713,182 | $2,713,182 | $2,713,182 | $71.36 | ||||||
1.10 | Property | C&J Energy Services, Inc. I | $2,648,663 | $2,648,663 | $2,648,663 | $71.36 | ||||||
1.11 | Property | U.S. General Services Administration | $2,409,265 | $2,409,265 | $2,409,265 | $71.36 | ||||||
1.12 | Property | PNC Bank N.A. | $1,677,487 | $1,677,487 | $1,677,487 | $71.36 | ||||||
2 | Loan | Hilton Clearwater Beach Resort & Spa | 6.3% | Column Financial, Inc. | Column | $60,000,000 | $59,938,173 | $49,549,170 | $319,382.09 | Refinance | ||
3 | (24) | Loan | One State Street | 5.2% | Natixis Real Estate Capital LLC | Natixis | A3 / BBB+ / AAA | $49,780,000 | $49,780,000 | $49,780,000 | $136.84 | Refinance |
4 | Loan | The SoCal Portfolio | 4.9% | Barclays Bank PLC; Citi Real Estate Funding Inc. | Barclays | $46,720,000 | $46,720,000 | $43,012,326 | $104.49 | Refinance | ||
4.01 | Property | Aliso Viejo Commerce Center | $5,656,480 | $5,656,480 | $5,207,585 | $104.49 | ||||||
4.02 | Property | Transpark Commerce | $5,122,948 | $5,122,948 | $4,716,394 | $104.49 | ||||||
4.03 | Property | Wimbledon | $4,529,424 | $4,529,424 | $4,169,971 | $104.49 | ||||||
4.04 | Property | Palmdale Place | $3,310,946 | $3,310,946 | $3,048,191 | $104.49 | ||||||
4.05 | Property | Sierra Gateway | $3,015,508 | $3,015,508 | $2,776,199 | $104.49 | ||||||
4.06 | Property | Fresno Industrial Center | $2,852,508 | $2,852,508 | $2,626,134 | $104.49 | ||||||
4.07 | Property | Upland Freeway | $2,655,466 | $2,655,466 | $2,444,730 | $104.49 | ||||||
4.08 | Property | Commerce Corporate Center | $2,648,757 | $2,648,757 | $2,438,553 | $104.49 | ||||||
4.09 | Property | Moreno Valley | $2,321,761 | $2,321,761 | $2,137,508 | $104.49 | ||||||
4.10 | Property | Airport One Office Park | $2,321,685 | $2,321,685 | $2,137,437 | $104.49 | ||||||
4.11 | Property | Colton Courtyard | $1,502,861 | $1,502,861 | $1,383,595 | $104.49 | ||||||
4.12 | Property | The Abbey Center | $1,475,993 | $1,475,993 | $1,358,859 | $104.49 | ||||||
4.13 | Property | Upland Commerce Center | $1,401,656 | $1,401,656 | $1,290,422 | $104.49 | ||||||
4.14 | Property | Diamond Bar | $1,354,941 | $1,354,941 | $1,247,414 | $104.49 | ||||||
4.15 | Property | Atlantic Plaza | $1,222,503 | $1,222,503 | $1,125,486 | $104.49 | ||||||
4.16 | Property | Ming Office Park | $1,131,343 | $1,131,343 | $1,041,560 | $104.49 | ||||||
4.17 | Property | 10th Street Commerce Center | $1,001,053 | $1,001,053 | $921,610 | $104.49 | ||||||
4.18 | Property | Cityview Plaza | $916,877 | $916,877 | $844,115 | $104.49 | ||||||
4.19 | Property | Garden Grove Town Center | $713,684 | $713,684 | $657,046 | $104.49 | ||||||
4.20 | Property | 30th Street Commerce Center | $382,215 | $382,215 | $351,883 | $104.49 | ||||||
4.21 | Property | Mt. Vernon Commerce Center | $357,477 | $357,477 | $329,108 | $104.49 | ||||||
4.22 | Property | Anaheim Stadium Industrial | $356,563 | $356,563 | $328,267 | $104.49 | ||||||
4.23 | Property | 25th Street Commerce Center | $263,600 | $263,600 | $242,680 | $104.49 | ||||||
4.24 | Property | Fresno Airport | $203,751 | $203,751 | $187,581 | $104.49 | ||||||
5 | Loan | Throggs Neck Shopping Center | 4.7% | Natixis Real Estate Capital LLC | Natixis | $45,000,000 | $45,000,000 | $45,000,000 | $574.85 | Refinance | ||
6 | Loan | Quarry Place at Tuckahoe | 4.3% | Natixis Real Estate Capital LLC | Natixis | $41,000,000 | $41,000,000 | $41,000,000 | $379,629.63 | Refinance | ||
7 | Loan | Soho House Chicago | 4.2% | Natixis Real Estate Capital LLC | Natixis | $40,000,000 | $40,000,000 | $40,000,000 | $544.78 | Acquisition | ||
8 | Loan | Melbourne Hotel Portfolio | 3.6% | Natixis Real Estate Capital LLC | Natixis | $34,000,000 | $34,000,000 | $28,754,298 | $140,049.14 | Recapitalization | ||
8.01 | Property | Hilton Melbourne Beach Oceanfront | $18,214,286 | $18,214,286 | $15,404,088 | $140,049.14 | ||||||
8.02 | Property | Doubletree Suites Melbourne Beach | $15,785,714 | $15,785,714 | $13,350,210 | $140,049.14 | ||||||
9 | Loan | Moffett Towers II - Building 2 | 3.1% | Barclays Bank PLC; Morgan Stanley Bank, N.A. | Barclays | NR / BBB- / BBB | $29,750,000 | $29,750,000 | $26,820,319 | $455.09 | Refinance | |
10 | Loan | Green Oak Village Place | 3.1% | Barclays Bank PLC | Barclays | $29,700,000 | $29,666,244 | $24,189,162 | $94.21 | Refinance | ||
11 | Loan | Northrop Grumman Portfolio | 2.9% | Column Financial, Inc. | Column | Baa1 / NR / AA | $28,000,000 | $27,655,460 | $21,244,946 | $93.48 | Acquisition | |
11.01 | Property | Chester | $19,600,000 | $19,358,822 | $14,871,462 | $93.48 | ||||||
11.02 | Property | Lebanon | $8,400,000 | $8,296,638 | $6,373,484 | $93.48 | ||||||
12 | Loan | Lehigh Valley Mall | 2.9% | Column Financial, Inc.; JPMorgan Chase Bank, National Association; Cantor Commercial Real Estate Lending, L.P. | Column | NR / NR / BBB(low) | $27,500,000 | $27,305,651 | $21,886,350 | $364.22 | Refinance | |
13 | Loan | 6-8 West 28th Street | 2.7% | Natixis Real Estate Capital LLC | Natixis | $26,000,000 | $26,000,000 | $26,000,000 | $977.44 | Refinance | ||
14 | Loan | Penn Center West | 2.3% | Argentic Real Estate Finance LLC | AREF | $22,000,000 | $22,000,000 | $20,713,101 | $102.85 | Acquisition | ||
14.01 | Property | Penn Center West 1 | $11,830,000 | $11,830,000 | $11,137,999 | $102.85 | ||||||
14.02 | Property | Penn Center West 6 | $6,400,000 | $6,400,000 | $6,025,629 | $102.85 | ||||||
14.03 | Property | Penn Center West 8 | $3,770,000 | $3,770,000 | $3,549,472 | $102.85 | ||||||
15 | Loan | Yorkshire & Lexington Towers | 2.1% | Natixis Real Estate Capital LLC; UBS AG | Natixis | Baa1 / BBB / BBB(low) | $20,000,000 | $20,000,000 | $20,000,000 | $241,837.97 | Refinance | |
15.01 | Property | Yorkshire Tower | $16,740,000 | $16,740,000 | $16,740,000 | $241,837.97 | ||||||
15.02 | Property | Lexington Tower | $3,260,000 | $3,260,000 | $3,260,000 | $241,837.97 | ||||||
16 | (25) | Loan | One Market Center | 1.9% | Argentic Real Estate Finance LLC | AREF | $18,550,000 | $18,529,750 | $15,196,665 | $94.59 | Refinance | |
17 | Loan | Shoppes at Southern Palms | 1.9% | Argentic Real Estate Finance LLC | AREF | $18,250,000 | $18,250,000 | $18,250,000 | $90.85 | Refinance | ||
18 | Loan | Signet Jewelers Expansion | 1.8% | Natixis Real Estate Capital LLC | Natixis | $17,300,000 | $17,300,000 | $17,300,000 | $201.28 | Refinance | ||
19 | (24) | Loan | 600 Vine | 1.8% | Natixis Real Estate Capital LLC | Natixis | $16,800,000 | $16,797,528 | $14,477,868 | $91.20 | Refinance | |
20 | Loan | 1313-1317 14th Street | 1.7% | Natixis Real Estate Capital LLC | Natixis | $16,300,000 | $16,300,000 | $16,300,000 | $677.56 | Refinance | ||
21 | Loan | Ohio Limited Service Hotel Portfolio | 1.7% | Barclays Bank PLC | Barclays | $16,022,500 | $16,007,653 | $13,414,793 | $82,513.67 | Acquisition | ||
21.01 | Property | Courtyard by Marriott Dayton Beavercreek | $8,194,155 | $8,186,562 | $6,860,533 | $82,513.67 | ||||||
21.02 | Property | Residence Inn by Marriott Dayton Beavercreek | $7,828,345 | $7,821,091 | $6,554,260 | $82,513.67 | ||||||
22 | Loan | Port Place Shoppes | 1.5% | Benefit Street Partners Realty Operating Partnership, L.P. | BSP | $14,750,000 | $14,750,000 | $14,750,000 | $218.52 | Acquisition |
A-1-1
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Mortgage Loan Originator | Mortgage Loan Seller(1) | Credit Assessment (Moodys/Fitch/DBRS) | Original Balance(2) | Cut-off Date Balance(2)(3) | Maturity/ARD Balance(2) | Cut-off Date Balance per SF/ Units/Rooms/Pads(2) | Loan Purpose |
23 | Loan | Hyatt House Broomfield Hotel | 1.4% | Column Financial, Inc. | Column | $13,500,000 | $13,500,000 | $11,533,940 | $109,756.10 | Acquisition | ||
24 | (24) | Loan | Shoppes at College Hills | 1.4% | Benefit Street Partners CRE Finance LLC | BSP | $13,375,000 | $13,375,000 | $13,375,000 | $92.53 | Acquisition | |
25 | Loan | Penn Hills Shopping Center | 1.3% | Argentic Real Estate Finance LLC | AREF | $12,600,000 | $12,566,004 | $10,236,821 | $45.98 | Acquisition | ||
26 | Loan | Candlewood Suites Secaucus Meadowlands | 1.3% | Argentic Real Estate Finance LLC | AREF | $12,500,000 | $12,500,000 | $10,348,477 | $152,439.02 | Refinance | ||
27 | Loan | Timberline Place II | 1.3% | Barclays Bank PLC | Barclays | $12,500,000 | $12,500,000 | $12,500,000 | $122,549.02 | Acquisition | ||
28 | Loan | 50-52 Fadem Road | 1.2% | Argentic Real Estate Finance LLC | AREF | $11,625,000 | $11,625,000 | $10,109,905 | $56.19 | Acquisition | ||
29 | Loan | 321 East 2nd Street | 1.2% | Argentic Real Estate Finance LLC | AREF | $11,250,000 | $11,250,000 | $11,250,000 | $205.19 | Acquisition | ||
30 | Loan | 111 West Jackson | 1.2% | Natixis Real Estate Capital LLC | Natixis | Baa2 / BBB+ / NR | $11,000,000 | $11,000,000 | $11,000,000 | $71.32 | Refinance | |
31 | (25) | Loan | The Yard | 1.2% | Argentic Real Estate Finance LLC | AREF | $11,000,000 | $11,000,000 | $9,552,534 | $77.52 | Refinance | |
32 | Loan | Staybridge Suites Myrtle Beach | 1.1% | Argentic Real Estate Finance LLC | AREF | $11,000,000 | $10,948,481 | $8,375,419 | $92,004.04 | Refinance | ||
33 | Loan | GED Integrated Solutions | 1.1% | Argentic Real Estate Finance LLC | AREF | $10,400,000 | $10,386,587 | $8,191,383 | $77.86 | Refinance | ||
34 | Loan | Best Western Castillo Del Sol | 1.1% | Natixis Real Estate Capital LLC | Natixis | $10,150,000 | $10,140,872 | $8,529,161 | $68,985.52 | Refinance | ||
35 | Loan | Garden Multifamily Portfolio | 1.0% | Benefit Street Partners CRE Finance LLC | BSP | $10,000,000 | $9,883,469 | $8,223,856 | $47,676.13 | Refinance | ||
35.01 | Property | Carleton | $1,078,261 | $1,065,696 | $886,746 | $47,676.13 | ||||||
35.02 | Property | River Glen | $1,041,739 | $1,029,600 | $856,711 | $47,676.13 | ||||||
35.03 | Property | Tabor Ridge | $834,783 | $825,055 | $686,513 | $47,676.13 | ||||||
35.04 | Property | Ridgewood | $817,391 | $807,866 | $672,211 | $47,676.13 | ||||||
35.05 | Property | Foxhaven | $690,435 | $682,389 | $567,804 | $47,676.13 | ||||||
35.06 | Property | Hayfield | $688,696 | $680,670 | $566,373 | $47,676.13 | ||||||
35.07 | Property | Laurel | $608,696 | $601,602 | $500,583 | $47,676.13 | ||||||
35.08 | Property | Wood Trail | $600,000 | $593,008 | $493,431 | $47,676.13 | ||||||
35.09 | Property | Camellia | $569,565 | $562,928 | $468,402 | $47,676.13 | ||||||
35.10 | Property | Ashgrove | $530,435 | $524,254 | $436,222 | $47,676.13 | ||||||
35.11 | Property | Slate Run | $524,348 | $518,238 | $431,216 | $47,676.13 | ||||||
35.12 | Property | Forsythia | $521,739 | $515,659 | $429,071 | $47,676.13 | ||||||
35.13 | Property | Beckford | $513,043 | $507,065 | $421,920 | $47,676.13 | ||||||
35.14 | Property | Meadowood | $511,304 | $505,346 | $420,489 | $47,676.13 | ||||||
35.15 | Property | Elmwood | $469,565 | $464,093 | $386,164 | $47,676.13 | ||||||
36 | Loan | Woodfield Corporate Center | 1.0% | Argentic Real Estate Finance LLC | AREF | $9,750,000 | $9,750,000 | $8,353,112 | $101.79 | Refinance | ||
37 | Loan | Nice-Pak Warehouse | 1.0% | BSPRT Finance, LLC | BSP | $9,600,000 | $9,600,000 | $7,922,097 | $14.55 | Refinance | ||
38 | Loan | Windbury Apartments | 0.9% | Natixis Real Estate Capital LLC | Natixis | $9,000,000 | $9,000,000 | $8,289,236 | $34,090.91 | Refinance | ||
39 | Loan | Starbucks Portfolio & 32330 N Harbor Drive | 0.8% | Natixis, New York Branch | Natixis | $7,930,000 | $7,930,000 | $7,073,056 | $443.93 | Recapitalization | ||
39.01 | Property | Starbucks - 4th Street | $2,151,692 | $2,151,692 | $1,919,173 | $443.93 | ||||||
39.02 | Property | Dept of Fish & Wildlife | $1,800,000 | $1,800,000 | $1,605,486 | $443.93 | ||||||
39.03 | Property | Starbucks - Woodstock | $1,795,657 | $1,795,657 | $1,601,612 | $443.93 | ||||||
39.04 | Property | Starbucks - Memphis | $1,114,545 | $1,114,545 | $994,104 | $443.93 | ||||||
39.05 | Property | Starbucks - Central Avenue | $1,068,106 | $1,068,106 | $952,683 | $443.93 | ||||||
40 | Loan | Sirtaj Hotel Beverly Hills | 0.8% | Natixis, New York Branch | Natixis | $7,575,000 | $7,567,269 | $6,263,655 | $236,477.14 | Refinance | ||
41 | Loan | La Quinta Dallas Grand Prairie | 0.7% | Natixis Real Estate Capital LLC | Natixis | $6,600,000 | $6,594,814 | $5,631,726 | $77,586.04 | Refinance | ||
42 | Loan | Lockheed Martin – Grand Prairie, Texas | 0.7% | Barclays Bank PLC | Barclays | $6,500,000 | $6,500,000 | $6,500,000 | $58.31 | Refinance | ||
43 | Loan | 1800-1836 West Lake Avenue | 0.6% | Natixis Real Estate Capital LLC | Natixis | $6,000,000 | $6,000,000 | $5,164,276 | $125.08 | Acquisition | ||
44 | Loan | SS1 Multifamily Portfolio | 0.6% | Natixis Real Estate Capital LLC | Natixis | $5,762,598 | $5,762,598 | $5,079,694 | $48,835.58 | Refinance | ||
44.01 | Property | South Gate | $2,779,038 | $2,779,038 | $2,449,705 | $48,835.58 | ||||||
44.02 | Property | West Wood | $1,974,667 | $1,974,667 | $1,740,657 | $48,835.58 | ||||||
44.03 | Property | Terrace Apartments | $1,008,893 | $1,008,893 | $889,333 | $48,835.58 | ||||||
45 | Loan | Hembree Center | 0.6% | Argentic Real Estate Finance LLC | AREF | $5,750,000 | $5,750,000 | $5,750,000 | $69.69 | Refinance | ||
46 | Loan | Story Hill Apartments | 0.6% | Argentic Real Estate Finance LLC | AREF | $5,500,000 | $5,500,000 | $4,572,192 | $44,000.00 | Refinance | ||
47 | Loan | Stay Over Suites | 0.6% | Argentic Real Estate Finance LLC | AREF | $5,260,000 | $5,243,807 | $4,066,180 | $48,553.77 | Acquisition | ||
48 | Loan | Best Western Plus Liberty Lake | 0.5% | Natixis Real Estate Capital LLC | Natixis | $5,200,000 | $5,169,381 | $3,990,774 | $68,018.17 | Refinance | ||
49 | Loan | Klee Plaza | 0.5% | Barclays Bank PLC | Barclays | $5,000,000 | $5,000,000 | $5,000,000 | $123.42 | Refinance | ||
50 | Loan | Best Western Plus Diamond Valley Inn | 0.5% | Natixis, New York Branch | Natixis | $4,700,000 | $4,671,743 | $3,590,871 | $70,783.99 | Refinance | ||
51 | Loan | SS2 Multifamily Portfolio | 0.5% | Natixis Real Estate Capital LLC | Natixis | $4,631,732 | $4,631,732 | $4,100,685 | $45,409.14 | Refinance | ||
51.01 | Property | East Coast | $2,083,175 | $2,083,175 | $1,844,331 | $45,409.14 | ||||||
51.02 | Property | Norwegian Woods | $1,294,863 | $1,294,863 | $1,146,402 | $45,409.14 | ||||||
51.03 | Property | Candlelight | $1,253,694 | $1,253,694 | $1,109,953 | $45,409.14 | ||||||
52 | (24) | Loan | Quality Inn O’Hare | 0.5% | Natixis Real Estate Capital LLC | Natixis | $5,600,000 | $4,538,121 | $4,538,121 | $31,514.73 | Refinance | |
53 | Loan | Candlewood Suites Athens | 0.5% | BSPRT Finance, LLC | BSP | $4,526,000 | $4,521,874 | $3,796,971 | $46,617.26 | Acquisition | ||
54 | Loan | Candlewood Suites Fort Wayne | 0.4% | Argentic Real Estate Finance LLC | AREF | $4,250,000 | $4,236,574 | $3,264,262 | $51,043.07 | Refinance | ||
55 | Loan | Circle Apartments | 0.3% | Natixis Real Estate Capital LLC | Natixis | $2,925,000 | $2,925,000 | $2,541,803 | $59,693.88 | Refinance | ||
56 | Loan | Burger King Philadelphia | 0.1% | Natixis Real Estate Capital LLC | Natixis | $1,050,000 | $1,050,000 | $1,050,000 | $235.06 | Acquisition |
A-1-2
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||
MORTGAGED PROPERTY CHARACTERISTICS | ||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Sponsor | Non-Recourse Carveout Guarantor | No. of Properties | General Property Type | Detailed Property Type | Title Type(4)(5) | ||
1 | Loan | GNL Portfolio | 6.7% | Global Net Lease Operating Partnership, L.P. | Global Net Lease Operating Partnership, L.P. | 12 | Various | Various | Fee | |||
1.01 | Property | Sandoz, Inc. | 1 | Office | Suburban | Fee | ||||||
1.02 | Property | Intervet Inc. | 1 | Office | Suburban | Fee | ||||||
1.03 | Property | GE Aviation Systems, LLC | 1 | Mixed Use | Office/Industrial | Fee | ||||||
1.04 | Property | FedEx Ground Package System, Inc. (NY) | 1 | Industrial | Distribution | Fee | ||||||
1.05 | Property | Nissan North America Inc. | 1 | Industrial | Distribution | Fee | ||||||
1.06 | Property | Constellium Automotive USA, LLC | 1 | Industrial | Single Tenant | Fee | ||||||
1.07 | Property | C&J Energy Services, Inc. II | 1 | Office | Suburban | Fee | ||||||
1.08 | Property | Lippert Components Manufacturing, Inc. | 1 | Industrial | Warehouse | Fee | ||||||
1.09 | Property | FedEx Ground Package System, Inc. (WV) | 1 | Industrial | Distribution | Fee | ||||||
1.10 | Property | C&J Energy Services, Inc. I | 1 | Mixed Use | Office/Industrial | Fee | ||||||
1.11 | Property | U.S. General Services Administration | 1 | Office | Suburban | Fee | ||||||
1.12 | Property | PNC Bank N.A. | 1 | Office | Suburban | Fee | ||||||
2 | Loan | Hilton Clearwater Beach Resort & Spa | 6.3% | Columbia Sussex Corporation; CSC Holdings, LLC | Columbia Sussex Corporation; CSC Holdings, LLC | 1 | Hotel | Full Service | Leasehold | |||
3 | (24) | Loan | One State Street | 5.2% | BF&W Realty Company, LLC | BF&W Realty Company, LLC | 1 | Office | CBD | Fee | ||
4 | Loan | The SoCal Portfolio | 4.9% | Donald G. Abbey | Donald G. Abbey | 24 | Various | Various | Various | |||
4.01 | Property | Aliso Viejo Commerce Center | 1 | Retail | Unanchored | Fee | ||||||
4.02 | Property | Transpark Commerce | 1 | Office | Suburban | Fee | ||||||
4.03 | Property | Wimbledon | 1 | Mixed Use | Office/Retail | Fee | ||||||
4.04 | Property | Palmdale Place | 1 | Mixed Use | Retail/Education | Fee & Leasehold | ||||||
4.05 | Property | Sierra Gateway | 1 | Office | Suburban | Fee | ||||||
4.06 | Property | Fresno Industrial Center | 1 | Industrial | Warehouse/Distribution | Fee | ||||||
4.07 | Property | Upland Freeway | 1 | Retail | Unanchored | Fee | ||||||
4.08 | Property | Commerce Corporate Center | 1 | Office | Suburban | Fee | ||||||
4.09 | Property | Moreno Valley | 1 | Mixed Use | Office/Retail | Fee | ||||||
4.10 | Property | Airport One Office Park | 1 | Office | Suburban | Leasehold | ||||||
4.11 | Property | Colton Courtyard | 1 | Retail | Anchored | Fee | ||||||
4.12 | Property | The Abbey Center | 1 | Office | Suburban | Fee | ||||||
4.13 | Property | Upland Commerce Center | 1 | Retail | Anchored | Fee | ||||||
4.14 | Property | Diamond Bar | 1 | Retail | Unanchored | Fee | ||||||
4.15 | Property | Atlantic Plaza | 1 | Retail | Unanchored | Fee | ||||||
4.16 | Property | Ming Office Park | 1 | Office | Suburban | Fee | ||||||
4.17 | Property | 10th Street Commerce Center | 1 | Retail | Anchored | Fee | ||||||
4.18 | Property | Cityview Plaza | 1 | Office | Suburban | Leasehold | ||||||
4.19 | Property | Garden Grove Town Center | 1 | Retail | Shadow Anchored | Fee | ||||||
4.20 | Property | 30th Street Commerce Center | 1 | Retail | Unanchored | Fee | ||||||
4.21 | Property | Mt. Vernon Commerce Center | 1 | Industrial | Flex | Fee | ||||||
4.22 | Property | Anaheim Stadium Industrial | 1 | Industrial | Flex | Leasehold | ||||||
4.23 | Property | 25th Street Commerce Center | 1 | Retail | Unanchored | Fee | ||||||
4.24 | Property | Fresno Airport | 1 | Office | Suburban | Fee | ||||||
5 | Loan | Throggs Neck Shopping Center | 4.7% | Joseph Simone | Joseph Simone | 1 | Retail | Anchored | Fee | |||
6 | Loan | Quarry Place at Tuckahoe | 4.3% | Mack-Cali Realty L.P. | Mack-Cali Realty L.P. | 1 | Multifamily | Low-Rise | Fee | |||
7 | Loan | Soho House Chicago | 4.2% | Fast Fame Capital Investment Limited; Bliss Elite Limited; Downtown Properties Holdings, LLC | Fast Fame Capital Investment Limited; Bliss Elite Limited; Downtown Properties Holdings, LLC | 1 | Other | Mixed Use | Fee | |||
8 | Loan | Melbourne Hotel Portfolio | 3.6% | Westplace Modesto Investors, LLC | Westplace Modesto Investors, LLC | 2 | Hotel | Full Service | Fee | |||
8.01 | Property | Hilton Melbourne Beach Oceanfront | 1 | Hotel | Full Service | Fee | ||||||
8.02 | Property | Doubletree Suites Melbourne Beach | 1 | Hotel | Full Service | Fee | ||||||
9 | Loan | Moffett Towers II - Building 2 | 3.1% | Paul Guarantor LLC | Paul Guarantor LLC | 1 | Office | Suburban | Fee | |||
10 | Loan | Green Oak Village Place | 3.1% | REDICO Properties LLC; Daniel L. Stern; Christopher G. Brochert | REDICO Properties LLC; Daniel L. Stern; Christopher G. Brochert | 1 | Retail | Anchored | Fee | |||
11 | Loan | Northrop Grumman Portfolio | 2.9% | GFH Capital Limited | GFH Capital Limited | 2 | Office | Data Center | Fee | |||
11.01 | Property | Chester | 1 | Office | Data Center | Fee | ||||||
11.02 | Property | Lebanon | 1 | Office | Data Center | Fee | ||||||
12 | Loan | Lehigh Valley Mall | 2.9% | Simon Property Group, L.P. | Simon Property Group, L.P. | 1 | Retail | Super Regional Mall | Fee | |||
13 | Loan | 6-8 West 28th Street | 2.7% | Jack Terzi | Jack Terzi | 1 | Mixed Use | Office/Retail | Fee | |||
14 | Loan | Penn Center West | 2.3% | Avi Mansher | Avi Mansher | 3 | Office | Suburban | Fee | |||
14.01 | Property | Penn Center West 1 | 1 | Office | Suburban | Fee | ||||||
14.02 | Property | Penn Center West 6 | 1 | Office | Suburban | Fee | ||||||
14.03 | Property | Penn Center West 8 | 1 | Office | Suburban | Fee | ||||||
15 | Loan | Yorkshire & Lexington Towers | 2.1% | The Chetrit Group LLC; Stellar Management LLC | The Chetrit Group LLC; Stellar Management LLC | 2 | Multifamily | High-Rise | Fee | |||
15.01 | Property | Yorkshire Tower | 1 | Multifamily | High-Rise | Fee | ||||||
15.02 | Property | Lexington Tower | 1 | Multifamily | High-Rise | Fee | ||||||
16 | (25) | Loan | One Market Center | 1.9% | Deepak Jain | Deepak Jain | 1 | Office | CBD | Fee | ||
17 | Loan | Shoppes at Southern Palms | 1.9% | Garrison Real Estate Fund II LP; Garrison Real Estate Fund II A LP; Garrison Real Estate Fund II B LP | Garrison Real Estate Fund II LP; Garrison Real Estate Fund II A LP; Garrison Real Estate Fund II B LP | 1 | Retail | Anchored | Fee | |||
18 | Loan | Signet Jewelers Expansion | 1.8% | M.P. Asset Co., Ltd. | M.P. Asset Co., Ltd. | 1 | Office | Suburban | Fee | |||
19 | (24) | Loan | 600 Vine | 1.8% | Sarah Rachel Gordon; Isaac Hertz; William Z. Hertz | Sarah Rachel Gordon; Isaac Hertz; William Z. Hertz | 1 | Office | CBD | Fee | ||
20 | Loan | 1313-1317 14th Street | 1.7% | Norman Jemal | Norman Jemal | 1 | Mixed Use | Office/Retail | Fee | |||
21 | Loan | Ohio Limited Service Hotel Portfolio | 1.7% | Chandra Kollipara; Daksheh Patel; Praveen Kollipara | Chandra Kollipara; Daksheh Patel; Praveen Kollipara | 2 | Hotel | Various | Leasehold | |||
21.01 | Property | Courtyard by Marriott Dayton Beavercreek | 1 | Hotel | Select Service | Leasehold | ||||||
21.02 | Property | Residence Inn by Marriott Dayton Beavercreek | 1 | Hotel | Extended Stay | Leasehold | ||||||
22 | Loan | Port Place Shoppes | 1.5% | Zul Azman Amat; NHCA, Inc. | Zul Azman Amat; NHCA, Inc. | 1 | Retail | Anchored | Fee |
A-1-3
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||
MORTGAGED PROPERTY CHARACTERISTICS | ||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Sponsor | Non-Recourse Carveout Guarantor | No. of Properties | General Property Type | Detailed Property Type | Title Type(4)(5) | ||
23 | Loan | Hyatt House Broomfield Hotel | 1.4% | Lawrence A. Levine; Adam T. Levine | Lawrence A. Levine; Adam T. Levine | 1 | Hotel | Extended Stay | Fee | |||
24 | (24) | Loan | Shoppes at College Hills | 1.4% | M & J Wilkow, Ltd. | M & J Wilkow, Ltd. | 1 | Retail | Anchored | Fee | ||
25 | Loan | Penn Hills Shopping Center | 1.3% | Anthony Grosso; Christopher Palermo | Anthony Grosso; Christopher Palermo | 1 | Retail | Anchored | Fee | |||
26 | Loan | Candlewood Suites Secaucus Meadowlands | 1.3% | Kriti Desai; Rajeshkumar Patel | Kriti Desai; Rajeshkumar Patel | 1 | Hotel | Extended Stay | Fee | |||
27 | Loan | Timberline Place II | 1.3% | Anthony J. Francisco; Ryan Y. Francisco; Tanner Bickelhaupt | Anthony J. Francisco; Ryan Y. Francisco; Tanner Bickelhaupt | 1 | Multifamily | Garden | Fee | |||
28 | Loan | 50-52 Fadem Road | 1.2% | Meilech Blumenberg; Avraham Blumenberg; Nachum Dov Magid | Meilech Blumenberg; Avraham Blumenberg; Nachum Dov Magid | 1 | Industrial | Warehouse | Fee | |||
29 | Loan | 321 East 2nd Street | 1.2% | Joshua Roshanzamir; Justin Adelipour | Joshua Roshanzamir; Justin Adelipour | 1 | Office | CBD | Fee | |||
30 | Loan | 111 West Jackson | 1.2% | Alfons Melohn | Alfons Melohn | 1 | Office | CBD | Fee | |||
31 | (25) | Loan | The Yard | 1.2% | Abram Joseph (Abe) Zimmerman; Scott Ungar | Abram Joseph (Abe) Zimmerman; Scott Ungar | 1 | Industrial | Warehouse | Fee | ||
32 | Loan | Staybridge Suites Myrtle Beach | 1.1% | Emmet Austin; Michael Sullivan; Margaret Austin | Emmet Austin; Michael Sullivan; Margaret Austin | 1 | Hotel | Extended Stay | Fee | |||
33 | Loan | GED Integrated Solutions | 1.1% | Jonathan Berns; Edward Schwartz; Terence P. Coyne | Jonathan Berns; Edward Schwartz; Terence P. Coyne | 1 | Industrial | Warehouse | Fee | |||
34 | Loan | Best Western Castillo Del Sol | 1.1% | Mohan Bhoola | Mohan Bhoola | 1 | Hotel | Limited Service | Fee | |||
35 | Loan | Garden Multifamily Portfolio | 1.0% | Alfons Melohn | Alfons Melohn | 15 | Multifamily | Garden | Fee | |||
35.01 | Property | Carleton | 1 | Multifamily | Garden | Fee | ||||||
35.02 | Property | River Glen | 1 | Multifamily | Garden | Fee | ||||||
35.03 | Property | Tabor Ridge | 1 | Multifamily | Garden | Fee | ||||||
35.04 | Property | Ridgewood | 1 | Multifamily | Garden | Fee | ||||||
35.05 | Property | Foxhaven | 1 | Multifamily | Garden | Fee | ||||||
35.06 | Property | Hayfield | 1 | Multifamily | Garden | Fee | ||||||
35.07 | Property | Laurel | 1 | Multifamily | Garden | Fee | ||||||
35.08 | Property | Wood Trail | 1 | Multifamily | Garden | Fee | ||||||
35.09 | Property | Camellia | 1 | Multifamily | Garden | Fee | ||||||
35.10 | Property | Ashgrove | 1 | Multifamily | Garden | Fee | ||||||
35.11 | Property | Slate Run | 1 | Multifamily | Garden | Fee | ||||||
35.12 | Property | Forsythia | 1 | Multifamily | Garden | Fee | ||||||
35.13 | Property | Beckford | 1 | Multifamily | Garden | Fee | ||||||
35.14 | Property | Meadowood | 1 | Multifamily | Garden | Fee | ||||||
35.15 | Property | Elmwood | 1 | Multifamily | Garden | Fee | ||||||
36 | Loan | Woodfield Corporate Center | 1.0% | Shlomo Bistritzky | Shlomo Bistritzky | 1 | Office | Suburban | Fee | |||
37 | Loan | Nice-Pak Warehouse | 1.0% | Arnold Gumowitz; Renee Levy; Robert Julius | Arnold Gumowitz; Renee Levy; Robert Julius | 1 | Industrial | Warehouse/Distribution | Fee | |||
38 | Loan | Windbury Apartments | 0.9% | Scott Asner; Michael Gortenburg | Scott Asner; Michael Gortenburg | 1 | Multifamily | Garden | Fee | |||
39 | Loan | Starbucks Portfolio & 32330 N Harbor Drive | 0.8% | Shawn Brown | Shawn Brown | 5 | Various | Various | Fee | |||
39.01 | Property | Starbucks - 4th Street | 1 | Retail | Single Tenant | Fee | ||||||
39.02 | Property | Dept of Fish & Wildlife | 1 | Office | Suburban | Fee | ||||||
39.03 | Property | Starbucks - Woodstock | 1 | Retail | Single Tenant | Fee | ||||||
39.04 | Property | Starbucks - Memphis | 1 | Retail | Single Tenant | Fee | ||||||
39.05 | Property | Starbucks - Central Avenue | 1 | Retail | Single Tenant | Fee | ||||||
40 | Loan | Sirtaj Hotel Beverly Hills | 0.8% | Navraj Singh; Paramjit Singh | Navraj Singh; Paramjit Singh | 1 | Hotel | Limited Service | Fee | |||
41 | Loan | La Quinta Dallas Grand Prairie | 0.7% | Rakesh Patel; Amish Patel | Rakesh Patel; Amish Patel | 1 | Hotel | Limited Service | Fee | |||
42 | Loan | Lockheed Martin – Grand Prairie, Texas | 0.7% | Quynh Palomino; Llyod Kendall | Quynh Palomino; Llyod Kendall | 1 | Industrial | Flex | Fee | |||
43 | Loan | 1800-1836 West Lake Avenue | 0.6% | Jaime Weiss | Jaime Weiss | 1 | Office | Suburban | Fee | |||
44 | Loan | SS1 Multifamily Portfolio | 0.6% | Mendi Salijeski; Fikrije Shemo | Mendi Salijeski; Fikrije Shemo | 3 | Multifamily | Garden | Fee | |||
44.01 | Property | South Gate | 1 | Multifamily | Garden | Fee | ||||||
44.02 | Property | West Wood | 1 | Multifamily | Garden | Fee | ||||||
44.03 | Property | Terrace Apartments | 1 | Multifamily | Garden | Fee | ||||||
45 | Loan | Hembree Center | 0.6% | James G. Stice | James G. Stice | 1 | Industrial | Flex | Fee | |||
46 | Loan | Story Hill Apartments | 0.6% | Aaron Weisman; George Lintz | Aaron Weisman; George Lintz | 1 | Multifamily | Garden | Fee | |||
47 | Loan | Stay Over Suites | 0.6% | Gregory A. Jonson; Heather K. Jonson | Gregory A. Jonson; Heather K. Jonson | 1 | Hotel | Extended Stay | Fee | |||
48 | Loan | Best Western Plus Liberty Lake | 0.5% | Ranjit Gara | Ranjit Gara | 1 | Hotel | Limited Service | Fee | |||
49 | Loan | Klee Plaza | 0.5% | Menahem Deitcher; Marc Sussman; Joseph Oshinski | Menahem Deitcher; Marc Sussman; Joseph Oshinski | 1 | Mixed Use | Multifamily/Retail | Fee | |||
50 | Loan | Best Western Plus Diamond Valley Inn | 0.5% | Nishith P. Mehta; Pankaj Mehta | Nishith P. Mehta; Pankaj Mehta | 1 | Hotel | Limited Service | Fee & Leasehold | |||
51 | Loan | SS2 Multifamily Portfolio | 0.5% | Mendi Salijeski; Fikrije Shemo | Mendi Salijeski; Fikrije Shemo | 3 | Multifamily | Garden | Fee | |||
51.01 | Property | East Coast | 1 | Multifamily | Garden | Fee | ||||||
51.02 | Property | Norwegian Woods | 1 | Multifamily | Garden | Fee | ||||||
51.03 | Property | Candlelight | 1 | Multifamily | Garden | Fee | ||||||
52 | (24) | Loan | Quality Inn O’Hare | 0.5% | Raed Kammo; Margret B. Kammo | Raed Kammo; Margret B. Kammo | 1 | Hotel | Full Service | Fee | ||
53 | Loan | Candlewood Suites Athens | 0.5% | Paul A. Nussbaum; Leslie Ng | Paul A. Nussbaum; Leslie Ng | 1 | Hotel | Extended Stay | Fee | |||
54 | Loan | Candlewood Suites Fort Wayne | 0.4% | Jerald Good | Jerald Good | 1 | Hotel | Extended Stay | Fee | |||
55 | Loan | Circle Apartments | 0.3% | Mendi Salijeski; Fikrije Shemo | Mendi Salijeski; Fikrije Shemo | 1 | Multifamily | Garden | Fee | |||
56 | Loan | Burger King Philadelphia | 0.1% | Mordecai Mizrahi; Ezra Mizrahi | Mordecai Mizrahi; Ezra Mizrahi | 1 | Retail | Single Tenant | Fee |
A-1-4
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||
MORTGAGED PROPERTY CHARACTERISTICS | ||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Ground Lease Initial Lease Expiration Date(4) | Address | City | County | State | Zip Code | Year Built | Year Renovated | Net Rentable Area SF/Units/ Rooms/Pads(5) | Units of Measure | Occupancy Rate(6) | Occupancy Rate As-of Date | Appraised Value | Appraisal As-of Date | ||||||||||
1 | Loan | GNL Portfolio | 6.7% | NAP | Various | Various | Various | Various | Various | Various | Various | 2,620,673 | Square Feet | 100.0% | 12/31/2017 | $323,100,000 | Various | |||||||||||
1.01 | Property | Sandoz, Inc. | NAP | 100 College Road West | Plainsboro | Middlesex | NJ | 08540 | 2001 | 2014 | 154,101 | Square Feet | 100.0% | 12/31/2017 | $59,400,000 | 8/31/2017 | ||||||||||||
1.02 | Property | Intervet Inc. | NAP | 2 Giralda Farms | Madison | Middlesex | NJ | 07940 | 1988 | 2014 | 146,366 | Square Feet | 100.0% | 12/31/2017 | $49,000,000 | 8/24/2017 | ||||||||||||
1.03 | Property | GE Aviation Systems, LLC | NAP | 3290 Patterson Avenue Southeast | Grand Rapids | Kent | MI | 49512 | 1986 | 1990 | 369,000 | Square Feet | 100.0% | 12/31/2017 | $37,000,000 | 8/24/2017 | ||||||||||||
1.04 | Property | FedEx Ground Package System, Inc. (NY) | NAP | 100 Orville Drive | Bohemia | Suffolk | NY | 11716 | 1976 | 2014 | 158,520 | Square Feet | 100.0% | 12/31/2017 | $33,000,000 | 8/22/2017 | ||||||||||||
1.05 | Property | Nissan North America Inc. | NAP | 4500 Singer Road | Murfreesboro | Rutherford | TN | 37129 | 2008 | 2013 | 462,155 | Square Feet | 100.0% | 12/31/2017 | $29,000,000 | 9/6/2017 | ||||||||||||
1.06 | Property | Constellium Automotive USA, LLC | NAP | 6331 Schooner Drive | Van Buren Township | Wayne | MI | 48111 | 1998 | 2014 | 320,680 | Square Feet | 100.0% | 12/31/2017 | $25,500,000 | 8/25/2017 | ||||||||||||
1.07 | Property | C&J Energy Services, Inc. II | NAP | 3990 Rogerdale Road | Houston | Harris | TX | 77042 | 2013 | NAP | 125,000 | Square Feet | 100.0% | 12/31/2017 | $25,100,000 | 9/18/2017 | ||||||||||||
1.08 | Property | Lippert Components Manufacturing, Inc. | NAP | 1902 West Sample Street | South Bend | Saint Joseph | IN | 46619 | 2003 | NAP | 539,137 | Square Feet | 100.0% | 12/31/2017 | $15,400,000 | 8/31/2017 | ||||||||||||
1.09 | Property | FedEx Ground Package System, Inc. (WV) | NAP | 163 Pitman Road | Morgantown | Monongalia | WV | 26501 | 2016 | NAP | 103,512 | Square Feet | 100.0% | 12/31/2017 | $13,600,000 | 9/6/2017 | ||||||||||||
1.10 | Property | C&J Energy Services, Inc. I | NAP | 10771 Westpark Drive | Houston | Harris | TX | 77042 | 2013 | NAP | 96,149 | Square Feet | 100.0% | 12/31/2017 | $15,600,000 | 9/18/2017 | ||||||||||||
1.11 | Property | U.S. General Services Administration | NAP | 312 Highway 11 East | International Falls | Koochiching | MN | 56649 | 2009 | NAP | 33,000 | Square Feet | 100.0% | 12/31/2017 | $12,900,000 | 8/23/2017 | ||||||||||||
1.12 | Property | PNC Bank N.A. | NAP | 201 Penn Avenue | Scranton | Lackawanna | PA | 18503 | 1975 | 1994 | 113,053 | Square Feet | 100.0% | 12/31/2017 | $7,600,000 | 8/22/2017 | ||||||||||||
2 | Loan | Hilton Clearwater Beach Resort & Spa | 6.3% | 2/28/2079 | 400 Mandalay Avenue | Clearwater Beach | Pinellas | FL | 33767 | 1981 | 2015-2017 | 416 | Rooms | 74.0% | 11/30/2017 | $199,000,000 | 12/21/2017 | |||||||||||
3 | (24) | Loan | One State Street | 5.2% | NAP | 1 State Street Plaza | New York | New York | NY | 10004 | 1970 | 1997-2017 | 891,573 | Square Feet | 86.3% | 11/1/2017 | $560,000,000 | 10/1/2017 | ||||||||||
4 | Loan | The SoCal Portfolio | 4.9% | Various | Various | Various | Various | CA | Various | Various | Various | 2,194,425 | Square Feet | 83.8% | 1/31/2018 | $386,140,000 | Various | |||||||||||
4.01 | Property | Aliso Viejo Commerce Center | NAP | 27782-27832 Aliso Creek Road | Aliso Viejo | Orange | CA | 92656 | 1989 | NAP | 65,107 | Square Feet | 89.7% | 1/31/2018 | $39,500,000 | 12/8/2017 | ||||||||||||
4.02 | Property | Transpark Commerce | NAP | 2910-2990 Inland Empire Boulevard | Ontario | San Bernardino | CA | 91764 | 1984-1985 | NAP | 204,099 | Square Feet | 74.4% | 1/31/2018 | $35,300,000 | 11/30/2017 | ||||||||||||
4.03 | Property | Wimbledon | NAP | 12276-12550 Hesperia Road | Victorville | San Bernardino | CA | 92395 | 1987-1990 | NAP | 123,948 | Square Feet | 94.7% | 1/31/2018 | $30,700,000 | 11/29/2017 | ||||||||||||
4.04 | Property | Palmdale Place | 3/31/2052 | 2211-2361 & 2301 East Palmdale Boulevard | Palmdale | Los Angeles | CA | 93550 | 1985 | NAP | 129,294 | Square Feet | 89.1% | 1/31/2018 | $31,700,000 | 11/29/2017 | ||||||||||||
4.05 | Property | Sierra Gateway | NAP | 39959 & 40015 Sierra Highway | Palmdale | Los Angeles | CA | 93550 | 1991-1992 | NAP | 133,851 | Square Feet | 76.6% | 1/31/2018 | $23,000,000 | 11/29/2017 | ||||||||||||
4.06 | Property | Fresno Industrial Center | NAP | 720 East North Avenue & 2904-2998 South Angus Avenue | Fresno | Fresno | CA | 93725 | 1989-1990 | NAP | 265,898 | Square Feet | 97.2% | 1/31/2018 | $19,400,000 | 12/5/2017 | ||||||||||||
4.07 | Property | Upland Freeway | NAP | 1348-1438 West 7th Street | Upland | San Bernardino | CA | 91786 | 1987 | NAP | 116,061 | Square Feet | 94.4% | 1/31/2018 | $21,100,000 | 12/8/2017 | ||||||||||||
4.08 | Property | Commerce Corporate Center | NAP | 5800 South Eastern Avenue | Commerce | Los Angeles | CA | 90040 | 1974 | 1997, 2017 | 68,513 | Square Feet | 93.1% | 1/31/2018 | $18,700,000 | 12/6/2017 | ||||||||||||
4.09 | Property | Moreno Valley | NAP | 23880-23962 Alessandro Boulevard | Moreno Valley | Riverside | CA | 92553 | 1986 | NAP | 111,060 | Square Feet | 94.0% | 1/31/2018 | $16,100,000 | 11/30/2017 | ||||||||||||
4.10 | Property | Airport One Office Park | 1/12/2040 | 4403 East Donald Douglas Drive | Long Beach | Los Angeles | CA | 90808 | 1988 | 2006 | 88,284 | Square Feet | 100.0% | 1/31/2018 | $16,100,000 | 12/7/2017 | ||||||||||||
4.11 | Property | Colton Courtyard | NAP | 1200-1230, 1260-1300 and 1320-1350 East Washington Street | Colton | San Bernardino | CA | 92324 | 1989 | NAP | 122,082 | Square Feet | 65.2% | 1/31/2018 | $20,300,000 | 11/30/2017 | ||||||||||||
4.12 | Property | The Abbey Center | NAP | 340, 400 & 490 Farrell Drive | Palm Springs | Riverside | CA | 92262 | 1982 | NAP | 67,335 | Square Feet | 86.5% | 1/31/2018 | $10,800,000 | 12/1/2017 | ||||||||||||
4.13 | Property | Upland Commerce Center | NAP | 1379 and 1383-1399 East Foothill Boulevard | Upland | San Bernardino | CA | 91786 | 1986, 1988 | 2006 | 47,677 | Square Feet | 86.0% | 1/31/2018 | $12,000,000 | 12/8/2017 | ||||||||||||
4.14 | �� | Property | Diamond Bar | NAP | 23525-23555 Palomino Drive | Diamond Bar | Los Angeles | CA | 91765 | 1980 | NAP | 20,528 | Square Feet | 100.0% | 1/31/2018 | $9,170,000 | 11/25/2017 | |||||||||||
4.15 | Property | Atlantic Plaza | NAP | 5166-5190 Atlantic Avenue | Long Beach | Los Angeles | CA | 90805 | 1968 | 2006, 2017 | 32,728 | Square Feet | 100.0% | 1/31/2018 | $8,650,000 | 11/23/2017 | ||||||||||||
4.16 | Property | Ming Office Park | NAP | 5500 Ming Avenue | Bakersfield | Kern | CA | 93309 | 1981, 1982 | NAP | 117,924 | Square Feet | 56.5% | 1/31/2018 | $18,100,000 | 12/5/2017 | ||||||||||||
4.17 | Property | 10th Street Commerce Center | NAP | 44204-44276 10th Street West | Lancaster | Los Angeles | CA | 93534 | 1980 | NAP | 96,589 | Square Feet | 52.3% | 1/31/2018 | $18,900,000 | 11/29/2017 | ||||||||||||
4.18 | Property | Cityview Plaza | 9/30/2035 | 12361-12465 Lewis Street | Garden Grove | Orange | CA | 92840 | 1984 | NAP | 148,271 | Square Feet | 96.4% | 1/31/2018 | $8,850,000 | 12/6/2017 | ||||||||||||
4.19 | Property | Garden Grove Town Center | NAP | 9918 West Katella Avenue and 11021 Brookhurst Street | Garden Grove | Orange | CA | 92840 | 1987 | NAP | 12,610 | Square Feet | 100.0% | 1/31/2018 | $4,770,000 | 12/8/2017 | ||||||||||||
