FWP 1 n1034_anxa-x2.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206677-18
     

 

     
 

BANK 2017-BNK7 Disclaimer

 

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-206677) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.

 

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

 

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

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

 

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

 

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

 

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

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

 

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

 

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

 

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

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

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

 
     

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Cross Collateralized and Cross Defaulted Loan Flag Address City State Zip Code General Property Type Specific Property Type Year
Built
Year
Renovated
Number of Units Unit of Measure Cut-off Date Balance Per Unit/SF Original Balance ($) Cut-off Date Balance ($) % of Aggregate
Cut-off Date
Balance
1 General Motors Building MSMCH   767 Fifth Avenue New York NY 10153 Mixed Use Office/Retail 1968 2017 1,989,983 Sq. Ft. 739 111,900,000 111,900,000 9.2%
2 222 Second Street BANA   222 Second Street San Francisco CA 94105 Office CBD 2015   452,418 Sq. Ft. 644 110,000,000 110,000,000 9.1%
3 University Center Chicago WFB   525 South State Street Chicago IL 60605 Multifamily Student Housing 2004   1,732 Beds 69,630 85,600,000 85,600,000 7.1%
4 Corporate Woods Portfolio MSMCH   Various Overland Park KS 66210 Various Various Various   2,033,179 Sq. Ft. 109 70,625,000 70,625,000 5.8%
4.01 Corporate Woods - Building 82 MSMCH   10851 Mastin Boulevard Overland Park KS 66210 Office Suburban 2001   245,413 Sq. Ft.   10,994,078 10,994,078 0.9%
4.02 Corporate Woods - Building 40 MSMCH   9401 Indian Creek Parkway Overland Park KS 66210 Office Suburban 1981   300,043 Sq. Ft.   10,348,773 10,348,773 0.9%
4.03 Corporate Woods - Building 84 MSMCH   10801 Mastin Boulevard Overland Park KS 66210 Office Suburban 1998   241,573 Sq. Ft.   10,085,872 10,085,872 0.8%
4.04 Corporate Woods - Building 32 MSMCH   9225 Indian Creek Parkway Overland Park KS 66210 Office Suburban 1985   208,244 Sq. Ft.   7,600,254 7,600,254 0.6%
4.05 Corporate Woods - Building 34 MSMCH   10950 Grandview Drive Overland Park KS 66210 Office Suburban 1978   97,023 Sq. Ft.   3,680,626 3,680,626 0.3%
4.06 Corporate Woods - Building 14 MSMCH   8717 West 110th Street Overland Park KS 66210 Office Suburban 1981   120,385 Sq. Ft.   3,441,624 3,441,624 0.3%
4.07 Corporate Woods - Building 70 MSMCH   9900 West 109th Street Overland Park KS 66210 Office Suburban 1987   100,809 Sq. Ft.   3,274,323 3,274,323 0.3%
4.08 Corporate Woods - Building 9 MSMCH   9200 Indian Creek Overland Park KS 66210 Office Suburban 1984   99,400 Sq. Ft.   3,059,222 3,059,222 0.3%
4.09 Corporate Woods - Building 6 MSMCH   8900 Indian Creek Overland Park KS 66210 Office Suburban 1979   108,395 Sq. Ft.   3,035,321 3,035,321 0.3%
4.10 Corporate Woods - Building 12 MSMCH   10975 Benson Drive Overland Park KS 66210 Office Suburban 1986   98,648 Sq. Ft.   2,987,521 2,987,521 0.2%
4.11 Corporate Woods - Building 27 MSMCH   10975 Grandview Drive Overland Park KS 66210 Office Suburban 1978   96,518 Sq. Ft.   2,915,821 2,915,821 0.2%
4.12 Corporate Woods - Building 51 MSMCH   9393 West 110th Street Overland Park KS 66210 Office Suburban 1977   89,789 Sq. Ft.   2,509,518 2,509,518 0.2%
4.13 Corporate Woods - Building 55 MSMCH   9300 West 110th Street Overland Park KS 66210 Office Suburban 1977   89,221 Sq. Ft.   2,461,718 2,461,718 0.2%
4.14 Corporate Woods - Building 65 MSMCH   9900 College Boulevard Overland Park KS 66210 Retail Unanchored 1982   28,612 Sq. Ft.   1,577,411 1,577,411 0.1%
4.15 Corporate Woods - Building 3 MSMCH   8700 Indian Creek Overland Park KS 66210 Office Suburban 1979   60,950 Sq. Ft.   1,577,411 1,577,411 0.1%
4.16 Corporate Woods - Building 75 MSMCH   10800 Farley Street Overland Park KS 66210 Office Suburban 1980   48,156 Sq. Ft.   1,075,508 1,075,508 0.1%
5 Westin Building Exchange WFB   2001 6th Avenue Seattle WA 98121 Other Data Center 1981 2007 401,544 Sq. Ft. 336 67,500,000 67,500,000 5.6%
6 Mall of Louisiana BANA   6401 Bluebonnet Boulevard; 9168 Mall of Louisiana Boulevard; 9330 Mall of Louisiana Boulevard Baton Rouge LA 70836 Retail Super Regional Mall 1997 2008 776,789 Sq. Ft. 418 65,000,000 65,000,000 5.4%
7 Redondo Beach Hotel Portfolio BANA   2410 & 2420 Marine Avenue Redondo Beach CA 90278 Hospitality Various 2014   319 Rooms 200,627 64,000,000 64,000,000 5.3%
7.01 Hilton Garden Inn Redondo Beach BANA   2410 Marine Avenue Redondo Beach CA 90278 Hospitality Select Service 2014   147 Rooms   26,371,859 26,371,859 2.2%
7.02 Residence Inn by Marriott Redondo Beach BANA   2420 Marine Drive Redondo Beach CA 90278 Hospitality Extended Stay 2014   172 Rooms   37,628,141 37,628,141 3.1%
8 The Churchill MSMCH   300 East 40th Street New York NY 10016 Multifamily Cooperative 1967 2016 587 Units 83,475 49,000,000 49,000,000 4.0%
9 Overlook at King of Prussia WFB   290, 300, 301, 310, 320 & 330 Goddard Boulevard King of Prussia PA 19406 Retail Anchored 2000 2015 194,736 Sq. Ft. 210 40,800,000 40,800,000 3.4%
10 Raleigh Marriott City Center WFB   500 Fayetteville Street Raleigh NC 27601 Hospitality Full Service 2008 2017 400 Rooms 170,000 38,000,000 38,000,000 3.1%
11 411 East Wisconsin MSMCH   411 East Wisconsin Avenue Milwaukee WI 53202 Office CBD 1984 2016 678,839 Sq. Ft. 138 37,500,000 37,500,000 3.1%
12 Jacksonville - Doubletree WFB   1201 Riverplace Boulevard Jacksonville FL 32207 Hospitality Full Service 1967 2015 293 Rooms 120,895 35,500,000 35,422,241 2.9%
13 Moffett Place B4 WFB   1190 Bordeaux Drive Sunnyvale CA 94089 Office Suburban 2017   314,352 Sq. Ft. 404 31,750,000 31,750,000 2.6%
14 Lewis Crossing WFB   1080, 1100, 1105, 1125, 1145, 1260-1290 South Amity Road Conway AR 72032 Retail Anchored 2016   220,003 Sq. Ft. 136 30,000,000 29,962,704 2.5%
15 First Stamford Place WFB   100, 200 & 300 First Stamford Place Stamford CT 06902 Office CBD 1986 2015 810,475 Sq. Ft. 202 25,000,000 25,000,000 2.1%
16 Village at San Jacinto WFB   1171-1281 North State Street San Jacinto CA 92583 Retail Anchored 2007   93,051 Sq. Ft. 234 21,750,000 21,750,000 1.8%
17 Metro Towne Center MSMCH   2827 West Peoria Avenue Phoenix AZ 85029 Retail Anchored 1982   140,644 Sq. Ft. 141 19,825,000 19,825,000 1.6%
18 Sundance West Apartments MSMCH   3285 Clover Way; 3485 Lakeside Drive Reno NV 89509 Multifamily Garden 1977 2016 348 Units 51,762 18,056,000 18,013,117 1.5%
19 Artisan Cove BANA   901, 911, 921, 931, 961, and 971 Marina Way South Richmond CA 94804 Multifamily Garden 2013   51 Units 328,431 16,750,000 16,750,000 1.4%
20 Montfort Valley MSMCH   13660 Montfort Drive Dallas TX 75240 Multifamily Garden 1977   224 Units 65,290 14,625,000 14,625,000 1.2%
21 8532 Melrose Avenue MSMCH   8532 Melrose Avenue West Hollywood CA 90069 Retail Unanchored 1938 2016 4,946 Sq. Ft. 2,881 14,250,000 14,250,000 1.2%