4.20 | Property | 30th Street Commerce Center | NAP | 3005 East Palmdale Boulevard | Palmdale | Los Angeles | CA | 93550 | 1987 | NAP | 33,020 | Square Feet | 49.5% | 1/31/2018 | $7,130,000 | 11/30/2017 | ||||||||||||
4.21 | Property | Mt. Vernon Commerce Center | NAP | 851 South Mount Vernon Avenue | Colton | San Bernardino | CA | 92324 | 1989 | NAP | 29,600 | Square Feet | 77.8% | 1/31/2018 | $3,420,000 | 12/9/2017 | ||||||||||||
4.22 | Property | Anaheim Stadium Industrial | 4/30/2034 | 2419 & 2423 East Winston Road and 1321 & 1341 Sunkist Street | Anaheim | Orange | CA | 92806 | 1981 | NAP | 89,931 | Square Feet | 100.0% | 1/31/2018 | $3,360,000 | 12/4/2017 | ||||||||||||
4.23 | Property | 25th Street Commerce Center | NAP | 2501-2505 East Palmdale Boulevard | Palmdale | Los Angeles | CA | 93550 | 1989 | NAP | 17,488 | Square Feet | 58.8% | 1/31/2018 | $4,320,000 | 11/30/2017 | ||||||||||||
4.24 | Property | Fresno Airport | NAP | 1901-1991 North Gateway Boulevard | Fresno | Fresno | CA | 93727 | 1980 | 2015 | 52,527 | Square Feet | 47.0% | 1/31/2018 | $4,770,000 | 12/5/2017 | ||||||||||||
5 | Loan | Throggs Neck Shopping Center | 4.7% | NAP | 815 Hutchinson River Parkway | Bronx | Bronx | NY | 10465 | 2014 | NAP | 119,161 | Square Feet | 92.5% | 1/19/2018 | $110,000,000 | 9/16/2017 | |||||||||||
6 | Loan | Quarry Place at Tuckahoe | 4.3% | NAP | 150 Main Street & 233 Midland Avenue | Tuckahoe | Westchester | NY | 10707 | 2016 | NAP | 108 | Units | 95.4% | 3/13/2018 | $65,500,000 | 1/1/2018 | |||||||||||
7 | Loan | Soho House Chicago | 4.2% | NAP | 113-125 North Green Street | Chicago | Cook | IL | 60607 | 1907 | 2014 | 115,000 | Square Feet | 100.0% | 2/28/2018 | $95,000,000 | 12/20/2017 | |||||||||||
8 | Loan | Melbourne Hotel Portfolio | 3.6% | NAP | Various | Melbourne | Brevard | FL | 32903 | Various | Various | 407 | Rooms | 83.2% | 1/31/2018 | $84,000,000 | 8/2/2017 | |||||||||||
8.01 | Property | Hilton Melbourne Beach Oceanfront | NAP | 3003 North Highway A1A | Melbourne | Brevard | FL | 32903 | 1986, 2009 | 2015 | 200 | Rooms | 81.1% | 1/31/2018 | $45,000,000 | 8/2/2017 | ||||||||||||
8.02 | Property | Doubletree Suites Melbourne Beach | NAP | 1665 North Highway A1A | Melbourne | Brevard | FL | 32903 | 1986 | 2006, 2014-2015 | 207 | Rooms | 85.3% | 1/31/2018 | $39,000,000 | 8/2/2017 | ||||||||||||
9 | Loan | Moffett Towers II - Building 2 | 3.1% | NAP | 905 11th Avenue | Sunnyvale | Santa Clara | CA | 94089 | 2017 | NAP | 362,563 | Square Feet | 100.0% | 12/6/2017 | $351,000,000 | 10/18/2017 | |||||||||||
10 | Loan | Green Oak Village Place | 3.1% | NAP | 9475-9980 Village Place Boulevard | Brighton | Livngston | MI | 48116 | 2007 | NAP | 314,896 | Square Feet | 90.8% | 1/1/2018 | $47,000,000 | 12/12/2017 | |||||||||||
11 | Loan | Northrop Grumman Portfolio | 2.9% | NAP | Various | Various | Various | VA | Various | 2007 | NAP | 295,842 | Square Feet | 100.0% | 12/31/2017 | $77,000,000 | Various | |||||||||||
11.01 | Property | Chester | NAP | 11751 Meadowville Lane | Chester | Chesterfield | VA | 23836 | 2007 | NAP | 193,000 | Square Feet | 100.0% | 12/31/2017 | $48,000,000 | 9/14/2017 | ||||||||||||
11.02 | Property | Lebanon | NAP | 201 Technology Park Drive | Lebanon | Russell | VA | 24266 | 2007 | NAP | 102,842 | Square Feet | 100.0% | 12/31/2017 | $29,000,000 | 9/20/2017 | ||||||||||||
12 | Loan | Lehigh Valley Mall | 2.9% | NAP | 250 Lehigh Valley Mall | Whitehall | Lehigh | PA | 18052 | 1976 | 2006 | 545,233 | Square Feet | 83.9% | 10/12/2017 | $445,000,000 | 9/4/2017 | |||||||||||
13 | Loan | 6-8 West 28th Street | 2.7% | NAP | 6-8 West 28th Street | New York | New York | NY | 10001 | 1915, 1920 | 2017 | 26,600 | Square Feet | 100.0% | 2/1/2018 | $40,500,000 | 2/28/2018 | |||||||||||
14 | Loan | Penn Center West | 2.3% | NAP | Various | Robinson | Allegheny | PA | 15205 | Various | 2015 | 213,894 | Square Feet | 88.6% | 1/1/2018 | $29,500,000 | 1/11/2018 | |||||||||||
14.01 | Property | Penn Center West 1 | NAP | 1 Penn Center West | Robinson | Allegheny | PA | 15205 | 1981 | 2015 | 94,509 | Square Feet | 97.1% | 1/1/2018 | $14,200,000 | 1/11/2018 | ||||||||||||
14.02 | Property | Penn Center West 6 | NAP | 6 Penn Center West | Robinson | Allegheny | PA | 15205 | 1999 | 2015 | 58,781 | Square Feet | 100.0% | 1/1/2018 | $7,650,000 | 1/11/2018 | ||||||||||||
14.03 | Property | Penn Center West 8 | NAP | 8 Penn Center West | Robinson | Allegheny | PA | 15205 | 1999 | 2015 | 60,604 | Square Feet | 64.5% | 1/1/2018 | $7,650,000 | 1/11/2018 | ||||||||||||
15 | Loan | Yorkshire & Lexington Towers | 2.1% | NAP | Various | New York | New York | NY | Various | Various | 2014-2017 | 827 | Units | 92.0% | 9/24/2017 | $890,000,000 | 8/15/2017 | |||||||||||
15.01 | Property | Yorkshire Tower | NAP | 305 East 86th Street | New York | New York | NY | 10028 | 1964 | 2014-2017 | 690 | Units | 93.0% | 9/24/2017 | $745,000,000 | 8/15/2017 | ||||||||||||
15.02 | Property | Lexington Tower | NAP | 160 East 88th Street | New York | New York | NY | 10128 | 1963 | 2014-2017 | 137 | Units | 86.9% | 9/24/2017 | $145,000,000 | 8/15/2017 | ||||||||||||
16 | (25) | Loan | One Market Center | 1.9% | NAP | 300 West Lexington Street | Baltimore | Baltimore City | MD | 21201 | 1858, 1983 | 1990, 2009; 1904, 1983 | 195,900 | Square Feet | 63.0% | 2/19/2018 | $45,080,000 | 11/29/2017 | ||||||||||
17 | Loan | Shoppes at Southern Palms | 1.9% | NAP | 8821 Southern Boulevard | West Palm Beach | Palm Beach | FL | 33411 | 2009 | NAP | 200,888 | Square Feet | 99.0% | 12/31/2017 | $33,750,000 | 1/23/2018 | |||||||||||
18 | Loan | Signet Jewelers Expansion | 1.8% | NAP | 375 Ghent Road | Fairlawn | Summit | OH | 44333 | 2017 | NAP | 85,951 | Square Feet | 100.0% | 10/1/2017 | $26,800,000 | 11/1/2017 | |||||||||||
19 | (24) | Loan | 600 Vine | 1.8% | NAP | 600 Vine Street | Cincinnati | Hamilton | OH | 45202 | 1984 | 2005 | 578,893 | Square Feet | 80.1% | 2/5/2018 | $71,000,000 | 8/1/2017 | ||||||||||
20 | Loan | 1313-1317 14th Street | 1.7% | NAP | 1313-1317 14th Street Northwest | Washington | District of Columbia | DC | 20005 | 1890 | 2016 | 24,057 | Square Feet | 100.0% | 6/15/2017 | $22,100,000 | 7/11/2017 | |||||||||||
21 | Loan | Ohio Limited Service Hotel Portfolio | 1.7% | 12/31/2036 | Various | Beavercreek | Greene | OH | 45431 | 2002 | Various | 194 | Rooms | 73.1% | 12/31/2017 | $21,900,000 | 1/1/2018 | |||||||||||
21.01 | Property | Courtyard by Marriott Dayton Beavercreek | 12/31/2036 | 2777 Fairfield Commons Boulevard | Beavercreek | Greene | OH | 45431 | 2002 | 2016 | 94 | Rooms | 73.5% | 12/31/2017 | $11,200,000 | 1/1/2018 | ||||||||||||
21.02 | Property | Residence Inn by Marriott Dayton Beavercreek | 12/31/2036 | 2779 Fairfield Commons Boulevard | Beavercreek | Greene | OH | 45431 | 2002 | NAP | 100 | Rooms | 72.8% | 12/31/2017 | $10,700,000 | 1/1/2018 | ||||||||||||
22 | Loan | Port Place Shoppes | 1.5% | NAP | 1341-1361 West Channel Islands Boulevard | Oxnard | Ventura | CA | 93033 | 1970 | 2017 | 67,500 | Square Feet | 100.0% | 2/21/2018 | $22,500,000 | 12/20/2017 |
A-1-5
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||||||
MORTGAGED PROPERTY CHARACTERISTICS | |||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Ground Lease Initial Lease Expiration Date(4) | Address | City | County | State | Zip Code | Year Built | Year Renovated | Net Rentable Area SF/Units/ Rooms/Pads(5) | Units of Measure | Occupancy Rate(6) | Occupancy Rate As-of Date | Appraised Value | Appraisal As-of Date | |||||||||||||||
23 | Loan | Hyatt House Broomfield Hotel | 1.4% | NAP | 13351 West Midway Boulevard | Broomfield | Broomfield | CO | 80020 | 2010 | NAP | 123 | Rooms | 78.0% | 12/31/2017 | $18,300,000 | 1/1/2018 | ||||||||||||||||
24 | (24) | Loan | Shoppes at College Hills | 1.4% | NAP | 314 South Towanda Avenue | Normal | McLean | IL | 61761 | 2005 | NAP | 144,555 | Square Feet | 94.5% | 1/24/2018 | $24,700,000 | 2/7/2018 | |||||||||||||||
25 | Loan | Penn Hills Shopping Center | 1.3% | NAP | 230 Rodi Road | Pittsburgh | Allegheny | PA | 15235 | 1974 | 2005 | 273,282 | Square Feet | 93.4% | 10/23/2017 | $19,500,000 | 11/16/2017 | ||||||||||||||||
26 | Loan | Candlewood Suites Secaucus Meadowlands | 1.3% | NAP | 279 Secaucus Road | Secaucus | Hudson | NJ | 07094 | 2008 | 2014 | 82 | Rooms | 83.5% | 11/30/2017 | $18,470,000 | 9/13/2017 | ||||||||||||||||
27 | Loan | Timberline Place II | 1.3% | NAP | 4343 East Soliere Avenue | Flagstaff | Coconino | AZ | 86004 | 2000 | NAP | 102 | Units | 95.1% | 3/7/2018 | $18,600,000 | 1/24/2018 | ||||||||||||||||
28 | Loan | 50-52 Fadem Road | 1.2% | NAP | 50-52 Fadem Road | Springfield | Union | NJ | 07081 | 1967 | 1980 | 206,901 | Square Feet | 93.1% | 2/9/2018 | $17,700,000 | 1/18/2018 | ||||||||||||||||
29 | Loan | 321 East 2nd Street | 1.2% | NAP | 321 East 2nd Street | Los Angeles | Los Angeles | CA | 90012 | 1965 | 2016 | 54,827 | Square Feet | 100.0% | 12/31/2017 | $18,000,000 | 1/3/2018 | ||||||||||||||||
30 | Loan | 111 West Jackson | 1.2% | NAP | 111 West Jackson Boulevard | Chicago | Cook | IL | 60604 | 1961 | 2011-2017 | 574,878 | Square Feet | 94.9% | 12/31/2017 | $163,000,000 | 9/26/2017 | ||||||||||||||||
31 | (25) | Loan | The Yard | 1.2% | NAP | 440 East Saint Elmo Road | Austin | Travis | TX | 78745 | 1974 | 2016 | 141,908 | Square Feet | 100.0% | 12/12/2017 | $20,000,000 | 12/7/2017 | |||||||||||||||
32 | Loan | Staybridge Suites Myrtle Beach | 1.1% | NAP | 303 Fantasy Harbour Boulevard | Myrtle Beach | Horry | SC | 29579 | 1999 | 2014-2015 | 119 | Rooms | 80.5% | 11/30/2017 | $16,100,000 | 10/26/2017 | ||||||||||||||||
33 | Loan | GED Integrated Solutions | 1.1% | NAP | 31100 Diamond Parkway | Glenwillow | Cuyahoga | OH | 44139 | 2017 | NAP | 133,409 | Square Feet | 100.0% | 2/1/2018 | $17,500,000 | 12/22//2017 | ||||||||||||||||
34 | Loan | Best Western Castillo Del Sol | 1.1% | NAP | 205 South Atlantic Avenue | Ormond Beach | Volusia | FL | 32176 | 1973 | 2006-2007 | 147 | Rooms | 66.2% | 12/31/2017 | $15,300,000 | 1/24/2018 | ||||||||||||||||
35 | Loan | Garden Multifamily Portfolio | 1.0% | NAP | Various | Various | Various | Various | Various | Various | NAP | 1,192 | Units | 94.1% | 12/31/2017 | $80,160,000 | Various | ||||||||||||||||
35.01 | Property | Carleton | NAP | 2976 Cascade Drive | Ann Arbor | Washtenaw | MI | 48104 | 1985 | NAP | 103 | Units | 93.2% | 12/31/2017 | $8,400,000 | 2/9/2017 | |||||||||||||||||
35.02 | Property | River Glen | NAP | 1184 Fox Creek Lane | Reynoldsburg | Franklin | OH | 43068 | 1987 | NAP | 113 | Units | 97.3% | 12/31/2017 | $8,000,000 | 2/3/2017 | |||||||||||||||||
35.03 | Property | Tabor Ridge | NAP | 80 Emerson Avenue | Berea | Cuyahoga | OH | 44017 | 1986 | NAP | 97 | Units | 95.9% | 12/31/2017 | $6,600,000 | 2/8/2017 | |||||||||||||||||
35.04 | Property | Ridgewood | NAP | 3326 Michael Avenue | Bedford | Lawrence | IN | 47421 | 1984 | NAP | 98 | Units | 95.9% | 12/31/2017 | $6,100,000 | 2/9/2017 | |||||||||||||||||
35.05 | Property | Foxhaven | NAP | 4171 Foxhaven Avenue Northwest | Canton | Stark | OH | 44718 | 1986 | NAP | 107 | Units | 90.7% | 12/31/2017 | $6,600,000 | 2/8/2017 | |||||||||||||||||
35.06 | Property | Hayfield | NAP | 5519-C Limaburg Road | Burlington | Boone | KY | 41005 | 1987 | NAP | 86 | Units | 98.8% | 12/31/2017 | $5,360,000 | 2/7/2017 | |||||||||||||||||
35.07 | Property | Laurel | NAP | 1632 West Laurel Bay Drive | Ypsilanti | Washtenaw | MI | 48198 | 1989 | NAP | 68 | Units | 97.1% | 12/31/2017 | $4,700,000 | 2/9/2017 | |||||||||||||||||
35.08 | Property | Wood Trail | NAP | 247 Jackson Street | Newnan | Coweta | GA | 30263 | 1984-1985 | NAP | 61 | Units | 95.1% | 12/31/2017 | $4,700,000 | 2/9/2017 | |||||||||||||||||
35.09 | Property | Camellia | NAP | 3835 Beth Anne Drive | Columbus | Franklin | OH | 43207 | 1981 | NAP | 104 | Units | 86.5% | 12/31/2017 | $5,600,000 | 2/3/2017 | |||||||||||||||||
35.10 | Property | Ashgrove | NAP | 7701 Hogans Run | Louisville | Jefferson | KY | 40228 | 1985 | NAP | 60 | Units | 96.7% | 12/31/2017 | $4,150,000 | 2/7/2017 | |||||||||||||||||
35.11 | Property | Slate Run | NAP | 450 Turney Road | Bedford | Cuyahoga | OH | 44146 | 1984 | NAP | 62 | Units | 95.2% | 12/31/2017 | $4,050,000 | 2/8/2017 | |||||||||||||||||
35.12 | Property | Forsythia | NAP | 1481 Bunch Line Drive | Westerville | Franklin | OH | 43081 | 1984 | NAP | 60 | Units | 98.3% | 12/31/2017 | $4,200,000 | 2/3/2017 | |||||||||||||||||
35.13 | Property | Beckford | NAP | 36 Poston Road | The Plains | Athens | OH | 45780 | 1982 | NAP | 60 | Units | 91.7% | 12/31/2017 | $4,100,000 | 2/8/2017 | |||||||||||||||||
35.14 | Property | Meadowood | NAP | 8611 Meadowood Drive | Newburgh | Warrick | IN | 47630 | 1985 | NAP | 65 | Units | 84.6% | 12/31/2017 | $4,000,000 | 2/9/2017 | |||||||||||||||||
35.15 | Property | Elmwood | NAP | 1705 Roswell Road Northeast | Marietta | Cobb | GA | 30062 | 1984 | NAP | 48 | Units | 97.9% | 12/31/2017 | $3,600,000 | 2/9/2017 | |||||||||||||||||
36 | Loan | Woodfield Corporate Center | 1.0% | NAP | 8000-8008 Corporate Center Drive | Charlotte | Mecklenburg | NC | 28266 | 1981 | 2016 | 95,785 | Square Feet | 83.4% | 2/15/2017 | $13,200,000 | 9/1/2017 | ||||||||||||||||
37 | Loan | Nice-Pak Warehouse | 1.0% | NAP | 1 Nice Pak Road | Jonesboro | Craighead | AR | 72404 | 1998 | 2017 | 659,600 | Square Feet | 100.0% | 3/19/2018 | $19,300,000 | 2/6/2018 | ||||||||||||||||
38 | Loan | Windbury Apartments | 0.9% | NAP | 4515 Gardendale Street | San Antonio | Bexar | TX | 78240 | 1972 | 2017 | 264 | Units | 90.2% | 1/29/2018 | $12,300,000 | 1/4/2018 | ||||||||||||||||
39 | Loan | Starbucks Portfolio & 32330 N Harbor Drive | 0.8% | NAP | Various | Various | Various | Various | Various | Various | Various | 17,863 | Square Feet | 100.0% | 11/1/2017 | $12,600,000 | Various | ||||||||||||||||
39.01 | Property | Starbucks - 4th Street | NAP | 8801 4th Street North | St. Petersburg | Pinellas | FL | 33702 | 2003 | 2007 | 3,393 | Square Feet | 100.0% | 11/1/2017 | $3,475,000 | 8/23/2017 | |||||||||||||||||
39.02 | Property | Dept of Fish & Wildlife | NAP | 32330 North Harbor Drive | Fort Bragg | Mendocino | CA | 95437 | 1998 | 2009 | 9,462 | Square Feet | 100.0% | 11/1/2017 | $2,700,000 | 8/23/2017 | |||||||||||||||||
39.03 | Property | Starbucks - Woodstock | NAP | 12400 Highway 92 | Woodstock | Cherokee | GA | 30188 | 2007 | NAP | 1,750 | Square Feet | 100.0% | 11/1/2017 | $2,900,000 | 8/16/2017 | |||||||||||||||||
39.04 | Property | Starbucks - Memphis | NAP | 1615 Sycamore View Road | Memphis | Shelby | TN | 38134 | 2008 | NAP | 1,818 | Square Feet | 100.0% | 11/1/2017 | $1,800,000 | 8/22/2017 | |||||||||||||||||
39.05 | Property | Starbucks - Central Avenue | NAP | 6575 Central Avenue | St. Petersburg | Pinellas | FL | 33710 | 2006 | NAP | 1,440 | Square Feet | 100.0% | 11/1/2017 | $1,725,000 | 8/23/2017 | |||||||||||||||||
40 | Loan | Sirtaj Hotel Beverly Hills | 0.8% | NAP | 120 South Reeves Drive | Beverly Hills | Los Angeles | CA | 90212 | 1926 | 2013 | 32 | Rooms | 96.6% | 12/31/2017 | $17,600,000 | 10/17/2017 | ||||||||||||||||
41 | Loan | La Quinta Dallas Grand Prairie | 0.7% | NAP | 380 East Palace Parkway | Grand Prairie | Dallas | TX | 75050 | 2016 | NAP | 85 | Rooms | 74.8% | 12/31/2017 | $10,700,000 | 10/20/2017 | ||||||||||||||||
42 | Loan | Lockheed Martin – Grand Prairie, Texas | 0.7% | NAP | 2400 West Marshall Drive | Grand Prairie | Tarrant | TX | 75051 | 1975 | NAP | 111,471 | Square Feet | 100.0% | 3/19/2018 | $11,500,000 | 1/5/2018 | ||||||||||||||||
43 | Loan | 1800-1836 West Lake Avenue | 0.6% | NAP | 1800-1836 West Lake Avenue | Neptune | Monmouth | NJ | 07753 | 2010 | NAP | 47,969 | Square Feet | 99.3% | 1/31/2018 | $8,600,000 | 9/29/2017 | ||||||||||||||||
44 | Loan | SS1 Multifamily Portfolio | 0.6% | NAP | Various | Sherman | Grayson | TX | 75092 | Various | 2014 | 118 | Units | 100.0% | 10/31/2017 | $9,390,000 | 11/16/2017 | ||||||||||||||||
44.01 | Property | South Gate | NAP | 915 South Travis Street | Sherman | Grayson | TX | 75092 | 1960 | 2014 | 59 | Units | 100.0% | 10/31/2017 | $4,450,000 | 11/16/2017 | |||||||||||||||||
44.02 | Property | West Wood | NAP | 221 Archer Drive | Sherman | Grayson | TX | 75092 | 1967 | 2014 | 37 | Units | 100.0% | 10/31/2017 | $3,110,000 | 11/16/2017 | |||||||||||||||||
44.03 | Property | Terrace Apartments | NAP | 1920 West Shields Drive | Sherman | Grayson | TX | 75092 | 1967 | 2014 | 22 | Units | 100.0% | 10/31/2017 | $1,830,000 | 11/16/2017 | |||||||||||||||||
45 | Loan | Hembree Center | 0.6% | NAP | 1815 Hembree Road | Alpharetta | Fulton | GA | 30009 | 2008 | 2016 | 82,509 | Square Feet | 92.1% | 12/31/2017 | $9,900,000 | 12/22/2017 | ||||||||||||||||
46 | Loan | Story Hill Apartments | 0.6% | NAP | 3602 North Country Club Road | Irving | Dallas | TX | 75062 | 1970 | NAP | 125 | Units | 93.6% | 2/1/2018 | $7,630,000 | 12/11/2017 | ||||||||||||||||
47 | Loan | Stay Over Suites | 0.6% | NAP | 4115 Old Woodlawn Street | Hopewell | Hopewell City | VA | 23860 | 2007 | NAP | 108 | Rooms | 71.4% | 12/31/2017 | $8,000,000 | 1/1/2018 | ||||||||||||||||
48 | Loan | Best Western Plus Liberty Lake | 0.5% | NAP | 1816 North Pepper Lane | Liberty Lake | Spokane | WA | 99019 | 2001 | NAP | 76 | Rooms | 68.8% | 12/31/2017 | $9,060,000 | 10/4/2017 | ||||||||||||||||
49 | Loan | Klee Plaza | 0.5% | NAP | 4015 North Milwaukee Avenue | Chicago | Cook | IL | 60641 | 1932 | 2007 | 40,511 | Square Feet | 96.2% | 10/20/2017 | $10,640,000 | 1/9/2018 | ||||||||||||||||
50 | Loan | Best Western Plus Diamond Valley Inn | 0.5% | 10/22/2033 | 3510 West Florida Avenue | Hemet | Riverside | CA | 92545 | 1989 | 2013-2015 | 66 | Rooms | 67.4% | 12/31/2017 | $7,770,000 | 9/19/2017 | ||||||||||||||||
51 | Loan | SS2 Multifamily Portfolio | 0.5% | NAP | Various | Various | Grayson | TX | Various | Various | Various | 102 | Units | 98.0% | 10/31/2017 | $8,390,000 | 11/16/2017 | ||||||||||||||||
51.01 | Property | East Coast | NAP | 2824 West Crawford Street | Denison | Grayson | TX | 75020 | 1978 | 2014 | 48 | Units | 97.9% | 10/31/2017 | $3,780,000 | 11/16/2017 | |||||||||||||||||
51.02 | Property | Norwegian Woods | NAP | 220 Archer Drive | Sherman | Grayson | TX | 75092 | 1971 | 2014 | 32 | Units | 96.9% | 10/31/2017 | $2,560,000 | 11/16/2017 | |||||||||||||||||
51.03 | Property | Candlelight | NAP | 1905 West Pecan Street | Sherman | Grayson | TX | 75092 | 2004 | NAP | 22 | Units | 100.0% | 10/31/2017 | $2,050,000 | 11/16/2017 | |||||||||||||||||
52 | (24) | Loan | Quality Inn O’Hare | 0.5% | NAP | 3801 Mannheim Road | Schiller Park | Cook | IL | 60176 | 1961 | 2015-2016 | 144 | Rooms | 60.5% | 11/30/2017 | $7,800,000 | 1/19/2018 | |||||||||||||||
53 | Loan | Candlewood Suites Athens | 0.5% | NAP | 156 Classic Road | Athens | Clarke | GA | 30606 | 2009 | 2015 | 97 | Rooms | 66.5% | 12/31/2017 | $6,000,000 | 1/22/2018 | ||||||||||||||||
54 | Loan | Candlewood Suites Fort Wayne | 0.4% | NAP | 5251 Distribution Drive | Fort Wayne | Allen | IN | 46825 | 2006 | NAP | 83 | Rooms | 72.7% | 11/30/2017 | $6,900,000 | 12/1/2017 | ||||||||||||||||
55 | Loan | Circle Apartments | 0.3% | NAP | 1527 South Austin Avenue | Denison | Grayson | TX | 75020 | 1973 | 2009-2016 | 49 | Units | 100.0% | 12/31/2017 | $4,190,000 | 9/19/2017 | ||||||||||||||||
56 | Loan | Burger King Philadelphia | 0.1% | NAP | 6112 Frankford Avenue | Philadelphia | Philadelphia | PA | 19135 | 1988 | 2015-2016 | 4,467 | Square Feet | 100.0% | 3/1/2018 | $2,650,000 | 8/28/2017 |
A-1-6
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
MORTGAGE LOAN CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Interest Rate % | Admin Fee Rate %(7) | Net Mortgage Rate % | Interest Accrual Basis | Seasoning (mos.) | ARD (Yes/No) | Original Term to Maturity (mos.) | Remaining Term to Maturity (mos.) | Original Interest-Only Period (mos.) | Remaining Interest-Only Period (mos.) | Original Amortization Term (mos.) | Remaining Amortization Term (mos.) | Note Date | First Payment Date | First P&I Payment Date (Partial IO Loans) | Maturity Date | ARD Loan Stated Maturity Date | Monthly Debt Service (P&I)(8) | ||||||||||||||||||||||||||||||
1 | Loan | GNL Portfolio | 6.7% | 4.3690% | 0.01543% | 4.35357% | Actual/360 | 5 | No | 120 | 115 | 120 | 115 | 0 | 0 | 10/27/2017 | 12/6/2017 | NAP | 11/6/2027 | 11/6/2027 | $234,403.93 | |||||||||||||||||||||||||||||||
1.01 | Property | Sandoz, Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
1.02 | Property | Intervet Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
1.03 | Property | GE Aviation Systems, LLC | ||||||||||||||||||||||||||||||||||||||||||||||||||
1.04 | Property | FedEx Ground Package System, Inc. (NY) | ||||||||||||||||||||||||||||||||||||||||||||||||||
1.05 | Property | Nissan North America Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
1.06 | Property | Constellium Automotive USA, LLC | ||||||||||||||||||||||||||||||||||||||||||||||||||
1.07 | Property | C&J Energy Services, Inc. II | ||||||||||||||||||||||||||||||||||||||||||||||||||
1.08 | Property | Lippert Components Manufacturing, Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
1.09 | Property | FedEx Ground Package System, Inc. (WV) | ||||||||||||||||||||||||||||||||||||||||||||||||||
1.10 | Property | C&J Energy Services, Inc. I | ||||||||||||||||||||||||||||||||||||||||||||||||||
1.11 | Property | U.S. General Services Administration | ||||||||||||||||||||||||||||||||||||||||||||||||||
1.12 | Property | PNC Bank N.A. | ||||||||||||||||||||||||||||||||||||||||||||||||||
2 | Loan | Hilton Clearwater Beach Resort & Spa | 6.3% | 5.1300% | 0.01543% | 5.11457% | Actual/360 | 1 | No | 120 | 119 | 0 | 0 | 360 | 359 | 2/9/2018 | 4/6/2018 | NAP | 3/6/2028 | 3/6/2028 | $326,876.80 | |||||||||||||||||||||||||||||||
3 | (24) | Loan | One State Street | 5.2% | 4.09561% | 0.01418% | 4.08143% | Actual/360 | 4 | No | 120 | 116 | 120 | 116 | 0 | 0 | 11/29/2017 | 1/6/2018 | NAP | 12/6/2027 | 12/6/2027 | $172,259.27 | ||||||||||||||||||||||||||||||
4 | Loan | The SoCal Portfolio | 4.9% | 4.8900% | 0.01543% | 4.87457% | Actual/360 | 2 | No | 120 | 118 | 60 | 58 | 360 | 360 | 2/6/2018 | 3/6/2018 | 3/6/2023 | 2/6/2028 | 2/6/2028 | $247,671.63 | |||||||||||||||||||||||||||||||
4.01 | Property | Aliso Viejo Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.02 | Property | Transpark Commerce | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.03 | Property | Wimbledon | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.04 | Property | Palmdale Place | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.05 | Property | Sierra Gateway | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.06 | Property | Fresno Industrial Center | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.07 | Property | Upland Freeway | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.08 | Property | Commerce Corporate Center | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.09 | Property | Moreno Valley | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.10 | Property | Airport One Office Park | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.11 | Property | Colton Courtyard | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.12 | Property | The Abbey Center | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.13 | Property | Upland Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.14 | Property | Diamond Bar | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.15 | Property | Atlantic Plaza | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.16 | Property | Ming Office Park | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.17 | Property | 10th Street Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.18 | Property | Cityview Plaza | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.19 | Property | Garden Grove Town Center | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.20 | Property | 30th Street Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.21 | Property | Mt. Vernon Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.22 | Property | Anaheim Stadium Industrial | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.23 | Property | 25th Street Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.24 | Property | Fresno Airport | ||||||||||||||||||||||||||||||||||||||||||||||||||
5 | Loan | Throggs Neck Shopping Center | 4.7% | 5.1740% | 0.01543% | 5.15857% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 3/12/2018 | 5/5/2018 | NAP | 4/5/2028 | 4/5/2028 | $196,719.79 | |||||||||||||||||||||||||||||||
6 | Loan | Quarry Place at Tuckahoe | 4.3% | 4.3400% | 0.01543% | 4.32457% | Actual/360 | 8 | No | 120 | 112 | 120 | 112 | 0 | 0 | 8/2/2017 | 9/5/2017 | NAP | 8/5/2027 | 8/5/2027 | $150,342.82 | |||||||||||||||||||||||||||||||
7 | Loan | Soho House Chicago | 4.2% | 5.5100% | 0.01543% | 5.49457% | Actual/360 | 0 | No | 84 | 84 | 84 | 84 | 0 | 0 | 3/9/2018 | 5/5/2018 | NAP | 4/5/2025 | 4/5/2025 | $186,217.59 | |||||||||||||||||||||||||||||||
8 | Loan | Melbourne Hotel Portfolio | 3.6% | 5.0610% | 0.01543% | 5.04557% | Actual/360 | 4 | No | 120 | 116 | 12 | 8 | 360 | 360 | 11/30/2017 | 1/5/2018 | 1/5/2019 | 12/5/2027 | 12/5/2027 | $183,788.99 | |||||||||||||||||||||||||||||||
8.01 | Property | Hilton Melbourne Beach Oceanfront | ||||||||||||||||||||||||||||||||||||||||||||||||||
8.02 | Property | Doubletree Suites Melbourne Beach | ||||||||||||||||||||||||||||||||||||||||||||||||||
9 | Loan | Moffett Towers II - Building 2 | 3.1% | 3.6189% | 0.01543% | 3.60347% | Actual/360 | 4 | No | 120 | 116 | 60 | 56 | 360 | 360 | 11/16/2017 | 1/6/2018 | 1/6/2023 | 12/6/2027 | 12/6/2027 | $135,573.14 | |||||||||||||||||||||||||||||||
10 | Loan | Green Oak Village Place | 3.1% | 4.7100% | 0.01543% | 4.69457% | Actual/360 | 1 | No | 120 | 119 | 0 | 0 | 360 | 359 | 3/1/2018 | 4/6/2018 | NAP | 3/6/2028 | 3/6/2028 | $154,213.99 | |||||||||||||||||||||||||||||||
11 | Loan | Northrop Grumman Portfolio | 2.9% | 4.8750% | 0.01543% | 4.85957% | Actual/360 | 5 | No | 84 | 79 | 0 | 0 | 240 | 235 | 11/6/2017 | 12/6/2017 | NAP | 11/6/2024 | 11/6/2024 | $182,859.61 | |||||||||||||||||||||||||||||||
11.01 | Property | Chester | ||||||||||||||||||||||||||||||||||||||||||||||||||
11.02 | Property | Lebanon | ||||||||||||||||||||||||||||||||||||||||||||||||||
12 | Loan | Lehigh Valley Mall | 2.9% | 4.0560% | 0.01543% | 4.04057% | Actual/360 | 5 | No | 120 | 115 | 0 | 0 | 360 | 355 | 10/13/2017 | 12/1/2017 | NAP | 11/1/2027 | 11/1/2027 | $132,178.59 | |||||||||||||||||||||||||||||||
13 | Loan | 6-8 West 28th Street | 2.7% | 4.4100% | 0.01543% | 4.39457% | Actual/360 | 7 | No | 120 | 113 | 120 | 113 | 0 | 0 | 8/11/2017 | 10/6/2017 | NAP | 9/6/2027 | 9/6/2027 | $96,877.08 | |||||||||||||||||||||||||||||||
14 | Loan | Penn Center West | 2.3% | 4.9100% | 0.01543% | 4.89457% | Actual/360 | 2 | No | 60 | 58 | 14 | 12 | 360 | 360 | 1/31/2018 | 3/6/2018 | 5/6/2019 | 2/6/2023 | 2/6/2023 | $116,893.64 | |||||||||||||||||||||||||||||||
14.01 | Property | Penn Center West 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||
14.02 | Property | Penn Center West 6 | ||||||||||||||||||||||||||||||||||||||||||||||||||
14.03 | Property | Penn Center West 8 | ||||||||||||||||||||||||||||||||||||||||||||||||||
15 | Loan | Yorkshire & Lexington Towers | 2.1% | 2.7400% | 0.01543% | 2.72457% | Actual/360 | 6 | No | 60 | 54 | 60 | 54 | 0 | 0 | 10/3/2017 | 11/6/2017 | NAP | 10/6/2022 | 10/6/2022 | $46,300.93 | |||||||||||||||||||||||||||||||
15.01 | Property | Yorkshire Tower | ||||||||||||||||||||||||||||||||||||||||||||||||||
15.02 | Property | Lexington Tower | ||||||||||||||||||||||||||||||||||||||||||||||||||
16 | (25) | Loan | One Market Center | 1.9% | 4.8850% | 0.01543% | 4.86957% | Actual/360 | 1 | No | 120 | 119 | 0 | 0 | 360 | 359 | 3/2/2018 | 4/6/2018 | NAP | 3/6/2028 | 3/6/2028 | $98,280.75 | ||||||||||||||||||||||||||||||
17 | Loan | Shoppes at Southern Palms | 1.9% | 5.1800% | 0.01543% | 5.16457% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 3/9/2018 | 5/6/2018 | NAP | 4/6/2028 | 4/6/2028 | $79,873.32 | |||||||||||||||||||||||||||||||
18 | Loan | Signet Jewelers Expansion | 1.8% | 4.6900% | 0.01543% | 4.67457% | Actual/360 | 3 | Yes | 120 | 117 | 120 | 117 | 0 | 0 | 12/28/2017 | 2/5/2018 | NAP | 1/5/2038 | 1/5/2028 | $68,553.25 | |||||||||||||||||||||||||||||||
19 | (24) | Loan | 600 Vine | 1.8% | 4.201553% | 0.01543% | 4.18612% | Actual/360 | 7 | No | 120 | 113 | 0 | 0 | 360 | 353 | 8/31/2017 | 10/5/2017 | NAP | 9/5/2027 | 9/5/2027 | $83,414.88 | ||||||||||||||||||||||||||||||
20 | Loan | 1313-1317 14th Street | 1.7% | 4.2200% | 0.01543% | 4.20457% | Actual/360 | 7 | No | 120 | 113 | 120 | 113 | 0 | 0 | 8/24/2017 | 10/5/2017 | NAP | 9/5/2027 | 9/5/2027 | $58,117.80 | |||||||||||||||||||||||||||||||
21 | Loan | Ohio Limited Service Hotel Portfolio | 1.7% | 5.5650% | 0.01543% | 5.54957% | Actual/360 | 1 | No | 120 | 119 | 0 | 0 | 360 | 359 | 2/21/2018 | 4/6/2018 | NAP | 3/6/2028 | 3/6/2028 | $91,628.49 | |||||||||||||||||||||||||||||||
21.01 | Property | Courtyard by Marriott Dayton Beavercreek | ||||||||||||||||||||||||||||||||||||||||||||||||||
21.02 | Property | Residence Inn by Marriott Dayton Beavercreek | ||||||||||||||||||||||||||||||||||||||||||||||||||
22 | Loan | Port Place Shoppes | 1.5% | 5.2500% | 0.01543% | 5.23457% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 3/7/2018 | 5/6/2018 | NAP | 4/6/2028 | 4/6/2028 | $65,427.52 |
A-1-7
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||||||||||||
MORTGAGE LOAN CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Interest Rate % | Admin Fee Rate %(7) | Net Mortgage Rate % | Interest Accrual Basis | Seasoning (mos.) | ARD (Yes/No) | Original Term to Maturity (mos.) | Remaining Term to Maturity (mos.) | Original Interest-Only Period (mos.) | Remaining Interest-Only Period (mos.) | Original Amortization Term (mos.) | Remaining Amortization Term (mos.) | Note Date | First Payment Date | First P&I Payment Date (Partial IO Loans) | Maturity Date | ARD Loan Stated Maturity Date | Monthly Debt Service (P&I)(8) | ||||||||||||||||||||||||||||||
23 | Loan | Hyatt House Broomfield Hotel | 1.4% | 5.4100% | 0.04543% | 5.36457% | Actual/360 | 1 | No | 120 | 119 | 12 | 11 | 360 | 360 | 2/26/2018 | 4/6/2018 | 4/6/2019 | 3/6/2028 | 3/6/2028 | $75,890.95 | |||||||||||||||||||||||||||||||
24 | (24) | Loan | Shoppes at College Hills | 1.4% | 5.1900% | 0.05543% | 5.13457% | Actual/360 | 14 | No | 120 | 106 | 120 | 106 | 0 | 0 | 1/19/2017 | 3/6/2017 | NAP | 2/6/2027 | 2/6/2027 | $58,650.30 | ||||||||||||||||||||||||||||||
25 | Loan | Penn Hills Shopping Center | 1.3% | 4.6500% | 0.01543% | 4.63457% | Actual/360 | 2 | No | 120 | 118 | 0 | 0 | 360 | 358 | 1/11/2018 | 3/6/2018 | NAP | 2/6/2028 | 2/6/2028 | $64,970.24 | |||||||||||||||||||||||||||||||
26 | Loan | Candlewood Suites Secaucus Meadowlands | 1.3% | 5.2100% | 0.01543% | 5.19457% | Actual/360 | 0 | No | 120 | 120 | 0 | 0 | 360 | 360 | 3/15/2018 | 5/6/2018 | NAP | 4/6/2028 | 4/6/2028 | $68,716.10 | |||||||||||||||||||||||||||||||
27 | Loan | Timberline Place II | 1.3% | 4.8850% | 0.01543% | 4.86957% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 3/13/2018 | 5/6/2018 | NAP | 4/6/2028 | 4/6/2028 | $51,592.16 | |||||||||||||||||||||||||||||||
28 | Loan | 50-52 Fadem Road | 1.2% | 5.2000% | 0.01543% | 5.18457% | Actual/360 | 1 | No | 120 | 119 | 24 | 23 | 360 | 360 | 2/28/2018 | 4/6/2018 | 4/6/2020 | 3/6/2028 | 3/6/2028 | $63,834.14 | |||||||||||||||||||||||||||||||
29 | Loan | 321 East 2nd Street | 1.2% | 5.1100% | 0.01543% | 5.09457% | Actual/360 | 2 | No | 120 | 118 | 120 | 118 | 0 | 0 | 1/31/2018 | 3/6/2018 | NAP | 2/6/2028 | 2/6/2028 | $48,571.61 | |||||||||||||||||||||||||||||||
30 | Loan | 111 West Jackson | 1.2% | 4.7040% | 0.01543% | 4.68857% | Actual/360 | 4 | No | 120 | 116 | 120 | 116 | 0 | 0 | 11/15/2017 | 1/5/2018 | NAP | 12/5/2027 | 12/5/2027 | $43,718.89 | |||||||||||||||||||||||||||||||
31 | (25) | Loan | The Yard | 1.2% | 4.1700% | 0.01543% | 4.15457% | Actual/360 | 2 | No | 120 | 118 | 36 | 34 | 360 | 360 | 1/17/2018 | 3/6/2018 | 3/6/2021 | 2/6/2028 | 2/6/2028 | $53,599.46 | ||||||||||||||||||||||||||||||
32 | Loan | Staybridge Suites Myrtle Beach | 1.1% | 5.5150% | 0.01543% | 5.49957% | Actual/360 | 3 | No | 120 | 117 | 0 | 0 | 300 | 297 | 12/21/2017 | 2/6/2018 | NAP | 1/6/2028 | 1/6/2028 | $67,648.20 | |||||||||||||||||||||||||||||||
33 | Loan | GED Integrated Solutions | 1.1% | 4.9500% | 0.01543% | 4.93457% | Actual/360 | 1 | Yes | 120 | 119 | 0 | 0 | 330 | 329 | 2/16/2018 | 4/6/2018 | NAP | 2/6/2033 | 3/6/2028 | $57,743.47 | |||||||||||||||||||||||||||||||
34 | Loan | Best Western Castillo Del Sol | 1.1% | 5.6840% | 0.01543% | 5.66857% | Actual/360 | 1 | No | 120 | 119 | 0 | 0 | 360 | 359 | 2/27/2018 | 4/5/2018 | NAP | 3/5/2028 | 3/5/2028 | $58,807.77 | |||||||||||||||||||||||||||||||
35 | Loan | Garden Multifamily Portfolio | 1.0% | 5.0100% | 0.01543% | 4.99457% | Actual/360 | 10 | No | 120 | 110 | 0 | 0 | 360 | 350 | 5/12/2017 | 7/6/2017 | NAP | 6/6/2027 | 6/6/2027 | $53,743.29 | |||||||||||||||||||||||||||||||
35.01 | Property | Carleton | ||||||||||||||||||||||||||||||||||||||||||||||||||
35.02 | Property | River Glen | ||||||||||||||||||||||||||||||||||||||||||||||||||
35.03 | Property | Tabor Ridge | ||||||||||||||||||||||||||||||||||||||||||||||||||
35.04 | Property | Ridgewood | ||||||||||||||||||||||||||||||||||||||||||||||||||
35.05 | Property | Foxhaven | ||||||||||||||||||||||||||||||||||||||||||||||||||
35.06 | Property | Hayfield | ||||||||||||||||||||||||||||||||||||||||||||||||||
35.07 | Property | Laurel | ||||||||||||||||||||||||||||||||||||||||||||||||||
35.08 | Property | Wood Trail | ||||||||||||||||||||||||||||||||||||||||||||||||||
35.09 | Property | Camellia | ||||||||||||||||||||||||||||||||||||||||||||||||||
35.10 | Property | Ashgrove | ||||||||||||||||||||||||||||||||||||||||||||||||||
35.11 | Property | Slate Run | ||||||||||||||||||||||||||||||||||||||||||||||||||
35.12 | Property | Forsythia | ||||||||||||||||||||||||||||||||||||||||||||||||||
35.13 | Property | Beckford | ||||||||||||||||||||||||||||||||||||||||||||||||||
35.14 | Property | Meadowood | ||||||||||||||||||||||||||||||||||||||||||||||||||
35.15 | Property | Elmwood | �� | |||||||||||||||||||||||||||||||||||||||||||||||||
36 | Loan | Woodfield Corporate Center | 1.0% | 5.5100% | 0.01543% | 5.49457% | Actual/360 | 1 | No | 120 | 119 | 12 | 11 | 360 | 360 | 2/16/2018 | 4/6/2018 | 4/6/2019 | 3/6/2028 | 3/6/2028 | $55,420.62 | |||||||||||||||||||||||||||||||
37 | Loan | Nice-Pak Warehouse | 1.0% | 5.1100% | 0.01543% | 5.09457% | Actual/360 | 0 | No | 120 | 120 | 0 | 0 | 360 | 360 | 3/8/2018 | 5/6/2018 | NAP | 4/6/2028 | 4/6/2028 | $52,182.18 | |||||||||||||||||||||||||||||||
38 | Loan | Windbury Apartments | 0.9% | 4.9000% | 0.01543% | 4.88457% | Actual/360 | 1 | No | 120 | 119 | 60 | 59 | 360 | 360 | 2/28/2018 | 4/5/2018 | 4/5/2023 | 3/5/2028 | 3/5/2028 | $47,765.40 | |||||||||||||||||||||||||||||||
39 | Loan | Starbucks Portfolio & 32330 N Harbor Drive | 0.8% | 5.3600% | 0.01543% | 5.34457% | Actual/360 | 4 | No | 120 | 116 | 36 | 32 | 360 | 360 | 11/20/2017 | 1/5/2018 | 1/5/2021 | 12/5/2027 | 12/5/2027 | $44,331.59 | |||||||||||||||||||||||||||||||
39.01 | Property | Starbucks - 4th Street | ||||||||||||||||||||||||||||||||||||||||||||||||||
39.02 | Property | Dept of Fish & Wildlife | ||||||||||||||||||||||||||||||||||||||||||||||||||
39.03 | Property | Starbucks - Woodstock | ||||||||||||||||||||||||||||||||||||||||||||||||||
39.04 | Property | Starbucks - Memphis | ||||||||||||||||||||||||||||||||||||||||||||||||||
39.05 | Property | Starbucks - Central Avenue | ||||||||||||||||||||||||||||||||||||||||||||||||||
40 | Loan | Sirtaj Hotel Beverly Hills | 0.8% | 5.1700% | 0.01543% | 5.15457% | Actual/360 | 1 | No | 120 | 119 | 0 | 0 | 360 | 359 | 2/22/2018 | 4/5/2018 | NAP | 3/5/2028 | 3/5/2028 | $41,454.88 | |||||||||||||||||||||||||||||||
41 | Loan | La Quinta Dallas Grand Prairie | 0.7% | 6.2000% | 0.01543% | 6.18457% | Actual/360 | 1 | No | 120 | 119 | 0 | 0 | 360 | 359 | 2/22/2018 | 4/5/2018 | NAP | 3/5/2028 | 3/5/2028 | $40,422.95 | |||||||||||||||||||||||||||||||
42 | Loan | Lockheed Martin – Grand Prairie, Texas | 0.7% | 5.2020% | 0.01543% | 5.18657% | Actual/360 | 1 | No | 60 | 59 | 60 | 59 | 0 | 0 | 3/8/2018 | 4/6/2018 | NAP | 3/6/2023 | 3/6/2023 | $28,568.85 | |||||||||||||||||||||||||||||||
43 | Loan | 1800-1836 West Lake Avenue | 0.6% | 4.7930% | 0.01543% | 4.77757% | Actual/360 | 4 | No | 120 | 116 | 24 | 20 | 360 | 360 | 11/17/2017 | 1/5/2018 | 1/5/2020 | 12/5/2027 | 12/5/2027 | $31,454.54 | |||||||||||||||||||||||||||||||
44 | Loan | SS1 Multifamily Portfolio | 0.6% | 5.7700% | 0.01543% | 5.75457% | Actual/360 | 2 | No | 120 | 118 | 24 | 22 | 360 | 360 | 1/31/2018 | 3/5/2018 | 3/5/2020 | 2/5/2028 | 2/5/2028 | $33,702.21 | |||||||||||||||||||||||||||||||
44.01 | Property | South Gate | ||||||||||||||||||||||||||||||||||||||||||||||||||
44.02 | Property | West Wood | ||||||||||||||||||||||||||||||||||||||||||||||||||
44.03 | Property | Terrace Apartments | ||||||||||||||||||||||||||||||||||||||||||||||||||
45 | Loan | Hembree Center | 0.6% | 4.8100% | 0.01543% | 4.79457% | Actual/360 | 2 | No | 120 | 118 | 120 | 118 | 0 | 0 | 1/29/2018 | 3/6/2018 | NAP | 2/6/2028 | 2/6/2028 | $23,368.03 | |||||||||||||||||||||||||||||||
46 | Loan | Story Hill Apartments | 0.6% | 5.3400% | 0.01543% | 5.32457% | Actual/360 | 0 | No | 120 | 120 | 0 | 0 | 360 | 360 | 3/13/2018 | 5/6/2018 | NAP | 4/6/2028 | 4/6/2028 | $30,678.52 | |||||||||||||||||||||||||||||||
47 | Loan | Stay Over Suites | 0.6% | 5.9600% | 0.01543% | 5.94457% | Actual/360 | 2 | No | 120 | 118 | 0 | 0 | 300 | 298 | 2/2/2018 | 3/6/2018 | NAP | 2/6/2028 | 2/6/2028 | $33,761.76 | |||||||||||||||||||||||||||||||
48 | Loan | Best Western Plus Liberty Lake | 0.5% | 5.7400% | 0.01543% | 5.72457% | Actual/360 | 4 | No | 120 | 116 | 0 | 0 | 300 | 296 | 11/27/2017 | 1/5/2018 | NAP | 12/5/2027 | 12/5/2027 | $32,682.12 | |||||||||||||||||||||||||||||||