22 Chateau Estates MSMCH   1810 Belt Line Road Garland TX 75044 Multifamily Garden 1972 2017 184 Units 75,435 13,880,000 13,880,000 1.1%
23 HGI Memphis Wolfchase Galleria WFB   7955 Ikea Way Cordova TN 38016 Hospitality Select Service 2015   124 Rooms 110,289 13,720,000 13,675,785 1.1%
24 Kohl’s - Scottsdale WFB   8680 East Raintree Drive Scottsdale AZ 85260 Retail Single Tenant 2003   88,408 Sq. Ft. 152 13,500,000 13,433,003 1.1%
25 StorQuest - Oakland San Pablo BANA   2227 San Pablo Avenue Oakland CA 94612 Self Storage Self Storage 1917   60,871 Sq. Ft. 201 12,250,000 12,250,000 1.0%
26 French Quarter MSMCH   20969 Ventura Boulevard Woodland Hills CA 91364 Mixed Use Office/Retail 1972 2017 57,228 Sq. Ft. 210 12,000,000 12,000,000 1.0%
27 Park Lane South Owners, Inc. NCB   118-18 Union Turnpike Kew Gardens NY 11415 Multifamily Cooperative 1974 1998 207 Units 57,925 12,000,000 11,990,507 1.0%
28 Lakeside Village Shopping Center MSMCH   9665 North Central Expressway Dallas TX 75231 Retail Unanchored 1986   50,137 Sq. Ft. 213 10,700,000 10,700,000 0.9%
29 Artist Building at 300 Summer Cooperative Corporation NCB   300 Summer Street Boston MA 02210 Multifamily Cooperative 1898 2012 48 Units 198,424 9,524,360 9,524,360 0.8%
30 Gresham Plaza MSMCH   926 Northeast Main Street Simpsonville SC 29681 Retail Anchored 2007   79,124 Sq. Ft. 90 7,110,000 7,096,961 0.6%
31 Edgewater Place MSMCH   1030 North Rogers Lane Raleigh NC 27610 Retail Anchored 2003   92,103 Sq. Ft. 77 7,070,000 7,070,000 0.6%
32 US Storage Plano TX BANA   800 Fulgham Road Plano TX 75093 Self Storage Self Storage 2002 2015 90,600 Sq. Ft. 78 7,070,000 7,070,000 0.6%
33 Kohl’s Ground Lease MSMCH   2900 Las Positas Road Livermore CA 94551 Retail Anchored 2007   88,633 Sq. Ft. 79 7,000,000 7,000,000 0.6%
34 38 - 50 West 9th Street Corp. NCB   38 West 9th Street New York NY 10011 Multifamily Cooperative 1883 2007 51 Units 131,373 6,700,000 6,700,000 0.6%
35 StorQuest - Lafayette BANA   530 Stacy Court Lafayette CO 80026 Self Storage Self Storage 1993   72,320 Sq. Ft. 86 6,250,000 6,250,000 0.5%
36 Extra Space Storage - Lodi BANA   630 South Cherokee Lane Lodi CA 95240 Self Storage Self Storage 2001   83,350 Sq. Ft. 72 6,000,000 6,000,000 0.5%
37 StorQuest - Tallahassee BANA   2401 Barcelona Lane Tallahassee FL 32311 Self Storage Self Storage 2008   76,298 Sq. Ft. 79 6,000,000 6,000,000 0.5%
38 Strawbridge Green Apartments MSMCH   4649 Strawbridge Street Indianapolis IN 46237 Multifamily Garden 1973 2015 190 Units 31,539 6,000,000 5,992,458 0.5%
39 Placerville Self Storage BANA   1066 Locust Avenue Placerville CA 95667 Self Storage Self Storage 1986 2016 69,575 Sq. Ft. 85 5,900,000 5,900,000 0.5%
40 CVS Retail Plaza WFB   5550 & 5602 North Illinois Street; 119 West 56th Street; 149 West Westfield Boulevard Indianapolis IN 46208 Retail Anchored 1970 1975 28,432 Sq. Ft. 185 5,250,000 5,250,000 0.4%
41 Summit Self Storage BANA   854 Edgefield Road North Augusta SC 29841 Self Storage Self Storage 2006   94,860 Sq. Ft. 55 5,225,000 5,219,196 0.4%
42 55 Monroe Boulevard Owners Corp. NCB   55 Monroe Boulevard Long Beach NY 11561 Multifamily Cooperative 1964 1997 95 Units 54,660 5,200,000 5,192,710 0.4%
43 County Line Crossing BANA   8810 South Emerson Avenue Indianapolis IN 46237 Retail Shadow Anchored 2002   33,980 Sq. Ft. 152 5,200,000 5,175,478 0.4%
44 2199 Holland Avenue Apartment Corp. F/K/A Powers Equities, Inc. NCB   2199 Holland Avenue Bronx NY 10462 Multifamily Cooperative 1929 1997 89 Units 56,180 5,000,000 5,000,000 0.4%
45 Englewood Village WFB   9730, 9750, 9770 Highway 69 South Tuscaloosa AL 35405 Retail Anchored 2001   68,792 Sq. Ft. 73 5,000,000 5,000,000 0.4%
46 Fresenius Distribution Center SC BANA   2865 Dave Lyle Boulevard Rock Hill SC 29730 Industrial Warehouse Distribution 2009   121,500 Sq. Ft. 41 5,000,000 4,994,718 0.4%
47 Irwindale Commerce Center BANA   15622-15714 Arrow Highway Irwindale CA 91706 Retail Unanchored 2004   24,758 Sq. Ft. 202 5,000,000 4,994,637 0.4%
48 Saline Shopping Center WFB   501 East Michigan Avenue Saline MI 48176 Retail Anchored 1984 2003 83,906 Sq. Ft. 55 4,600,000 4,588,797 0.4%
49 StorQuest - Glendale AZ BANA   9240 North 67th Avenue Glendale AZ 85345 Self Storage Self Storage 1984 2014 75,100 Sq. Ft. 55 4,100,000 4,100,000 0.3%
50 West 24th Owners Corp. NCB   425-433 West 24th Street New York NY 10011 Multifamily Cooperative 1887 2010 96 Units 39,583 3,800,000 3,800,000 0.3%
51 590 East 3rd Street Owners Corp. NCB   590 East 3rd Street Mount Vernon NY 10553 Multifamily Cooperative 1928 2002 81 Units 41,667 3,375,000 3,375,000 0.3%
52 Folly Road Self Storage BANA   1573 Folly Road Charleston SC 29412 Self Storage Self Storage 1998 2004 38,150 Sq. Ft. 88 3,355,000 3,355,000 0.3%
53 71 Grace Avenue Owners Corp. NCB   71 Grace Avenue Great Neck NY 11021 Multifamily Cooperative 1956 2007 31 Units 90,199 2,800,000 2,796,156 0.2%
54 Riverbank South Owners Corp. a/k/a River Bank South Owners Corp. NCB   377 West 11th Street New York NY 10014 Multifamily Cooperative 1927 2001 28 Units 96,429 2,700,000 2,700,000 0.2%
55 Texas Retail Portfolio WFB   Various Various TX Various Retail Unanchored Various   46,152 Sq. Ft. 57 2,620,000 2,620,000 0.2%
55.01 Valley Ranch WFB   9400 North MacArthur Boulevard Irving TX 75063 Retail Unanchored 1986   25,136 Sq. Ft.   1,470,000 1,470,000 0.1%
55.02 Crossroads Center WFB   10045 North MacArthur Boulevard Irving TX 75063 Retail Unanchored 1996   10,575 Sq. Ft.   700,000 700,000 0.1%
55.03 Green Oaks Center WFB   2425 Southeast Green Oaks Boulevard Arlington TX 76018 Retail Unanchored 1996   10,441 Sq. Ft.   450,000 450,000 0.0%
56 100 Randall Avenue Owners Corp. NCB   100 Randall Avenue Freeport NY 11520 Multifamily Cooperative 1961 1997 44 Units 45,455 2,000,000 2,000,000 0.2%
57 2680 Apt Inc. NCB   2680 East 19th Street Brooklyn NY 11235 Multifamily Cooperative 1958 2002 107 Units 17,743 1,900,000 1,898,468 0.2%
58 36 Pondfield Road West Owners, Inc. NCB   36-42 Pondfield Road West Yonkers NY 10708 Multifamily Cooperative 1927 2002 36 Units 51,389 1,850,000 1,850,000 0.2%
59 Seventy-Eight Tenants Corporation NCB   78 Charles Street New York NY 10014 Multifamily Cooperative 1897 2012 15 Units 120,000 1,800,000 1,800,000 0.1%
60 67-40 Yellowstone Blvd. Owners Corp. NCB   67-40 Yellowstone Boulevard Forest Hills NY 11375 Multifamily Cooperative 1951 2002 111 Units 15,315 1,700,000 1,700,000 0.1%
61 230 Central Avenue Owners Corp. NCB   230 Central Avenue Lawrence NY 11559 Multifamily Cooperative 1942 2012 30 Units 56,667 1,700,000 1,700,000 0.1%
62 Lancaster Owners, Incorporated NCB   39-41 East 10th Street New York NY 10003 Multifamily Cooperative 1895 2007 10 Units 150,000 1,500,000 1,500,000 0.1%
63 2021 84th St. Owners Corp. NCB   2021 84th Street Brooklyn NY 11214 Multifamily Cooperative 1969 2002 64 Units 21,875 1,400,000 1,400,000 0.1%
64 Shops at Carson WFB   21720 & 21716 South Avalon Boulevard; 714 & 718 East Carson Street Carson CA 90745 Retail Unanchored 2009   12,861 Sq. Ft. 93 1,200,000 1,198,630 0.1%
65 240 Prospect Pl. Apt. Corp. NCB   232-242 Prospect Place, a/k/a 647 Vanderbilt Avenue Brooklyn NY 11238 Multifamily Cooperative 1890 2005 8 Units 100,000 800,000 800,000 0.1%