49 | Loan | Klee Plaza | 0.5% | 5.1400% | 0.01543% | 5.12457% | Actual/360 | 2 | No | 120 | 118 | 120 | 118 | 0 | 0 | 2/2/2018 | 3/6/2018 | NAP | 2/6/2028 | 2/6/2028 | $21,714.12 | |||||||||||||||||||||||||||||||
50 | Loan | Best Western Plus Diamond Valley Inn | 0.5% | 5.6100% | 0.01543% | 5.59457% | Actual/360 | 4 | No | 120 | 116 | 0 | 0 | 300 | 296 | 11/16/2017 | 1/5/2018 | NAP | 12/5/2027 | 12/5/2027 | $29,171.67 | |||||||||||||||||||||||||||||||
51 | Loan | SS2 Multifamily Portfolio | 0.5% | 5.9600% | 0.01543% | 5.94457% | Actual/360 | 2 | No | 120 | 118 | 24 | 22 | 360 | 360 | 1/31/2018 | 3/5/2018 | 3/5/2020 | 2/5/2028 | 2/5/2028 | $27,650.57 | |||||||||||||||||||||||||||||||
51.01 | Property | East Coast | ||||||||||||||||||||||||||||||||||||||||||||||||||
51.02 | Property | Norwegian Woods | ||||||||||||||||||||||||||||||||||||||||||||||||||
51.03 | Property | Candlelight | ||||||||||||||||||||||||||||||||||||||||||||||||||
52 | (24) | Loan | Quality Inn O’Hare | 0.5% | 5.5300% | 0.01543% | 5.51457% | Actual/360 | 15 | No | 120 | 105 | 120 | 105 | 0 | 0 | 12/8/2016 | 2/5/2017 | NAP | 1/5/2027 | 1/5/2027 | $21,203.64 | ||||||||||||||||||||||||||||||
53 | Loan | Candlewood Suites Athens | 0.5% | 5.6300% | 0.01543% | 5.61457% | Actual/360 | 1 | No | 120 | 119 | 0 | 0 | 360 | 359 | 2/21/2018 | 4/6/2018 | NAP | 3/6/2028 | 3/6/2028 | $26,068.50 | |||||||||||||||||||||||||||||||
54 | Loan | Candlewood Suites Fort Wayne | 0.4% | 5.7700% | 0.01543% | 5.75457% | Actual/360 | 2 | No | 120 | 118 | 0 | 0 | 300 | 298 | 1/31/2018 | 3/6/2018 | NAP | 2/6/2028 | 2/6/2028 | $26,788.41 | |||||||||||||||||||||||||||||||
55 | Loan | Circle Apartments | 0.3% | 5.1700% | 0.01543% | 5.15457% | Actual/360 | 4 | No | 120 | 116 | 24 | 20 | 360 | 360 | 11/28/2017 | 1/5/2018 | 1/5/2020 | 12/5/2027 | 12/5/2027 | $16,007.33 | |||||||||||||||||||||||||||||||
56 | Loan | Burger King Philadelphia | 0.1% | 5.7900% | 0.01543% | 5.77457% | Actual/360 | 5 | No | 120 | 115 | 120 | 115 | 0 | 0 | 10/24/2017 | 12/5/2017 | NAP | 11/5/2027 | 11/5/2027 | $5,136.61 |
A-1-8
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
MORTGAGE LOAN CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Monthly Debt Service (IO) | Annual Debt Service (P&I)(8) | Annual Debt Service (IO) | Lockbox Type(9) | Cash Management Status | Crossed With Other Loans | Related-Borrower Loans | UW NOI DSCR (P&I)(10) | UW NOI DSCR (IO) | UW NCF DSCR (P&I)(10) | UW NCF DSCR (IO) | Cut-Off Date LTV Ratio(11) | Maturity Date LTV Ratio(11) | Grace Period to Late Charge (Days) | Grace Period to Default (Days) | Due Date | Prepayment Provisions (No. of Payments)(12)(13) | |||||||||||||||||||||||||||||||||||||||||
1 | Loan | GNL Portfolio | 6.7% | $234,403.93 | $2,812,847 | $2,812,847 | Hard | In Place | No | No | 2.43x | 2.43x | 2.22x | 2.22x | 57.9% | 57.9% | 5 | 0 | 6 | YM1(116), O(4) | ||||||||||||||||||||||||||||||||||||||||||
1.01 | Property | Sandoz, Inc. | 2.43x | 2.43x | 2.22x | 2.22x | 57.9% | 57.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.02 | Property | Intervet Inc. | 2.43x | 2.43x | 2.22x | 2.22x | 57.9% | 57.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.03 | Property | GE Aviation Systems, LLC | 2.43x | 2.43x | 2.22x | 2.22x | 57.9% | 57.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.04 | Property | FedEx Ground Package System, Inc. (NY) | 2.43x | 2.43x | 2.22x | 2.22x | 57.9% | 57.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.05 | Property | Nissan North America Inc. | 2.43x | 2.43x | 2.22x | 2.22x | 57.9% | 57.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.06 | Property | Constellium Automotive USA, LLC | 2.43x | 2.43x | 2.22x | 2.22x | 57.9% | 57.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.07 | Property | C&J Energy Services, Inc. II | 2.43x | 2.43x | 2.22x | 2.22x | 57.9% | 57.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.08 | Property | Lippert Components Manufacturing, Inc. | 2.43x | 2.43x | 2.22x | 2.22x | 57.9% | 57.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.09 | Property | FedEx Ground Package System, Inc. (WV) | 2.43x | 2.43x | 2.22x | 2.22x | 57.9% | 57.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.10 | Property | C&J Energy Services, Inc. I | 2.43x | 2.43x | 2.22x | 2.22x | 57.9% | 57.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.11 | Property | U.S. General Services Administration | 2.43x | 2.43x | 2.22x | 2.22x | 57.9% | 57.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.12 | Property | PNC Bank N.A. | 2.43x | 2.43x | 2.22x | 2.22x | 57.9% | 57.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2 | Loan | Hilton Clearwater Beach Resort & Spa | 6.3% | NAP | $3,922,522 | NAP | Hard | In Place | No | No | 1.82x | 1.64x | 66.8% | 55.2% | 0 | 0 | 6 | L(25), Def(90), O(5) | ||||||||||||||||||||||||||||||||||||||||||||
3 | (24) | Loan | One State Street | 5.2% | $172,259.27 | $2,067,111 | $2,067,111 | Hard | Springing | No | No | 5.02x | 5.02x | 4.87x | 4.87x | 21.8% | 21.8% | 0 | 0 | 6 | L(28), Def(85), O(7) | |||||||||||||||||||||||||||||||||||||||||
4 | Loan | The SoCal Portfolio | 4.9% | $193,028.22 | $2,972,060 | $2,316,339 | Hard | Springing | No | No | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | 0 | 0 | 6 | L(26), Def(88), O(6) | ||||||||||||||||||||||||||||||||||||||||||
4.01 | Property | Aliso Viejo Commerce Center | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.02 | Property | Transpark Commerce | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.03 | Property | Wimbledon | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.04 | Property | Palmdale Place | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.05 | Property | Sierra Gateway | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.06 | Property | Fresno Industrial Center | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.07 | Property | Upland Freeway | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.08 | Property | Commerce Corporate Center | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.09 | Property | Moreno Valley | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.10 | Property | Airport One Office Park | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.11 | Property | Colton Courtyard | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.12 | Property | The Abbey Center | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.13 | Property | Upland Commerce Center | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.14 | Property | Diamond Bar | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.15 | Property | Atlantic Plaza | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.16 | Property | Ming Office Park | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.17 | Property | 10th Street Commerce Center | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.18 | Property | Cityview Plaza | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.19 | Property | Garden Grove Town Center | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.20 | Property | 30th Street Commerce Center | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.21 | Property | Mt. Vernon Commerce Center | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.22 | Property | Anaheim Stadium Industrial | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.23 | Property | 25th Street Commerce Center | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.24 | Property | Fresno Airport | 1.60x | 2.06x | 1.48x | 1.90x | 59.4% | 54.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
5 | Loan | Throggs Neck Shopping Center | 4.7% | $196,719.79 | $2,360,637 | $2,360,637 | Hard | Springing | No | No | 1.42x | 1.42x | 1.37x | 1.37x | 62.3% | 62.3% | 0 | 0 | 5 | L(24), Def(93), O(3) | ||||||||||||||||||||||||||||||||||||||||||
6 | Loan | Quarry Place at Tuckahoe | 4.3% | $150,342.82 | $1,804,114 | $1,804,114 | Soft | Springing | No | No | 1.60x | 1.60x | 1.58x | 1.58x | 62.6% | 62.6% | 0 | 0 | 5 | L(32), Def(85), O(3) | ||||||||||||||||||||||||||||||||||||||||||
7 | Loan | Soho House Chicago | 4.2% | $186,217.59 | $2,234,611 | $2,234,611 | Hard | Springing | No | No | 1.64x | 1.64x | 1.64x | 1.64x | 65.9% | 65.9% | 0 | 0 | 5 | L(24), Def or YM1(53), O(7) | ||||||||||||||||||||||||||||||||||||||||||
8 | Loan | Melbourne Hotel Portfolio | 3.6% | $145,386.60 | $2,205,468 | $1,744,639 | Hard | Springing | No | No | 2.20x | 2.79x | 1.94x | 2.45x | 67.9% | 57.4% | 0 | 0 | 5 | L(28), Def(88), O(4) | ||||||||||||||||||||||||||||||||||||||||||
8.01 | Property | Hilton Melbourne Beach Oceanfront | 2.20x | 2.79x | 1.94x | 2.45x | 67.9% | 57.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
8.02 | Property | Doubletree Suites Melbourne Beach | 2.20x | 2.79x | 1.94x | 2.45x | 67.9% | 57.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
9 | Loan | Moffett Towers II - Building 2 | 3.1% | $90,964.65 | $1,626,878 | $1,091,576 | Hard | In Place | No | No | 2.18x | 3.25x | 2.08x | 3.11x | 47.0% | 42.4% | 0 | 0 | 6 | L(28), Def(85), O(7) | ||||||||||||||||||||||||||||||||||||||||||
10 | Loan | Green Oak Village Place | 3.1% | NAP | $1,850,568 | NAP | Hard | Springing | No | No | 1.94x | 1.74x | 63.1% | 51.5% | 5 | 0 | 6 | L(25), Def(89), O(6) | ||||||||||||||||||||||||||||||||||||||||||||
11 | Loan | Northrop Grumman Portfolio | 2.9% | NAP | $2,194,315 | NAP | Hard | Springing | No | No | 3.96x | 3.74x | 35.9% | 27.6% | 0 | 0 | 6 | YM2(79), O(5) | ||||||||||||||||||||||||||||||||||||||||||||
11.01 | Property | Chester | 3.96x | 3.74x | 35.9% | 27.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
11.02 | Property | Lebanon | 3.96x | 3.74x | 35.9% | 27.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
12 | Loan | Lehigh Valley Mall | 2.9% | NAP | $1,586,143 | NAP | Hard | Springing | No | No | 2.16x | 2.07x | 44.6% | 35.8% | 0 | 0 | 1 | L(29), Def(84), O(7) | ||||||||||||||||||||||||||||||||||||||||||||
13 | Loan | 6-8 West 28th Street | 2.7% | $96,877.08 | $1,162,525 | $1,162,525 | Springing | Springing | No | No | 1.72x | 1.72x | 1.68x | 1.68x | 64.2% | 64.2% | 0 | 0 | 6 | L(31), Def(85), O(4) | ||||||||||||||||||||||||||||||||||||||||||
14 | Loan | Penn Center West | 2.3% | $91,266.90 | $1,402,724 | $1,095,203 | Hard | Springing | No | No | 1.88x | 2.41x | 1.70x | 2.18x | 74.6% | 70.2% | 0 | 0 | 6 | L(26), Def(30), O(4) | ||||||||||||||||||||||||||||||||||||||||||
14.01 | Property | Penn Center West 1 | 1.88x | 2.41x | 1.70x | 2.18x | 74.6% | 70.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
14.02 | Property | Penn Center West 6 | 1.88x | 2.41x | 1.70x | 2.18x | 74.6% | 70.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
14.03 | Property | Penn Center West 8 | 1.88x | 2.41x | 1.70x | 2.18x | 74.6% | 70.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
15 | Loan | Yorkshire & Lexington Towers | 2.1% | $46,300.93 | $555,611 | $555,611 | Soft | In Place | No | No | 4.31x | 4.31x | 4.28x | 4.28x | 22.5% | 22.5% | 0 | 0 | 6 | L(30), Def(23), O(7) | ||||||||||||||||||||||||||||||||||||||||||
15.01 | Property | Yorkshire Tower | 4.31x | 4.31x | 4.28x | 4.28x | 22.5% | 22.5% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
15.02 | Property | Lexington Tower | 4.31x | 4.31x | 4.28x | 4.28x | 22.5% | 22.5% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
16 | (25) | Loan | One Market Center | 1.9% | NAP | $1,179,369 | NAP | Hard | Springing | No | No | 2.18x | 2.15x | 41.1% | 33.7% | 0 | 0 | 6 | L(25), Def(91), O(4) | |||||||||||||||||||||||||||||||||||||||||||
17 | Loan | Shoppes at Southern Palms | 1.9% | $79,873.32 | $958,480 | $958,480 | Hard | Springing | No | No | 1.90x | 1.90x | 1.56x | 1.56x | 54.1% | 54.1% | 0 | 0 | 6 | L(24), Def(92), O(4) | ||||||||||||||||||||||||||||||||||||||||||
18 | Loan | Signet Jewelers Expansion | 1.8% | $68,553.25 | $822,639 | $822,639 | Hard | Springing | No | No | 1.83x | 1.83x | 1.81x | 1.81x | 64.6% | 64.6% | 0 | 0 | 5 | L(27), Def(89), O(4) | ||||||||||||||||||||||||||||||||||||||||||
19 | (24) | Loan | 600 Vine | 1.8% | NAP | $1,000,979 | NAP | Hard | In Place | No | No | 1.76x | 1.49x | 74.4% | 64.1% | 0 | 0 | 5 | L(31), Def or YM1(85), O(4) | |||||||||||||||||||||||||||||||||||||||||||
20 | Loan | 1313-1317 14th Street | 1.7% | $58,117.80 | $697,414 | $697,414 | Hard | Springing | No | No | 1.81x | 1.81x | 1.75x | 1.75x | 73.8% | 73.8% | 0 | 0 | 5 | L(31), Def(85), O(4) | ||||||||||||||||||||||||||||||||||||||||||
21 | Loan | Ohio Limited Service Hotel Portfolio | 1.7% | NAP | $1,099,542 | NAP | Hard | Springing | No | No | 2.04x | 1.81x | 73.1% | 61.3% | 0 | 0 | 6 | L(25), Def(91), O(4) | ||||||||||||||||||||||||||||||||||||||||||||
21.01 | Property | Courtyard by Marriott Dayton Beavercreek | 2.04x | 1.81x | 73.1% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
21.02 | Property | Residence Inn by Marriott Dayton Beavercreek | 2.04x | 1.81x | 73.1% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
22 | Loan | Port Place Shoppes | 1.5% | $65,427.52 | $785,130 | $785,130 | Springing | Springing | No | No | 1.53x | 1.53x | 1.50x | 1.50x | 65.6% | 65.6% | 0 | 0 | 6 | L(24), Def(92), O(4) |
A-1-9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
MORTGAGE LOAN CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Monthly Debt Service (IO) | Annual Debt Service (P&I)(8) | Annual Debt Service (IO) | Lockbox Type(9) | Cash Management Status | Crossed With Other Loans | Related-Borrower Loans | UW NOI DSCR (P&I)(10) | UW NOI DSCR (IO) | UW NCF DSCR (P&I)(10) | UW NCF DSCR (IO) | Cut-Off Date LTV Ratio(11) | Maturity Date LTV Ratio(11) | Grace Period to Late Charge (Days) | Grace Period to Default (Days) | Due Date | Prepayment Provisions (No. of Payments)(12)(13) | |||||||||||||||||||||||||||||||||||||||||
23 | Loan | Hyatt House Broomfield Hotel | 1.4% | $61,707.81 | $910,691 | $740,494 | Hard | Springing | No | No | 1.77x | 2.17x | 1.54x | 1.89x | 73.8% | 63.0% | 0 | 0 | 6 | L(25), Def(91), O(4) | ||||||||||||||||||||||||||||||||||||||||||
24 | (24) | Loan | Shoppes at College Hills | 1.4% | $58,650.30 | $703,804 | $703,804 | Springing | Springing | No | No | 2.32x | 2.32x | 1.99x | 1.99x | 54.1% | 54.1% | 0 | 0 | 6 | L(38), Def(77), O(5) | |||||||||||||||||||||||||||||||||||||||||
25 | Loan | Penn Hills Shopping Center | 1.3% | NAP | $779,643 | NAP | Hard | Springing | No | No | 2.04x | 1.60x | 64.4% | 52.5% | 0 | 0 | 6 | L(26), Def(90), O(4) | ||||||||||||||||||||||||||||||||||||||||||||
26 | Loan | Candlewood Suites Secaucus Meadowlands | 1.3% | NAP | $824,593 | NAP | Hard | Springing | No | No | 1.75x | 1.60x | 67.7% | 56.0% | 0 | 0 | 6 | L(24), Def(92), O(4) | ||||||||||||||||||||||||||||||||||||||||||||
27 | Loan | Timberline Place II | 1.3% | $51,592.16 | $619,106 | $619,106 | Springing | Springing | No | No | 1.96x | 1.96x | 1.92x | 1.92x | 67.2% | 67.2% | 0 | 0 | 6 | L(24), Def(92), O(4) | ||||||||||||||||||||||||||||||||||||||||||
28 | Loan | 50-52 Fadem Road | 1.2% | $51,074.65 | $766,010 | $612,896 | Hard | Springing | No | No | 1.33x | 1.67x | 1.27x | 1.59x | 65.7% | 57.1% | 0 | 0 | 6 | L(25), Def(91), O(4) | ||||||||||||||||||||||||||||||||||||||||||
29 | Loan | 321 East 2nd Street | 1.2% | $48,571.61 | $582,859 | $582,859 | Hard | Springing | No | No | 1.73x | 1.73x | 1.70x | 1.70x | 62.5% | 62.5% | 0 | 0 | 6 | L(26), Def(90), O(4) | ||||||||||||||||||||||||||||||||||||||||||
30 | Loan | 111 West Jackson | 1.2% | $43,718.89 | $524,627 | $524,627 | Hard | In Place | No | Natixis-A | 4.91x | 4.91x | 4.42x | 4.42x | 25.2% | 25.2% | 0 | 0 | 5 | L(28), Def(88), O(4) | ||||||||||||||||||||||||||||||||||||||||||
31 | (25) | Loan | The Yard | 1.2% | $38,755.90 | $643,194 | $465,071 | Springing | Springing | No | No | 2.55x | 3.52x | 2.39x | 3.31x | 55.0% | 47.8% | 0 | 0 | 6 | L(26), Def(90), O(4) | |||||||||||||||||||||||||||||||||||||||||
32 | Loan | Staybridge Suites Myrtle Beach | 1.1% | NAP | $811,778 | NAP | Hard | Springing | No | No | 1.68x | 1.48x | 68.0% | 52.0% | 0 | 0 | 6 | L(27), Def(90), O(3) | ||||||||||||||||||||||||||||||||||||||||||||
33 | Loan | GED Integrated Solutions | 1.1% | NAP | $692,922 | NAP | Hard | Springing | No | No | 1.39x | 1.34x | 59.4% | 46.8% | 0 | 0 | 6 | L(25), Def(91), O(4) | ||||||||||||||||||||||||||||||||||||||||||||
34 | Loan | Best Western Castillo Del Sol | 1.1% | NAP | $705,693 | NAP | Hard | Springing | No | No | 2.04x | 1.85x | 66.3% | 55.7% | 0 | 0 | 5 | L(25), Def(92), O(3) | ||||||||||||||||||||||||||||||||||||||||||||
35 | Loan | Garden Multifamily Portfolio | 1.0% | NAP | $644,919 | NAP | Springing | Springing | No | BSP-A | 1.44x | 1.35x | 70.9% | 59.0% | 0 | 0 | 6 | L(34), Def(82), O(4) | ||||||||||||||||||||||||||||||||||||||||||||
35.01 | Property | Carleton | 1.44x | 1.35x | 70.9% | 59.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.02 | Property | River Glen | 1.44x | 1.35x | 70.9% | 59.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.03 | Property | Tabor Ridge | 1.44x | 1.35x | 70.9% | 59.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.04 | Property | Ridgewood | 1.44x | 1.35x | 70.9% | 59.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.05 | Property | Foxhaven | 1.44x | 1.35x | 70.9% | 59.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.06 | Property | Hayfield | 1.44x | 1.35x | 70.9% | 59.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.07 | Property | Laurel | 1.44x | 1.35x | 70.9% | 59.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.08 | Property | Wood Trail | 1.44x | 1.35x | 70.9% | 59.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.09 | Property | Camellia | 1.44x | 1.35x | 70.9% | 59.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.10 | Property | Ashgrove | 1.44x | 1.35x | 70.9% | 59.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.11 | Property | Slate Run | 1.44x | 1.35x | 70.9% | 59.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.12 | Property | Forsythia | 1.44x | 1.35x | 70.9% | 59.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.13 | Property | Beckford | 1.44x | 1.35x | 70.9% | 59.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.14 | Property | Meadowood | 1.44x | 1.35x | 70.9% | 59.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.15 | Property | Elmwood | 1.44x | 1.35x | 70.9% | 59.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
36 | Loan | Woodfield Corporate Center | 1.0% | $45,390.54 | $665,047 | $544,686 | Springing | Springing | No | No | 1.33x | 1.63x | 1.20x | 1.46x | 73.9% | 63.3% | 0 | 0 | 6 | L(25), Def(92), O(3) | ||||||||||||||||||||||||||||||||||||||||||
37 | Loan | Nice-Pak Warehouse | 1.0% | NAP | $626,186 | NAP | Hard | Springing | No | No | 1.63x | 1.37x | 49.7% | 41.0% | 0 | 0 | 6 | L(24), Def(92), O(4) | ||||||||||||||||||||||||||||||||||||||||||||
38 | Loan | Windbury Apartments | 0.9% | $37,260.42 | $573,185 | $447,125 | Springing | Springing | No | No | 1.61x | 2.07x | 1.48x | 1.90x | 73.2% | 67.4% | 0 | 0 | 5 | L(25), Def(92), O(3) | ||||||||||||||||||||||||||||||||||||||||||
39 | Loan | Starbucks Portfolio & 32330 N Harbor Drive | 0.8% | $35,912.62 | $531,979 | $430,951 | Hard | Springing | No | No | 1.28x | 1.59x | 1.25x | 1.54x | 62.9% | 56.1% | 0 | 0 | 5 | L(28), Def(89), O(3) | ||||||||||||||||||||||||||||||||||||||||||
39.01 | Property | Starbucks - 4th Street | 1.28x | 1.59x | 1.25x | 1.54x | 62.9% | 56.1% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.02 | Property | Dept of Fish & Wildlife | 1.28x | 1.59x | 1.25x | 1.54x | 62.9% | 56.1% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.03 | Property | Starbucks - Woodstock | 1.28x | 1.59x | 1.25x | 1.54x | 62.9% | 56.1% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.04 | Property | Starbucks - Memphis | 1.28x | 1.59x | 1.25x | 1.54x | 62.9% | 56.1% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.05 | Property | Starbucks - Central Avenue | 1.28x | 1.59x | 1.25x | 1.54x | 62.9% | 56.1% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
40 | Loan | Sirtaj Hotel Beverly Hills | 0.8% | NAP | $497,459 | NAP | Hard | In Place | No | No | 2.37x | 2.14x | 43.0% | 35.6% | 0 | 0 | 5 | L(25), Def(92), O(3) | ||||||||||||||||||||||||||||||||||||||||||||
41 | Loan | La Quinta Dallas Grand Prairie | 0.7% | NAP | $485,075 | NAP | Hard | Springing | No | No | 1.81x | 1.61x | 61.6% | 52.6% | 0 | 0 | 5 | L(25), Def(92), O(3) | ||||||||||||||||||||||||||||||||||||||||||||
42 | Loan | Lockheed Martin – Grand Prairie, Texas | 0.7% | $28,568.85 | $342,826 | $342,826 | Springing | Springing | No | No | 2.42x | 2.42x | 2.33x | 2.33x | 56.5% | 56.5% | 0 | 0 | 6 | L(25), Def(31), O(4) | ||||||||||||||||||||||||||||||||||||||||||
43 | Loan | 1800-1836 West Lake Avenue | 0.6% | $24,297.85 | $377,454 | $291,574 | Hard | Springing | No | No | 1.74x | 2.25x | 1.59x | 2.06x | 69.8% | 60.0% | 0 | 0 | 5 | L(28), Def or YM1(89), O(3) | ||||||||||||||||||||||||||||||||||||||||||
44 | Loan | SS1 Multifamily Portfolio | 0.6% | $28,093.33 | $404,427 | $337,120 | Soft | Springing | No | Natixis-B | 1.52x | 1.82x | 1.43x | 1.72x | 61.4% | 54.1% | 0 | 0 | 5 | L(26), Def(91), O(3) | ||||||||||||||||||||||||||||||||||||||||||
44.01 | Property | South Gate | 1.52x | 1.82x | 1.43x | 1.72x | 61.4% | 54.1% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
44.02 | Property | West Wood | 1.52x | 1.82x | 1.43x | 1.72x | 61.4% | 54.1% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
44.03 | Property | Terrace Apartments | 1.52x | 1.82x | 1.43x | 1.72x | 61.4% | 54.1% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
45 | Loan | Hembree Center | 0.6% | $23,368.03 | $280,416 | $280,416 | Springing | Springing | No | No | 2.71x | 2.71x | 2.53x | 2.53x | 58.1% | 58.1% | 0 | 0 | 6 | L(25), YM2(90), O(5) | ||||||||||||||||||||||||||||||||||||||||||
46 | Loan | Story Hill Apartments | 0.6% | NAP | $368,142 | NAP | Springing | Springing | No | No | 1.38x | 1.28x | 72.1% | 59.9% | 0 | 0 | 6 | L(24), Def(92), O(4) | ||||||||||||||||||||||||||||||||||||||||||||
47 | Loan | Stay Over Suites | 0.6% | NAP | $405,141 | NAP | Hard | Springing | No | No | 1.92x | 1.73x | 65.5% | 50.8% | 0 | 0 | 6 | L(26), Def(91), O(3) | ||||||||||||||||||||||||||||||||||||||||||||
48 | Loan | Best Western Plus Liberty Lake | 0.5% | NAP | $392,185 | NAP | Hard | Springing | No | No | 1.82x | 1.63x | 57.1% | 44.0% | 0 | 0 | 5 | L(28), Def(89), O(3) | ||||||||||||||||||||||||||||||||||||||||||||
49 | Loan | Klee Plaza | 0.5% | $21,714.12 | $260,569 | $260,569 | Springing | Springing | No | No | 2.40x | 2.40x | 2.28x | 2.28x | 47.0% | 47.0% | 0 | 0 | 6 | L(26), Def(90), O(4) | ||||||||||||||||||||||||||||||||||||||||||
50 | Loan | Best Western Plus Diamond Valley Inn | 0.5% | NAP | $350,060 | NAP | Hard | Springing | No | No | 1.78x | 1.59x | 60.1% | 46.2% | 0 | 0 | 5 | L(28), Def(89), O(3) | ||||||||||||||||||||||||||||||||||||||||||||
51 | Loan | SS2 Multifamily Portfolio | 0.5% | $23,323.77 | $331,807 | $279,885 | Soft | Springing | No | Natixis-B | 1.45x | 1.72x | 1.36x | 1.62x | 55.2% | 48.9% | 0 | 0 | 5 | L(26), Def(91), O(3) | ||||||||||||||||||||||||||||||||||||||||||
51.01 | Property | East Coast | 1.45x | 1.72x | 1.36x | 1.62x | 55.2% | 48.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
51.02 | Property | Norwegian Woods | 1.45x | 1.72x | 1.36x | 1.62x | 55.2% | 48.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
51.03 | Property | Candlelight | 1.45x | 1.72x | 1.36x | 1.62x | 55.2% | 48.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
52 | (24) | Loan | Quality Inn O’Hare | 0.5% | $21,203.64 | $254,444 | $254,444 | Hard | Springing | No | No | 2.28x | 2.28x | 1.83x | 1.83x | 58.2% | 58.2% | 0 | 0 | 5 | L(39), Def(78), O(3) | |||||||||||||||||||||||||||||||||||||||||
53 | Loan | Candlewood Suites Athens | 0.5% | NAP | $312,822 | NAP | Hard | Springing | No | No | 1.96x | 1.72x | 75.4% | 63.3% | 0 | 0 | 6 | L(25), YM1(91), O(4) | ||||||||||||||||||||||||||||||||||||||||||||
54 | Loan | Candlewood Suites Fort Wayne | 0.4% | NAP | $321,461 | NAP | Hard | Springing | No | No | 2.02x | 1.79x | 61.4% | 47.3% | 0 | 0 | 6 | L(26), Def(90), O(4) | ||||||||||||||||||||||||||||||||||||||||||||
55 | Loan | Circle Apartments | 0.3% | $12,776.90 | $192,088 | $153,323 | Soft | Springing | No | Natixis-B | 1.48x | 1.85x | 1.41x | 1.77x | 69.8% | 60.7% | 0 | 0 | 5 | L(28), Def(89), O(3) | ||||||||||||||||||||||||||||||||||||||||||
56 | Loan | Burger King Philadelphia | 0.1% | $5,136.61 | $61,639 | $61,639 | Hard | Springing | No | No | 2.17x | 2.17x | 2.16x | 2.16x | 39.6% | 39.6% | 0 | 0 | 5 | L(29), Def(88), O(3) |
A-1-10
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(14) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Third Most Recent Revenues | Third Most Recent Expenses | Third Most Recent NOI | Third Most Recent NOI Date | Third Most Recent NOI Debt Yield | Second Most Recent Revenues | Second Most Recent Expenses | Second Most Recent NOI | Second Most Recent NOI Date | Second Most Recent NOI Debt Yield | Most Recent Revenues | Most Recent Expenses | Most Recent NOI | Most Recent NOI Date | Most Recent NOI Debt Yield | UW Occupancy | UW Revenues(15) | UW Expenses | UW NOI | UW NOI Debt Yield | UW Capital Items | UW NCF | UW NCF Debt Yield | |||||||||||||||||||||||||||||||||||
1 | Loan | GNL Portfolio | 6.7% | $23,428,526 | $3,404,346 | $20,024,180 | 12/31/2015 | 10.7% | $24,523,966 | $3,513,000 | $21,010,966 | 12/31/2016 | 11.2% | $25,230,101 | $4,177,600 | $21,052,501 | T12 8/31/2017 | 11.3% | 95.0% | $27,197,253 | $7,037,633 | $20,159,620 | 10.8% | $1,734,210 | $18,425,410 | 9.9% | ||||||||||||||||||||||||||||||||||||
1.01 | Property | Sandoz, Inc. | $4,863,481 | $1,251,394 | $3,612,087 | 12/31/2015 | 10.7% | $5,294,524 | $1,234,874 | $4,059,650 | 12/31/2016 | 11.2% | $5,276,877 | $1,180,078 | $4,096,799 | T12 8/31/2017 | 11.3% | 95.0% | $5,243,297 | $1,327,771 | $3,915,526 | 10.8% | $236,993 | $3,678,534 | 9.9% | |||||||||||||||||||||||||||||||||||||
1.02 | Property | Intervet Inc. | $3,676,128 | $510,779 | $3,165,349 | 12/31/2015 | 10.7% | $4,044,307 | $803,831 | $3,240,476 | 12/31/2016 | 11.2% | $4,027,821 | $749,225 | $3,278,596 | T12 8/31/2017 | 11.3% | 95.0% | $3,948,865 | $797,157 | $3,151,708 | 10.8% | $209,479 | $2,942,229 | 9.9% | |||||||||||||||||||||||||||||||||||||
1.03 | Property | GE Aviation Systems, LLC | $2,566,189 | $18,749 | $2,547,440 | 12/31/2015 | 10.7% | $2,564,556 | $6,891 | $2,557,665 | 12/31/2016 | 11.2% | $2,659,086 | $16,573 | $2,642,513 | T12 8/31/2017 | 11.3% | 95.0% | $2,982,197 | $502,479 | $2,479,718 | 10.8% | $291,547 | $2,188,171 | 9.9% | |||||||||||||||||||||||||||||||||||||
1.04 | Property | FedEx Ground Package System, Inc. (NY) | $2,023,729 | $130,873 | $1,892,856 | 12/31/2015 | 10.7% | $2,422,619 | $482,334 | $1,940,285 | 12/31/2016 | 11.2% | $2,422,051 | $538,354 | $1,883,697 | T12 8/31/2017 | 11.3% | 95.0% | $2,321,461 | $598,293 | $1,723,168 | 10.8% | $86,161 | $1,637,006 | 9.9% | |||||||||||||||||||||||||||||||||||||
1.05 | Property | Nissan North America Inc. | $2,031,178 | $382,470 | $1,648,708 | 12/31/2015 | 10.7% | $2,074,253 | $603,059 | $1,471,194 | 12/31/2016 | 11.2% | $2,005,065 | $418,744 | $1,586,321 | T12 8/31/2017 | 11.3% | 95.0% | $1,969,748 | $426,968 | $1,542,780 | 10.8% | $148,992 | $1,393,788 | 9.9% | |||||||||||||||||||||||||||||||||||||
1.06 | Property | Constellium Automotive USA, LLC | $1,954,520 | $41,502 | $1,913,018 | 12/31/2015 | 10.7% | $2,097,319 | $160,769 | $1,936,550 | 12/31/2016 | 11.2% | $2,037,773 | $82,103 | $1,955,670 | T12 8/31/2017 | 11.3% | 95.0% | $2,123,182 | $277,924 | $1,845,258 | 10.8% | $123,724 | $1,721,534 | 9.9% | |||||||||||||||||||||||||||||||||||||
1.07 | Property | C&J Energy Services, Inc. II | $1,897,812 | $66,293 | $1,831,519 | 12/31/2015 | 10.7% | $2,253,881 | $105,594 | $2,148,287 | 12/31/2016 | 11.2% | $1,760,170 | $132,631 | $1,627,539 | T12 8/31/2017 | 11.3% | 95.0% | $2,166,460 | $824,081 | $1,342,379 | 10.8% | $178,062 | $1,164,316 | 9.9% | |||||||||||||||||||||||||||||||||||||
1.08 | Property | Lippert Components Manufacturing, Inc. | $1,404,993 | $696,436 | $708,557 | 12/31/2015 | 10.7% | $752,747 | ($208,935) | $961,682 | 12/31/2016 | 11.2% | $1,755,527 | $741,145 | $1,014,382 | T12 8/31/2017 | 11.3% | 95.0% | $1,812,261 | $888,545 | $923,715 | 10.8% | $149,810 | $773,905 | 9.9% | |||||||||||||||||||||||||||||||||||||
1.09 | Property | FedEx Ground Package System, Inc. (WV) | N/A | N/A | N/A | N/A | 10.7% | N/A | N/A | N/A | N/A | 11.2% | $421,693 | $6,819 | $414,874 | T12 8/31/2017 | 11.3% | 95.0% | $1,167,555 | $280,387 | $887,168 | 10.8% | $48,775 | $838,393 | 9.9% | |||||||||||||||||||||||||||||||||||||
1.10 | Property | C&J Energy Services, Inc. I | $1,161,708 | $6,890 | $1,154,818 | 12/31/2015 | 10.7% | $1,161,185 | $8,213 | $1,152,972 | 12/31/2016 | 11.2% | $1,000,788 | $3,255 | $997,533 | T12 8/31/2017 | 11.3% | 95.0% | $1,304,867 | $438,351 | $866,515 | 10.8% | $95,975 | $770,541 | 9.9% | |||||||||||||||||||||||||||||||||||||
1.11 | Property | U.S. General Services Administration | $1,352,996 | $295,626 | $1,057,370 | 12/31/2015 | 10.7% | $1,352,856 | $311,604 | $1,041,252 | 12/31/2016 | 11.2% | $1,350,846 | $301,699 | $1,049,147 | T12 8/31/2017 | 11.3% | 95.0% | $1,285,728 | $309,379 | $976,349 | 10.8% | $56,292 | $920,057 | 9.9% | |||||||||||||||||||||||||||||||||||||
1.12 | Property | PNC Bank N.A. | $495,792 | $3,334 | $492,458 | 12/31/2015 | 10.7% | $505,719 | $4,766 | $500,953 | 12/31/2016 | 11.2% | $512,404 | $6,974 | $505,430 | T12 8/31/2017 | 11.3% | 95.0% | $871,633 | $366,298 | $505,336 | 10.8% | $108,400 | $396,936 | 9.9% | |||||||||||||||||||||||||||||||||||||
2 | Loan | Hilton Clearwater Beach Resort & Spa | 6.3% | $35,581,498 | $21,868,277 | $13,713,221 | 12/31/2015 | 10.3% | $34,737,132 | $21,627,840 | $13,109,292 | 12/31/2016 | 9.9% | $40,352,322 | $24,510,930 | $15,841,392 | T12 11/30/2017 | 11.9% | 74.0% | $40,352,322 | $24,518,720 | $15,833,602 | 11.9% | $1,614,093 | $14,219,509 | 10.7% | ||||||||||||||||||||||||||||||||||||
3 | (24) | Loan | One State Street | 5.2% | $38,732,858 | $22,478,614 | $16,254,244 | 12/31/2015 | 13.3% | $40,544,371 | $22,204,387 | $18,339,984 | 12/31/2016 | 15.0% | $40,243,472 | $22,220,397 | $18,023,075 | T12 8/31/2017 | 14.8% | 88.1% | $47,729,972 | $22,278,246 | $25,451,725 | 20.9% | $760,288 | $24,691,437 | 20.2% | |||||||||||||||||||||||||||||||||||
4 | Loan | The SoCal Portfolio | 4.9% | $28,601,263 | $11,097,950 | $17,503,313 | 12/31/2015 | 7.6% | $30,439,450 | $11,369,925 | $19,069,526 | 12/31/2016 | 8.3% | $31,784,832 | $11,711,633 | $20,073,199 | T12 10/31/2017 | 8.8% | 83.3% | $35,466,096 | $12,079,824 | $23,386,272 | 10.2% | $1,801,278 | $21,584,994 | 9.4% | ||||||||||||||||||||||||||||||||||||
4.01 | Property | Aliso Viejo Commerce Center | $2,127,327 | $492,572 | $1,634,755 | 12/31/2015 | 7.6% | $2,490,455 | $510,585 | $1,979,870 | 12/31/2016 | 8.3% | $2,536,649 | $464,007 | $2,072,642 | T12 10/31/2017 | 8.8% | 90.5% | $2,464,353 | $481,250 | $1,983,103 | 10.2% | $86,504 | $1,896,599 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.02 | Property | Transpark Commerce | $1,990,150 | $1,160,112 | $830,039 | 12/31/2015 | 7.6% | $2,128,832 | $1,143,929 | $984,903 | 12/31/2016 | 8.3% | $2,281,463 | $1,199,788 | $1,081,675 | T12 10/31/2017 | 8.8% | 75.5% | $3,372,820 | $1,268,714 | $2,104,106 | 10.2% | $128,716 | $1,975,390 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.03 | Property | Wimbledon | $2,053,299 | $456,756 | $1,596,543 | 12/31/2015 | 7.6% | $2,222,338 | $458,772 | $1,763,566 | 12/31/2016 | 8.3% | $2,381,434 | $498,563 | $1,882,871 | T12 10/31/2017 | 8.8% | 94.2% | $2,804,638 | $504,979 | $2,299,660 | 10.2% | $161,501 | $2,138,158 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.04 | Property | Palmdale Place | $1,300,312 | $395,935 | $904,377 | 12/31/2015 | 7.6% | $1,375,260 | $473,786 | $901,474 | 12/31/2016 | 8.3% | $2,360,179 | $599,408 | $1,760,771 | T12 10/31/2017 | 8.8% | 88.4% | $2,622,564 | $665,612 | $1,956,952 | 10.2% | $86,246 | $1,870,706 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.05 | Property | Sierra Gateway | $1,924,473 | $736,684 | $1,187,789 | 12/31/2015 | 7.6% | $2,037,192 | $822,187 | $1,215,005 | 12/31/2016 | 8.3% | $2,171,049 | $807,092 | $1,363,957 | T12 10/31/2017 | 8.8% | 80.1% | $2,294,646 | $804,865 | $1,489,781 | 10.2% | $110,264 | $1,379,517 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.06 | Property | Fresno Industrial Center | $830,259 | $247,333 | $582,926 | 12/31/2015 | 7.6% | $1,242,948 | $283,395 | $959,553 | 12/31/2016 | 8.3% | $1,428,501 | $364,912 | $1,063,589 | T12 10/31/2017 | 8.8% | 96.8% | $1,466,559 | $303,115 | $1,163,444 | 10.2% | $74,690 | $1,088,754 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.07 | Property | Upland Freeway | $1,546,844 | $435,164 | $1,111,680 | 12/31/2015 | 7.6% | $1,726,150 | $468,446 | $1,257,705 | 12/31/2016 | 8.3% | $1,880,742 | $473,469 | $1,407,273 | T12 10/31/2017 | 8.8% | 94.6% | $1,969,593 | $470,879 | $1,498,714 | 10.2% | $95,042 | $1,403,672 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.08 | Property | Commerce Corporate Center | $846,095 | $389,793 | $456,302 | 12/31/2015 | 7.6% | $807,770 | $436,712 | $371,058 | 12/31/2016 | 8.3% | $838,710 | $480,834 | $357,876 | T12 10/31/2017 | 8.8% | 93.4% | $1,733,773 | $521,217 | $1,212,555 | 10.2% | $150,076 | $1,062,479 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.09 | Property | Moreno Valley | $1,381,818 | $442,957 | $938,861 | 12/31/2015 | 7.6% | $1,440,971 | $450,920 | $990,051 | 12/31/2016 | 8.3% | $1,548,144 | $481,443 | $1,066,701 | T12 10/31/2017 | 8.8% | 93.3% | $1,580,201 | $424,315 | $1,155,886 | 10.2% | $48,716 | $1,107,170 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.10 | Property | Airport One Office Park | $1,492,640 | $354,919 | $1,137,721 | 12/31/2015 | 7.6% | $1,357,746 | $347,144 | $1,010,602 | 12/31/2016 | 8.3% | $1,036,907 | $338,745 | $698,162 | T12 10/31/2017 | 8.8% | 100.0% | $1,673,535 | $400,010 | $1,273,525 | 10.2% | $123,188 | $1,150,337 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.11 | Property | Colton Courtyard | $933,371 | $413,811 | $519,560 | 12/31/2015 | 7.6% | $1,043,636 | $423,883 | $619,753 | 12/31/2016 | 8.3% | $1,056,116 | $447,969 | $608,147 | T12 10/31/2017 | 8.8% | 64.1% | $1,337,589 | $449,824 | $887,766 | 10.2% | $69,141 | $818,625 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.12 | Property | The Abbey Center | $1,186,133 | $581,918 | $604,215 | 12/31/2015 | 7.6% | $1,238,617 | $585,276 | $653,341 | 12/31/2016 | 8.3% | $1,198,508 | $588,532 | $609,976 | T12 10/31/2017 | 8.8% | 86.9% | $1,262,203 | $602,307 | $659,896 | 10.2% | $55,865 | $604,031 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.13 | Property | Upland Commerce Center | $729,243 | $223,764 | $505,479 | 12/31/2015 | 7.6% | $756,277 | $233,290 | $522,987 | 12/31/2016 | 8.3% | $852,842 | $235,462 | $617,380 | T12 10/31/2017 | 8.8% | 84.1% | $899,488 | $237,383 | $662,105 | 10.2% | $46,249 | $615,856 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.14 | Property | Diamond Bar | $617,608 | $117,787 | $499,821 | 12/31/2015 | 7.6% | $684,401 | $113,730 | $570,671 | 12/31/2016 | 8.3% | $741,338 | $119,307 | $622,031 | T12 10/31/2017 | 8.8% | 100.0% | $711,219 | $123,560 | $587,659 | 10.2% | $18,182 | $569,477 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.15 | Property | Atlantic Plaza | $599,363 | $120,846 | $478,517 | 12/31/2015 | 7.6% | $631,999 | $131,315 | $500,684 | 12/31/2016 | 8.3% | $623,595 | $160,608 | $462,987 | T12 10/31/2017 | 8.8% | 96.0% | $666,343 | $127,691 | $538,652 | 10.2% | $35,634 | $503,018 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.16 | Property | Ming Office Park | $2,351,764 | $996,639 | $1,355,125 | 12/31/2015 | 7.6% | $2,386,820 | $960,318 | $1,426,502 | 12/31/2016 | 8.3% | $2,031,985 | $916,024 | $1,115,961 | T12 10/31/2017 | 8.8% | 56.4% | $1,525,372 | $958,436 | $566,936 | 10.2% | $93,176 | $473,760 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.17 | Property | 10th Street Commerce Center | $1,323,754 | $478,444 | $845,310 | 12/31/2015 | 7.6% | $1,173,763 | $427,853 | $745,910 | 12/31/2016 | 8.3% | $1,281,965 | $365,811 | $916,154 | T12 10/31/2017 | 8.8% | 55.7% | $986,164 | $383,805 | $602,359 | 10.2% | $60,302 | $542,057 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.18 | Property | Cityview Plaza | $2,503,879 | $1,663,111 | $840,768 | 12/31/2015 | 7.6% | $2,768,146 | $1,673,222 | $1,094,924 | 12/31/2016 | 8.3% | $2,778,422 | $1,719,815 | $1,058,607 | T12 10/31/2017 | 8.8% | 96.5% | $3,270,894 | $1,847,718 | $1,423,175 | 10.2% | $155,817 | $1,267,358 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.19 | Property | Garden Grove Town Center | $334,699 | $48,759 | $285,940 | 12/31/2015 | 7.6% | $330,385 | $62,505 | $267,880 | 12/31/2016 | 8.3% | $217,235 | $84,564 | $132,671 | T12 10/31/2017 | 8.8% | 100.0% | $353,105 | $69,857 | $283,248 | 10.2% | $16,777 | $266,471 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.20 | Property | 30th Street Commerce Center | $407,527 | $123,206 | $284,321 | 12/31/2015 | 7.6% | $326,969 | $142,971 | $183,998 | 12/31/2016 | 8.3% | $343,177 | $145,083 | $198,094 | T12 10/31/2017 | 8.8% | 50.1% | $364,886 | $148,945 | $215,941 | 10.2% | $25,373 | $190,568 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.21 | Property | Mt. Vernon Commerce Center | $270,045 | $140,619 | $129,426 | 12/31/2015 | 7.6% | $297,736 | $126,448 | $171,288 | 12/31/2016 | 8.3% | $290,763 | $119,542 | $171,221 | T12 10/31/2017 | 8.8% | 78.2% | $325,981 | $115,869 | $210,112 | 10.2% | $16,997 | $193,115 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.22 | Property | Anaheim Stadium Industrial | $1,029,048 | $697,145 | $331,903 | 12/31/2015 | 7.6% | $1,143,895 | $708,558 | $435,337 | 12/31/2016 | 8.3% | $1,140,994 | $702,043 | $438,951 | T12 10/31/2017 | 8.8% | 100.0% | $1,139,019 | $784,210 | $354,809 | 10.2% | $92,297 | $262,511 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.23 | Property | 25th Street Commerce Center | $348,762 | $75,579 | $273,183 | 12/31/2015 | 7.6% | $338,358 | $83,857 | $254,501 | 12/31/2016 | 8.3% | $245,034 | $89,725 | $155,309 | T12 10/31/2017 | 8.8% | 60.5% | $249,591 | $97,398 | $152,193 | 10.2% | $14,746 | $137,447 | 9.4% | |||||||||||||||||||||||||||||||||||||