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Maturity Date or ARD Balloon Payment ($) ARD Loan Origination Date First Pay Date Last IO Pay Date First P&I Pay Date Maturity Date or Anticipated Repayment Date ARD Loan Maturity Date Gross Mortgage Rate Trust Advisor Fee Certificate Administrator Fee Rate Servicing Fee CREFC® IP Royalty License Fee Rate Asset Representations Reviewer Fee Rate Net Mortgage Rate
1 General Motors Building MSMCH 111,900,000 N 6/7/2017 7/9/2017 6/9/2027   6/9/2027   3.43000% 0.00000% 0.00580% 0.00375% 0.00050% 0.00025% 3.41970%
2 222 Second Street BANA 110,000,000 Y 8/30/2017 10/10/2017 9/10/2027   9/10/2027 9/10/2029 3.92600% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 3.91272%
3 University Center Chicago WFB 85,600,000 N 7/20/2017 9/11/2017 8/11/2027   8/11/2027   3.92000% 0.00173% 0.00580% 0.01500% 0.00050% 0.00025% 3.89672%
4 Corporate Woods Portfolio MSMCH 56,994,190 N 8/9/2017 10/6/2017   10/6/2017 9/6/2027   4.45000% 0.00000% 0.00580% 0.00500% 0.00050% 0.00025% 4.43845%
4.01 Corporate Woods - Building 82 MSMCH                              
4.02 Corporate Woods - Building 40 MSMCH                              
4.03 Corporate Woods - Building 84 MSMCH                              
4.04 Corporate Woods - Building 32 MSMCH                              
4.05 Corporate Woods - Building 34 MSMCH                              
4.06 Corporate Woods - Building 14 MSMCH                              
4.07 Corporate Woods - Building 70 MSMCH                              
4.08 Corporate Woods - Building 9 MSMCH                              
4.09 Corporate Woods - Building 6 MSMCH                              
4.10 Corporate Woods - Building 12 MSMCH                              
4.11 Corporate Woods - Building 27 MSMCH                              
4.12 Corporate Woods - Building 51 MSMCH                              
4.13 Corporate Woods - Building 55 MSMCH                              
4.14 Corporate Woods - Building 65 MSMCH                              
4.15 Corporate Woods - Building 3 MSMCH                              
4.16 Corporate Woods - Building 75 MSMCH                              
5 Westin Building Exchange WFB 67,500,000 N 6/29/2017 8/11/2017 7/11/2027   7/11/2027   3.29000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 3.27672%
6 Mall of Louisiana BANA 56,198,418 N 7/26/2017 9/1/2017 8/1/2020 9/1/2020 8/1/2027   3.98400% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 3.97072%
7 Redondo Beach Hotel Portfolio BANA 52,810,383 N 8/7/2017 10/1/2017   10/1/2017 9/1/2027   5.11700% 0.00173% 0.00580% 0.03250% 0.00050% 0.00025% 5.07622%
7.01 Hilton Garden Inn Redondo Beach BANA                              
7.02 Residence Inn by Marriott Redondo Beach BANA                              
8 The Churchill MSMCH 49,000,000 N 8/4/2017 10/1/2017 9/1/2027   9/1/2027   3.28800% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 3.27472%
9 Overlook at King of Prussia WFB 40,800,000 N 8/14/2017 10/11/2017 9/11/2027   9/11/2027   3.82000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 3.80672%
10 Raleigh Marriott City Center WFB 36,300,914 N 5/25/2017 7/1/2017 6/1/2019 7/1/2019 6/1/2022   4.94000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.92672%
11 411 East Wisconsin MSMCH 32,546,151 N 6/29/2017 8/1/2017 7/1/2020 8/1/2020 7/1/2027   4.14000% 0.00000% 0.00580% 0.00500% 0.00050% 0.00025% 4.12845%
12 Jacksonville - Doubletree WFB 31,345,656 N 6/29/2017 8/11/2017   8/11/2017 7/11/2024   4.88000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.86672%
13 Moffett Place B4 WFB 28,855,587 N 8/3/2017 9/6/2017 8/6/2022 9/6/2022 8/6/2027   3.63650% 0.00000% 0.00580% 0.00500% 0.00050% 0.00025% 3.62495%
14 Lewis Crossing WFB 24,093,887 N 8/2/2017 9/11/2017   9/11/2017 8/11/2027   4.31000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.29672%
15 First Stamford Place WFB 25,000,000 N 6/5/2017 8/1/2017 7/1/2027   7/1/2027   4.08780% 0.00000% 0.00580% 0.00500% 0.00050% 0.00025% 4.07625%
16 Village at San Jacinto WFB 19,037,602 N 6/30/2017 8/11/2017 7/11/2020 8/11/2020 7/11/2027   4.50000% 0.00173% 0.00580% 0.03250% 0.00050% 0.00025% 4.45922%
17 Metro Towne Center MSMCH 18,028,226 N 8/24/2017 10/1/2017 9/1/2022 10/1/2022 9/1/2027   4.12000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.10672%
18 Sundance West Apartments MSMCH 15,432,222 N 6/16/2015 8/1/2015 7/1/2017 8/1/2017 7/1/2025   4.52500% 0.00173% 0.00580% 0.03250% 0.00050% 0.00025% 4.48422%
19 Artisan Cove BANA 15,328,144 N 6/15/2017 8/1/2017 7/1/2022 8/1/2022 7/1/2027   4.50000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.48672%
20 Montfort Valley MSMCH 14,625,000 N 6/30/2017 8/1/2017 7/1/2027   7/1/2027   4.16000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.14672%
21 8532 Melrose Avenue MSMCH 14,250,000 N 7/20/2017 9/1/2017 8/1/2027   8/1/2027   4.17500% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.16172%
22 Chateau Estates MSMCH 13,880,000 N 9/1/2017 10/1/2017 9/1/2027   9/1/2027   3.99000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 3.97672%
23 HGI Memphis Wolfchase Galleria WFB 10,168,357 N 7/5/2017 8/11/2017   8/11/2017 7/11/2027   4.76000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.74672%
24 Kohl’s - Scottsdale WFB 10,899,831 N 5/1/2017 6/11/2017   6/11/2017 5/11/2027   4.46000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.44672%
25 StorQuest - Oakland San Pablo BANA 12,250,000 N 8/16/2017 10/1/2017 9/1/2027   9/1/2027   4.00100% 0.00173% 0.00580% 0.05250% 0.00050% 0.00025% 3.94022%
26 French Quarter MSMCH 9,633,575 N 8/7/2017 10/1/2017   10/1/2017 9/1/2027   4.30000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.28672%
27 Park Lane South Owners, Inc. NCB 10,511,242 N 8/1/2017 9/1/2017   9/1/2017 8/1/2027   3.77000% 0.00173% 0.00580% 0.08000% 0.00050% 0.00025% 3.68172%
28 Lakeside Village Shopping Center MSMCH 9,158,509 N 8/1/2017 9/1/2017 8/1/2019 9/1/2019 8/1/2027   4.58000% 0.00173% 0.00580% 0.04250% 0.00050% 0.00025% 4.52922%
29 Artist Building at 300 Summer Cooperative Corporation NCB 7,730,983 N 8/8/2017 10/1/2017   10/1/2017 9/1/2027   4.62000% 0.00173% 0.00580% 0.08000% 0.00050% 0.00025% 4.53172%
30 Gresham Plaza MSMCH 5,118,121 N 8/1/2017 9/1/2017   9/1/2017 8/1/2027   4.00000% 0.00173% 0.00580% 0.04500% 0.00050% 0.00025% 3.94672%
31 Edgewater Place MSMCH 6,105,869 N 8/31/2017 10/1/2017 9/1/2020 10/1/2020 9/1/2027   3.94000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 3.92672%
32 US Storage Plano TX BANA 6,433,374 N 7/17/2017 9/1/2017 8/1/2022 9/1/2022 8/1/2027   4.15700% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.14372%
33 Kohl’s Ground Lease MSMCH 7,000,000 N 8/8/2017 10/1/2017 9/1/2027   9/1/2027   4.24500% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.23172%
34 38 - 50 West 9th Street Corp. NCB 6,700,000 N 8/29/2017 10/1/2017 9/1/2027   9/1/2027   3.78000% 0.00173% 0.00580% 0.08000% 0.00050% 0.00025% 3.69172%
35 StorQuest - Lafayette BANA 6,250,000 N 7/27/2017 9/1/2017 8/1/2027   8/1/2027   3.96400% 0.00173% 0.00580% 0.05250% 0.00050% 0.00025% 3.90322%
36 Extra Space Storage - Lodi BANA 6,000,000 N 8/1/2017 9/1/2017 8/1/2027   8/1/2027   4.36200% 0.00173% 0.00580% 0.07250% 0.00050% 0.00025% 4.28122%
37 StorQuest - Tallahassee BANA 6,000,000 N 8/1/2017 9/1/2017 8/1/2027   8/1/2027   4.09600% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.08272%
38 Strawbridge Green Apartments MSMCH 4,810,322 N 7/31/2017 9/1/2017   9/1/2017 8/1/2027   4.26000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.24672%
39 Placerville Self Storage BANA 5,900,000 N 8/2/2017 10/1/2017 9/1/2027   9/1/2027   4.51000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.49672%
40 CVS Retail Plaza WFB 5,250,000 N 8/1/2017 9/11/2017 8/11/2027   8/11/2027   4.36000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.34672%
41 Summit Self Storage BANA 4,268,649 N 7/24/2017 9/1/2017   9/1/2017 8/1/2027   4.81000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.79672%