4.24 | Property | Fresno Airport | $472,850 | $304,097 | $168,754 | 12/31/2015 | 7.6% | $488,786 | $300,824 | $187,962 | 12/31/2016 | 8.3% | $519,080 | $308,884 | $210,196 | T12 10/31/2017 | 8.8% | 47.7% | $391,561 | $287,864 | $103,697 | 10.2% | $35,778 | $67,919 | 9.4% | |||||||||||||||||||||||||||||||||||||
5 | Loan | Throggs Neck Shopping Center | 4.7% | $4,300,256 | $1,574,920 | $2,725,336 | 12/31/2015 | 4.0% | $5,703,116 | $2,134,948 | $3,568,168 | 12/31/2016 | 5.2% | $6,495,365 | $1,887,869 | $4,607,496 | T12 12/31/2017 | 6.7% | 93.2% | $7,323,860 | $2,221,539 | $5,102,321 | 7.4% | $196,616 | $4,905,705 | 7.2% | ||||||||||||||||||||||||||||||||||||
6 | Loan | Quarry Place at Tuckahoe | 4.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $1,586,311 | $1,449,222 | $137,089 | T12 12/31/2017 | 0.3% | 95.0% | $4,367,797 | $1,478,400 | $2,889,397 | 7.0% | $32,246 | $2,857,151 | 7.0% | ||||||||||||||||||||||||||||||||||||
7 | Loan | Soho House Chicago | 4.2% | $4,745,750 | $472,715 | $4,273,035 | 12/31/2015 | 6.8% | $5,693,057 | $455,907 | $5,237,150 | 12/31/2016 | 8.4% | $6,465,064 | $413,941 | $6,051,123 | T12 12/31/2017 | 9.7% | 95.0% | $6,663,508 | $919,677 | $5,743,831 | 9.2% | $18,360 | $5,725,471 | 9.1% | ||||||||||||||||||||||||||||||||||||
8 | Loan | Melbourne Hotel Portfolio | 3.6% | $23,188,634 | $15,064,055 | $8,124,579 | 12/31/2016 | 14.3% | $23,379,133 | $15,161,864 | $8,217,269 | 12/31/2017 | 14.4% | $23,704,659 | $15,300,654 | $8,404,005 | T12 1/31/2018 | 14.7% | 87.9% | $24,272,623 | $16,122,821 | $8,149,802 | 14.3% | $970,905 | $7,178,897 | 12.6% | ||||||||||||||||||||||||||||||||||||
8.01 | Property | Hilton Melbourne Beach Oceanfront | $12,569,874 | $8,251,244 | $4,318,630 | 12/31/2016 | 14.3% | $12,253,406 | $8,075,858 | $4,177,548 | 12/31/2017 | 14.4% | $12,387,179 | $8,150,068 | $4,237,111 | T12 1/31/2018 | 14.7% | 88.2% | $13,010,389 | $8,751,357 | $4,259,032 | 14.3% | $520,416 | $3,738,617 | 12.6% | |||||||||||||||||||||||||||||||||||||
8.02 | Property | Doubletree Suites Melbourne Beach | $10,618,760 | $6,812,811 | $3,805,949 | 12/31/2016 | 14.3% | $11,125,727 | $7,086,006 | $4,039,721 | 12/31/2017 | 14.4% | $11,317,480 | $7,150,586 | $4,166,894 | T12 1/31/2018 | 14.7% | 87.7% | $11,262,234 | $7,371,464 | $3,890,770 | 14.3% | $450,489 | $3,440,280 | 12.6% | |||||||||||||||||||||||||||||||||||||
9 | Loan | Moffett Towers II - Building 2 | 3.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 98.0% | $22,525,092 | $2,840,101 | $19,684,992 | 11.9% | $879,332 | $18,805,659 | 11.4% | ||||||||||||||||||||||||||||||||||||
10 | Loan | Green Oak Village Place | 3.1% | $5,425,356 | $2,421,305 | $3,004,051 | 12/31/2015 | 10.1% | $5,391,594 | $2,278,804 | $3,112,790 | 12/31/2016 | 10.5% | $5,730,721 | $2,439,630 | $3,291,091 | T12 1/31/2018 | 11.1% | 89.3% | $6,104,851 | $2,515,592 | $3,589,258 | 12.1% | $361,660 | $3,227,598 | 10.9% | ||||||||||||||||||||||||||||||||||||
11 | Loan | Northrop Grumman Portfolio | 2.9% | $9,896,889 | $1,215,547 | $8,681,342 | 12/31/2015 | 31.4% | $10,059,233 | $1,197,334 | $8,861,899 | 12/31/2016 | 32.0% | $10,137,852 | $1,155,064 | $8,982,788 | T12 8/31/2017 | 32.5% | 95.0% | $9,915,583 | $1,231,413 | $8,684,171 | 31.4% | $486,284 | $8,197,886 | 29.6% | ||||||||||||||||||||||||||||||||||||
11.01 | Property | Chester | $5,902,530 | $593,373 | $5,309,157 | 12/31/2015 | 31.4% | $6,030,358 | $607,660 | $5,422,698 | 12/31/2016 | 32.0% | $6,119,540 | $623,678 | $5,495,862 | T12 8/31/2017 | 32.5% | 95.0% | $5,986,368 | $627,151 | $5,359,218 | 31.4% | $308,548 | $5,050,670 | 29.6% | |||||||||||||||||||||||||||||||||||||
11.02 | Property | Lebanon | $3,994,359 | $622,174 | $3,372,185 | 12/31/2015 | 31.4% | $4,028,875 | $589,674 | $3,439,201 | 12/31/2016 | 32.0% | $4,018,312 | $531,386 | $3,486,926 | T12 8/31/2017 | 32.5% | 95.0% | $3,929,215 | $604,262 | $3,324,953 | 31.4% | $177,736 | $3,147,216 | 29.6% | |||||||||||||||||||||||||||||||||||||
12 | Loan | Lehigh Valley Mall | 2.9% | $36,151,146 | $9,508,909 | $26,642,237 | 12/31/2015 | 13.4% | $36,598,789 | $9,104,230 | $27,494,559 | 12/31/2016 | 13.8% | $35,447,338 | $9,071,090 | $26,376,248 | T12 8/31/2017 | 13.3% | 92.3% | $33,855,086 | $8,922,902 | $24,932,184 | 12.6% | $1,005,356 | $23,926,828 | 12.0% | ||||||||||||||||||||||||||||||||||||
13 | Loan | 6-8 West 28th Street | 2.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $1,040,962 | $225,830 | $815,132 | T12 12/31/2017 | 3.1% | 95.0% | $2,297,496 | $303,371 | $1,994,125 | 7.7% | $43,890 | $1,950,235 | 7.5% | ||||||||||||||||||||||||||||||||||||
14 | Loan | Penn Center West | 2.3% | $3,958,998 | $1,386,570 | $2,572,428 | 12/31/2015 | 11.7% | $4,099,231 | $1,419,023 | $2,680,208 | 12/31/2016 | 12.2% | $4,359,174 | $1,445,704 | $2,913,470 | T12 11/30/2017 | 13.2% | 88.6% | $4,210,503 | $1,569,128 | $2,641,375 | 12.0% | $257,074 | $2,384,301 | 10.8% | ||||||||||||||||||||||||||||||||||||
14.01 | Property | Penn Center West 1 | $1,805,055 | $509,824 | $1,295,231 | 12/31/2015 | 11.7% | $1,914,307 | $541,629 | $1,372,678 | 12/31/2016 | 12.2% | $1,959,085 | $547,834 | $1,411,251 | T12 11/30/2017 | 13.2% | 98.1% | $2,028,625 | $608,938 | $1,419,687 | 12.0% | $112,256 | $1,307,431 | 10.8% | |||||||||||||||||||||||||||||||||||||
14.02 | Property | Penn Center West 6 | $1,089,150 | $438,482 | $650,668 | 12/31/2015 | 11.7% | $1,189,838 | $444,255 | $745,583 | 12/31/2016 | 12.2% | $1,208,315 | $448,770 | $759,545 | T12 11/30/2017 | 13.2% | 100.0% | $1,252,712 | $484,439 | $768,273 | 12.0% | $71,303 | $696,970 | 10.8% | |||||||||||||||||||||||||||||||||||||
14.03 | Property | Penn Center West 8 | $1,064,793 | $438,264 | $626,529 | 12/31/2015 | 11.7% | $995,086 | $433,139 | $561,947 | 12/31/2016 | 12.2% | $1,191,774 | $449,100 | $742,674 | T12 11/30/2017 | 13.2% | 64.5% | $929,166 | $475,751 | $453,415 | 12.0% | $73,515 | $379,900 | 10.8% | |||||||||||||||||||||||||||||||||||||
15 | Loan | Yorkshire & Lexington Towers | 2.1% | $22,932,055 | $12,878,848 | $10,053,207 | 12/31/2015 | 5.0% | $22,282,785 | $12,726,214 | $9,556,571 | 12/31/2016 | 4.8% | $29,633,529 | $13,814,501 | $15,819,028 | T12 12/31/2017 | 7.9% | 86.9% | $38,084,023 | $14,135,899 | $23,948,124 | 12.0% | $183,139 | $23,764,985 | 11.9% | ||||||||||||||||||||||||||||||||||||
15.01 | Property | Yorkshire Tower | $18,642,769 | $10,510,120 | $8,132,649 | 12/31/2015 | 5.0% | $18,331,288 | $10,283,642 | $8,047,646 | 12/31/2016 | 4.8% | $25,188,916 | $11,171,912 | $14,017,004 | T12 12/31/2017 | 7.9% | 88.1% | $32,703,002 | $11,369,959 | $21,333,043 | 12.0% | $145,916 | $21,187,127 | 11.9% | |||||||||||||||||||||||||||||||||||||
15.02 | Property | Lexington Tower | $4,289,286 | $2,368,729 | $1,920,558 | 12/31/2015 | 5.0% | $3,951,498 | $2,442,573 | $1,508,925 | 12/31/2016 | 4.8% | $4,444,613 | $2,642,589 | $1,802,024 | T12 12/31/2017 | 7.9% | 80.1% | $5,381,021 | $2,765,940 | $2,615,081 | 12.0% | $37,223 | $2,577,858 | 11.9% | |||||||||||||||||||||||||||||||||||||
16 | (25) | Loan | One Market Center | 1.9% | $4,100,435 | $2,108,519 | $1,991,915 | 12/31/2015 | 10.7% | $3,793,802 | $2,001,622 | $1,792,179 | 12/31/2016 | 9.7% | $3,813,612 | $1,906,630 | $1,906,982 | T12 12/31/2017 | 10.3% | 74.7% | $4,693,878 | $2,117,840 | $2,576,038 | 13.9% | $39,180 | $2,536,859 | 13.7% | |||||||||||||||||||||||||||||||||||
17 | Loan | Shoppes at Southern Palms | 1.9% | $3,203,900 | $679,700 | $2,524,200 | 12/31/2015 | 13.8% | $3,370,500 | $707,500 | $2,663,000 | 12/31/2016 | 14.6% | $2,814,000 | $724,500 | $2,089,500 | T12 12/31/2017 | 11.4% | 95.0% | $2,516,365 | $691,323 | $1,825,043 | 10.0% | $326,285 | $1,498,757 | 8.2% | ||||||||||||||||||||||||||||||||||||
18 | Loan | Signet Jewelers Expansion | 1.8% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $1,561,275 | $55,438 | $1,505,836 | 8.7% | $12,893 | $1,492,944 | 8.6% | ||||||||||||||||||||||||||||||||||||
19 | (24) | Loan | 600 Vine | 1.8% | $9,889,108 | $4,668,529 | $5,220,578 | 12/31/2015 | 9.9% | $9,965,544 | $5,083,255 | $4,882,289 | 12/31/2016 | 9.2% | $10,913,270 | $5,288,407 | $5,624,863 | T12 12/31/2017 | 10.7% | 90.2% | $10,814,614 | $5,272,693 | $5,541,922 | 10.5% | $862,551 | $4,679,371 | 8.9% | |||||||||||||||||||||||||||||||||||
20 | Loan | 1313-1317 14th Street | 1.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $367,888 | $241,963 | $125,925 | T12 5/31/2017 | 0.8% | 95.0% | $1,617,005 | $354,228 | $1,262,777 | 7.7% | $39,694 | $1,223,083 | 7.5% | ||||||||||||||||||||||||||||||||||||
21 | Loan | Ohio Limited Service Hotel Portfolio | 1.7% | $6,179,682 | $3,984,092 | $2,195,590 | 12/31/2015 | 13.7% | $6,563,339 | $3,879,610 | $2,683,729 | 12/31/2016 | 16.8% | $6,286,432 | $3,904,719 | $2,381,713 | T12 12/31/2017 | 14.9% | 72.9% | $6,286,432 | $4,041,218 | $2,245,214 | 14.0% | $251,457 | $1,993,756 | 12.5% | ||||||||||||||||||||||||||||||||||||
21.01 | Property | Courtyard by Marriott Dayton Beavercreek | $3,058,104 | $2,034,215 | $1,023,889 | 12/31/2015 | 13.7% | $3,212,916 | $1,956,989 | $1,255,927 | 12/31/2016 | 16.8% | $3,188,270 | $1,979,904 | $1,208,366 | T12 12/31/2017 | 14.9% | 73.3% | $3,188,270 | $2,051,770 | $1,136,500 | 14.0% | $127,531 | $1,008,969 | 12.5% | |||||||||||||||||||||||||||||||||||||
21.02 | Property | Residence Inn by Marriott Dayton Beavercreek | $3,121,578 | $1,949,877 | $1,171,701 | 12/31/2015 | 13.7% | $3,350,423 | $1,922,621 | $1,427,802 | 12/31/2016 | 16.8% | $3,098,162 | $1,924,815 | $1,173,347 | T12 12/31/2017 | 14.9% | 72.6% | $3,098,162 | $1,989,448 | $1,108,714 | 14.0% | $123,926 | $984,787 | 12.5% | |||||||||||||||||||||||||||||||||||||
22 | Loan | Port Place Shoppes | 1.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $1,626,370 | $426,847 | $1,199,522 | 8.1% | $23,625 | $1,175,897 | 8.0% |
A-1-11
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(14) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Third Most Recent Revenues | Third Most Recent Expenses | Third Most Recent NOI | Third Most Recent NOI Date | Third Most Recent NOI Debt Yield | Second Most Recent Revenues | Second Most Recent Expenses | Second Most Recent NOI | Second Most Recent NOI Date | Second Most Recent NOI Debt Yield | Most Recent Revenues | Most Recent Expenses | Most Recent NOI | Most Recent NOI Date | Most Recent NOI Debt Yield | UW Occupancy | UW Revenues(15) | UW Expenses | UW NOI | UW NOI Debt Yield | UW Capital Items | UW NCF | UW NCF Debt Yield | |||||||||||||||||||||||||||||||||||
23 | Loan | Hyatt House Broomfield Hotel | 1.4% | $4,554,098 | $3,201,911 | $1,352,187 | 12/31/2015 | 10.0% | $5,113,445 | $3,554,614 | $1,558,831 | 12/31/2016 | 11.5% | $5,137,919 | $3,521,176 | $1,616,743 | T12 12/31/2017 | 12.0% | 78.0% | $5,137,919 | $3,530,192 | $1,607,727 | 11.9% | $205,517 | $1,402,210 | 10.4% | ||||||||||||||||||||||||||||||||||||
24 | (24) | Loan | Shoppes at College Hills | 1.4% | $3,793,753 | $1,564,461 | $2,229,292 | 12/31/2015 | 16.7% | $3,886,389 | $1,582,052 | $2,304,337 | T12 10/31/2016 | 17.2% | $3,105,187 | $1,505,056 | $1,600,130 | T12 12/31/2017 | 12.0% | 87.2% | $3,259,808 | $1,624,800 | $1,635,009 | 12.2% | $231,288 | $1,403,721 | 10.5% | |||||||||||||||||||||||||||||||||||
25 | Loan | Penn Hills Shopping Center | 1.3% | $3,170,578 | $1,387,281 | $1,783,297 | 12/31/2015 | 14.2% | $3,148,128 | $1,428,451 | $1,719,677 | 12/31/2016 | 13.7% | $3,174,131 | $1,483,661 | $1,690,470 | T12 10/31/2017 | 13.5% | 90.6% | $3,063,449 | $1,476,222 | $1,587,227 | 12.6% | $337,777 | $1,249,450 | 9.9% | ||||||||||||||||||||||||||||||||||||
26 | Loan | Candlewood Suites Secaucus Meadowlands | 1.3% | $3,258,703 | $1,806,412 | $1,452,290 | 12/31/2015 | 11.6% | $3,095,008 | $1,714,890 | $1,380,117 | 12/31/2016 | 11.0% | $3,182,017 | $1,714,625 | $1,467,391 | T12 11/30/2017 | 11.7% | 83.5% | $3,182,017 | $1,736,448 | $1,445,569 | 11.6% | $127,281 | $1,318,288 | 10.5% | ||||||||||||||||||||||||||||||||||||
27 | Loan | Timberline Place II | 1.3% | $1,611,209 | $599,914 | $1,011,295 | 12/31/2015 | 8.1% | $1,704,731 | $626,240 | $1,078,491 | 12/31/2016 | 8.6% | $1,813,753 | $672,007 | $1,141,746 | T12 1/31/2018 | 9.1% | 94.3% | $1,885,223 | $672,817 | $1,212,406 | 9.7% | $25,500 | $1,186,906 | 9.5% | ||||||||||||||||||||||||||||||||||||
28 | Loan | 50-52 Fadem Road | 1.2% | $883,647 | $472,584 | $411,063 | 12/31/2015 | 3.5% | $800,532 | $434,985 | $365,547 | 12/31/2016 | 3.1% | $1,000,500 | $414,655 | $585,846 | T12 11/30/2017 | 5.0% | 87.5% | $1,498,984 | $478,076 | $1,020,909 | 8.8% | $45,174 | $975,734 | 8.4% | ||||||||||||||||||||||||||||||||||||
29 | Loan | 321 East 2nd Street | 1.2% | $1,743,151 | $730,974 | $1,012,177 | 12/31/2015 | 9.0% | $1,736,764 | $743,929 | $992,835 | 12/31/2016 | 8.8% | $1,704,807 | $734,966 | $969,841 | T12 12/31/2017 | 8.6% | 97.5% | $1,723,662 | $718,029 | $1,005,632 | 8.9% | $13,707 | $991,926 | 8.8% | ||||||||||||||||||||||||||||||||||||
30 | Loan | 111 West Jackson | 1.2% | $15,383,632 | $7,942,890 | $7,440,742 | 12/31/2015 | 18.1% | $17,443,153 | $9,336,243 | $8,106,910 | 12/31/2016 | 19.8% | $18,204,371 | $9,707,207 | $8,497,164 | T12 12/31/2017 | 20.7% | 95.0% | $19,451,297 | $9,848,871 | $9,602,426 | 23.4% | $960,046 | $8,642,379 | 21.1% | ||||||||||||||||||||||||||||||||||||
31 | (25) | Loan | The Yard | 1.2% | N/A | N/A | N/A | N/A | N/A | $968,024 | $471,078 | $496,945 | 12/31/2016 | 4.5% | $1,529,091 | $423,746 | $1,105,345 | T12 10/31/2017 | 10.0% | 94.9% | $2,130,211 | $492,823 | $1,637,387 | 14.9% | $99,336 | $1,538,052 | 14.0% | |||||||||||||||||||||||||||||||||||
32 | Loan | Staybridge Suites Myrtle Beach | 1.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $3,966,178 | $2,557,662 | $1,408,516 | T12 11/30/2017 | 12.9% | 80.5% | $3,966,178 | $2,605,767 | $1,360,411 | 12.4% | $158,647 | $1,201,764 | 11.0% | ||||||||||||||||||||||||||||||||||||
33 | Loan | GED Integrated Solutions | 1.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $1,001,235 | $35,229 | $966,005 | 9.3% | $40,023 | $925,983 | 8.9% | ||||||||||||||||||||||||||||||||||||
34 | Loan | Best Western Castillo Del Sol | 1.1% | $3,003,850 | $1,649,149 | $1,354,701 | 12/31/2015 | 13.4% | $2,931,488 | $1,762,256 | $1,169,232 | 12/31/2016 | 11.5% | $3,307,577 | $1,746,622 | $1,560,955 | T12 12/31/2017 | 15.4% | 66.2% | $3,307,577 | $1,869,412 | $1,438,165 | 14.2% | $132,303 | $1,305,862 | 12.9% | ||||||||||||||||||||||||||||||||||||
35 | Loan | Garden Multifamily Portfolio | 1.0% | $8,977,316 | $3,830,576 | $5,146,740 | 12/31/2015 | 9.1% | $9,174,572 | $3,854,858 | $5,319,714 | 12/31/2016 | 9.4% | $9,322,481 | $3,988,635 | $5,333,846 | T12 12/31/2017 | 9.4% | 92.2% | $9,334,684 | $3,979,984 | $5,354,700 | 9.4% | $357,600 | $4,997,100 | 8.8% | ||||||||||||||||||||||||||||||||||||
35.01 | Property | Carleton | $924,115 | $414,443 | $509,672 | 12/31/2015 | 9.1% | $952,169 | $405,761 | $546,408 | 12/31/2016 | 9.4% | $1,029,258 | $418,953 | $610,305 | T12 12/31/2017 | 9.4% | 91.8% | $1,029,627 | $415,620 | $614,007 | 9.4% | $30,900 | $583,107 | 8.8% | |||||||||||||||||||||||||||||||||||||
35.02 | Property | River Glen | $809,085 | $336,747 | $472,338 | 12/31/2015 | 9.1% | $860,423 | $346,395 | $514,028 | 12/31/2016 | 9.4% | $876,023 | $361,263 | $514,760 | T12 12/31/2017 | 9.4% | 95.7% | $883,641 | $353,054 | $530,587 | 9.4% | $33,900 | $496,687 | 8.8% | |||||||||||||||||||||||||||||||||||||
35.03 | Property | Tabor Ridge | $762,957 | $308,225 | $454,732 | 12/31/2015 | 9.1% | $764,869 | $322,951 | $441,918 | 12/31/2016 | 9.4% | $765,166 | $343,277 | $421,889 | T12 12/31/2017 | 9.4% | 93.8% | $756,814 | $348,126 | $408,688 | 9.4% | $29,100 | $379,588 | 8.8% | |||||||||||||||||||||||||||||||||||||
35.04 | Property | Ridgewood | $672,216 | $241,117 | $431,099 | 12/31/2015 | 9.1% | $690,398 | $234,115 | $456,283 | 12/31/2016 | 9.4% | $709,870 | $249,202 | $460,668 | T12 12/31/2017 | 9.4% | 95.3% | $705,163 | $250,538 | $454,625 | 9.4% | $29,400 | $425,225 | 8.8% | |||||||||||||||||||||||||||||||||||||
35.05 | Property | Foxhaven | $727,162 | $290,750 | $436,412 | 12/31/2015 | 9.1% | $714,377 | $298,545 | $415,832 | 12/31/2016 | 9.4% | $656,066 | $314,384 | $341,682 | T12 12/31/2017 | 9.4% | 85.2% | $655,783 | $312,189 | $343,594 | 9.4% | $32,100 | $311,494 | 8.8% | |||||||||||||||||||||||||||||||||||||
35.06 | Property | Hayfield | $541,320 | $284,441 | $256,879 | 12/31/2015 | 9.1% | $614,900 | $251,860 | $363,040 | 12/31/2016 | 9.4% | $653,780 | $241,543 | $412,237 | T12 12/31/2017 | 9.4% | 96.0% | $689,087 | $241,374 | $447,713 | 9.4% | $25,800 | $421,913 | 8.8% | |||||||||||||||||||||||||||||||||||||
35.07 | Property | Laurel | $551,300 | $241,031 | $310,269 | 12/31/2015 | 9.1% | $556,979 | $238,397 | $318,582 | 12/31/2016 | 9.4% | $583,328 | $242,301 | $341,027 | T12 12/31/2017 | 9.4% | 95.2% | $590,489 | $239,808 | $350,681 | 9.4% | $20,400 | $330,281 | 8.8% | |||||||||||||||||||||||||||||||||||||
35.08 | Property | Wood Trail | $469,341 | $168,658 | $300,683 | 12/31/2015 | 9.1% | $473,946 | $170,816 | $303,130 | 12/31/2016 | 9.4% | $487,032 | $142,901 | $344,131 | T12 12/31/2017 | 9.4% | 90.9% | $489,640 | $141,407 | $348,233 | 9.4% | $18,300 | $329,933 | 8.8% | |||||||||||||||||||||||||||||||||||||
35.09 | Property | Camellia | $675,351 | $324,691 | $350,660 | 12/31/2015 | 9.1% | $659,966 | $326,706 | $333,260 | 12/31/2016 | 9.4% | $658,040 | $382,372 | $275,668 | T12 12/31/2017 | 9.4% | 83.2% | $647,977 | $386,678 | $261,299 | 9.4% | $31,200 | $230,099 | 8.8% | |||||||||||||||||||||||||||||||||||||
35.10 | Property | Ashgrove | $468,719 | $202,770 | $265,949 | 12/31/2015 | 9.1% | $487,815 | $205,715 | $282,100 | 12/31/2016 | 9.4% | $501,548 | $205,187 | $296,361 | T12 12/31/2017 | 9.4% | 95.3% | $509,411 | $203,795 | $305,616 | 9.4% | $18,000 | $287,616 | 8.8% | |||||||||||||||||||||||||||||||||||||
35.11 | Property | Slate Run | $534,813 | $263,083 | $271,730 | 12/31/2015 | 9.1% | $538,306 | $271,239 | $267,067 | 12/31/2016 | 9.4% | $526,857 | $289,580 | $237,277 | T12 12/31/2017 | 9.4% | 92.4% | $524,735 | $287,350 | $237,385 | 9.4% | $18,600 | $218,785 | 8.8% | |||||||||||||||||||||||||||||||||||||
35.12 | Property | Forsythia | $500,088 | $213,273 | $286,815 | 12/31/2015 | 9.1% | $513,299 | $231,053 | $282,246 | 12/31/2016 | 9.4% | $519,297 | $236,177 | $283,120 | T12 12/31/2017 | 9.4% | 96.0% | $525,230 | $235,131 | $290,099 | 9.4% | $18,000 | $272,099 | 8.8% | |||||||||||||||||||||||||||||||||||||
35.13 | Property | Beckford | $452,756 | $180,975 | $271,781 | 12/31/2015 | 9.1% | $450,136 | $184,574 | $265,562 | 12/31/2016 | 9.4% | $461,372 | $190,387 | $270,985 | T12 12/31/2017 | 9.4% | 90.6% | $461,171 | $198,944 | $262,227 | 9.4% | $18,000 | $244,227 | 8.8% | |||||||||||||||||||||||||||||||||||||
35.14 | Property | Meadowood | $475,954 | $205,551 | $270,403 | 12/31/2015 | 9.1% | $474,832 | $201,513 | $273,319 | 12/31/2016 | 9.4% | $466,585 | $211,243 | $255,342 | T12 12/31/2017 | 9.4% | 85.7% | $438,981 | $207,366 | $231,615 | 9.4% | $19,500 | $212,115 | 8.8% | |||||||||||||||||||||||||||||||||||||
35.15 | Property | Elmwood | $412,139 | $154,821 | $257,318 | 12/31/2015 | 9.1% | $422,157 | $165,218 | $256,939 | 12/31/2016 | 9.4% | $428,259 | $159,865 | $268,394 | T12 12/31/2017 | 9.4% | 96.6% | $426,935 | $158,605 | $268,330 | 9.4% | $14,400 | $253,930 | 8.8% | |||||||||||||||||||||||||||||||||||||
36 | Loan | Woodfield Corporate Center | 1.0% | $1,269,194 | $612,797 | $656,396 | 12/31/2015 | 6.7% | $1,430,650 | $624,443 | $806,207 | 12/31/2016 | 8.3% | $1,463,763 | $635,517 | $828,245 | T12 7/31/2017 | 8.5% | 82.9% | $1,539,640 | $653,840 | $885,801 | 9.1% | $89,424 | $796,377 | 8.2% | ||||||||||||||||||||||||||||||||||||
37 | Loan | Nice-Pak Warehouse | 1.0% | $1,045,000 | $9,648 | $1,035,352 | 12/31/2015 | 10.8% | $1,045,000 | $9,346 | $1,035,654 | 12/31/2016 | 10.8% | $1,045,000 | $10,022 | $1,034,978 | T12 12/31/2017 | 10.8% | 95.0% | $1,043,100 | $24,884 | $1,018,216 | 10.6% | $162,459 | $855,757 | 8.9% | ||||||||||||||||||||||||||||||||||||
38 | Loan | Windbury Apartments | 0.9% | $1,985,385 | $1,305,376 | $680,009 | 12/31/2015 | 7.6% | $2,105,690 | $1,418,702 | $686,988 | 12/31/2016 | 7.6% | $2,308,431 | $1,496,540 | $811,891 | T12 12/31/2017 | 9.0% | 89.1% | $2,418,570 | $1,495,030 | $923,540 | 10.3% | $75,504 | $848,036 | 9.4% | ||||||||||||||||||||||||||||||||||||
39 | Loan | Starbucks Portfolio & 32330 N Harbor Drive | 0.8% | $795,275 | $172,694 | $622,581 | 12/31/2015 | 7.9% | $894,571 | $189,499 | $705,072 | 12/31/2016 | 8.9% | $902,503 | $190,074 | $712,429 | T12 12/31/2017 | 9.0% | 95.0% | $906,716 | $223,510 | $683,205 | 8.6% | $20,542 | $662,663 | 8.4% | ||||||||||||||||||||||||||||||||||||
39.01 | Property | Starbucks - 4th Street | $231,972 | $66,972 | $165,000 | 12/31/2015 | 7.9% | $211,801 | $46,801 | $165,000 | 12/31/2016 | 8.9% | $211,013 | $46,013 | $165,000 | T12 12/31/2017 | 9.0% | 95.0% | $236,719 | $66,935 | $169,784 | 8.6% | $3,902 | $165,882 | 8.4% | |||||||||||||||||||||||||||||||||||||
39.02 | Property | Dept of Fish & Wildlife | $153,585 | $23,166 | $130,419 | 12/31/2015 | 7.9% | $270,861 | $57,951 | $212,910 | 12/31/2016 | 8.9% | $270,861 | $58,843 | $212,018 | T12 12/31/2017 | 9.0% | 95.0% | $257,318 | $66,467 | $190,851 | 8.6% | $10,881 | $179,969 | 8.4% | |||||||||||||||||||||||||||||||||||||
39.03 | Property | Starbucks - Woodstock | $163,793 | $18,788 | $145,005 | 12/31/2015 | 7.9% | $165,126 | $20,121 | $145,005 | 12/31/2016 | 8.9% | $164,216 | $19,211 | $145,005 | T12 12/31/2017 | 9.0% | 95.0% | $173,659 | $29,498 | $144,160 | 8.6% | $2,013 | $142,148 | 8.4% | |||||||||||||||||||||||||||||||||||||
39.04 | Property | Starbucks - Memphis | $134,559 | $34,897 | $99,662 | 12/31/2015 | 7.9% | $134,127 | $34,465 | $99,662 | 12/31/2016 | 8.9% | $134,277 | $34,615 | $99,662 | T12 12/31/2017 | 9.0% | 95.0% | $127,466 | $34,284 | $93,182 | 8.6% | $2,091 | $91,091 | 8.4% | |||||||||||||||||||||||||||||||||||||
39.05 | Property | Starbucks - Central Avenue | $111,366 | $28,871 | $82,495 | 12/31/2015 | 7.9% | $112,656 | $30,161 | $82,495 | 12/31/2016 | 8.9% | $122,136 | $31,392 | $90,744 | T12 12/31/2017 | 9.0% | 95.0% | $111,554 | $26,326 | $85,229 | 8.6% | $1,656 | $83,573 | 8.4% | |||||||||||||||||||||||||||||||||||||
40 | Loan | Sirtaj Hotel Beverly Hills | 0.8% | $2,628,274 | $1,784,861 | $843,413 | 12/31/2015 | 11.1% | $2,816,401 | $1,536,807 | $1,279,594 | 12/31/2016 | 16.9% | $2,842,873 | $1,556,182 | $1,286,691 | T12 12/31/2017 | 17.0% | 93.0% | $2,805,738 | $1,627,017 | $1,178,721 | 15.6% | $112,230 | $1,066,491 | 14.1% | ||||||||||||||||||||||||||||||||||||
41 | Loan | La Quinta Dallas Grand Prairie | 0.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $2,397,879 | $1,406,313 | $991,566 | T12 12/31/2017 | 15.0% | 76.3% | $2,426,928 | $1,548,281 | $878,648 | 13.3% | $97,077 | $781,571 | 11.9% | ||||||||||||||||||||||||||||||||||||
42 | Loan | Lockheed Martin – Grand Prairie, Texas | 0.7% | $809,203 | $56,059 | $753,144 | 12/31/2015 | 11.6% | $812,426 | $62,754 | $749,672 | 12/31/2016 | 11.5% | $899,177 | $26,627 | $872,551 | T12 12/31/2017 | 13.4% | 95.0% | $863,047 | $34,602 | $828,445 | 12.7% | $29,261 | $799,184 | 12.3% | ||||||||||||||||||||||||||||||||||||
43 | Loan | 1800-1836 West Lake Avenue | 0.6% | $1,234,067 | $448,029 | $786,038 | 12/31/2014 | 13.1% | $1,127,919 | $429,686 | $698,233 | 12/31/2015 | 11.6% | $1,165,230 | $412,481 | $752,749 | T12 9/30/2016 | 12.5% | 94.5% | $1,202,622 | $547,079 | $655,544 | 10.9% | $55,164 | $600,379 | 10.0% | ||||||||||||||||||||||||||||||||||||
44 | Loan | SS1 Multifamily Portfolio | 0.6% | $930,353 | $392,574 | $537,779 | 12/31/2015 | 9.3% | $948,375 | $400,537 | $547,838 | 12/31/2016 | 9.5% | $1,018,174 | $382,296 | $635,878 | T12 10/31/2017 | 11.0% | 95.0% | $1,002,826 | $388,543 | $614,283 | 10.7% | $33,999 | $580,284 | 10.1% | ||||||||||||||||||||||||||||||||||||
44.01 | Property | South Gate | $430,034 | $177,664 | $252,370 | 12/31/2015 | 9.3% | $437,255 | $189,472 | $247,783 | 12/31/2016 | 9.5% | $477,862 | $175,852 | $302,010 | T12 10/31/2017 | 11.0% | 95.0% | $474,662 | $179,762 | $294,900 | 10.7% | $16,343 | $278,557 | 10.1% | |||||||||||||||||||||||||||||||||||||
44.02 | Property | West Wood | $322,349 | $144,599 | $177,750 | 12/31/2015 | 9.3% | $333,265 | $143,436 | $189,829 | 12/31/2016 | 9.5% | $350,174 | $136,385 | $213,789 | T12 10/31/2017 | 11.0% | 95.0% | $342,294 | $136,365 | $205,929 | 10.7% | $10,286 | $195,643 | 10.1% | |||||||||||||||||||||||||||||||||||||
44.03 | Property | Terrace Apartments | $177,970 | $70,312 | $107,658 | 12/31/2015 | 9.3% | $177,855 | $67,628 | $110,227 | 12/31/2016 | 9.5% | $190,138 | $70,058 | $120,080 | T12 10/31/2017 | 11.0% | 95.0% | $185,870 | $72,416 | $113,455 | 10.7% | $7,370 | $106,085 | 10.1% | |||||||||||||||||||||||||||||||||||||
45 | Loan | Hembree Center | 0.6% | $726,762 | $253,341 | $473,421 | 12/31/2015 | 8.2% | $786,929 | $243,667 | $543,263 | 12/31/2016 | 9.4% | $799,492 | $207,490 | $592,001 | T12 12/31/2017 | 10.3% | 92.6% | $1,022,232 | $263,531 | $758,701 | 13.2% | $49,588 | $709,113 | 12.3% | ||||||||||||||||||||||||||||||||||||
46 | Loan | Story Hill Apartments | 0.6% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $1,008,134 | $484,455 | $523,679 | T12 12/31/2017 | 9.5% | 87.8% | $1,014,616 | $506,314 | $508,302 | 9.2% | $37,500 | $470,802 | 8.6% | ||||||||||||||||||||||||||||||||||||
47 | Loan | Stay Over Suites | 0.6% | $1,328,860 | $968,386 | $360,474 | 12/31/2015 | 6.9% | $2,094,142 | $1,009,339 | $1,084,803 | 12/31/2016 | 20.7% | $1,905,100 | $1,015,831 | $889,269 | T12 12/31/2017 | 17.0% | 71.4% | $1,905,100 | $1,128,007 | $777,093 | 14.8% | $76,204 | $700,889 | 13.4% | ||||||||||||||||||||||||||||||||||||
48 | Loan | Best Western Plus Liberty Lake | 0.5% | $351,656 | $200,572 | $151,084 | 12/31/2015 | 2.9% | $1,789,620 | $1,104,335 | $685,285 | 12/31/2016 | 13.3% | $1,831,781 | $982,259 | $849,522 | T12 12/31/2017 | 16.4% | 68.8% | $1,831,781 | $1,118,464 | $713,317 | 13.8% | $73,271 | $640,045 | 12.4% | ||||||||||||||||||||||||||||||||||||
49 | Loan | Klee Plaza | 0.5% | $870,999 | $283,956 | $587,043 | 12/31/2015 | 11.7% | $783,371 | $295,801 | $487,570 | 12/31/2016 | 9.8% | $1,010,950 | $285,007 | $725,943 | T12 12/31/2017 | 14.5% | 86.4% | $941,608 | $315,871 | $625,737 | 12.5% | $30,810 | $594,927 | 11.9% | ||||||||||||||||||||||||||||||||||||
50 | Loan | Best Western Plus Diamond Valley Inn | 0.5% | $778,694 | $617,253 | $161,441 | 12/31/2015 | 3.5% | $1,282,427 | $843,282 | $439,145 | 12/31/2016 | 9.4% | $1,649,798 | $999,738 | $650,060 | T12 12/31/2017 | 13.9% | 67.4% | $1,654,509 | $1,031,996 | $622,513 | 13.3% | $66,180 | $556,333 | 11.9% | ||||||||||||||||||||||||||||||||||||
51 | Loan | SS2 Multifamily Portfolio | 0.5% | $798,898 | $349,718 | $449,180 | 12/31/2015 | 9.7% | $812,280 | $351,705 | $460,575 | 12/31/2016 | 9.9% | $856,815 | $348,266 | $508,549 | T12 10/31/2017 | 11.0% | 95.0% | $840,838 | $358,947 | $481,891 | 10.4% | $29,740 | $452,151 | 9.8% | ||||||||||||||||||||||||||||||||||||
51.01 | Property | East Coast | $383,958 | $195,790 | $188,168 | 12/31/2015 | 9.7% | $386,881 | $186,976 | $199,905 | 12/31/2016 | 9.9% | $405,905 | $182,201 | $223,704 | T12 10/31/2017 | 11.0% | 95.0% | $399,972 | $190,702 | $209,271 | 10.4% | $13,392 | $195,879 | 9.8% | |||||||||||||||||||||||||||||||||||||
51.02 | Property | Norwegian Woods | $246,607 | $115,572 | $131,035 | 12/31/2015 | 9.7% | $256,118 | $116,962 | $139,156 | 12/31/2016 | 9.9% | $267,123 | $117,932 | $149,191 | T12 10/31/2017 | 11.0% | 95.0% | $261,043 | $119,515 | $141,528 | 10.4% | $10,848 | $130,680 | 9.8% | |||||||||||||||||||||||||||||||||||||
51.03 | Property | Candlelight | $168,333 | $38,356 | $129,977 | 12/31/2015 | 9.7% | $169,281 | $47,767 | $121,514 | 12/31/2016 | 9.9% | $183,787 | $48,133 | $135,654 | T12 10/31/2017 | 11.0% | 95.0% | $179,823 | $48,731 | $131,092 | 10.4% | $5,500 | $125,592 | 9.8% | |||||||||||||||||||||||||||||||||||||
52 | (24) | Loan | Quality Inn O’Hare | 0.5% | $2,527,949 | $1,969,706 | $558,243 | 12/31/2015 | 12.3% | $2,611,916 | $1,986,251 | $625,665 | 12/31/2016 | 13.8% | $2,738,395 | $2,262,206 | $476,189 | T12 11/30/2017 | 10.5% | 62.1% | $2,960,252 | $2,380,719 | $579,533 | 12.8% | $112,890 | $466,643 | 10.3% | |||||||||||||||||||||||||||||||||||
53 | Loan | Candlewood Suites Athens | 0.5% | $1,717,776 | $1,174,579 | $543,197 | 12/31/2015 | 12.0% | $1,869,557 | $1,227,221 | $642,336 | 12/31/2016 | 14.2% | $1,931,462 | $1,322,832 | $608,630 | T12 12/31/2017 | 13.5% | 100.0% | $1,931,462 | $1,316,943 | $614,519 | 13.6% | $77,258 | $537,260 | 11.9% | ||||||||||||||||||||||||||||||||||||
54 | Loan | Candlewood Suites Fort Wayne | 0.4% | $1,570,390 | $1,101,264 | $469,125 | 12/31/2015 | 11.1% | $1,573,550 | $1,087,378 | $486,171 | 12/31/2016 | 11.5% | $1,832,670 | $1,204,039 | $628,631 | T12 11/30/2017 | 14.8% | 72.7% | $1,832,670 | $1,184,281 | $648,389 | 15.3% | $73,307 | $575,082 | 13.6% | ||||||||||||||||||||||||||||||||||||
55 | Loan | Circle Apartments | 0.3% | $372,587 | $121,315 | $251,272 | 12/31/2015 | 8.6% | $396,780 | $127,252 | $269,528 | 12/31/2016 | 9.2% | $442,892 | $126,851 | $316,041 | T12 12/31/2017 | 10.8% | 95.0% | $422,719 | $138,810 | $283,909 | 9.7% | $12,250 | $271,659 | 9.3% | ||||||||||||||||||||||||||||||||||||
56 | Loan | Burger King Philadelphia | 0.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.1% | $146,907 | $12,926 | $133,980 | 12.8% | $670 | $133,310 | 12.7% |
A-1-12
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
LARGEST TENANT INFORMATION(16)(17) | 2ND LARGEST TENANT INFORMATION(16)(17) | 3RD LARGEST TENANT INFORMATION(16)(17)(18) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Largest Tenant | Largest Tenant Lease Expiration | Largest Tenant NSF | Largest Tenant % of NSF | 2nd Largest Tenant | 2nd Largest Tenant Lease Expiration | 2nd Largest Tenant NSF | 2nd Largest Tenant % of NSF | 3rd Largest Tenant | 3rd Largest Tenant Lease Expiration | 3rd Largest Tenant NSF | 3rd Largest Tenant % of NSF | ||||||||||||||||||||||||||||||||||||||||||||||
1 | Loan | GNL Portfolio | 6.7% | Various | Various | 2,620,673 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
1.01 | Property | Sandoz, Inc. | Sandoz, Inc. | 7/31/2026 | 154,101 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
1.02 | Property | Intervet Inc. | Intervet, Inc. | 8/31/2025 | 146,366 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
1.03 | Property | GE Aviation Systems, LLC | GE Aviation Systems LLC | 12/31/2025 | 369,000 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
1.04 | Property | FedEx Ground Package System, Inc. (NY) | FedEx Ground Package System, Inc. | 7/31/2024 | 158,520 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
1.05 | Property | Nissan North America Inc. | Nissan North America, Inc. | 9/30/2028 | 462,155 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
1.06 | Property | Constellium Automotive USA, LLC | Constellium Automotive USA, LLC | 11/30/2029 | 320,680 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
1.07 | Property | C&J Energy Services, Inc. II | C&J Energy Services, Inc. | 10/31/2023 | 125,000 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
1.08 | Property | Lippert Components Manufacturing, Inc. | Lippert Components Manufacturing, Inc. | 8/31/2026 | 539,137 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
1.09 | Property | FedEx Ground Package System, Inc. (WV) | FedEx Ground Package System, Inc. | 10/31/2026 | 103,512 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
1.10 | Property | C&J Energy Services, Inc. I | C&J Energy Services, Inc. | 10/31/2023 | 96,149 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
1.11 | Property | U.S. General Services Administration | U.S. General Services Administration | 7/18/2025 | 33,000 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
1.12 | Property | PNC Bank N.A. | PNC Bank, National Association | 7/31/2029 | 113,053 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
2 | Loan | Hilton Clearwater Beach Resort & Spa | 6.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
3 | (24) | Loan | One State Street | 5.2% | New York State Department of Financial Services | 10/31/2031 | 265,021 | 29.7% | Ambac Assurance Corporation | 9/30/2019 | 103,484 | 11.6% | SourceMedia, Inc. | 2/28/2025 | 79,296 | 8.9% | ||||||||||||||||||||||||||||||||||||||||||||||
4 | Loan | The SoCal Portfolio | 4.9% | Various | Various | 615,724 | Various | Various | Various | 241,727 | Various | Various | Various | 160,453 | Various | |||||||||||||||||||||||||||||||||||||||||||||||
4.01 | Property | Aliso Viejo Commerce Center | Tony Pepperoni Pizzeria | 10/31/2025 | 5,518 | 8.5% | Trusted Tire & Service | 3/31/2025 | 5,280 | 8.1% | Big O Tires, LLC | 7/31/2023 | 3,925 | 6.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.02 | Property | Transpark Commerce | County of San Bernardino | 9/30/2024 | 34,469 | 16.9% | FCA US, LLC | 7/31/2028 | 27,965 | 13.7% | Xerox Corporation | 1/31/2022 | 8,090 | 4.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.03 | Property | Wimbledon | Heritage Victor Valley Medical Group | 9/30/2024 | 41,875 | 33.8% | Desert Valley Medical Group | 6/30/2021 | 14,636 | 11.8% | St. Joseph Heritage Healthcare | 1/31/2020 | 13,610 | 11.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.04 | Property | Palmdale Place | Antelope Valley Community College District | 10/31/2046 | 50,720 | 39.2% | CDC | 8/31/2022 | 9,809 | 7.6% | Dept. of Mental Health | MTM | 9,255 | 7.2% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.05 | Property | Sierra Gateway | Dept of Children & Family Svc | 2/29/2020 | 49,500 | 37.0% | GSA (United States of America) | 1/14/2019 | 8,892 | 6.6% | BAE Systems Tech. Solutions | 4/30/2019 | 8,525 | 6.4% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.06 | Property | Fresno Industrial Center | Candor-AGS, Inc. | 5/31/2020 | 125,183 | 47.1% | Baker Distributing Co., LLC | 8/31/2023 | 50,107 | 18.8% | Little Raymond’s Print Shop | 11/30/2018 | 25,493 | 9.6% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.07 | Property | Upland Freeway | Sit ’n Sleep | 1/31/2019 | 13,222 | 11.4% | SWAAD of India | 2/28/2025 | 12,814 | 11.0% | Lamps Plus | 12/31/2018 | 11,120 | 9.6% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.08 | Property | Commerce Corporate Center | Bank of America | 9/30/2018 | 13,312 | 19.4% | PIA-SC Insurance Services, Inc | 11/30/2021 | 12,924 | 18.9% | RGN-Commerce I, LLC | 2/29/2028 | 12,924 | 18.9% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.09 | Property | Moreno Valley | Goodyear Tire | 5/31/2018 | 6,467 | 5.8% | Iglesia Rios De Agua Viva - MV | 9/30/2018 | 6,100 | 5.5% | Pulido’s Wheels and Tires | 11/30/2022 | 5,967 | 5.4% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.10 | Property | Airport One Office Park | The Capital Group Companies | 4/30/2025 | 88,284 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
4.11 | Property | Colton Courtyard | Mor Furniture for Less, Inc. | 12/31/2027 | 26,802 | 22.0% | Goodwill Industries of So. CA | 5/31/2021 | 13,000 | 10.6% | Tire Guys | 10/31/2020 | 6,208 | 5.1% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.12 | Property | The Abbey Center | Jewish FAM SVC of The Desert | 1/31/2023 | 4,301 | 6.4% | Karl T. Anderson | 3/31/2019 | 3,241 | 4.8% | Lawyers Title Company | 12/31/2021 | 3,013 | 4.5% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.13 | Property | Upland Commerce Center | Salon Success Academy | 12/31/2025 | 15,780 | 33.1% | Dollar Tree | 1/31/2022 | 12,883 | 27.0% | Quest Diagnostics | 4/30/2020 | 3,316 | 7.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.14 | Property | Diamond Bar | Montessori Academy | 9/30/2026 | 7,590 | 37.0% | Blooming Bay, Inc. | 8/31/2024 | 5,200 | 25.3% | Red Dragon Karate | 8/31/2022 | 2,325 | 11.3% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.15 | Property | Atlantic Plaza | Tarzana Treatment Center, Inc. | 4/30/2026 | 10,857 | 33.2% | Kim’s Beauty Supply | 1/31/2020 | 5,756 | 17.6% | The City of Long Beach | 1/15/2021 | 4,079 | 12.5% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.16 | Property | Ming Office Park | Stantec Consulting Svcs, Inc. | 3/31/2023 | 25,203 | 21.4% | Ordiz Melby Architects, Inc. | 7/31/2018 | 5,255 | 4.5% | Insight Enviro. Consultants, Inc. | 11/30/2019 | 4,418 | 3.7% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.17 | Property | 10th Street Commerce Center | The Whole Wheatery | 11/30/2025 | 12,068 | 12.5% | Edwards Federal Credit Union | 12/31/2020 | 8,520 | 8.8% | Medrano’s Restaurant | 6/30/2022 | 7,010 | 7.3% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.18 | Property | Cityview Plaza | The Abbey Management Co., LLC | 5/31/2020 | 11,822 | 8.0% | Co-Sales Company | 12/31/2022 | 5,386 | 3.6% | CARD | 5/31/2020 | 4,739 | 3.2% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.19 | Property | Garden Grove Town Center | Kitchen Depot | 11/30/2024 | 5,400 | 42.8% | Orange County Medical Management | 3/31/2022 | 4,850 | 38.5% | Los Cotijas Mexican Grill | 8/31/2020 | 2,360 | 18.7% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.20 | Property | 30th Street Commerce Center | B-1 Liquor | 12/31/2022 | 2,500 | 7.6% | Palmdale Premier Dental Care | 7/31/2018 | 2,160 | 6.5% | Emely’s Store Water & More | 3/31/2020 | 1,660 | 5.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.21 | Property | Mt. Vernon Commerce Center | Mojave River Academy | 5/31/2019 | 9,590 | 32.4% | Heritage Bible Church | 2/28/2023 | 4,081 | 13.8% | In Roads Creative Programs | 7/31/2022 | 3,508 | 11.9% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.22 | Property | Anaheim Stadium Industrial | Labeltronix, LLC | 1/31/2019 | 46,611 | 51.8% | Block Tops, Inc. | 3/31/2020 | 17,280 | 19.2% | Dept. of Food & Agriculture | 12/31/2018 | 14,040 | 15.6% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.23 | Property | 25th Street Commerce Center | Siam Market | 6/30/2023 | 3,300 | 18.9% | Palm Plaza Pet Hospital, LLC | 4/30/2021 | 2,588 | 14.8% | Shandra’s Thai Cuisine | 7/31/2023 | 2,200 | 12.6% | ||||||||||||||||||||||||||||||||||||||||||||||||