42 55 Monroe Boulevard Owners Corp. NCB 4,092,848 N 7/27/2017 9/1/2017   9/1/2017 8/1/2027   3.75000% 0.00173% 0.00580% 0.08000% 0.00050% 0.00025% 3.66172%
43 County Line Crossing BANA 4,232,977 N 4/28/2017 6/1/2017   6/1/2017 5/1/2027   4.70000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.68672%
44 2199 Holland Avenue Apartment Corp. F/K/A Powers Equities, Inc. NCB 3,941,053 N 8/24/2017 10/1/2017   10/1/2017 9/1/2027   3.79000% 0.00173% 0.00580% 0.08000% 0.00050% 0.00025% 3.70172%
45 Englewood Village WFB 4,254,537 N 4/5/2017 5/11/2017 4/11/2019 5/11/2019 4/11/2027   4.36000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.34672%
46 Fresenius Distribution Center SC BANA 4,113,864 N 8/1/2017 9/1/2017   9/1/2017 8/1/2027   5.02500% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 5.01172%
47 Irwindale Commerce Center BANA 4,105,134 N 8/1/2017 9/1/2017   9/1/2017 8/1/2027   4.96000% 0.00173% 0.00580% 0.05500% 0.00050% 0.00025% 4.89672%
48 Saline Shopping Center WFB 2,845,648 N 8/11/2017 9/11/2017   9/11/2017 8/11/2027   4.55000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.53672%
49 StorQuest - Glendale AZ BANA 4,100,000 N 7/12/2017 9/1/2017 8/1/2027   8/1/2027   4.19500% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.18172%
50 West 24th Owners Corp. NCB 2,986,342 N 8/16/2017 10/1/2017   10/1/2017 9/1/2027   3.71000% 0.00173% 0.00580% 0.08000% 0.00050% 0.00025% 3.62172%
51 590 East 3rd Street Owners Corp. NCB 2,968,112 N 8/23/2017 10/1/2017   10/1/2017 9/1/2027   3.90000% 0.00173% 0.00580% 0.08000% 0.00050% 0.00025% 3.81172%
52 Folly Road Self Storage BANA 2,919,311 N 8/24/2017 10/1/2017 9/1/2020 10/1/2020 9/1/2027   4.25100% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.23772%
53 71 Grace Avenue Owners Corp. NCB 2,211,980 N 8/1/2017 9/1/2017   9/1/2017 8/1/2027   3.85000% 0.00173% 0.00580% 0.08000% 0.00050% 0.00025% 3.76172%
54 Riverbank South Owners Corp. a/k/a River Bank South Owners Corp. NCB 2,700,000 N 8/30/2017 10/1/2017 9/1/2027   9/1/2027   3.61000% 0.00173% 0.00580% 0.08000% 0.00050% 0.00025% 3.52172%
55 Texas Retail Portfolio WFB 2,132,427 N 8/14/2017 10/11/2017   10/11/2017 9/11/2027   4.70000% 0.00173% 0.00580% 0.08250% 0.00050% 0.00025% 4.60922%
55.01 Valley Ranch WFB                              
55.02 Crossroads Center WFB                              
55.03 Green Oaks Center WFB                              
56 100 Randall Avenue Owners Corp. NCB 1,571,175 N 8/30/2017 10/1/2017   10/1/2017 9/1/2027   3.70000% 0.00173% 0.00580% 0.08000% 0.00050% 0.00025% 3.61172%
57 2680 Apt Inc. NCB 1,661,139 N 7/31/2017 9/1/2017   9/1/2017 8/1/2027   3.71000% 0.00173% 0.00580% 0.08000% 0.00050% 0.00025% 3.62172%
58 36 Pondfield Road West Owners, Inc. NCB 1,619,402 N 8/23/2017 10/1/2017   10/1/2017 9/1/2027   3.75000% 0.00173% 0.00580% 0.08000% 0.00050% 0.00025% 3.66172%
59 Seventy-Eight Tenants Corporation NCB 1,800,000 N 8/29/2017 10/1/2017 9/1/2027   9/1/2027   3.75000% 0.00173% 0.00580% 0.08000% 0.00050% 0.00025% 3.66172%
60 67-40 Yellowstone Blvd. Owners Corp. NCB 1,489,033 N 8/30/2017 10/1/2017   10/1/2017 9/1/2027   3.77000% 0.00173% 0.00580% 0.08000% 0.00050% 0.00025% 3.68172%
61 230 Central Avenue Owners Corp. NCB 1,700,000 N 8/1/2017 9/1/2017 8/1/2027   8/1/2027   3.91000% 0.00173% 0.00580% 0.08000% 0.00050% 0.00025% 3.82172%
62 Lancaster Owners, Incorporated NCB 1,178,382 N 8/28/2017 10/1/2017   10/1/2017 9/1/2027   3.70000% 0.00173% 0.00580% 0.08000% 0.00050% 0.00025% 3.61172%
63 2021 84th St. Owners Corp. NCB 1,097,363 N 8/30/2017 10/1/2017   10/1/2017 9/1/2027   3.64000% 0.00173% 0.00580% 0.08000% 0.00050% 0.00025% 3.55172%
64 Shops at Carson WFB 976,426 N 7/27/2017 9/11/2017   9/11/2017 8/11/2027   4.69000% 0.00173% 0.00580% 0.00500% 0.00050% 0.00025% 4.67672%
65 240 Prospect Pl. Apt. Corp. NCB 631,729 N 8/29/2017 10/1/2017   10/1/2017 9/1/2027   3.84000% 0.00173% 0.00580% 0.08000% 0.00050% 0.00025% 3.75172%