4.24 | Property | Fresno Airport | Tamiyasu, Smith, Horn, & Braun | 4/30/2021 | 5,350 | 10.2% | GSA (United States of America) | 8/5/2021 | 3,000 | 5.7% | Briggs Field Services, Inc. | MTM | 2,668 | 5.1% | ||||||||||||||||||||||||||||||||||||||||||||||||
5 | Loan | Throggs Neck Shopping Center | 4.7% | TJ Maxx | 8/31/2024 | 28,417 | 23.8% | Party City | 1/31/2028 | 10,700 | 9.0% | Petco | 1/31/2025 | 10,358 | 8.7% | |||||||||||||||||||||||||||||||||||||||||||||||
6 | Loan | Quarry Place at Tuckahoe | 4.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
7 | Loan | Soho House Chicago | 4.2% | Soho House Chicago, LLC | 6/1/2034 | 115,000 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
8 | Loan | Melbourne Hotel Portfolio | 3.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
8.01 | Property | Hilton Melbourne Beach Oceanfront | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
8.02 | Property | Doubletree Suites Melbourne Beach | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
9 | Loan | Moffett Towers II - Building 2 | 3.1% | Amazon | 4/30/2028 | 362,563 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
10 | Loan | Green Oak Village Place | 3.1% | Dick’s Sporting Goods | 1/31/2022 | 50,000 | 15.9% | Barnes & Noble | 2/28/2022 | 26,950 | 8.6% | TJ Maxx | 9/30/2026 | 22,200 | 7.0% | |||||||||||||||||||||||||||||||||||||||||||||||
11 | Loan | Northrop Grumman Portfolio | 2.9% | Northrop Grumman Information Technology, Inc. | Various | 295,842 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
11.01 | Property | Chester | Northrop Grumman Information Technology, Inc. | 6/30/2022 | 193,000 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
11.02 | Property | Lebanon | Northrop Grumman Information Technology, Inc. | 10/31/2022 | 102,842 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
12 | Loan | Lehigh Valley Mall | 2.9% | Bob’s Discount Furniture | 3/31/2028 | 30,204 | 5.5% | Barnes & Noble | 1/31/2023 | 29,874 | 5.5% | Modell’s Sporting Goods | 1/31/2022 | 13,882 | 2.5% | �� | ||||||||||||||||||||||||||||||||||||||||||||||
13 | Loan | 6-8 West 28th Street | 2.7% | Lansco 28th LLC | 10/31/2027 | 6,300 | 23.7% | JTRE, LLC | 10/31/2029 | 6,300 | 23.7% | W.J. Enterprise, Inc. | 11/30/2028 | 5,000 | 18.8% | |||||||||||||||||||||||||||||||||||||||||||||||
14 | Loan | Penn Center West | 2.3% | Various | Various | 123,282 | Various | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||||||||||||||||||||||||||||||||||||||||
14.01 | Property | Penn Center West 1 | NVR | 5/31/2024 | 48,669 | 51.5% | DV Sport | 8/31/2018 | 8,055 | 8.5% | Etimine USA | 10/31/2019 | 6,283 | 6.6% | ||||||||||||||||||||||||||||||||||||||||||||||||
14.02 | Property | Penn Center West 6 | AiRes | 4/30/2022 | 58,781 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
14.03 | Property | Penn Center West 8 | Ad-Base | 7/31/2018 | 15,832 | 26.1% | Club Com, Inc. | 9/30/2021 | 13,085 | 21.6% | TEKSystems, Inc. | 7/31/2022 | 10,168 | 16.8% | ||||||||||||||||||||||||||||||||||||||||||||||||
15 | Loan | Yorkshire & Lexington Towers | 2.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
15.01 | Property | Yorkshire Tower | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
15.02 | Property | Lexington Tower | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
16 | (25) | Loan | One Market Center | 1.9% | Level 3 Communications | 6/30/2024 | 42,902 | 21.9% | AiNET | 11/30/2032 | 37,828 | 19.3% | Windstream Communications, Inc | 3/31/2020 | 16,864 | 8.6% | ||||||||||||||||||||||||||||||||||||||||||||||
17 | Loan | Shoppes at Southern Palms | 1.9% | Kohl’s | 1/31/2030 | 92,396 | 46.0% | Dick’s Sporting Goods | 1/31/2028 | 80,000 | 39.8% | Dollar Tree | 1/31/2019 | 10,492 | 5.2% | |||||||||||||||||||||||||||||||||||||||||||||||
18 | Loan | Signet Jewelers Expansion | 1.8% | Sterling, Inc. | 1/31/2048 | 85,951 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
19 | (24) | Loan | 600 Vine | 1.8% | FirstGroup America | 3/17/2024 | 102,435 | 17.7% | Ulmer & Berne, LLP | 2/28/2022 | 33,264 | 5.7% | Cole + Russell Architects | 4/30/2025 | 29,577 | 5.1% | ||||||||||||||||||||||||||||||||||||||||||||||
20 | Loan | 1313-1317 14th Street | 1.7% | Urban Compass, Inc. | 12/31/2026 | 14,670 | 61.0% | 1318 Ventures LLC | 3/31/2028 | 3,808 | 15.8% | Hando Medo Inc | 7/31/2027 | 3,211 | 13.3% | |||||||||||||||||||||||||||||||||||||||||||||||
21 | Loan | Ohio Limited Service Hotel Portfolio | 1.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
21.01 | Property | Courtyard by Marriott Dayton Beavercreek | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
21.02 | Property | Residence Inn by Marriott Dayton Beavercreek | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
22 | Loan | Port Place Shoppes | 1.5% | Fitness International (LA Fitness) | 1/31/2033 | 37,500 | 55.6% | Smart & Final Stores | 4/30/2032 | 30,000 | 44.4% | NAP | NAP | NAP | NAP |
A-1-13
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
LARGEST TENANT INFORMATION(16)(17) | 2ND LARGEST TENANT INFORMATION(16)(17) | 3RD LARGEST TENANT INFORMATION(16)(17)(18) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Largest Tenant | Largest Tenant Lease Expiration | Largest Tenant NSF | Largest Tenant % of NSF | 2nd Largest Tenant | 2nd Largest Tenant Lease Expiration | 2nd Largest Tenant NSF | 2nd Largest Tenant % of NSF | 3rd Largest Tenant | 3rd Largest Tenant Lease Expiration | 3rd Largest Tenant NSF | 3rd Largest Tenant % of NSF | ||||||||||||||||||||||||||||||||||||||||||||||
23 | Loan | Hyatt House Broomfield Hotel | 1.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
24 | (24) | Loan | Shoppes at College Hills | 1.4% | Hobby Lobby | 6/30/2028 | 60,186 | 41.6% | Tuesday Morning | 7/31/2020 | 8,096 | 5.6% | Dress Barn | 12/31/2019 | 7,080 | 4.9% | ||||||||||||||||||||||||||||||||||||||||||||||
25 | Loan | Penn Hills Shopping Center | 1.3% | U.S. Postal Service Facility | 12/1/2018 | 52,500 | 19.2% | Big Lots | 1/31/2019 | 29,780 | 10.9% | Dollar Tree | 4/30/2024 | 18,798 | 6.9% | |||||||||||||||||||||||||||||||||||||||||||||||
26 | Loan | Candlewood Suites Secaucus Meadowlands | 1.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
27 | Loan | Timberline Place II | 1.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
28 | Loan | 50-52 Fadem Road | 1.2% | Ring Container Technologies | 1/31/2021 | 109,842 | 53.1% | SAS Graphic Supply | 8/31/2027 | 82,749 | 40.0% | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
29 | Loan | 321 East 2nd Street | 1.2% | The Office of the Federal Public Defender (GSA) | 12/31/2026 | 54,827 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
30 | Loan | 111 West Jackson | 1.2% | Harris & Harris, LTD. | 12/31/2022 | 74,184 | 12.9% | Loop Capital Markets, LLC | 4/30/2027 | 40,161 | 7.0% | Workday, Inc. | 11/30/2022 | 36,402 | 6.3% | |||||||||||||||||||||||||||||||||||||||||||||||
31 | (25) | Loan | The Yard | 1.2% | Sauceda Industries, LLC | 10/31/2022 | 31,570 | 22.2% | Vuka Studios, LLC | 3/31/2026 | 19,200 | 13.5% | Still Austin, LLC | 2/28/2026 | 14,400 | 10.1% | ||||||||||||||||||||||||||||||||||||||||||||||
32 | Loan | Staybridge Suites Myrtle Beach | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
33 | Loan | GED Integrated Solutions | 1.1% | GED Integrated Solutions, Inc. | 1/31/2033 | 133,409 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
34 | Loan | Best Western Castillo Del Sol | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
35 | Loan | Garden Multifamily Portfolio | 1.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
35.01 | Property | Carleton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
35.02 | Property | River Glen | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
35.03 | Property | Tabor Ridge | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
35.04 | Property | Ridgewood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
35.05 | Property | Foxhaven | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
35.06 | Property | Hayfield | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
35.07 | Property | Laurel | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
35.08 | Property | Wood Trail | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
35.09 | Property | Camellia | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
35.10 | Property | Ashgrove | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
35.11 | Property | Slate Run | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
35.12 | Property | Forsythia | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
35.13 | Property | Beckford | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
35.14 | Property | Meadowood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
35.15 | Property | Elmwood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
36 | Loan | Woodfield Corporate Center | 1.0% | Shea Homes Realty, LLC | 1/31/2020 | 16,257 | 17.0% | Smoothwall, Inc. | 9/14/2019 | 5,372 | 5.6% | American Engineering | 10/31/2022 | 5,262 | 5.5% | |||||||||||||||||||||||||||||||||||||||||||||||
37 | Loan | Nice-Pak Warehouse | 1.0% | Nice-Pak Products | 9/30/2033 | 659,600 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
38 | Loan | Windbury Apartments | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
39 | Loan | Starbucks Portfolio & 32330 N Harbor Drive | 0.8% | Various | Various | 17,863 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
39.01 | Property | Starbucks - 4th Street | Starbucks | 2/29/2028 | 3,393 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
39.02 | Property | Dept of Fish & Wildlife | Department of Fish and Wildlife | 12/31/2028 | 9,462 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
39.03 | Property | Starbucks - Woodstock | Starbucks | 8/31/2027 | 1,750 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
39.04 | Property | Starbucks - Memphis | Starbucks | 6/30/2027 | 1,818 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
39.05 | Property | Starbucks - Central Avenue | Starbucks | 9/30/2026 | 1,440 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
40 | Loan | Sirtaj Hotel Beverly Hills | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
41 | Loan | La Quinta Dallas Grand Prairie | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
42 | Loan | Lockheed Martin – Grand Prairie, Texas | 0.7% | Lockheed Martin | 3/31/2022 | 111,471 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
43 | Loan | 1800-1836 West Lake Avenue | 0.6% | Meridian Health | 5/31/2030 | 30,754 | 64.1% | State of NJ | 5/31/2020 | 14,995 | 31.3% | KPM | 9/30/2019 | 1,876 | 3.9% | |||||||||||||||||||||||||||||||||||||||||||||||
44 | Loan | SS1 Multifamily Portfolio | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
44.01 | Property | South Gate | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
44.02 | Property | West Wood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
44.03 | Property | Terrace Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
45 | Loan | Hembree Center | 0.6% | Sun Tinting, Inc. | 10/31/2021 | 5,909 | 7.2% | Black Dog Interiors, LLC | 11/30/2020 | 3,060 | 3.7% | Kilcor Construction, LLC | 12/31/2020 | 2,880 | 3.5% | |||||||||||||||||||||||||||||||||||||||||||||||
46 | Loan | Story Hill Apartments | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
47 | Loan | Stay Over Suites | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
48 | Loan | Best Western Plus Liberty Lake | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
49 | Loan | Klee Plaza | 0.5% | United Health/Harkin | 12/31/2023 | 5,484 | 13.5% | Vitamin Shoppe | 1/31/2019 | 4,068 | 10.0% | NovaCare | 10/31/2020 | 2,575 | 6.4% | |||||||||||||||||||||||||||||||||||||||||||||||
50 | Loan | Best Western Plus Diamond Valley Inn | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
51 | Loan | SS2 Multifamily Portfolio | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
51.01 | Property | East Coast | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
51.02 | Property | Norwegian Woods | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
51.03 | Property | Candlelight | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
52 | (24) | Loan | Quality Inn O’Hare | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
53 | Loan | Candlewood Suites Athens | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
54 | Loan | Candlewood Suites Fort Wayne | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
55 | Loan | Circle Apartments | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
56 | Loan | Burger King Philadelphia | 0.1% | Burger King | 8/7/2030 | 4,467 | 100.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-14
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
4TH LARGEST TENANT INFORMATION(16)(17)(18) | 5TH LARGEST TENANT INFORMATION(16)(17)(18) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | 4th Largest Tenant | 4th Largest Tenant Lease Expiration | 4th Largest Tenant NSF | 4th Largest Tenant % of NSF | 5th Largest Tenant | 5th Largest Tenant Lease Expiration | 5th Largest Tenant NSF | 5th Largest Tenant % of NSF | ||||||||||||||||||||||||||||||||||||||||||||||||||
1 | Loan | GNL Portfolio | 6.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
1.01 | Property | Sandoz, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
1.02 | Property | Intervet Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
1.03 | Property | GE Aviation Systems, LLC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
1.04 | Property | FedEx Ground Package System, Inc. (NY) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
1.05 | Property | Nissan North America Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
1.06 | Property | Constellium Automotive USA, LLC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
1.07 | Property | C&J Energy Services, Inc. II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
1.08 | Property | Lippert Components Manufacturing, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
1.09 | Property | FedEx Ground Package System, Inc. (WV) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
1.10 | Property | C&J Energy Services, Inc. I | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
1.11 | Property | U.S. General Services Administration | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
1.12 | Property | PNC Bank N.A. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
2 | Loan | Hilton Clearwater Beach Resort & Spa | 6.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
3 | (24) | Loan | One State Street | 5.2% | Integro | 9/30/2032 | 54,060 | 6.1% | Continental Stock Transfer & Trust Company | 8/31/2027 | 37,773 | 4.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||
4 | Loan | The SoCal Portfolio | 4.9% | Various | Various | 114,813 | Various | Various | Various | 81,201 | Various | |||||||||||||||||||||||||||||||||||||||||||||||||||
4.01 | Property | Aliso Viejo Commerce Center | Aliso Foreign Car | 12/31/2022 | 3,740 | 5.7% | Mission Auto Service | 8/31/2023 | 3,520 | 5.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.02 | Property | Transpark Commerce | L. Humphreys, M. Humphreys and Behavioral Autism Therapies, LLC | 5/31/2019 | 5,576 | 2.7% | National Holistic Institute, Inc. | 8/31/2024 | 5,218 | 2.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.03 | Property | Wimbledon | RadNet Management, Inc. | 11/30/2022 | 8,176 | 6.6% | El Dorado Broadcasters LLC | 4/30/2021 | 4,568 | 3.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.04 | Property | Palmdale Place | Women, Infants & Children | MTM | 7,000 | 5.4% | Kai’s Justice Learning Academy | 3/31/2023 | 6,245 | 4.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.05 | Property | Sierra Gateway | GSA (USA Army Corp of Engineers) | 5/16/2025 | 4,996 | 3.7% | Montrose Travel | 2/28/2019 | 4,880 | 3.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.06 | Property | Fresno Industrial Center | Amarr Company Inc. | 7/31/2020 | 12,500 | 4.7% | San Joaquin Stairs, Inc. | 10/31/2022 | 12,500 | 4.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.07 | Property | Upland Freeway | GSA (United States of America) | 1/31/2022 | 9,666 | 8.3% | Kelly Paper Company | 11/30/2018 | 8,264 | 7.1% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.08 | Property | Commerce Corporate Center | MJIC, Inc. | 12/31/2023 | 8,850 | 12.9% | Pride Intermodal Inc. | 7/31/2023 | 3,977 | 5.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.09 | Property | Moreno Valley | Payless Auto Care | 3/31/2025 | 4,550 | 4.1% | El Surtidor Candy & Supplies | 10/31/2021 | 4,080 | 3.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.10 | Property | Airport One Office Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.11 | Property | Colton Courtyard | Hand Car Wash USA | 1/31/2020 | 4,000 | 3.3% | The Abbey Management Co | 5/31/2018 | 3,715 | 3.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.12 | Property | The Abbey Center | West Dermatology and Surgery Medical Group | 3/31/2019 | 2,875 | 4.3% | Southern Cal Desert Retina | 8/31/2020 | 2,726 | 4.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.13 | Property | Upland Commerce Center | Gia Monae | 4/30/2024 | 2,996 | 6.3% | 3D Nail | 4/30/2024 | 2,617 | 5.5% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.14 | Property | Diamond Bar | Intiraymi Restaurant | 2/28/2021 | 1,190 | 5.8% | State Farm Insurance | 5/31/2021 | 1,130 | 5.5% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.15 | Property | Atlantic Plaza | Laundromat | 6/30/2027 | 2,870 | 8.8% | Mother’s Nutritional Center, Inc. | 2/28/2023 | 2,158 | 6.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.16 | Property | Ming Office Park | Swanson Engineering | 7/31/2019 | 3,690 | 3.1% | Dr. Raul Mendoza | 11/30/2020 | 3,370 | 2.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.17 | Property | 10th Street Commerce Center | Texas Cattle Company | 3/31/2024 | 6,480 | 6.7% | Round Table Pizza | 12/31/2021 | 3,000 | 3.1% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.18 | Property | Cityview Plaza | Behavioral Support Partnership | 11/30/2022 | 4,528 | 3.1% | Favorday | 4/30/2022 | 4,281 | 2.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.19 | Property | Garden Grove Town Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.20 | Property | 30th Street Commerce Center | Amer. Medical Response | 7/31/2021 | 1,420 | 4.3% | Louie’s Cleaners | 10/31/2018 | 1,400 | 4.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.21 | Property | Mt. Vernon Commerce Center | Child ADVS of San Bernardino | 6/30/2020 | 2,910 | 9.8% | New Life Center Christian Church | 7/31/2022 | 1,911 | 6.5% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.22 | Property | Anaheim Stadium Industrial | Optical Science Company | 2/28/2023 | 12,000 | 13.3% | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.23 | Property | 25th Street Commerce Center | Shears By Friends Beauty Salon | 11/30/2025 | 2,200 | 12.6% | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4.24 | Property | Fresno Airport | Fresno Yosemite Health Care | 5/31/2021 | 2,600 | 4.9% | Silver Air, LLC | 2/28/2020 | 1,641 | 3.1% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
5 | Loan | Throggs Neck Shopping Center | 4.7% | BevMart Liquor | 4/30/2025 | 6,643 | 5.6% | Applebees | 10/31/2034 | 6,640 | 5.6% | |||||||||||||||||||||||||||||||||||||||||||||||||||
6 | Loan | Quarry Place at Tuckahoe | 4.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
7 | Loan | Soho House Chicago | 4.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
8 | Loan | Melbourne Hotel Portfolio | 3.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
8.01 | Property | Hilton Melbourne Beach Oceanfront | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
8.02 | Property | Doubletree Suites Melbourne Beach | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
9 | Loan | Moffett Towers II - Building 2 | 3.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
10 | Loan | Green Oak Village Place | 3.1% | DSW, Inc. | 1/31/2027 | 20,001 | 6.4% | Petco | 1/31/2028 | 13,800 | 4.4% | |||||||||||||||||||||||||||||||||||||||||||||||||||
11 | Loan | Northrop Grumman Portfolio | 2.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
11.01 | Property | Chester | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
11.02 | Property | Lebanon | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
12 | Loan | Lehigh Valley Mall | 2.9% | Pottery Barn | 1/31/2020 | 13,011 | 2.4% | New York & Company | 3/31/2019 | 11,306 | 2.1% | |||||||||||||||||||||||||||||||||||||||||||||||||||
13 | Loan | 6-8 West 28th Street | 2.7% | Bondi-6 West 28th Street, LLC (d/b/a Bondi Sushi) | 7/31/2029 | 4,500 | 16.9% | Express Yourself, LLC (d/b/a Made Nice) | 2/28/2028 | 4,500 | 16.9% | |||||||||||||||||||||||||||||||||||||||||||||||||||
14 | Loan | Penn Center West | 2.3% | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||||||||||||||||||||||||||||||||||||||||||||
14.01 | Property | Penn Center West 1 | Hospice and Palliative Nursing | 12/31/2020 | 5,133 | 5.4% | Xerox Corporation | 10/31/2019 | 4,508 | 4.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
14.02 | Property | Penn Center West 6 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
14.03 | Property | Penn Center West 8 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
15 | Loan | Yorkshire & Lexington Towers | 2.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
15.01 | Property | Yorkshire Tower | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
15.02 | Property | Lexington Tower | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
16 | (25) | Loan | One Market Center | 1.9% | EdgeHosting, LLC | 12/31/2024 | 9,850 | 5.0% | University of MD, Baltimore | 12/31/2019 | 8,858 | 4.5% | ||||||||||||||||||||||||||||||||||||||||||||||||||
17 | Loan | Shoppes at Southern Palms | 1.9% | Hard Exercise | 9/30/2022 | 4,995 | 2.5% | Phenix Salon Suites | 9/6/2023 | 3,900 | 1.9% | |||||||||||||||||||||||||||||||||||||||||||||||||||
18 | Loan | Signet Jewelers Expansion | 1.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
19 | (24) | Loan | 600 Vine | 1.8% | Rendigs, Fry, Kiely & Dennis | 7/31/2027 | 25,897 | 4.5% | Wood & Lamping | 5/31/2019 | 21,113 | 3.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||
20 | Loan | 1313-1317 14th Street | 1.7% | Saffron | 5/31/2028 | 2,368 | 9.8% | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
21 | Loan | Ohio Limited Service Hotel Portfolio | 1.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
21.01 | Property | Courtyard by Marriott Dayton Beavercreek | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
21.02 | Property | Residence Inn by Marriott Dayton Beavercreek | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
22 | Loan | Port Place Shoppes | 1.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-15
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4TH LARGEST TENANT INFORMATION(16)(17)(18) | 5TH LARGEST TENANT INFORMATION(16)(17)(18) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | 4th Largest Tenant | 4th Largest Tenant Lease Expiration | 4th Largest Tenant NSF | 4th Largest Tenant % of NSF | 5th Largest Tenant | 5th Largest Tenant Lease Expiration | 5th Largest Tenant NSF | 5th Largest Tenant % of NSF | ||||||||||||||||||||||||||||||||||||||||||||||||||
23 | Loan | Hyatt House Broomfield Hotel | 1.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
24 | (24) | Loan | Shoppes at College Hills | 1.4% | Loft | 1/31/2019 | 6,202 | 4.3% | Lane Bryant | 1/31/2019 | 5,101 | 3.5% | ||||||||||||||||||||||||||||||||||||||||||||||||||
25 | Loan | Penn Hills Shopping Center | 1.3% | Aldi, Inc. | 9/30/2029 | 18,339 | 6.7% | Rainbow | 1/31/2021 | 14,135 | 5.2% | |||||||||||||||||||||||||||||||||||||||||||||||||||
26 | Loan | Candlewood Suites Secaucus Meadowlands | 1.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
27 | Loan | Timberline Place II | 1.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
28 | Loan | 50-52 Fadem Road | 1.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
29 | Loan | 321 East 2nd Street | 1.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
30 | Loan | 111 West Jackson | 1.2% | Oracle America, Inc. | 9/30/2021 | 35,798 | 6.2% | Advanced Resources LLC | 6/30/2025 | 29,584 | 5.1% | |||||||||||||||||||||||||||||||||||||||||||||||||||
31 | (25) | Loan | The Yard | 1.2% | SUP ATX, Inc. | 6/30/2019 | 10,000 | 7.0% | Drophouse Design, LLC | 5/31/2021 | 10,000 | 7.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||
32 | Loan | Staybridge Suites Myrtle Beach | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
33 | Loan | GED Integrated Solutions | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
34 | Loan | Best Western Castillo Del Sol | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
35 | Loan | Garden Multifamily Portfolio | 1.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
35.01 | Property | Carleton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
35.02 | Property | River Glen | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
35.03 | Property | Tabor Ridge | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
35.04 | Property | Ridgewood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
35.05 | Property | Foxhaven | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
35.06 | Property | Hayfield | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
35.07 | Property | Laurel | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
35.08 | Property | Wood Trail | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
35.09 | Property | Camellia | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
35.10 | Property | Ashgrove | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
35.11 | Property | Slate Run | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
35.12 | Property | Forsythia | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
35.13 | Property | Beckford | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
35.14 | Property | Meadowood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
35.15 | Property | Elmwood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
36 | Loan | Woodfield Corporate Center | 1.0% | Just Push Play | 1/31/2020 | 4,836 | 5.0% | Zenith Marketing Group | 9/30/2021 | 4,278 | 4.5% | |||||||||||||||||||||||||||||||||||||||||||||||||||
37 | Loan | Nice-Pak Warehouse | 1.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
38 | Loan | Windbury Apartments | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
39 | Loan | Starbucks Portfolio & 32330 N Harbor Drive | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
39.01 | Property | Starbucks - 4th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
39.02 | Property | Dept of Fish & Wildlife | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
39.03 | Property | Starbucks - Woodstock | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
39.04 | Property | Starbucks - Memphis | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
39.05 | Property | Starbucks - Central Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | �� | |||||||||||||||||||||||||||||||||||||||||||||||||||
40 | Loan | Sirtaj Hotel Beverly Hills | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
41 | Loan | La Quinta Dallas Grand Prairie | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
42 | Loan | Lockheed Martin – Grand Prairie, Texas | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
43 | Loan | 1800-1836 West Lake Avenue | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
44 | Loan | SS1 Multifamily Portfolio | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
44.01 | Property | South Gate | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
44.02 | Property | West Wood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
44.03 | Property | Terrace Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
45 | Loan | Hembree Center | 0.6% | JTL Landscape, Inc. | 2/28/2019 | 2,880 | 3.5% | Randy Jaffe | 12/31/2018 | 2,880 | 3.5% | |||||||||||||||||||||||||||||||||||||||||||||||||||
46 | Loan | Story Hill Apartments | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
47 | Loan | Stay Over Suites | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
48 | Loan | Best Western Plus Liberty Lake | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
49 | Loan | Klee Plaza | 0.5% | Molecular Imaging | 1/31/2028 | 2,268 | 5.6% | Pearle Vision | 2/28/2028 | 2,032 | 5.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||
50 | Loan | Best Western Plus Diamond Valley Inn | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
51 | Loan | SS2 Multifamily Portfolio | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
51.01 | Property | East Coast | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
51.02 | Property | Norwegian Woods | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
51.03 | Property | Candlelight | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
52 | (24) | Loan | Quality Inn O’Hare | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||
53 | Loan | Candlewood Suites Athens | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
54 | Loan | Candlewood Suites Fort Wayne | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
55 | Loan | Circle Apartments | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
56 | Loan | Burger King Philadelphia | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-16
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
MORTGAGE LOAN RESERVE INFORMATION(19) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Upfront Replacement Reserves (20) | Monthly Replacement Reserves | Replacement Reserve Cap(21) | Upfront TI/LC Reserves (20) | Monthly TI/LC Reserves | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1 | Loan | GNL Portfolio | 6.7% | $0 | Springing | NAP | $0 | Springing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.01 | Property | Sandoz, Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.02 | Property | Intervet Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.03 | Property | GE Aviation Systems, LLC | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.04 | Property | FedEx Ground Package System, Inc. (NY) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.05 | Property | Nissan North America Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.06 | Property | Constellium Automotive USA, LLC | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.07 | Property | C&J Energy Services, Inc. II | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.08 | Property | Lippert Components Manufacturing, Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.09 | Property | FedEx Ground Package System, Inc. (WV) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.10 | Property | C&J Energy Services, Inc. I | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.11 | Property | U.S. General Services Administration | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.12 | Property | PNC Bank N.A. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2 | Loan | Hilton Clearwater Beach Resort & Spa | 6.3% | $269,015 | Greater of (i) 1/12 of 4% of gross income from operations from the T12 period and (ii) the amount to be reserved pursuant to the terms of the franchise agreement | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
3 | (24) | Loan | One State Street | 5.2% | $0 | On each Monthly Payment Date commencing as of the Monthly Payment Date occurring in November 2018, Borrower shall deposit with Lender an amount equal to $11,030.54 | $397,099 | $0 | $51,452 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4 | Loan | The SoCal Portfolio | 4.9% | $0 | $35,400 | $1,000,000 | $8,000,000 | Springing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.01 | Property | Aliso Viejo Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.02 | Property | Transpark Commerce | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.03 | Property | Wimbledon | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.04 | Property | Palmdale Place | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.05 | Property | Sierra Gateway | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.06 | Property | Fresno Industrial Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.07 | Property | Upland Freeway | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.08 | Property | Commerce Corporate Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.09 | Property | Moreno Valley | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.10 | Property | Airport One Office Park | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.11 | Property | Colton Courtyard | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.12 | Property | The Abbey Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.13 | Property | Upland Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.14 | Property | Diamond Bar | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.15 | Property | Atlantic Plaza | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.16 | Property | Ming Office Park | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.17 | Property | 10th Street Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.18 | Property | Cityview Plaza | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.19 | Property | Garden Grove Town Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.20 | Property | 30th Street Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.21 | Property | Mt. Vernon Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.22 | Property | Anaheim Stadium Industrial | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.23 | Property | 25th Street Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.24 | Property | Fresno Airport | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5 | Loan | Throggs Neck Shopping Center | 4.7% | $0 | $1,490 | $72,000 | $450,000 | Springing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
6 | Loan | Quarry Place at Tuckahoe | 4.3% | $0 | $2,414 | NAP | $257,920 | $273 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
7 | Loan | Soho House Chicago | 4.2% | $0 | $1,700 | $40,808 | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
8 | Loan | Melbourne Hotel Portfolio | 3.6% | $0 | 4.0% of actual rents for the second prior month | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
8.01 | Property | Hilton Melbourne Beach Oceanfront | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8.02 | Property | Doubletree Suites Melbourne Beach | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9 | Loan | Moffett Towers II - Building 2 | 3.1% | $0 | $0 | NAP | $27,765,832 | Springing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
10 | Loan | Green Oak Village Place | 3.1% | $0 | $3,936 | NAP | $9,838 | $26,241 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
11 | Loan | Northrop Grumman Portfolio | 2.9% | $0 | $6,163 | NAP | $0 | $67,797 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
11.01 | Property | Chester | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
11.02 | Property | Lebanon | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
12 | Loan | Lehigh Valley Mall | 2.9% | $0 | Springing | $327,140 | $0 | $81,785 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
13 | Loan | 6-8 West 28th Street | 2.7% | $0 | $333 | $11,970 | $0 | $3,325 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
14 | Loan | Penn Center West | 2.3% | $0 | $3,598 | NAP | $800,000 | $17,825 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
14.01 | Property | Penn Center West 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
14.02 | Property | Penn Center West 6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
14.03 | Property | Penn Center West 8 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
15 | Loan | Yorkshire & Lexington Towers | 2.1% | $0 | $0.15 PSF of retail and garage space except the CVS Space as long as the CVS Deposit Waiver Conditions are met; 1/12 of $250 per each free market residential apartment unit | Residential: An amount, reasonably calculated by Lender in good faith on a quarterly basis, equal to the product of (x) $750 and (y) the number of free market residential apartment units located at the Properties at the time of calculation | $0 | $1.00 PSF of retail, except with regard to the CVS Space so long as the CVS Deposit Waiver Conditions are met. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
15.01 | Property | Yorkshire Tower | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
15.02 | Property | Lexington Tower | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
16 | (25) | Loan | One Market Center | 1.9% | $2,490,000 | Springing | $200,000 | $0 | Springing | |||||||||||||||||||||||||||||||||||||||||||||||||||||
17 | Loan | Shoppes at Southern Palms | 1.9% | $45,612 | $2,079 | NAP | $0 | $25,111 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
18 | Loan | Signet Jewelers Expansion | 1.8% | $0 | Springing | NAP | $0 | Springing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
19 | (24) | Loan | 600 Vine | 1.8% | $0 | $11,578 | NAP | $4,500,000 | Springing | |||||||||||||||||||||||||||||||||||||||||||||||||||||
20 | Loan | 1313-1317 14th Street | 1.7% | $0 | $301 | NAP | $0 | Springing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
21 | Loan | Ohio Limited Service Hotel Portfolio | 1.7% | $0 | $20,955 | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
21.01 | Property | Courtyard by Marriott Dayton Beavercreek | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
21.02 | Property | Residence Inn by Marriott Dayton Beavercreek | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
22 | Loan | Port Place Shoppes | 1.5% | $844 | $844 | NAP | $1,125 | $1,125 |
A-1-17
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
MORTGAGE LOAN RESERVE INFORMATION(19) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Upfront Replacement Reserves (20) | Monthly Replacement Reserves | Replacement Reserve Cap(21) | Upfront TI/LC Reserves (20) | Monthly TI/LC Reserves | |||||||||||||||||||||||||||||||||||||||||||||||||||||
23 | Loan | Hyatt House Broomfield Hotel | 1.4% | $17,126 | Greater of (i) 4.0% of gross rents for the immediately preceding calendar month and (ii) amounts required to be deposited per the Franchise Agreement | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
24 | (24) | Loan | Shoppes at College Hills | 1.4% | $0 | $2,409 | $115,644 | $300,000 | $14,456 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
25 | Loan | Penn Hills Shopping Center | 1.3% | $15,000 | $5,466 | NAP | $350,000 | Springing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
26 | Loan | Candlewood Suites Secaucus Meadowlands | 1.3% | $0 | $5,303 | $763,632 | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
27 | Loan | Timberline Place II | 1.3% | $600,000 | $2,083 | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
28 | Loan | 50-52 Fadem Road | 1.2% | $200,000 | Springing | $200,000 | $300,000 | Springing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
29 | Loan | 321 East 2nd Street | 1.2% | $0 | $1,142 | NAP | $0 | Springing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
30 | Loan | 111 West Jackson | 1.2% | $0 | $8,144 | $390,917 | $0 | $71,860 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
31 | (25) | Loan | The Yard | 1.2% | $0 | $1,183 | NAP | $0 | $7,095 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
32 | Loan | Staybridge Suites Myrtle Beach | 1.1% | $0 | $13,221 | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
33 | Loan | GED Integrated Solutions | 1.1% | $0 | Springing | NAP | $0 | Springing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
34 | Loan | Best Western Castillo Del Sol | 1.1% | $0 | 4.0% of gross rents for the immediately preceding calendar month | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
35 | Loan | Garden Multifamily Portfolio | 1.0% | $0 | $29,800 | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.01 | Property | Carleton | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.02 | Property | River Glen | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.03 | Property | Tabor Ridge | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.04 | Property | Ridgewood | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.05 | Property | Foxhaven | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.06 | Property | Hayfield | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.07 | Property | Laurel | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.08 | Property | Wood Trail | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.09 | Property | Camellia | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.10 | Property | Ashgrove | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.11 | Property | Slate Run | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.12 | Property | Forsythia | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.13 | Property | Beckford | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.14 | Property | Meadowood | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.15 | Property | Elmwood | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
36 | Loan | Woodfield Corporate Center | 1.0% | $0 | $1,619 | NAP | $250,000 | $5,833 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
37 | Loan | Nice-Pak Warehouse | 1.0% | $5,497 | $5,497 | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
38 | Loan | Windbury Apartments | 0.9% | $0 | $6,292 | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
39 | Loan | Starbucks Portfolio & 32330 N Harbor Drive | 0.8% | $0 | $223 | NAP | $0 | $1,489 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.01 | Property | Starbucks - 4th Street | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.02 | Property | Dept of Fish & Wildlife | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.03 | Property | Starbucks - Woodstock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.04 | Property | Starbucks - Memphis | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.05 | Property | Starbucks - Central Avenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
40 | Loan | Sirtaj Hotel Beverly Hills | 0.8% | $0 | 4.0% of gross rents for the immediately preceding calendar month | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
41 | Loan | La Quinta Dallas Grand Prairie | 0.7% | $0 | 3.0% of gross rents for the immediately preceding calendar month | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
42 | Loan | Lockheed Martin – Grand Prairie, Texas | 0.7% | $0 | $2,415 | NAP | $1,117,410 | Springing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
43 | Loan | 1800-1836 West Lake Avenue | 0.6% | $0 | $600 | NAP | $0 | $3,997 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
44 | Loan | SS1 Multifamily Portfolio | 0.6% | $0 | $2,833 | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
44.01 | Property | South Gate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
44.02 | Property | West Wood | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
44.03 | Property | Terrace Apartments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
45 | Loan | Hembree Center | 0.6% | $0 | $688 | NAP | $40,425 | $3,438 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
46 | Loan | Story Hill Apartments | 0.6% | $0 | $3,125 | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
47 | Loan | Stay Over Suites | 0.6% | $100,000 | $6,350.00; Monthly Supplemental FF&E Amount (Commencing on the Payment Date in March 2023 through the Payment Date in March 2026) | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
48 | Loan | Best Western Plus Liberty Lake | 0.5% | $0 | 4.0% of gross rents for the immediately preceding calendar month | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
49 | Loan | Klee Plaza | 0.5% | $0 | $0 | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
50 | Loan | Best Western Plus Diamond Valley Inn | 0.5% | $0 | 4.0% of gross rents for the immediately preceding calendar month | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
51 | Loan | SS2 Multifamily Portfolio | 0.5% | $0 | $2,478 | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
51.01 | Property | East Coast | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
51.02 | Property | Norwegian Woods | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
51.03 | Property | Candlelight | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
52 | (24) | Loan | Quality Inn O’Hare | 0.5% | $0 | 4.0% of gross rents for the immediately preceding calendar month | NAP | $0 | $0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
53 | Loan | Candlewood Suites Athens | 0.5% | $0 | Springing | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
54 | Loan | Candlewood Suites Fort Wayne | 0.4% | $0 | $6,109 | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
55 | Loan | Circle Apartments | 0.3% | $0 | $1,021 | NAP | $0 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
56 | Loan | Burger King Philadelphia | 0.1% | $0 | $670 | $1,340 | $0 | $0 |
A-1-18
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
MORTGAGE LOAN RESERVE INFORMATION(19) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | TI/LC Reserve Cap(21) | Upfront Tax Reserves (20) | Monthly Tax Reserves | Upfront Insurance Reserves (20) | Monthly Insurance Reserves | Upfront Deferred Maint. Reserve (20) | Upfront Debt Service Reserves(20) | Monthly Debt Service Reserves | Upfront Environmental Reserves(20) | Initial Other Reserves(20) | Initial Other Reserves Description | |||||||||||||||||||||||||||||||||||||||||||||||
1 | Loan | GNL Portfolio | 6.7% | NAP | $0 | Springing | $0 | Springing | $0 | $0 | $0 | $0 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
1.01 | Property | Sandoz, Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.02 | Property | Intervet Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.03 | Property | GE Aviation Systems, LLC | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.04 | Property | FedEx Ground Package System, Inc. (NY) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.05 | Property | Nissan North America Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.06 | Property | Constellium Automotive USA, LLC | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.07 | Property | C&J Energy Services, Inc. II | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.08 | Property | Lippert Components Manufacturing, Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.09 | Property | FedEx Ground Package System, Inc. (WV) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.10 | Property | C&J Energy Services, Inc. I | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.11 | Property | U.S. General Services Administration | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.12 | Property | PNC Bank N.A. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2 | Loan | Hilton Clearwater Beach Resort & Spa | 6.3% | NAP | $676,903 | $142,506 | $339,017 | $37,388 | $0 | $0 | $0 | $0 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
3 | (24) | Loan | One State Street | 5.2% | $1,234,844 | $0 | $979,581 | $123,489 | $61,744 | $0 | $0 | $0 | $0 | $20,320,204 | Initial Rent Abatement Reserve Deposit ($2,211,252.05); Unfunded Obligations Reserve Account ($7,108,951.62); Accretive Leasing Reserve Account ($11,000,000.00) | |||||||||||||||||||||||||||||||||||||||||||||||
4 | Loan | The SoCal Portfolio | 4.9% | $5,000,000 | $0 | $219,172 | $0 | Springing | $977,151 | $0 | $0 | $0 | $3,886,764 | Outstanding TI/LC Obligations Reserve ($1,559,061); Outstanding Lease Credits Reserve ($1,107,960); Ground Lease Extension Reserve ($1,000,000); Ground Lease Reserve ($219,743) | ||||||||||||||||||||||||||||||||||||||||||||||||
4.01 | Property | Aliso Viejo Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.02 | Property | Transpark Commerce | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.03 | Property | Wimbledon | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.04 | Property | Palmdale Place | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.05 | Property | Sierra Gateway | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.06 | Property | Fresno Industrial Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.07 | Property | Upland Freeway | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.08 | Property | Commerce Corporate Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.09 | Property | Moreno Valley | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.10 | Property | Airport One Office Park | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.11 | Property | Colton Courtyard | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.12 | Property | The Abbey Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.13 | Property | Upland Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.14 | Property | Diamond Bar | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.15 | Property | Atlantic Plaza | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.16 | Property | Ming Office Park | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.17 | Property | 10th Street Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.18 | Property | Cityview Plaza | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.19 | Property | Garden Grove Town Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.20 | Property | 30th Street Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.21 | Property | Mt. Vernon Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.22 | Property | Anaheim Stadium Industrial | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.23 | Property | 25th Street Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.24 | Property | Fresno Airport | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5 | Loan | Throggs Neck Shopping Center | 4.7% | $477,000 | $359,386 | $93,951 | $11,022 | Springing | $0 | $0 | $0 | $0 | $82,749 | Free Rent Reserve | ||||||||||||||||||||||||||||||||||||||||||||||||
6 | Loan | Quarry Place at Tuckahoe | 4.3% | NAP | $235,702 | $56,454 | $15,539 | Springing | $0 | $0 | $0 | $35,625 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
7 | Loan | Soho House Chicago | 4.2% | NAP | $74,028 | Springing | $106,410 | Springing | $0 | $0 | $0 | $0 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
8 | Loan | Melbourne Hotel Portfolio | 3.6% | NAP | $52,759 | $26,379 | $0 | $116,663 | $1,256,239 | $0 | $0 | $0 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
8.01 | Property | Hilton Melbourne Beach Oceanfront | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8.02 | Property | Doubletree Suites Melbourne Beach | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9 | Loan | Moffett Towers II - Building 2 | 3.1% | NAP | $0 | $111,859 | $0 | Springing | $0 | $1,000,000 | Springing | $0 | $2,986,310 | Parking Abatement Reserve ($2,700,000); Amenities Rent Reserve ($286,310) | ||||||||||||||||||||||||||||||||||||||||||||||||
10 | Loan | Green Oak Village Place | 3.1% | $1,259,584 | $60,954 | $60,954 | $0 | Springing | $0 | $0 | $0 | $0 | $27,481 | Free Rent Reserve | ||||||||||||||||||||||||||||||||||||||||||||||||
11 | Loan | Northrop Grumman Portfolio | 2.9% | NAP | $88,724 | $44,362 | $10,213 | $5,107 | $0 | $0 | $0 | $0 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
11.01 | Property | Chester | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
11.02 | Property | Lebanon | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
12 | Loan | Lehigh Valley Mall | 2.9% | $2,994,258 | $0 | Springing | $0 | Springing | $0 | $0 | $0 | $0 | $651,533 | Outstanding TI/LC Reserve ($443,000); Tenant Rent Holdback Reserve ($208,533) | ||||||||||||||||||||||||||||||||||||||||||||||||
13 | Loan | 6-8 West 28th Street | 2.7% | $119,700 | $42,000 | $13,981 | $27,300 | $2,244 | $26,875 | $0 | $0 | $0 | $407,192 | Free Rent Reserve ($236,567), Elevator Work Reserve ($170,625) | ||||||||||||||||||||||||||||||||||||||||||||||||
14 | Loan | Penn Center West | 2.3% | NAP | $163,440 | $23,349 | $5,326 | $2,663 | $188,878 | $0 | $0 | $0 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
14.01 | Property | Penn Center West 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
14.02 | Property | Penn Center West 6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
14.03 | Property | Penn Center West 8 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
15 | Loan | Yorkshire & Lexington Towers | 2.1% | NAP | $2,724,408 | $681,102 | $89,787 | $29,929 | $0 | $2,000,000 | $0 | $0 | $3,500,000 | Renovation/Tenant Buyout Reserve | ||||||||||||||||||||||||||||||||||||||||||||||||
15.01 | Property | Yorkshire Tower | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
15.02 | Property | Lexington Tower | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
16 | (25) | Loan | One Market Center | 1.9% | NAP | $227,862 | $37,977 | $14,443 | Springing | $39,610 | $0 | $0 | $0 | $0 | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
17 | Loan | Shoppes at Southern Palms | 1.9% | NAP | $140,250 | $23,375 | $0 | Springing | $0 | $0 | $0 | $0 | $10,346 | Dollar Tree Reconciliation Reserve | ||||||||||||||||||||||||||||||||||||||||||||||||
18 | Loan | Signet Jewelers Expansion | 1.8% | NAP | $109,000 | Springing | $1,249 | Springing | $0 | $0 | $0 | $0 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
19 | (24) | Loan | 600 Vine | 1.8% | $3,000,000 | $456,181 | $152,060 | $23,308 | $5,827 | $1,802,722 | $0 | $0 | $0 | $361,937 | Initial TI/LC Reserve ($324,855); Free Rent Reserve ($37,082) | |||||||||||||||||||||||||||||||||||||||||||||||
20 | Loan | 1313-1317 14th Street | 1.7% | NAP | $0 | $13,877 | $8,122 | Springing | $0 | $0 | $0 | $0 | $904,887 | Tenant Improvements ($457,111); Free Rent Reserve ($280,649); Leasing Commissions ($132,127); Landlord Work ($35,000) | ||||||||||||||||||||||||||||||||||||||||||||||||
21 | Loan | Ohio Limited Service Hotel Portfolio | 1.7% | NAP | $46,008 | $23,004 | $0 | Springing | $0 | $0 | $0 | $0 | $3,000,000 | PIP Reserve | ||||||||||||||||||||||||||||||||||||||||||||||||
21.01 | Property | Courtyard by Marriott Dayton Beavercreek | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
21.02 | Property | Residence Inn by Marriott Dayton Beavercreek | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
22 | Loan | Port Place Shoppes | 1.5% | NAP | $92,683 | $23,171 | $2,636 | $1,318 | $4,000 | $0 | $0 | $0 | $0 | NAP |
A-1-19
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
MORTGAGE LOAN RESERVE INFORMATION(19) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | TI/LC Reserve Cap(21) | Upfront Tax Reserves (20) | Monthly Tax Reserves | Upfront Insurance Reserves (20) | Monthly Insurance Reserves | Upfront Deferred Maint. Reserve (20) | Upfront Debt Service Reserves(20) | Monthly Debt Service Reserves | Upfront Environmental Reserves(20) | Initial Other Reserves(20) | Initial Other Reserves Description | |||||||||||||||||||||||||||||||||||||||||||||||
23 | Loan | Hyatt House Broomfield Hotel | 1.4% | NAP | $0 | $34,625 | $20,287 | $3,283 | $0 | $0 | $0 | $0 | $1,726,349 | PIP Reserve | ||||||||||||||||||||||||||||||||||||||||||||||||
24 | (24) | Loan | Shoppes at College Hills | 1.4% | $694,000 | $495,998 | $82,666 | $33,128 | Springing | $71,125 | $0 | $0 | $0 | $0 | NAP | |||||||||||||||||||||||||||||||||||||||||||||||
25 | Loan | Penn Hills Shopping Center | 1.3% | $350,000 | $281,326 | $43,281 | $26,205 | $8,735 | $107,929 | $0 | $0 | $450,000 | $150,000 | USPS Reserve ($100,000); Environmental Policy Deductible Reserve ($50,000) | ||||||||||||||||||||||||||||||||||||||||||||||||
26 | Loan | Candlewood Suites Secaucus Meadowlands | 1.3% | NAP | $13,267 | $13,267 | $50,805 | $4,619 | $0 | $0 | $0 | $0 | $674,227 | PIP Reserve | ||||||||||||||||||||||||||||||||||||||||||||||||
27 | Loan | Timberline Place II | 1.3% | NAP | $31,414 | $7,854 | $1,841 | $1,841 | $0 | $0 | $0 | $0 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
28 | Loan | 50-52 Fadem Road | 1.2% | $300,000 | $67,977 | $22,659 | $12,867 | $4,289 | $79,740 | $0 | $0 | $0 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
29 | Loan | 321 East 2nd Street | 1.2% | NAP | $0 | $11,620 | $2,691 | $1,345 | $159,390 | $0 | $0 | $0 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
30 | Loan | 111 West Jackson | 1.2% | $3,449,268 | $1,501,023 | $300,205 | $184,552 | $17,454 | $0 | $0 | $0 | $0 | $2,307,274 | Free Rent Reserve ($1,319,774.02); Initial TI/LC Reserve ($900,000); Termination Fee Reserve ($87,500) | ||||||||||||||||||||||||||||||||||||||||||||||||
31 | (25) | Loan | The Yard | 1.2% | $150,000 | $33,259 | $16,629 | $26,566 | $3,795 | $0 | $0 | $0 | $0 | $170,500 | Sauceda Deferred Rent Reserve ($101,500); Unfunded TI Allowances Reserve ($69,000) | |||||||||||||||||||||||||||||||||||||||||||||||
32 | Loan | Staybridge Suites Myrtle Beach | 1.1% | NAP | $13,583 | $13,583 | $22,088 | $3,681 | $4,375 | $0 | $0 | $0 | $198,058 | Seasonality Reserve ($156,200); Personal Property Tax Reserve ($36,650); Initial Blanket Insurance Reserve ($5,208) | ||||||||||||||||||||||||||||||||||||||||||||||||
33 | Loan | GED Integrated Solutions | 1.1% | NAP | $0 | Springing | $0 | Springing | $0 | $0 | $0 | $0 | $284,913 | Construction Escrow | ||||||||||||||||||||||||||||||||||||||||||||||||
34 | Loan | Best Western Castillo Del Sol | 1.1% | NAP | $51,561 | $10,312 | $55,677 | $5,568 | $0 | $0 | $0 | $0 | $57,019 | Seasonality Reserve | ||||||||||||||||||||||||||||||||||||||||||||||||
35 | Loan | Garden Multifamily Portfolio | 1.0% | NAP | $263,448 | $75,271 | $210,417 | $21,042 | $987,776 | $0 | $0 | $78,375 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
35.01 | Property | Carleton | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.02 | Property | River Glen | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.03 | Property | Tabor Ridge | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.04 | Property | Ridgewood | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.05 | Property | Foxhaven | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.06 | Property | Hayfield | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.07 | Property | Laurel | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.08 | Property | Wood Trail | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.09 | Property | Camellia | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.10 | Property | Ashgrove | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.11 | Property | Slate Run | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.12 | Property | Forsythia | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.13 | Property | Beckford | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.14 | Property | Meadowood | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.15 | Property | Elmwood | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
36 | Loan | Woodfield Corporate Center | 1.0% | $200,000 | $44,114 | $11,029 | $0 | Springing | $172,125 | $0 | $0 | $0 | $181,487 | Unfunded Obligations Reserve | ||||||||||||||||||||||||||||||||||||||||||||||||
37 | Loan | Nice-Pak Warehouse | 1.0% | NAP | $0 | Springing | $0 | Springing | $0 | $0 | $0 | $0 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
38 | Loan | Windbury Apartments | 0.9% | NAP | $0 | Springing | $7,491 | $7,491 | $592,213 | $0 | $0 | $10,000 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
39 | Loan | Starbucks Portfolio & 32330 N Harbor Drive | 0.8% | NAP | $0 | $7,899 | $13,824 | $4,608 | $16,813 | $0 | $0 | $18,750 | $38,386 | Supplemental Rent Reserve ($9,999.99); Outstanding TI Reserve ($28,386.00) | ||||||||||||||||||||||||||||||||||||||||||||||||
39.01 | Property | Starbucks - 4th Street | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.02 | Property | Dept of Fish & Wildlife | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.03 | Property | Starbucks - Woodstock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.04 | Property | Starbucks - Memphis | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.05 | Property | Starbucks - Central Avenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
40 | Loan | Sirtaj Hotel Beverly Hills | 0.8% | NAP | $0 | $6,964 | $3,913 | $1,957 | $17,656 | $0 | $0 | $0 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
41 | Loan | La Quinta Dallas Grand Prairie | 0.7% | NAP | $22,341 | $11,170 | $11,629 | $2,326 | $0 | $0 | $0 | $0 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
42 | Loan | Lockheed Martin – Grand Prairie, Texas | 0.7% | NAP | $0 | Springing | $20,878 | Springing | $74,250 | $0 | $0 | $0 | $225,000 | Outstanding TI Reserve | ||||||||||||||||||||||||||||||||||||||||||||||||
43 | Loan | 1800-1836 West Lake Avenue | 0.6% | $239,845 | $35,523 | $17,761 | $4,557 | $2,279 | $67,500 | $0 | $0 | $100,000 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
44 | Loan | SS1 Multifamily Portfolio | 0.6% | NAP | $9,625 | $4,812 | $41,010 | $4,892 | $12,250 | $0 | $0 | $0 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
44.01 | Property | South Gate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
44.02 | Property | West Wood | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
44.03 | Property | Terrace Apartments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
45 | Loan | Hembree Center | 0.6% | $50,000 | $9,954 | $3,318 | $3,973 | $568 | $13,750 | $0 | $0 | $0 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
46 | Loan | Story Hill Apartments | 0.6% | NAP | $35,685 | $8,921 | $23,319 | $2,591 | $60,000 | $0 | $0 | $0 | $40,000 | Upgrade Reserve | ||||||||||||||||||||||||||||||||||||||||||||||||
47 | Loan | Stay Over Suites | 0.6% | NAP | $27,852 | $6,760 | $6,269 | $2,909 | $0 | $0 | $0 | $0 | $75,000 | Unit Repair Reserve | ||||||||||||||||||||||||||||||||||||||||||||||||
48 | Loan | Best Western Plus Liberty Lake | 0.5% | NAP | $13,288 | $6,644 | $6,214 | $1,553 | $32,563 | $0 | $0 | $0 | $41,869 | Seasonality Reserve | ||||||||||||||||||||||||||||||||||||||||||||||||
49 | Loan | Klee Plaza | 0.5% | NAP | $13,148 | $13,148 | $2,716 | $905 | $3,438 | $0 | $0 | $0 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
50 | Loan | Best Western Plus Diamond Valley Inn | 0.5% | NAP | $0 | $3,093 | $0 | $1,640 | $250 | $0 | $0 | $0 | $17,407 | Seasonality Reserve | ||||||||||||||||||||||||||||||||||||||||||||||||
51 | Loan | SS2 Multifamily Portfolio | 0.5% | NAP | $9,725 | $4,863 | $37,641 | $4,843 | $20,281 | $0 | $0 | $0 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
51.01 | Property | East Coast | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
51.02 | Property | Norwegian Woods | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
51.03 | Property | Candlelight | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
52 | (24) | Loan | Quality Inn O’Hare | 0.5% | NAP | $116,599 | $19,433 | $63,881 | $5,749 | $60,145 | $0 | $0 | $0 | $157,005 | Seasonal Reserve ($41,480.00); PIP Reserve ($93,024.52); Rebolledo Dispute Reserve ($22,5000.00) | |||||||||||||||||||||||||||||||||||||||||||||||
53 | Loan | Candlewood Suites Athens | 0.5% | NAP | $39,655 | $6,609 | $0 | Springing | $0 | $0 | $0 | $0 | $1,149,954 | PIP Reserve | ||||||||||||||||||||||||||||||||||||||||||||||||
54 | Loan | Candlewood Suites Fort Wayne | 0.4% | NAP | $29,356 | $5,871 | $17,584 | $1,758 | $5,250 | $0 | $0 | $0 | $668,000 | PIP Reserve | ||||||||||||||||||||||||||||||||||||||||||||||||
55 | Loan | Circle Apartments | 0.3% | NAP | $27,981 | $2,332 | $14,988 | $1,665 | $12,188 | $0 | $0 | $0 | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||
56 | Loan | Burger King Philadelphia | 0.1% | NAP | $6,455 | Springing | $781 | $781 | $5,000 | $0 | $0 | $0 | $0 | NAP |
A-1-20
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
MORTGAGE LOAN RESERVE INFORMATION(19) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Ongoing Other Reserves | Ongoing Other Reserves Description | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1 | Loan | GNL Portfolio | 6.7% | $0 | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.01 | Property | Sandoz, Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.02 | Property | Intervet Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.03 | Property | GE Aviation Systems, LLC | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.04 | Property | FedEx Ground Package System, Inc. (NY) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.05 | Property | Nissan North America Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.06 | Property | Constellium Automotive USA, LLC | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.07 | Property | C&J Energy Services, Inc. II | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.08 | Property | Lippert Components Manufacturing, Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.09 | Property | FedEx Ground Package System, Inc. (WV) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.10 | Property | C&J Energy Services, Inc. I | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.11 | Property | U.S. General Services Administration | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.12 | Property | PNC Bank N.A. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2 | Loan | Hilton Clearwater Beach Resort & Spa | 6.3% | Seasonality Reserve: (Springing); Ground Lease Reserve (Springing) | Seasonality Reserve: Commencing on the Payment Date occurring in April, 2018 and on each Payment Date which occurs during a Seasonality Trigger Period, all excess cash flows; Ground Lease Reserve: Each payment date that the amount on deposit in the Ground Lease Reserve Account is less than the Ground Rent Reserve Threshold, an amount equal to the difference between (i) the amount then on deposit in the Ground Lease Reserve Account and (ii) the Ground Rent Reserve Threshold | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
3 | (24) | Loan | One State Street | 5.2% | Air Rights Lease Reserve; Debt Service Coverage Cure Reserve (Springing); Material Tenant TI/LC Reserve (Springing); Rent Abatement Reserve (Springing) | Air Rights Lease Funds (1/12th of anticipated additional rent payable during the next 12 months in order to accumulate sufficient funds to pay all such additional rent prior to their due dates); Debt Service Coverage Cure Reserve (In the event Borrower delivers to Lender any cash Debt Service Coverage Cure Collateral in accordance with the terms of this Agreement, Lender shall deposit such Debt Service Coverage Cure Collateral); Material Tenant TI/LC Reserve (During a Material Tenant Trigger Event, all excess cash flows are required to be deposited); Rent Abatement Reserve (In the event any of FBE, Dos Toros or Atlantic Specialty exercises its right to terminate its Lease as a result of Borrower’s failure to complete all landlord work with respect to the initial lease-up of the applicable space initially demised under the applicable Lease) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4 | Loan | The SoCal Portfolio | 4.9% | Ground Lease Extension Reserve (Springing), Ground Lease Reserve ($109,872) | Ground Lease Enhancement Reserve: If the Anaheim Stadium Ground Lease and Cityview Ground Lease have not been extended on or before the 24th payment date, borrower will commence making monthly deposits of $55,000 until the reserve reaches $6,250,000, provided, however, in the event that only one of the Anaheim Stadium Ground Lease and Cityview Ground Lease have been extended pursuant to the immediately precedent sentence, then the Ground Lease Extension Reserve Cap shall be reduced by the Allocated Loan Amount for whichever of the Anaheim Stadium Ground Lease and Cityview Ground Lease were extended. Ground Lease Reserve: 1/12th of an amount to pay next 12 months of ground rent. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.01 | Property | Aliso Viejo Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.02 | Property | Transpark Commerce | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.03 | Property | Wimbledon | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.04 | Property | Palmdale Place | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.05 | Property | Sierra Gateway | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.06 | Property | Fresno Industrial Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.07 | Property | Upland Freeway | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.08 | Property | Commerce Corporate Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.09 | Property | Moreno Valley | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.10 | Property | Airport One Office Park | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.11 | Property | Colton Courtyard | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.12 | Property | The Abbey Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.13 | Property | Upland Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.14 | Property | Diamond Bar | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.15 | Property | Atlantic Plaza | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.16 | Property | Ming Office Park | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.17 | Property | 10th Street Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.18 | Property | Cityview Plaza | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.19 | Property | Garden Grove Town Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.20 | Property | 30th Street Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.21 | Property | Mt. Vernon Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.22 | Property | Anaheim Stadium Industrial | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.23 | Property | 25th Street Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.24 | Property | Fresno Airport | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5 | Loan | Throggs Neck Shopping Center | 4.7% | Condominium Fee Reserve; Primary Tenant Reserve (Springing); Target Reserve (Springing) | Condominium Fee Reserve ($41,024.85); Primary Tenant Reserve (Springing upon the occurrence of a Primary Tenant Sweep Period); Target Reserve (Springing upon the occurrence of a Target Tenant Sweep Period) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6 | Loan | Quarry Place at Tuckahoe | 4.3% | $0 | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7 | Loan | Soho House Chicago | 4.2% | Primary Tenant Reserve (Springing); Ventilation Work Reserve (Springing) | Primary Tenant Reserve (Springing upon the occurrence of a Primary Tenant Sweep Period); Ventilation Work Reserve (Springing upon the occurrence of a Ventilation Work Trigger Event) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8 | Loan | Melbourne Hotel Portfolio | 3.6% | Springing | Franchise Expiration Reserve (During the continuance of a Cash Management Period caused solely by a Franchise Expiration Trigger Event, all excess cash flow is required to be deposited in the account) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8.01 | Property | Hilton Melbourne Beach Oceanfront | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8.02 | Property | Doubletree Suites Melbourne Beach | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9 | Loan | Moffett Towers II - Building 2 | 3.1% | Springing | Lease Sweep Reserve: During a Lease Sweep Period, all excess cash will be swept into the Lease Sweep Reserve, with a minimum of $438,291, capped at the Lease Sweep Reserve Threshold. Parking Abatement Reserve: If Required Parking Spaces Satisfaction has not occurred on or prior to 9/15/18, borrower will deposit an additional $2,7000,000 into the reserve. Amenities Rent Reserve: If the Amenities Building Satisfaction has not occurred on or prior to 1/31/19, borrower will deposit an additional $286,310. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
10 | Loan | Green Oak Village Place | 3.1% | Springing | DSG Reserve (During a DSG Lease Event, all excess cash flow is required to be deposited) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
11 | Loan | Northrop Grumman Portfolio | 2.9% | $0 | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
11.01 | Property | Chester | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
11.02 | Property | Lebanon | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
12 | Loan | Lehigh Valley Mall | 2.9% | $0 | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
13 | Loan | 6-8 West 28th Street | 2.7% | Springing | Primary Tenant Reserve: During the continuance of a Primary tenant Sweep Period all excess cash flow is required to be deposited in the account | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
14 | Loan | Penn Center West | 2.3% | Springing | Special Rollover Reserve: On each Payment Date occurring during the continuance of a Lease Sweep Period (provided no other Cash Management Period is then continuing), all Available Cash (or such portion of Available Cash that shall be allocated by Lender for deposit into the Special Rollover Reserve Subaccount) shall be paid to Lender | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
14.01 | Property | Penn Center West 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
14.02 | Property | Penn Center West 6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
14.03 | Property | Penn Center West 8 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
15 | Loan | Yorkshire & Lexington Towers | 2.1% | Springing | Renovation Reserve: If the amount of funds on deposit in the Renovation/Tenant Buyout Reserve Account is reduced to less than $500,000, then Borrower shall deposit with Lender such additional amount as necessary to cause the amount of funds on deposit in the Renovation/Tenant Buyout Reserve Account to equal no less than $1,000,000. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
15.01 | Property | Yorkshire Tower | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
15.02 | Property | Lexington Tower | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
16 | (25) | Loan | One Market Center | 1.9% | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
17 | Loan | Shoppes at Southern Palms | 1.9% | Springing | Special Rollover Reserve (On each Payment Date occurring during the continuance of a Lease Sweep Period (provided no Cash Management Period is then continuing (other than a Cash Management Period triggered solely as a result of a Lease Sweep Period)), all Available Cash (or such portion of Available Cash that shall be allocated by Lender for deposit into the Special Rollover Reserve Subaccount) shall be paid to Lender); Special Dick’s Reserve (Commencing on the payment date in May 2024 through and including the payment date in April 2027, an amount equal to $10,000) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
18 | Loan | Signet Jewelers Expansion | 1.8% | Springing | Primary Tenant Reserve: During A Primary Tenant Sweep Period all excess cash flow is required to be deposited. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
19 | (24) | Loan | 600 Vine | 1.8% | Springing | Primary Tenant Reserve: During A Primary Tenant Sweep Period all excess cash flow is required to be deposited. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
20 | Loan | 1313-1317 14th Street | 1.7% | Springing | Tenant Cash Trap Reserve: During the continuance of a Tenant Cash Trap Period all excess cash flow is required to be deposited | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
21 | Loan | Ohio Limited Service Hotel Portfolio | 1.7% | $30,223 | Ground Lease Cash Collateral Reserve ($15,111.42 on each monthly payment day for the amount due and payable by Borrower under the Ground Lease, provided the monthly deposits shall cease following the 12 payment of the Ground Lease Cash Collateral Reserve); Ground Lease Reserve ($15,111.42 on each monthly payment day that is estimated by Lender to be due and payable by Borrower under the Ground Lease for all rent and any and all other charges) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
21.01 | Property | Courtyard by Marriott Dayton Beavercreek | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
21.02 | Property | Residence Inn by Marriott Dayton Beavercreek | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
22 | Loan | Port Place Shoppes | 1.5% | Springing | Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a Specified Tenant Sweep Period. |
A-1-21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
MORTGAGE LOAN RESERVE INFORMATION(19) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Ongoing Other Reserves | Ongoing Other Reserves Description | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
23 | Loan | Hyatt House Broomfield Hotel | 1.4% | Springing | Seasonality Reserve (commencing with the payment date occurring in May of each calendar year and expiring upon (but excluding) the payment date in October of each calendar year) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
24 | (24) | Loan | Shoppes at College Hills | 1.4% | Springing | Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a Specified Tenant Sweep Period. Working Capital Reserve: Monthly deposit of funds remaining in the cash management account upon the occurrence and continuance of a cash sweep period, until the balance on the reserve is above $100,000. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
25 | Loan | Penn Hills Shopping Center | 1.3% | Springing | Special Rollover Reserve: On each Payment Date occurring during the continuance of a Lease Sweep Period (provided no Cash Management Period is then continuing (other than a Cash Management Period triggered solely as a result of a Lease Sweep Period)), all Available Cash (or such portion of Available Cash that shall be allocated by Lender for deposit into the Special Rollover Reserve Subaccount) shall be paid to Lender | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
26 | Loan | Candlewood Suites Secaucus Meadowlands | 1.3% | $0 | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
27 | Loan | Timberline Place II | 1.3% | $0 | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
28 | Loan | 50-52 Fadem Road | 1.2% | Springing | Special Rollover Reserve: On each Payment Date occurring during the continuance of a Lease Sweep Period, all excess cash flow is required to be deposited | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
29 | Loan | 321 East 2nd Street | 1.2% | Springing | Special Rollover Reserve: During a Lease Sweep Period, provided no Cash Management Period is continuing, all excess cash flow is required to be deposited. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
30 | Loan | 111 West Jackson | 1.2% | $0 | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
31 | (25) | Loan | The Yard | 1.2% | $0 | NAP | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
32 | Loan | Staybridge Suites Myrtle Beach | 1.1% | Springing | Seasonality Reserve: (i) An additional deposit on or before the Payment Date that occurs in May of each calendar year such that the balance maintained hereunder is no less than the annual shortfall, provided, if the shortfall is less than $40,000; (ii) make monthly deposits in the calendar months of May through October equal to 1/4th of the seasonality required balance or; (iii) Cash management trigger with notice delivered on or before May 1st. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
33 | Loan | GED Integrated Solutions | 1.1% | Springing | Special Rollover Reserve: On each Payment Date occurring during the continuance of a Lease Sweep Period, all excess cash flow is required to be deposited | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
34 | Loan | Best Western Castillo Del Sol | 1.1% | Seasonality Reserve; Franchise Expiration Reserve (Springing) | Seasonality Reserve (Monthly: $14,255 on each payment date occurring in January through July and October each year); Franchise Expiration Reserve (During the continuance of a Cash Management Period caused solely by a Franchise Expiration Trigger Event, all excess cash flow is required to be deposited in the account) | �� | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35 | Loan | Garden Multifamily Portfolio | 1.0% | $0 | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.01 | Property | Carleton | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.02 | Property | River Glen | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.03 | Property | Tabor Ridge | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.04 | Property | Ridgewood | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.05 | Property | Foxhaven | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.06 | Property | Hayfield | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.07 | Property | Laurel | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.08 | Property | Wood Trail | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.09 | Property | Camellia | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.10 | Property | Ashgrove | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.11 | Property | Slate Run | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.12 | Property | Forsythia | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.13 | Property | Beckford | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.14 | Property | Meadowood | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.15 | Property | Elmwood | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
36 | Loan | Woodfield Corporate Center | 1.0% | Springing | Special Rollover Reserve: On each Payment Date occurring during the continuance of a Lease Sweep Period (provided no Cash Management Period is then continuing) all excess cash flow is required to be deposited | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
37 | Loan | Nice-Pak Warehouse | 1.0% | Springing | Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a Specified Tenant Sweep Period. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
38 | Loan | Windbury Apartments | 0.9% | $0 | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
39 | Loan | Starbucks Portfolio & 32330 N Harbor Drive | 0.8% | Springing | Primary Tenant Reserve: During A Primary Tenant Sweep Period all excess cash flow is required to be deposited | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.01 | Property | Starbucks - 4th Street | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.02 | Property | Dept of Fish & Wildlife | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.03 | Property | Starbucks - Woodstock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.04 | Property | Starbucks - Memphis | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.05 | Property | Starbucks - Central Avenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
40 | Loan | Sirtaj Hotel Beverly Hills | 0.8% | $0 | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
41 | Loan | La Quinta Dallas Grand Prairie | 0.7% | Springing | Franchise Expiration Reserve (During the continuance of a Cash Management Period caused solely by a Franchise Expiration Trigger Event, all excess cash flow is required to be deposited in the account) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
42 | Loan | Lockheed Martin – Grand Prairie, Texas | 0.7% | $0 | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
43 | Loan | 1800-1836 West Lake Avenue | 0.6% | Springing | Primary Tenant Reserve (During the continuance of a Primary tenant Sweep Period all excess cash flow is required to be deposited in the account) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
44 | Loan | SS1 Multifamily Portfolio | 0.6% | $0 | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
44.01 | Property | South Gate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
44.02 | Property | West Wood | �� | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
44.03 | Property | Terrace Apartments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
45 | Loan | Hembree Center | 0.6% | $0 | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
46 | Loan | Story Hill Apartments | 0.6% | $4,583 | Upgrade Reserve | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
47 | Loan | Stay Over Suites | 0.6% | Springing | Seasonality Reserve: On each Payment Date occurring in April, July, August and September, Borrower shall pay the Monthly Seasonality Reserve | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
48 | Loan | Best Western Plus Liberty Lake | 0.5% | Seasonality Reserve; Franchise Expiration Reserve (Springing) | Seasonality Reserve (Monthly: $10,000 on each payment date occurring in April, May, June, July each year; Monthly: $20,000 on each payment date occurring in August; Monthly: $23,000 on each payment date occurring in September); Franchise Expiration Reserve (During the continuance of a Cash Management Period caused solely by a Franchise Expiration Trigger Event, all excess cash flow is required to be deposited in the account) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
49 | Loan | Klee Plaza | 0.5% | $6,250 | Condominium Assessment Reserve | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
50 | Loan | Best Western Plus Diamond Valley Inn | 0.5% | Seasonality Reserve; Franchise Expiration Reserve (Springing) | Seasonality Reserve (Monthly: $4,390.60 on each payment date occurring in April through August); Franchise Expiration Reserve (During the continuance of a Cash Management Period caused solely by a Franchise Expiration Trigger Event, all excess cash flow is required to be deposited in the account) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
51 | Loan | SS2 Multifamily Portfolio | 0.5% | $0 | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
51.01 | Property | East Coast | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
51.02 | Property | Norwegian Woods | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
51.03 | Property | Candlelight | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
52 | (24) | Loan | Quality Inn O’Hare | 0.5% | Seasonality Reserve; Franchise Termination Reserve (Springing) | Seasonality Reserve (Monthly: $8,296.00 on each payment date occurring during period between May and September, inclusive); Franchise Termination Reserve (During the continuance of a Cash Management Period caused solely by a Franchise Termination Trigger Event, all excess cash flow is required to be deposited in the account) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
53 | Loan | Candlewood Suites Athens | 0.5% | Springing | PIP Reserve | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
54 | Loan | Candlewood Suites Fort Wayne | 0.4% | $0 | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
55 | Loan | Circle Apartments | 0.3% | $0 | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
56 | Loan | Burger King Philadelphia | 0.1% | Springing | Primary Tenant Reserve: During A Primary Tenant Sweep Period all excess cash flow is required to be deposited. |
A-1-22
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
MORTGAGE LOAN RESERVE INFORMATION(19) | THIRD PARTY REPORTS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Other Reserves Cap(21) | Holdback(22) | Holdback Amount(22) | Holdback Description(22) | Letter of Credit | Letter of Credit Description | Appraisal Report Date | Environmental Phase I Report Date | Phase II Performed(23) | Engineering Report Date | Seismic Zone (Y/N) | Seismic Report Date | PML % | |||||||||||||||||||||||||||||||||||||||||||||
1 | Loan | GNL Portfolio | 6.7% | NAP | No | NAP | NAP | No | NAP | Various | Various | No | Various | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
1.01 | Property | Sandoz, Inc. | 8/31/2017 | 8/10/2017 | No | 8/11/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.02 | Property | Intervet Inc. | 8/24/2017 | 8/11/2017 | No | 8/16/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.03 | Property | GE Aviation Systems, LLC | 8/24/2017 | 8/10/2017 | No | 8/11/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.04 | Property | FedEx Ground Package System, Inc. (NY) | 8/22/2017 | 8/10/2017 | No | 8/10/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.05 | Property | Nissan North America Inc. | 9/6/2017 | 8/11/2017 | No | 8/11/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.06 | Property | Constellium Automotive USA, LLC | 8/25/2017 | 8/10/2017 | No | 8/10/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.07 | Property | C&J Energy Services, Inc. II | 9/18/2017 | 8/8/2017 | No | 8/8/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.08 | Property | Lippert Components Manufacturing, Inc. | 8/31/2017 | 8/3/2017 | No | 8/11/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.09 | Property | FedEx Ground Package System, Inc. (WV) | 9/6/2017 | 8/10/2017 | No | 8/9/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.10 | Property | C&J Energy Services, Inc. I | 9/18/2017 | 9/27/2017 | No | 9/28/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.11 | Property | U.S. General Services Administration | 8/23/2017 | 8/11/2017 | No | 8/10/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.12 | Property | PNC Bank N.A. | 8/22/2017 | 8/10/2017 | No | 8/10/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
2 | Loan | Hilton Clearwater Beach Resort & Spa | 6.3% | Seasonality Reserve: $1,375,000; Ground Lease Reserve: The current monthly amount to be paid by Borrower as Ground Rent to Ground Lessor pursuant to the Ground Lease | No | NAP | NAP | No | NAP | 12/21/2017 | 1/2/2018 | No | 1/2/2018 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
3 | (24) | Loan | One State Street | 5.2% | NAP | No | NAP | NAP | No | NAP | 10/1/2017 | 10/12/2017 | No | 10/13/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||
4 | Loan | The SoCal Portfolio | 4.9% | Ground Lease Enhancement Reserve ($6,250,000) | No | NAP | NAP | No | NAP | Various | Various | No | 12/8/2017 | Various | 12/8/2017 | Various | ||||||||||||||||||||||||||||||||||||||||||||||
4.01 | Property | Aliso Viejo Commerce Center | 12/8/2017 | 12/15/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 10.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.02 | Property | Transpark Commerce | 11/30/2017 | 12/7/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 15.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.03 | Property | Wimbledon | 11/29/2017 | 12/8/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 11.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.04 | Property | Palmdale Place | 11/29/2017 | 12/11/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 11.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.05 | Property | Sierra Gateway | 11/29/2017 | 12/8/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 19.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.06 | Property | Fresno Industrial Center | 12/5/2017 | 12/8/2017 | No | 12/8/2017 | 3 | 12/8/2017 | 9.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.07 | Property | Upland Freeway | 12/8/2017 | 12/8/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 13.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.08 | Property | Commerce Corporate Center | 12/6/2017 | 12/8/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 16.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.09 | Property | Moreno Valley | 11/30/2017 | 12/15/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 16.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.10 | Property | Airport One Office Park | 12/7/2017 | 12/11/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 11.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.11 | Property | Colton Courtyard | 11/30/2017 | 12/15/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 18.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.12 | Property | The Abbey Center | 12/1/2017 | 12/8/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 13.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.13 | Property | Upland Commerce Center | 12/8/2017 | 12/8/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 15.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.14 | Property | Diamond Bar | 11/25/2017 | 12/14/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 12.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.15 | Property | Atlantic Plaza | 11/23/2017 | 12/8/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 19.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.16 | Property | Ming Office Park | 12/5/2017 | 12/8/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 11.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.17 | Property | 10th Street Commerce Center | 11/29/2017 | 12/15/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 10.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.18 | Property | Cityview Plaza | 12/6/2017 | 12/6/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 11.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.19 | Property | Garden Grove Town Center | 12/8/2017 | 12/6/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 14.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.20 | Property | 30th Street Commerce Center | 11/30/2017 | 12/15/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 15.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.21 | Property | Mt. Vernon Commerce Center | 12/9/2017 | 12/8/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 16.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.22 | Property | Anaheim Stadium Industrial | 12/4/2017 | 12/6/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 15.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.23 | Property | 25th Street Commerce Center | 11/30/2017 | 12/6/2017 | No | 12/8/2017 | 4 | 12/8/2017 | 15.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
4.24 | Property | Fresno Airport | 12/5/2017 | 12/8/2017 | No | 12/8/2017 | 3 | 12/8/2017 | 3.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
5 | Loan | Throggs Neck Shopping Center | 4.7% | Primary Tenant Reserve (with respect to a Primary Tenant Sweep Period caused by (i) Party City, an amount equal to $374,500.00, (ii) Sleepy’s, an amount equal to $105,000.00, (iii) T-Mobile, an amount equal to $69,440.00, and/or (iv) TJMaxx, an amount equal to $1,420,850.00); Target Reserve ($6,000,000) | No | NAP | NAP | No | NAP | 9/16/2017 | 9/8/2017 | No | 9/8/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
6 | Loan | Quarry Place at Tuckahoe | 4.3% | NAP | No | NAP | NAP | No | NAP | 1/1/2018 | 7/17/2017 | No | 7/7/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
7 | Loan | Soho House Chicago | 4.2% | NAP | No | NAP | NAP | No | NAP | 12/20/2017 | 1/3/2018 | No | 1/3/2018 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
8 | Loan | Melbourne Hotel Portfolio | 3.6% | NAP | No | NAP | NAP | No | NAP | 8/2/2017 | 8/17/2017 | No | 8/29/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
8.01 | Property | Hilton Melbourne Beach Oceanfront | 8/2/2017 | 8/17/2017 | No | 8/29/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
8.02 | Property | Doubletree Suites Melbourne Beach | 8/2/2017 | 8/17/2017 | No | 8/29/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
9 | Loan | Moffett Towers II - Building 2 | 3.1% | Lease Sweep Reserve: (i) $10,518,990 or (ii) $30.00 PSF of any dark or terminated space | No | NAP | NAP | No | NAP | 10/18/2017 | 10/19/2017 | No | 10/20/2017 | 4 | 10/18/2017 | 3.0% | ||||||||||||||||||||||||||||||||||||||||||||||
10 | Loan | Green Oak Village Place | 3.1% | NAP | No | NAP | NAP | No | NAP | 12/12/2017 | 12/20/2017 | No | 12/18/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
11 | Loan | Northrop Grumman Portfolio | 2.9% | NAP | No | NAP | NAP | No | NAP | Various | 9/19/2017 | No | 9/15/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
11.01 | Property | Chester | 9/14/2017 | 9/19/2017 | No | 9/15/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
11.02 | Property | Lebanon | 9/20/2017 | 9/19/2017 | No | 9/15/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
12 | Loan | Lehigh Valley Mall | 2.9% | NAP | No | NAP | NAP | No | NAP | 9/4/2017 | 9/13/2017 | No | 9/12/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
13 | Loan | 6-8 West 28th Street | 2.7% | NAP | No | NAP | NAP | No | NAP | 2/28/2018 | 6/23/2017 | No | 6/23/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
14 | Loan | Penn Center West | 2.3% | NAP | No | NAP | NAP | No | NAP | 1/11/2018 | 11/30/2017 | No | 12/1/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
14.01 | Property | Penn Center West 1 | 1/11/2018 | 11/30/2017 | No | 12/1/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
14.02 | Property | Penn Center West 6 | 1/11/2018 | 11/30/2017 | No | 12/1/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
14.03 | Property | Penn Center West 8 | 1/11/2018 | 11/30/2017 | No | 12/1/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
15 | Loan | Yorkshire & Lexington Towers | 2.1% | NAP | Yes | $4,102,064 | Holdback Reserve | No | NAP | 8/15/2017 | 8/21/2017 | No | 8/21/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
15.01 | Property | Yorkshire Tower | 8/15/2017 | 8/21/2017 | No | 8/21/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
15.02 | Property | Lexington Tower | 8/15/2017 | 8/21/2017 | No | 8/21/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
16 | (25) | Loan | One Market Center | 1.9% | NAP | No | NAP | NAP | No | NAP | 11/29/2017 | 11/29/2017 | No | 11/30/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||
17 | Loan | Shoppes at Southern Palms | 1.9% | NAP | No | NAP | NAP | No | NAP | 1/23/2018 | 1/24/2018 | No | 1/25/2018 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
18 | Loan | Signet Jewelers Expansion | 1.8% | NAP | No | NAP | NAP | No | NAP | 11/1/2017 | 10/18/2017 | No | 10/20/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
19 | (24) | Loan | 600 Vine | 1.8% | NAP | No | NAP | NAP | No | NAP | 8/1/2017 | 7/31/2017 | No | 7/31/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||
20 | Loan | 1313-1317 14th Street | 1.7% | NAP | No | NAP | NAP | No | NAP | 7/11/2017 | 7/11/2017 | No | 7/10/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
21 | Loan | Ohio Limited Service Hotel Portfolio | 1.7% | $181,337 | No | NAP | NAP | No | NAP | 1/1/2018 | Various | No | Various | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
21.01 | Property | Courtyard by Marriott Dayton Beavercreek | 1/1/2018 | 10/10/2017 | No | 10/10/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
21.02 | Property | Residence Inn by Marriott Dayton Beavercreek | 1/1/2018 | 10/16/2017 | No | 10/17/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
22 | Loan | Port Place Shoppes | 1.5% | NAP | No | NAP | NAP | No | NAP | 12/20/2017 | 12/12/2017 | No | 12/22/2017 | 4 | 12/27/2017 | 9.0% |
A-1-23
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
MORTGAGE LOAN RESERVE INFORMATION(19) | THIRD PARTY REPORTS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Other Reserves Cap(21) | Holdback(22) | Holdback Amount(22) | Holdback Description(22) | Letter of Credit | Letter of Credit Description | Appraisal Report Date | Environmental Phase I Report Date | Phase II Performed(23) | Engineering Report Date | Seismic Zone (Y/N) | Seismic Report Date | PML % | |||||||||||||||||||||||||||||||||||||||||||||
23 | Loan | Hyatt House Broomfield Hotel | 1.4% | Amount equal to $150,000 until the Payment Date in March 2019 and an amount equal to $240,000 thereafter. | No | NAP | NAP | No | NAP | 1/1/2018 | 12/20/2017 | No | 12/20/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
24 | (24) | Loan | Shoppes at College Hills | 1.4% | $0 | No | NAP | NAP | No | NAP | 2/7/2018 | 11/21/2016 | No | 11/21/2016 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||
25 | Loan | Penn Hills Shopping Center | 1.3% | NAP | No | NAP | NAP | No | NAP | 11/16/2017 | 11/16/2017 | No | 11/15/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
26 | Loan | Candlewood Suites Secaucus Meadowlands | 1.3% | NAP | No | NAP | NAP | No | NAP | 9/13/2017 | 11/20/2017 | No | 11/27/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
27 | Loan | Timberline Place II | 1.3% | NAP | No | NAP | NAP | No | NAP | 1/24/2018 | 1/29/2018 | No | 2/27/2018 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
28 | Loan | 50-52 Fadem Road | 1.2% | NAP | No | NAP | NAP | No | NAP | 1/18/2018 | 2/19/2018 | No | 12/29/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
29 | Loan | 321 East 2nd Street | 1.2% | NAP | No | NAP | NAP | No | NAP | 1/3/2018 | 1/10/2018 | No | 11/14/2017 | 4 | 1/10/2018 | 19.0% | ||||||||||||||||||||||||||||||||||||||||||||||
30 | Loan | 111 West Jackson | 1.2% | NAP | No | NAP | NAP | No | NAP | 9/26/2017 | 10/10/2017 | No | 10/11/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
31 | (25) | Loan | The Yard | 1.2% | NAP | No | NAP | NAP | No | NAP | 12/7/2017 | 12/31/2017 | No | 12/20/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||
32 | Loan | Staybridge Suites Myrtle Beach | 1.1% | NAP | No | NAP | NAP | No | NAP | 10/26/2017 | 11/2/2017 | No | 11/2/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
33 | Loan | GED Integrated Solutions | 1.1% | NAP | No | NAP | NAP | No | NAP | 12/22//2017 | 1/10/2018 | No | 1/10/2018 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
34 | Loan | Best Western Castillo Del Sol | 1.1% | NAP | No | NAP | NAP | No | NAP | 1/24/2018 | 1/12/2018 | No | 1/12/2018 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
35 | Loan | Garden Multifamily Portfolio | 1.0% | NAP | No | NAP | NAP | No | NAP | Various | Various | No | Various | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
35.01 | Property | Carleton | 2/9/2017 | 2/23/2017 | No | 2/23/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
35.02 | Property | River Glen | 2/3/2017 | 2/23/2017 | No | 2/22/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
35.03 | Property | Tabor Ridge | 2/8/2017 | 2/23/2017 | No | 2/23/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
35.04 | Property | Ridgewood | 2/9/2017 | 2/15/2017 | No | 2/22/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
35.05 | Property | Foxhaven | 2/8/2017 | 2/23/2017 | No | 2/22/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
35.06 | Property | Hayfield | 2/7/2017 | 2/23/2017 | No | 5/4/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
35.07 | Property | Laurel | 2/9/2017 | 2/15/2017 | No | 2/22/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
35.08 | Property | Wood Trail | 2/9/2017 | 2/23/2017 | No | 2/22/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
35.09 | Property | Camellia | 2/3/2017 | 2/23/2017 | No | 5/10/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
35.10 | Property | Ashgrove | 2/7/2017 | 2/23/2017 | No | 2/16/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
35.11 | Property | Slate Run | 2/8/2017 | 2/23/2017 | No | 2/23/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
35.12 | Property | Forsythia | 2/3/2017 | 2/23/2017 | No | 2/21/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
35.13 | Property | Beckford | 2/8/2017 | 2/23/2017 | No | 2/16/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
35.14 | Property | Meadowood | 2/9/2017 | 2/14/2017 | No | 2/22/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
35.15 | Property | Elmwood | 2/9/2017 | 2/23/2017 | No | 2/16/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
36 | Loan | Woodfield Corporate Center | 1.0% | NAP | No | NAP | NAP | No | NAP | 9/1/2017 | 9/8/2017 | No | 8/14/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
37 | Loan | Nice-Pak Warehouse | 1.0% | NAP | No | NAP | NAP | No | NAP | 2/6/2018 | 2/12/2018 | No | 2/12/2018 | 3 | 3/1/2018 | 12.0% | ||||||||||||||||||||||||||||||||||||||||||||||
38 | Loan | Windbury Apartments | 0.9% | NAP | No | NAP | NAP | No | NAP | 1/4/2018 | 1/10/2018 | No | 1/10/2018 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
39 | Loan | Starbucks Portfolio & 32330 N Harbor Drive | 0.8% | NAP | No | NAP | NAP | No | NAP | Various | 8/24/2017 | No | 8/24/2017 | Various | Various | Various | ||||||||||||||||||||||||||||||||||||||||||||||
39.01 | Property | Starbucks - 4th Street | 8/23/2017 | 8/24/2017 | No | 8/24/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
39.02 | Property | Dept of Fish & Wildlife | 8/23/2017 | 8/24/2017 | No | 8/24/2017 | 4 | 8/24/2017 | 9.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
39.03 | Property | Starbucks - Woodstock | 8/16/2017 | 8/24/2017 | No | 8/24/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
39.04 | Property | Starbucks - Memphis | 8/22/2017 | 8/24/2017 | No | 8/24/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
39.05 | Property | Starbucks - Central Avenue | 8/23/2017 | 8/24/2017 | No | 8/24/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
40 | Loan | Sirtaj Hotel Beverly Hills | 0.8% | NAP | No | NAP | NAP | No | NAP | 10/17/2017 | 10/12/2017 | No | 10/12/2017 | 4 | 10/13/2017 | 15.0% | ||||||||||||||||||||||||||||||||||||||||||||||
41 | Loan | La Quinta Dallas Grand Prairie | 0.7% | NAP | No | NAP | NAP | No | NAP | 10/20/2017 | 10/20/2017 | No | 10/20/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
42 | Loan | Lockheed Martin – Grand Prairie, Texas | 0.7% | NAP | No | NAP | NAP | No | NAP | 1/5/2018 | 1/12/2018 | No | 1/15/2018 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
43 | Loan | 1800-1836 West Lake Avenue | 0.6% | $650,000 | No | NAP | NAP | No | NAP | 9/29/2017 | 10/10/2017 | No | 10/6/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
44 | Loan | SS1 Multifamily Portfolio | 0.6% | NAP | No | NAP | NAP | No | NAP | 11/16/2017 | 12/29/2017 | No | Various | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
44.01 | Property | South Gate | 11/16/2017 | 12/29/2017 | No | 12/27/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
44.02 | Property | West Wood | 11/16/2017 | 12/29/2017 | No | 12/29/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
44.03 | Property | Terrace Apartments | 11/16/2017 | 12/29/2017 | No | 12/29/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
45 | Loan | Hembree Center | 0.6% | NAP | No | NAP | NAP | No | NAP | 12/22/2017 | 12/27/2017 | No | 12/27/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
46 | Loan | Story Hill Apartments | 0.6% | NAP | No | NAP | NAP | NAP | NAP | 12/11/2017 | 12/15/2017 | No | 12/14/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
47 | Loan | Stay Over Suites | 0.6% | NAP | No | NAP | NAP | No | NAP | 1/1/2018 | 12/19/2017 | No | 12/19/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
48 | Loan | Best Western Plus Liberty Lake | 0.5% | NAP | No | NAP | NAP | No | NAP | 10/4/2017 | 9/28/2017 | No | 9/28/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
49 | Loan | Klee Plaza | 0.5% | NAP | No | NAP | NAP | No | NAP | 1/9/2018 | 1/12/2018 | No | 1/11/2018 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
50 | Loan | Best Western Plus Diamond Valley Inn | 0.5% | NAP | No | NAP | NAP | No | NAP | 9/19/2017 | 9/29/2017 | No | 9/28/2017 | 4 | 9/28/2017 | 10.0% | ||||||||||||||||||||||||||||||||||||||||||||||
51 | Loan | SS2 Multifamily Portfolio | 0.5% | NAP | No | NAP | NAP | No | NAP | 11/16/2017 | 12/29/2017 | No | 12/29/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
51.01 | Property | East Coast | 11/16/2017 | 12/29/2017 | No | 12/29/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
51.02 | Property | Norwegian Woods | 11/16/2017 | 12/29/2017 | No | 12/29/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
51.03 | Property | Candlelight | 11/16/2017 | 12/29/2017 | No | 12/29/2017 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||||||||||
52 | (24) | Loan | Quality Inn O’Hare | 0.5% | NAP | No | NAP | NAP | No | NAP | 1/19/2018 | 1/19/2018 | No | 1/16/2018 | NAP | NAP | NAP | |||||||||||||||||||||||||||||||||||||||||||||
53 | Loan | Candlewood Suites Athens | 0.5% | NAP | No | NAP | NAP | No | NAP | 1/22/2018 | 10/20/2017 | No | 10/18/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
54 | Loan | Candlewood Suites Fort Wayne | 0.4% | NAP | No | NAP | NAP | No | NAP | 12/1/2017 | 10/11/2017 | No | 10/11/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
55 | Loan | Circle Apartments | 0.3% | NAP | No | NAP | NAP | No | NAP | 9/19/2017 | 10/19/2017 | No | 10/19/2017 | NAP | NAP | NAP | ||||||||||||||||||||||||||||||||||||||||||||||
56 | Loan | Burger King Philadelphia | 0.1% | NAP | No | NAP | NAP | No | NAP | 8/28/2017 | 9/13/2017 | No | 9/13/2017 | NAP | NAP | NAP |
A-1-24
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
ADDITIONAL PERMITTED DEBT | TOTAL MORTGAGE DEBT INFORMATION | TOTAL DEBT INFORMATION | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Additional Future Debt Permitted | Additional Future Debt Permitted Description | Cut-off Date Pari Passu Mortgage Debt Balance | Cut-off Date Subord. Mortgage Debt Balance | Total Mortgage Debt Cut-off Date LTV Ratio | Total Mortgage Debt UW NCF DSCR | Total Mortgage Debt UW NOI Debt Yield | Cut-off Date Mezzanine Debt Balance | Total Debt Cut-off Date LTV Ratio | Total Debt UW NCF DSCR | Total Debt UW NOI Debt Yield | |||||||||||||||||||||||||||||||||||||||||||||||
1 | Loan | GNL Portfolio | 6.7% | No | NAP | $187,000,000 | 57.9% | 2.22x | 10.8% | 57.9% | 2.22x | 10.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||
1.01 | Property | Sandoz, Inc. | 57.9% | 2.22x | 10.8% | 57.9% | 2.22x | 10.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.02 | Property | Intervet Inc. | 57.9% | 2.22x | 10.8% | 57.9% | 2.22x | 10.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.03 | Property | GE Aviation Systems, LLC | 57.9% | 2.22x | 10.8% | 57.9% | 2.22x | 10.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.04 | Property | FedEx Ground Package System, Inc. (NY) | 57.9% | 2.22x | 10.8% | 57.9% | 2.22x | 10.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.05 | Property | Nissan North America Inc. | 57.9% | 2.22x | 10.8% | 57.9% | 2.22x | 10.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.06 | Property | Constellium Automotive USA, LLC | 57.9% | 2.22x | 10.8% | 57.9% | 2.22x | 10.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.07 | Property | C&J Energy Services, Inc. II | 57.9% | 2.22x | 10.8% | 57.9% | 2.22x | 10.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.08 | Property | Lippert Components Manufacturing, Inc. | 57.9% | 2.22x | 10.8% | 57.9% | 2.22x | 10.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.09 | Property | FedEx Ground Package System, Inc. (WV) | 57.9% | 2.22x | 10.8% | 57.9% | 2.22x | 10.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.10 | Property | C&J Energy Services, Inc. I | 57.9% | 2.22x | 10.8% | 57.9% | 2.22x | 10.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.11 | Property | U.S. General Services Administration | 57.9% | 2.22x | 10.8% | 57.9% | 2.22x | 10.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.12 | Property | PNC Bank N.A. | 57.9% | 2.22x | 10.8% | 57.9% | 2.22x | 10.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2 | Loan | Hilton Clearwater Beach Resort & Spa | 6.3% | No | NAP | $132,862,951 | 66.8% | 1.64x | 11.9% | 66.8% | 1.64x | 11.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||
3 | (24) | Loan | One State Street | 5.2% | No | NAP | $122,000,000 | $238,000,000 | 64.3% | 1.51x | 7.1% | 64.3% | 1.51x | 7.1% | ||||||||||||||||||||||||||||||||||||||||||||||||
4 | Loan | The SoCal Portfolio | 4.9% | No | NAP | $229,300,000 | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||
4.01 | Property | Aliso Viejo Commerce Center | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.02 | Property | Transpark Commerce | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.03 | Property | Wimbledon | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.04 | Property | Palmdale Place | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.05 | Property | Sierra Gateway | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.06 | Property | Fresno Industrial Center | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.07 | Property | Upland Freeway | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.08 | Property | Commerce Corporate Center | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.09 | Property | Moreno Valley | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.10 | Property | Airport One Office Park | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.11 | Property | Colton Courtyard | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.12 | Property | The Abbey Center | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.13 | Property | Upland Commerce Center | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.14 | Property | Diamond Bar | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.15 | Property | Atlantic Plaza | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.16 | Property | Ming Office Park | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.17 | Property | 10th Street Commerce Center | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.18 | Property | Cityview Plaza | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.19 | Property | Garden Grove Town Center | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.20 | Property | 30th Street Commerce Center | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.21 | Property | Mt. Vernon Commerce Center | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.22 | Property | Anaheim Stadium Industrial | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.23 | Property | 25th Street Commerce Center | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.24 | Property | Fresno Airport | 59.4% | 1.48x | 10.2% | 59.4% | 1.48x | 10.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
5 | Loan | Throggs Neck Shopping Center | 4.7% | No | NAP | $68,500,000 | 62.3% | 1.37x | 7.4% | 62.3% | 1.37x | 7.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||
6 | Loan | Quarry Place at Tuckahoe | 4.3% | No | NAP | NAP | 62.6% | 1.58x | 7.0% | 62.6% | 1.58x | 7.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||
7 | Loan | Soho House Chicago | 4.2% | No | NAP | $62,650,000 | 65.9% | 1.64x | 9.2% | 65.9% | 1.64x | 9.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||
8 | Loan | Melbourne Hotel Portfolio | 3.6% | No | NAP | $57,000,000 | 67.9% | 1.94x | 14.3% | 67.9% | 1.94x | 14.3% | ||||||||||||||||||||||||||||||||||||||||||||||||||
8.01 | Property | Hilton Melbourne Beach Oceanfront | 67.9% | 1.94x | 14.3% | 67.9% | 1.94x | 14.3% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
8.02 | Property | Doubletree Suites Melbourne Beach | 67.9% | 1.94x | 14.3% | 67.9% | 1.94x | 14.3% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
9 | Loan | Moffett Towers II - Building 2 | 3.1% | No | NAP | $165,000,000 | 76.9% | 1.23x | 7.3% | $105,000,000 | 76.9% | 1.23x | 7.3% | |||||||||||||||||||||||||||||||||||||||||||||||||
10 | Loan | Green Oak Village Place | 3.1% | No | NAP | NAP | 63.1% | 1.74x | 12.1% | 63.1% | 1.74x | 12.1% | ||||||||||||||||||||||||||||||||||||||||||||||||||
11 | Loan | Northrop Grumman Portfolio | 2.9% | No | NAP | NAP | 35.9% | 3.74x | 31.4% | 35.9% | 3.74x | 31.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||
11.01 | Property | Chester | 35.9% | 3.74x | 31.4% | 35.9% | 3.74x | 31.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
11.02 | Property | Lebanon | 35.9% | 3.74x | 31.4% | 35.9% | 3.74x | 31.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
12 | Loan | Lehigh Valley Mall | 2.9% | Yes | Subject to Lender’s approval, Borrower shall be permitted to enter into a PACE Loan for an amount not to exceed $5,000,000 | $198,586,553 | 44.6% | 2.07x | 12.6% | 44.6% | 2.07x | 12.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||
13 | Loan | 6-8 West 28th Street | 2.7% | No | NAP | NAP | 64.2% | 1.68x | 7.7% | 64.2% | 1.68x | 7.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||
14 | Loan | Penn Center West | 2.3% | No | NAP | NAP | 74.6% | 1.70x | 12.0% | 74.6% | 1.70x | 12.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||
14.01 | Property | Penn Center West 1 | 74.6% | 1.70x | 12.0% | 74.6% | 1.70x | 12.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
14.02 | Property | Penn Center West 6 | 74.6% | 1.70x | 12.0% | 74.6% | 1.70x | 12.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
14.03 | Property | Penn Center West 8 | 74.6% | 1.70x | 12.0% | 74.6% | 1.70x | 12.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
15 | Loan | Yorkshire & Lexington Towers | 2.1% | No | NAP | $200,000,000 | $200,000,000 | 61.8% | 1.04x | 4.4% | $150,000,000 | 61.8% | 1.04x | 4.4% | ||||||||||||||||||||||||||||||||||||||||||||||||
15.01 | Property | Yorkshire Tower | 61.8% | 1.04x | 4.4% | 61.8% | 1.04x | 4.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
15.02 | Property | Lexington Tower | 61.8% | 1.04x | 4.4% | 61.8% | 1.04x | 4.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
16 | (25) | Loan | One Market Center | 1.9% | No | NAP | NAP | 41.1% | 2.15x | 13.9% | 41.1% | 2.15x | 13.9% | |||||||||||||||||||||||||||||||||||||||||||||||||
17 | Loan | Shoppes at Southern Palms | 1.9% | No | NAP | NAP | 54.1% | 1.56x | 10.0% | 54.1% | 1.56x | 10.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||
18 | Loan | Signet Jewelers Expansion | 1.8% | No | NAP | NAP | 64.6% | 1.81x | 8.7% | 64.6% | 1.81x | 8.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||
19 | (24) | Loan | 600 Vine | 1.8% | No | NAP | $52,792,229 | 82.7% | 1.21x | 9.4% | $5,899,132 | 82.7% | 1.21x | 9.4% | ||||||||||||||||||||||||||||||||||||||||||||||||
20 | Loan | 1313-1317 14th Street | 1.7% | No | NAP | NAP | 73.8% | 1.75x | 7.7% | 73.8% | 1.75x | 7.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||
21 | Loan | Ohio Limited Service Hotel Portfolio | 1.7% | No | NAP | NAP | 73.1% | 1.81x | 14.0% | 73.1% | 1.81x | 14.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||
21.01 | Property | Courtyard by Marriott Dayton Beavercreek | 73.1% | 1.81x | 14.0% | 73.1% | 1.81x | 14.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
21.02 | Property | Residence Inn by Marriott Dayton Beavercreek | 73.1% | 1.81x | 14.0% | 73.1% | 1.81x | 14.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
22 | Loan | Port Place Shoppes | 1.5% | No | NAP | NAP | 65.6% | 1.50x | 8.1% | 65.6% | 1.50x | 8.1% |
A-1-25
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ADDITIONAL PERMITTED DEBT | TOTAL MORTGAGE DEBT INFORMATION | TOTAL DEBT INFORMATION | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Deal Name | % of Initial Pool Balance | Additional Future Debt Permitted | Additional Future Debt Permitted Description | 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 | |||||||||||||||||||||||||||||||||||||||||||||||
23 | Loan | Hyatt House Broomfield Hotel | 1.4% | No | NAP | NAP | 73.8% | 1.54x | 11.9% | 73.8% | 1.54x | 11.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||
24 | (24) | Loan | Shoppes at College Hills | 1.4% | No | NAP | NAP | 54.1% | 1.99x | 12.2% | 54.1% | 1.99x | 12.2% | |||||||||||||||||||||||||||||||||||||||||||||||||
25 | Loan | Penn Hills Shopping Center | 1.3% | No | NAP | NAP | 64.4% | 1.60x | 12.6% | 64.4% | 1.60x | 12.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||
26 | Loan | Candlewood Suites Secaucus Meadowlands | 1.3% | No | NAP | NAP | 67.7% | 1.60x | 11.6% | 67.7% | 1.60x | 11.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||
27 | Loan | Timberline Place II | 1.3% | No | NAP | NAP | 67.2% | 1.92x | 9.7% | 67.2% | 1.92x | 9.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||
28 | Loan | 50-52 Fadem Road | 1.2% | No | NAP | NAP | 65.7% | 1.27x | 8.8% | 65.7% | 1.27x | 8.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||
29 | Loan | 321 East 2nd Street | 1.2% | No | NAP | NAP | 62.5% | 1.70x | 8.9% | 62.5% | 1.70x | 8.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||
30 | Loan | 111 West Jackson | 1.2% | No | NAP | $41,000,000 | $64,000,000 | 64.4% | 1.67x | 9.1% | 64.4% | 1.67x | 9.1% | |||||||||||||||||||||||||||||||||||||||||||||||||
31 | (25) | Loan | The Yard | 1.2% | No | NAP | NAP | 55.0% | 2.39x | 14.9% | 55.0% | 2.39x | 14.9% | |||||||||||||||||||||||||||||||||||||||||||||||||
32 | Loan | Staybridge Suites Myrtle Beach | 1.1% | No | NAP | NAP | 68.0% | 1.48x | 12.4% | 68.0% | 1.48x | 12.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||
33 | Loan | GED Integrated Solutions | 1.1% | No | NAP | NAP | 59.4% | 1.34x | 9.3% | 59.4% | 1.34x | 9.3% | ||||||||||||||||||||||||||||||||||||||||||||||||||
34 | Loan | Best Western Castillo Del Sol | 1.1% | No | NAP | NAP | 66.3% | 1.85x | 14.2% | 66.3% | 1.85x | 14.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||
35 | Loan | Garden Multifamily Portfolio | 1.0% | No | NAP | $56,829,945 | 70.9% | 1.35x | 9.4% | 70.9% | 1.35x | 9.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||
35.01 | Property | Carleton | 70.9% | 1.35x | 9.4% | 70.9% | 1.35x | 9.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.02 | Property | River Glen | 70.9% | 1.35x | 9.4% | 70.9% | 1.35x | 9.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.03 | Property | Tabor Ridge | 70.9% | 1.35x | 9.4% | 70.9% | 1.35x | 9.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.04 | Property | Ridgewood | 70.9% | 1.35x | 9.4% | 70.9% | 1.35x | 9.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.05 | Property | Foxhaven | 70.9% | 1.35x | 9.4% | 70.9% | 1.35x | 9.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.06 | Property | Hayfield | 70.9% | 1.35x | 9.4% | 70.9% | 1.35x | 9.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.07 | Property | Laurel | 70.9% | 1.35x | 9.4% | 70.9% | 1.35x | 9.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.08 | Property | Wood Trail | 70.9% | 1.35x | 9.4% | 70.9% | 1.35x | 9.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.09 | Property | Camellia | 70.9% | 1.35x | 9.4% | 70.9% | 1.35x | 9.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.10 | Property | Ashgrove | 70.9% | 1.35x | 9.4% | 70.9% | 1.35x | 9.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.11 | Property | Slate Run | 70.9% | 1.35x | 9.4% | 70.9% | 1.35x | 9.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.12 | Property | Forsythia | 70.9% | 1.35x | 9.4% | 70.9% | 1.35x | 9.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.13 | Property | Beckford | 70.9% | 1.35x | 9.4% | 70.9% | 1.35x | 9.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.14 | Property | Meadowood | 70.9% | 1.35x | 9.4% | 70.9% | 1.35x | 9.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
35.15 | Property | Elmwood | 70.9% | 1.35x | 9.4% | 70.9% | 1.35x | 9.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
36 | Loan | Woodfield Corporate Center | 1.0% | No | NAP | NAP | 73.9% | 1.20x | 9.1% | 73.9% | 1.20x | 9.1% | ||||||||||||||||||||||||||||||||||||||||||||||||||
37 | Loan | Nice-Pak Warehouse | 1.0% | No | NAP | NAP | 49.7% | 1.37x | 10.6% | 49.7% | 1.37x | 10.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||
38 | Loan | Windbury Apartments | 0.9% | No | NAP | NAP | 73.2% | 1.48x | 10.3% | 73.2% | 1.48x | 10.3% | ||||||||||||||||||||||||||||||||||||||||||||||||||
39 | Loan | Starbucks Portfolio & 32330 N Harbor Drive | 0.8% | No | NAP | NAP | 62.9% | 1.25x | 8.6% | 62.9% | 1.25x | 8.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||
39.01 | Property | Starbucks - 4th Street | 62.9% | 1.25x | 8.6% | 62.9% | 1.25x | 8.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.02 | Property | Dept of Fish & Wildlife | 62.9% | 1.25x | 8.6% | 62.9% | 1.25x | 8.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.03 | Property | Starbucks - Woodstock | 62.9% | 1.25x | 8.6% | 62.9% | 1.25x | 8.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.04 | Property | Starbucks - Memphis | 62.9% | 1.25x | 8.6% | 62.9% | 1.25x | 8.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
39.05 | Property | Starbucks - Central Avenue | 62.9% | 1.25x | 8.6% | 62.9% | 1.25x | 8.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
40 | Loan | Sirtaj Hotel Beverly Hills | 0.8% | No | NAP | NAP | 43.0% | 2.14x | 15.6% | 43.0% | 2.14x | 15.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||
41 | Loan | La Quinta Dallas Grand Prairie | 0.7% | No | NAP | NAP | 61.6% | 1.61x | 13.3% | 61.6% | 1.61x | 13.3% | ||||||||||||||||||||||||||||||||||||||||||||||||||
42 | Loan | Lockheed Martin – Grand Prairie, Texas | 0.7% | No | NAP | NAP | 56.5% | 2.33x | 12.7% | 56.5% | 2.33x | 12.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||
43 | Loan | 1800-1836 West Lake Avenue | 0.6% | No | NAP | NAP | 69.8% | 1.59x | 10.9% | 69.8% | 1.59x | 10.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||
44 | Loan | SS1 Multifamily Portfolio | 0.6% | No | NAP | NAP | 61.4% | 1.43x | 10.7% | 61.4% | 1.43x | 10.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||
44.01 | Property | South Gate | 61.4% | 1.43x | 10.7% | 61.4% | 1.43x | 10.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
44.02 | Property | West Wood | 61.4% | 1.43x | 10.7% | 61.4% | 1.43x | 10.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
44.03 | Property | Terrace Apartments | 61.4% | 1.43x | 10.7% | 61.4% | 1.43x | 10.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
45 | Loan | Hembree Center | 0.6% | No | NAP | NAP | 58.1% | 2.53x | 13.2% | 58.1% | 2.53x | 13.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||
46 | Loan | Story Hill Apartments | 0.6% | No | NAP | NAP | 72.1% | 1.28x | 9.2% | 72.1% | 1.28x | 9.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||
47 | Loan | Stay Over Suites | 0.6% | No | NAP | NAP | 65.5% | 1.73x | 14.8% | 65.5% | 1.73x | 14.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||
48 | Loan | Best Western Plus Liberty Lake | 0.5% | No | NAP | NAP | 57.1% | 1.63x | 13.8% | 57.1% | 1.63x | 13.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||
49 | Loan | Klee Plaza | 0.5% | No | NAP | NAP | 47.0% | 2.28x | 12.5% | 47.0% | 2.28x | 12.5% | ||||||||||||||||||||||||||||||||||||||||||||||||||
50 | Loan | Best Western Plus Diamond Valley Inn | 0.5% | No | NAP | NAP | 60.1% | 1.59x | 13.3% | 60.1% | 1.59x | 13.3% | ||||||||||||||||||||||||||||||||||||||||||||||||||
51 | Loan | SS2 Multifamily Portfolio | 0.5% | No | NAP | NAP | 55.2% | 1.36x | 10.4% | 55.2% | 1.36x | 10.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||
51.01 | Property | East Coast | 55.2% | 1.36x | 10.4% | 55.2% | 1.36x | 10.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
51.02 | Property | Norwegian Woods | 55.2% | 1.36x | 10.4% | 55.2% | 1.36x | 10.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
51.03 | Property | Candlelight | 55.2% | 1.36x | 10.4% | 55.2% | 1.36x | 10.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
52 | (24) | Loan | Quality Inn O’Hare | 0.5% | No | NAP | NAP | 58.2% | 1.83x | 12.8% | 58.2% | 1.83x | 12.8% | |||||||||||||||||||||||||||||||||||||||||||||||||
53 | Loan | Candlewood Suites Athens | 0.5% | No | NAP | NAP | 75.4% | 1.72x | 13.6% | 75.4% | 1.72x | 13.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||
54 | Loan | Candlewood Suites Fort Wayne | 0.4% | No | NAP | NAP | 61.4% | 1.79x | 15.3% | 61.4% | 1.79x | 15.3% | ||||||||||||||||||||||||||||||||||||||||||||||||||
55 | Loan | Circle Apartments | 0.3% | No | NAP | NAP | 69.8% | 1.41x | 9.7% | 69.8% | 1.41x | 9.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||
56 | Loan | Burger King Philadelphia | 0.1% | No | NAP | NAP | 39.6% | 2.16x | 12.8% | 39.6% | 2.16x | 12.8% |
A-1-26
CSAIL 2018-CX11 |
FOOTNOTES TO ANNEX A-1 |
(1) | “Column” denotes Column Financial, Inc., “AREF” denotes Argentic Real Estate Finance LLC, “Barclays” denotes Barclays Bank PLC, “BSPRT” denotes BSPRT Finance, LLC and “Natixis” denotes Natixis Real Estate Capital LLC. |
(2) | For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance, Cut-off Date Balance, Maturity/ARD Balance, and Cut-off Date Balance per SF/Units/Rooms/Pads are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation. |
With respect to Loan No. 39, Starbucks Portfolio & 32330 N Harbor Drive, except for Dept of Fish & Wildlife, the allocated loan amount of any individual Mortgage Property is based on each property’s specific Appraised Value. Dept of Fish & Wildlife has an allocated loan amount of $1,800,000 as set forth in the loan agreement. | |
(3) | Each of the Mortgage Loan No’s 1, 2, 3, 4, 5, 7, 8, 9, 12, 15, 19, 30 and 35 are part of larger split whole loans, which consist of the mortgage loan and one or more pari passu and/or subordinate components. Please see “Description of the Mortgage Pool—The Whole Loans” for additional information. |
(4) | With regards to Loan No. 2, Hilton Clearwater Beach Resort & Spa, the mortgage loan is secured by the borrower’s leasehold interest in the mortgaged property. The mortgage property is subject to a ground lease with an initial term of 99 years that extends through February 2079. Annual ground rent is the greater of (i) the sum of 3.0% of gross room sales and 1.0% of gross food and beverage sales and (ii) the minimum current annual ground rent of $701,912. |
With regards to Loan No. 4, The SoCal Portfolio, the borrowers’ interest in one of the eight buildings of the Palmdale Place property is encumbered by a ground lease with an initial expiration date of March 31, 2052, with three, 10-year renewal options remaining. The current annual ground lease payment is $91,800 and will increase annually in accordance with the ground lease. | |
With regards to Loan No. 4, The SoCal Portfolio, the borrower has a leasehold interest in the Airport One Office Park property. The ground lease expires on January 12, 2040 and may be extended through January 12, 2050. The current ground lease payment is $186,200 and commencing in January 2021, January 2026, January 2031, January 2036 and January 2041, the annual rent will increase based on fair market rental rate (as defined in the ground lease). | |
With regards to Loan No. 4, The SoCal Portfolio, the borrower has a leasehold interest in the Cityview Plaza property (2.0% of the allocated loan amount). The ground lease expires on September 30, 2035. The current annual ground lease payment is $564,250 and will increase in accordance with CPI on October 2020 and every 5 years thereafter. | |
With regards to Loan No. 4, The SoCal Portfolio, the borrower has a leasehold interest in the Anaheim Stadium Industrial property (0.8% of the allocated loan amount). The ground lease expires on April 30, 2034. The current annual ground lease payment is $476,206 and will increase by 9.75% of the fair market land value commencing in April 2024. | |
With respect to Loan No. 12, Lehigh Valley Mall, the mortgage loan is secured by both the borrower affiliate’s fee interest and the borrower’s leasehold interest under a ground lease. | |
With regards to Loan No. 21, Ohio Limited Service Hotel Portfolio, the borrower has a leasehold interest in the Courtyard by Marriott Dayton Beavercreek property and the Residence Inn by Marriott Dayton Beavercreek property. Both ground leases expire on December 31, 2036 and may be extended through December 31, 2067. The current annual ground lease payment for the Courtyard by Marriott Dayton Beavercreek property is $93,821 and it will increase to $98,512 in January 2022, $103,438 in January 2027 and $108,610 in January 2032. The current annual ground lease payment for the Residence Inn by Marriott Dayton Beavercreek property is $87,516 and it will increase to $91,892 in January 2022, $96,487 in January 2027 and $101,311 in January 2032. | |
(5) | With regards to Loan No. 9, Moffett Towers II - Building 2, total SF includes 350,633 SF of office space in the Moffett Towers II - Building 2 Property and 11,930 SF of amenities space allocated to the Moffett Towers II - Building 2 property leased by the largest tenant, based on a specified 20.0% share in the common elements of the greater Moffett Towers II campus. |
A-1-27
With regards to Loan No. 17, Shoppes at Southern Palms, the Mortgaged Property includes a 92,396 SF Kohl’s building operating under a ground lease pursuant to which the tenant owns the improvements and is responsible for all expenses, including real estate taxes. | |
(6) | With regards to Loan No. 9, Moffett Towers II - Building 2, the Largest Tenant, Amazon, representing 100.0% of net rentable SF, has abated rent through April 2018 for 350,633 SF of office space and abated rent through July 2018 for 11,930 SF of amenities space. An $8,332,337 reserve was taken at origination representing the outstanding rent abatement. |
With regards to Loan No. 15, Yorkshire & Lexington Towers, the largest retail tenant at the Yorkshire Towers Mortgaged Property, Store No. 10970, CVS Albany LLC, is in the process of finishing the build-out of its space and is expected to open for business within the next 90 to 120 days. The landlord has no remaining tenant improvement obligations. | |
With regards to Loan No. 20, 1313-1317 14th Street, the 4th Largest Tenant, Saffron, has abated rent through May 2018. A free rent reserve in the amount of $165,649 was reserved at origination. | |
With regards to Loan No. 24, Shoppes at College Hills, the largest tenant, Hobby Lobby, has accepted possession of its tenant space and is anticipated to take physical occupancy of its space in May 2018. | |
With regards to Loan No. 25, Penn Hills Shopping Center, the lender included $53,600 of income in the Underwritten NCF in connection with a letter of intent currently being negotiated between the seller of the Mortgaged Property and a potential tenant, Enterprise Rent-A-Car Company of Pittsburgh, LLC (“Enterprise”), for space at the Mortgaged Property. The seller of the Mortgaged Property escrowed the total amount of $268,000, representing five years of potential rent, with a title company at closing of the sale. In accordance with the terms of the escrow agreement (pursuant to which the lender is a third-party beneficiary), on the first day of each calendar month following the closing of the sale (commencing February 1, 2018), the borrower will be entitled to draw upon 1/60th of the total escrow amount for each month in which there is no fully executed lease with Enterprise or financially comparable, acceptable lease for the related space. In addition, the escrow agreement provides that (i) disbursements from the escrow account will be funded directly to the lockbox account for the Mortgage Loan and (ii) in no event will funds be wired directly to the borrower. | |
With regards to Loan No. 31, The Yard, the second largest tenant, Vuka Studios, LLC is not yet in occupancy but is paying rent. Vuka Studios, LLC is expected to take occupancy of its space in May 2018 after the completion of the buildout of the space. | |
With regards to Loan No. 49, Klee Plaza, the Largest Tenant, United Health/Harkin (rated A3/A+/A, Moody’s /S&P/Fitch), has gone dark. United Health/Harken is currently paying full rent and has a one-time right to terminate its lease effective January 1, 2022, with a lease expiration date of December 31, 2023. The 4th Largest Tenant, Molecular Imaging, is currently building out its space and has not taken occupancy yet. | |
(7) | The Admin Fee Rate % includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
(8) | Monthly Debt Service (P&I) and Annual Debt Service (P&I) for all partial interest-only mortgage loans reflect the first principal and interest payment after the interest-only period during the term of the mortgage loan. Monthly Debt Service (P&I) and Annual Debt Service (P&I) for all interest-only mortgage loans reflect the Monthly Debt Service (IO) and Annual Debt Service (IO), respectively. |
(9) | The classification of the lockbox types are described in the Preliminary Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details. |
(10) | UW NOI DSCR (P&I) and UW NCF DSCR (P&I) for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the interest-only period during the term of the mortgage loan. |
(11) | With regards to Loan No. 16, One Market Center, the appraiser provided an as-stabilized appraised value of $50,390,000 which assumes the Palace office building reaches stabilization in January 1, 2021. The Cutoff LTV and Maturity LTV using the as-stabilized appraised value are 36.8% and 30.2%, respectively. |
With regards to Loan No. 21, Ohio Limited Service Hotel Portfolio, the Appraised Values represent the “as-is” appraised values for the Courtyard by Marriott Dayton Beavercreek property and the Residence Inn by Marriott Dayton Beavercreek property. The appraiser also concluded to an Appraised Value of $13,600,000 for the |
A-1-28
Residence Inn by Marriott Dayton Beavercreek property and an Appraised Value of $11,300,000 for the Courtyard by Marriott Dayton Beavercreek property based on the assumption that funds for capital improvements have been funded representing a Cutoff LTV% of 64.3% and a Maturity LTV% of 53.9%. As of the origination date, $3,000,000 was funded into a PIP reserve. | |
With regards to Loan No. 26, Candlewood Suites Secaucus Meadowlands, the appraiser provided an as-is appraised value including personal property value of $18,700,000. The Cutoff LTV and Maturity LTV using the as-is appraised value including personal property value are 66.8% and 55.3%, respectively. | |
With regards to Loan No. 27, Timberline Place II, the Appraised Value for the property represents the “as-is” value. The appraiser also concluded to an Appraised Value of $19,200,000 based on the assumption that funds for capital improvements have been funded, representing a Cutoff LTV% of 65.1% and a Maturity LTV% of 65.1%. As of the origination date, $600,000 was funded into a capital improvement reserve. | |
With regards to Loan No. 45, Hembree Center, the appraiser provided an as-stabilized appraised value of $10,200,00 which assumes the Mortgaged Property’s occupancy rate stabilizes at 94% as of January 1, 2019. The Cutoff LTV and Maturity LTV using the as-stabilized appraised value are 56.4% and 56.4%, respectively. | |
With regards to Loan No. 53, Candlewood Suites Athens, the Appraised Value for the property represents the “as-is” value. The appraiser also concluded to an Appraised Value of $7,00,000 based on the assumption that funds for the property improvement plans have been funded, representing a Cutoff LTV % and Maturity LTV % of 64.6% and 54.2%, respectively. | |
With regards to Loan No. 54, Candlewood Suites Fort Wayne, the Appraised Value for the property represents the “as-is” value. The appraiser also concluded to an Appraised Value of $7,500,000 which assumes the funds for the property improvement plans were escrowed at the closing of the mortgage loan, representing a Cutoff LTV % and Maturity LTV % of 56.5% and 43.5%, respectively. | |
(12) | The “L” component of the prepayment provision represents lockout payments |
The “Def” component of the prepayment provision represents defeasance payment | |
The “YM1” component of the prepayment provision represents greater of 1% of principal balance or yield maintenance payments. | |
The “YM2” component of the prepayment provision represents greater of 2% of principal balance or yield maintenance payments. | |
The “O” component of the prepayment provision represents the free payments including the Maturity Date | |
(13) | With respect to Mortgage Loan No’s 1, 4, 11, 12, 15, 16, 20, 33, 35, 39, 43, 44, 45, 47 and 51, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, or other release conditions in connection with a partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Releases; Partial Releases” in the Preliminary Prospectus. |
(14) | With respect to Mortgage Loan No’s 1, 6, 9, 13, 18, 20, 22, 31, 33, 41, 46 and 56, one or more of such mortgaged properties (i) were constructed or the subject of a major renovation that was completed within 12 calendar months prior to the Cut-off Date and, therefore, the related mortgaged property has no or limited prior operating history, (ii) have a borrower or an affiliate under the related mortgage loan that acquired the related mortgaged property within 12 calendar months prior to the cut-off date and such borrower or affiliate was unable to provide the related mortgage loan seller with historical financial information for such acquired mortgaged property and/or (iii) are single tenant properties subject to triple-net leases with the related tenant where the related borrower did not provide the related mortgage loan seller with historical financial information for the related mortgaged property. |
(15) | With regards to Loan No. 8, Melbourne Hotel Portfolio, the UW Revenue is based on adjusted Most Recent Revenues. Both the Hilton Melbourne Beach Oceanfront and the Doubletree Suites Melbourne Beach properties were closed for mandatory evacuation on September 8, 2017 due to Hurricane Irma. Following the hurricane, both hotels were temporarily closed while damage from the hurricane was repaired. The Doubletree Suites Melbourne Beach property was fully operational by October 2, 2017 while the Hilton Melbourne Beach Oceanfront property was fully operational by November 4, 2017. Adjusted Most Recent Revenues replaces September and October 2017 room revenue with September and October 2016 room revenue to account for the impact from hurricane. |
With regards to Loan No. 24, Shoppes at College Hills, UW Revenue assumes (i) the Largest Tenant, Hobby Lobby, has taken physical occupancy of its space and (ii) the 3rd and 5th Largest Tenants, Dress Barn and Lane Bryant, respectively, are paying full, unabated rent. Hobby Lobby has accepted possession of its space and will commence paying rent on the earlier of July 1, 2018 or the date Hobby Lobby opens for business, which is |
A-1-29
anticipated to be in May 2018. Upon Hobby Lobby taking physical occupancy of its leased space, Lane Bryant and Dress Barn will resume paying full, unabated rent. | |
(16) | With regards to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any Mortgaged Property. |
(17) | In certain cases, the data for tenants occupying multiple spaces includes square footage for all leases and is presented with the expiration date of the largest square footage expiring. |
(18) | With regards to Loan No. 16, One Market Center, the 3rd Largest Tenant, Windstream Communications, Inc., may terminate its lease prior to the conclusion of the lease term upon payment of a lump sum termination fee equal to 100% of the charges for terminated services, multiplied by the number of full months remaining in the related lease term, together with all reasonable costs and expenses incurred by the borrower. |
With regards to Loan No. 24, Shoppes at College Hills, certain tenants are subject to co-tenancy provisions that permit termination of tenant lease. The 3rd Largest Tenant, Dress Barn has the option to pay substitute rent or terminate its lease after nine consecutive months of failure to meet certain co-tenancy provisions in the lease. The 4th Largest Tenant, Loft, has the option to pay reduced rent and terminates its lease after twelve consecutive months upon failure to meet certain co-tenancy conditions outlined within the lease. The 5th Largest Tenant, Lane Bryant, may pay abated rent or terminate its lease should the property fail to meet certain co-tenancy requirements as outlined in the loan documents. | |
With regards to Loan No. 36, Woodfield Corporate Center, the 3rd Largest Tenant, American Engineering, has the option to terminate its lease on October 31, 2020 by giving at least nine months’ prior written notice to the landlord and paying a termination payment fee equal to the unamortized portion of improvements made to the relocation premises as well as the leasing commissions paid. | |
With regards to Loan No. 49, Klee Plaza, the Largest Tenant, United Health/Harken, has a one-time right to terminate its lease effective January 1, 2022 with six months’ prior written notice and payment of a termination fee equal to nine months’ of then-current rent plus the sum of unamortized portion of (i) leasing commissions and (ii) tenant improvements. The 3rd Largest tenant, NovaCare Rehabilitation, has a one-time right to terminate its lease effective April 1, 2019 with 12 months’ notice prior to termination date and payment of a termination fee equal to the sum of unamortized portion of leasing commissions. | |
(19) | Represents the upfront and monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related mortgage loan documents. In certain cases, reserves are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents. |
(20) | Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents. |
(21) | Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents. |
(22) | With respect to Loan No. 15, Yorkshire & Lexington Towers, a holdback reserve in the amount of $4,102,064 was escrowed at origination. As of October 24, 2017, one disbursement in the amount of $1,540,192 was made to the borrower from the holdback reserve account. If no event of default exists, then at any time the amounts in the holdback reserve account exceed an amount equal to five times the difference of (x) $38,000,000 and (y) gross income from operations of the Mortgaged Properties (the “Threshold Amount”), then all amounts on deposit in the holdback reserve account in excess of the Threshold Amount will be (i) during the continuation of a cash management trigger event, transferred to the cash management account, or (ii) in the absence of a cash management trigger event, returned to the borrower. Upon the full repayment of the Yorkshire & Lexington Towers Whole Loan or a defeasance in full, the reserve will applied first to the senior mezzanine loan, then, if the senior mezzanine loan has been repaid in full, to the junior mezzanine loan, and finally, if both mezzanine loans have been repaid in full, to the borrower. |
(23) | With regards to Loan No. 24, Shoppes at College Hills, at origination, environmental insurance was obtained with Steadfast Insurance Company with a $3.0 million limit paid in full through the loan term. The environmental insurance was obtained in lieu of a sponsor environmental indemnity. |
A-1-30
(24) | With regards to Loan No. 3, One State Street, the developer of the property entered into an air rights lease agreement with former Lot 23 in Block 9 for a portion of its air rights in order to construct the property in 1970. The borrower made an upfront lump-sum payment in order to lease the excess air rights and is responsible for a portion of the taxable land assessment part of Lot 14 (former Lot 23). In 1985, Lots 9, 14 and 23 were merged into single zoning lot 14 and subsequently developed into 17 State Street. The former Lot 23 in Block 9 is now the public plaza for 17 State Street (Lot 14 in Block 9). Due to the zoning lot merger, the borrower is responsible for payments to 17 State Street. The air rights lease was originally dated as of July 9, 1968 and was subsequently amended. The lease’s original expiration was July 31, 2019, which was extended in October 2017 through July 31, 2071. |
With regards to Loan No. 3, One State Street, at origination, $11,000,000 was reserved in connection with the recent departure of the suite currently occupied by Global Knowledge, which has provided notice of its intent to vacate prior to its lease expiration of August 31, 2019. The borrower is required to achieve, at a minimum, $1,531,560 in rental revenue (equivalent to current base rental collections associated with the space) by signing new leases or expansions (accretive leases). The accretive leasing reserve funds can be released on a pro rata basis once an acceptable lease (defined in the loan agreement), is executed and all leasing expenses associated with the initial lease-up of any such new lease have been paid or the estimated amount reserved for and the applicable rent commencement date has occurred (or the estimated amount of free rent and rent abatement accruing prior to the rent commencement date has been reserved for). | |
With regards to Loan No. 3, One State Street, the second largest tenant, Ambac Assurance Corporation, leases 77,613 SF space with a lease expiration date of September 30, 2019 and 25,871 SF space with a lease expiration date of December 31, 2029. | |
With regards to Loan No. 19, 600 Vine, the 600 Vine Whole Loan amortizes based on a non-standard amortization schedule as set forth on Annex F to the preliminary prospectus and the UW NOI DSCR (P&I), UW NOI DSCR (IO), NCF DSCR (P&I) and UW NCF DSCR (IO) are calculated based on the aggregate of the twelve-month debt service payments commencing October 2026. Based on the aggregate of the twelve-month debt service payments commencing May 2018, the UW NCF DSCR is 2.05x and based on the average debt service over the remaining term of the loan, the UW NCF DSCR is 1.61x. | |
With regards to Loan No. 19, 600 Vine, the 600 Vine total debt amortizes based on a non-standard amortization schedule as set forth on Annex F to the preliminary prospectus and the Total Debt UW NCF DSCR is calculated based on the aggregate of the twelve-month debt service payments commencing October 2026. | |
With regards to Loan No. 24, Shoppes at College Hills, both the lockbox and cash management are currently in-place because the loan is in a cash flow sweep. The full cash flow sweep is capped at $1.5 million. The cash flow sweep is expected to be cured once Hobby Lobby takes occupancy of its leased space which is anticipated to occur in May 2018. Hobby Lobby executed its lease in December 2017. | |
With regards to Loan No. 24, Shoppes at College Hills, both the a lease sweep reserve and a working capital reserve are currently in-place due to the mortgage loan being in a cash flow sweep. The cash flow sweep is expected to be cured once Hobby Lobby takes occupancy of its leased space, which is anticipated to occur in May 2018. | |
With regards to Loan No. 52, Quality Inn O’Hare, in December 2017, the related mortgage loan seller, borrower and guarantor entered into a loan modification which involved a partial pay off by borrower in the amount of $750,000 and an effective discounted payoff in the amount of $1,000,000. After the loan modification, the Quality Inn O’Hare mortgage rate became 5.5300% and the loan became interest-only for the remaining term. | |
(25) | With regards to Loan No. 16, One Market Center, a portion of the improvements at the Mortgaged Property is a designated historical landmark with respect to the related building façade. Such building façade may not be materially altered in terms of its appearance without the approval of certain state and municipal regulatory authorities. |
With regards to Loan No. 31, The Yard, the use of a cocktail lounge is permitted at the Mortgaged Property, but is limited to a sales and tasting room associated with a distillery located on a 0.167-acre portion of the Mortgaged Property. Pursuant to the terms of the related restrictive covenants, the borrower agreed, among other things, that wholesale and retail sale of alcoholic beverages will be limited to the sale of alcoholic beverages manufactured or produced by, through or for the distillery located at the Mortgaged Property. |
A-1-31