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Interest Accrual Method Monthly P&I Payment ($) Amortization Type Interest Accrual Method During IO Original Term to Maturity or ARD (Mos.) Remaining Term to Maturity or ARD (Mos.) Original IO
Period (Mos.)
Remaining IO
Period (Mos.)
Original Amort Term (Mos.) Remaining Amort Term (Mos.) Seasoning Prepayment Provisions Grace Period Default (Days) Grace Period Late (Days) Appraised Value ($)
1 General Motors Building MSMCH Actual/360 324,289.83 Interest-only, Balloon Actual/360 120 117 120 117 0 0 3 L(27),D(86),O(7) 0, but once-every 12-month period, Borrower receives a two Business Day grace period 0 4,800,000,000
2 222 Second Street BANA Actual/360 364,881.71 Interest-only, ARD Actual/360 120 120 120 120 0 0 0 L(24),D(89),O(7) 0 0 516,000,000
3 University Center Chicago WFB Actual/360 283,510.37 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(88),O(7) 0 0 203,400,000
4 Corporate Woods Portfolio MSMCH Actual/360 355,751.38 Amortizing Balloon   120 120 0 0 360 360 0 L(24),D(90),O(6) 0 0 299,100,000
4.01 Corporate Woods - Building 82 MSMCH                             46,000,000
4.02 Corporate Woods - Building 40 MSMCH                             43,300,000
4.03 Corporate Woods - Building 84 MSMCH                             42,200,000
4.04 Corporate Woods - Building 32 MSMCH                             31,800,000
4.05 Corporate Woods - Building 34 MSMCH                             15,400,000
4.06 Corporate Woods - Building 14 MSMCH                             14,400,000
4.07 Corporate Woods - Building 70 MSMCH                             13,700,000
4.08 Corporate Woods - Building 9 MSMCH                             12,800,000
4.09 Corporate Woods - Building 6 MSMCH                             12,700,000
4.10 Corporate Woods - Building 12 MSMCH                             12,500,000
4.11 Corporate Woods - Building 27 MSMCH                             12,200,000
4.12 Corporate Woods - Building 51 MSMCH                             10,500,000
4.13 Corporate Woods - Building 55 MSMCH                             10,300,000
4.14 Corporate Woods - Building 65 MSMCH                             6,600,000
4.15 Corporate Woods - Building 3 MSMCH                             6,600,000
4.16 Corporate Woods - Building 75 MSMCH                             4,500,000
5 Westin Building Exchange WFB Actual/360 187,632.82 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(87),O(7) 0 0 507,000,000
6 Mall of Louisiana BANA Actual/360 309,720.67 Interest-only, Amortizing Balloon Actual/360 120 119 36 35 360 360 1 L(25),D(91),O(4) 0 0 570,000,000
7 Redondo Beach Hotel Portfolio BANA Actual/360 348,156.70 Amortizing Balloon   120 120 0 0 360 360 0 L(24),D(92),O(4) 0 0 99,500,000
7.01 Hilton Garden Inn Redondo Beach BANA                             $41,000,000
7.02 Residence Inn by Marriott Redondo Beach BANA                             $58,500,000
8 The Churchill MSMCH Actual/360 136,124.72 Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(23),GRTR 1% or YM(93),O(4) 5 0 516,000,000
9 Overlook at King of Prussia WFB Actual/360 131,683.89 Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(36),GRTR 1% or YM(77),O(7) 0 0 77,300,000
10 Raleigh Marriott City Center WFB Actual/360 202,601.06 Interest-only, Amortizing Balloon Actual/360 60 57 24 21 360 360 3 L(27),D(29),O(4) 5 5 108,000,000
11 411 East Wisconsin MSMCH Actual/360 182,070.61 Interest-only, Amortizing Balloon Actual/360 120 118 36 34 360 360 2 L(26),D(90),O(4) 5 0 133,200,000
12 Jacksonville - Doubletree WFB Actual/360 187,976.67 Amortizing Balloon   84 82 0 0 360 358 2 L(24),GRTR 1% or YM(55),O(5) 0 0 54,600,000
13 Moffett Place B4 WFB Actual/360 141,208.33 Interest-only, Amortizing Balloon Actual/360 120 119 60 59 Payment Schedule Payment Schedule 1 L(25),D(88),O(7) 0 0 309,500,000
14 Lewis Crossing WFB Actual/360 148,637.64 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 5 44,900,000
15 First Stamford Place WFB Actual/360 86,345.31 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4) 0 0 285,000,000
16 Village at San Jacinto WFB Actual/360 110,204.05 Interest-only, Amortizing Balloon Actual/360 120 118 36 34 360 360 2 L(26),D(90),O(4) 0 0 29,800,000
17 Metro Towne Center MSMCH Actual/360 96,024.23 Interest-only, Amortizing Balloon Actual/360 120 120 60 60 360 360 0 L(23),GRTR 1% or YM(92),O(5) 5 5 32,900,000
18 Sundance West Apartments MSMCH Actual/360 91,755.51 Interest-only, Amortizing Balloon Actual/360 120 94 24 0 360 358 26 L(50),D(63),O(7) 5 5 37,500,000
19 Artisan Cove BANA Actual/360 84,869.79 Interest-only, Amortizing Balloon Actual/360 120 118 60 58 360 360 2 L(26),D(90),O(4) 4 5 23,500,000
20 Montfort Valley MSMCH Actual/360 51,404.17 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(23),GRTR 1% or YM(90),O(7) 5 5 22,500,000
21 8532 Melrose Avenue MSMCH Actual/360 50,266.71 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 5 5 25,000,000
22 Chateau Estates MSMCH Actual/360 46,791.99 Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),GRTR 1% or YM(89),O(7) 5 5 22,090,000
23 HGI Memphis Wolfchase Galleria WFB Actual/360 78,299.04 Amortizing Balloon   120 118 0 0 300 298 2 L(26),D(90),O(4) 0 0 19,600,000
24 Kohl’s - Scottsdale WFB Actual/360 68,082.04 Amortizing Balloon   120 116 0 0 360 356 4 L(28),D(88),O(4) 0 0 21,950,000
25 StorQuest - Oakland San Pablo BANA Actual/360 41,410.81 Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(91),O(5) 4 5 20,500,000
26 French Quarter MSMCH Actual/360 59,384.57 Amortizing Balloon   120 120 0 0 360 360 0 L(24),D(92),O(4) 5 5 21,000,000
27 Park Lane South Owners, Inc. NCB Actual/360 48,449.87 Amortizing Balloon   120 119 0 0 480 479 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 63,500,000
28 Lakeside Village Shopping Center MSMCH Actual/360 54,725.13 Interest-only, Amortizing Balloon Actual/360 120 119 24 23 360 360 1 L(25),D(91),O(4) 5 0 15,100,000
29 Artist Building at 300 Summer Cooperative Corporation NCB Actual/360 48,940.00 Amortizing Balloon   120 120 0 0 360 360 0 GRTR 1% or YM(113),1%(3),O(4) 10 10 39,800,000
30 Gresham Plaza MSMCH Actual/360 37,529.20 Amortizing Balloon   120 119 0 0 300 299 1 L(25),D(90),O(5) 5 5 11,850,000
31 Edgewater Place MSMCH Actual/360 33,509.16 Interest-only, Amortizing Balloon Actual/360 120 120 36 36 360 360 0 L(24),D(92),O(4) 5 15 10,525,000
32 US Storage Plano TX BANA Actual/360 34,396.31 Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360 360 1 L(25),D(91),O(4) 4 5 10,500,000
33 Kohl’s Ground Lease MSMCH Actual/360 25,106.42 Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 5 5 12,000,000
34 38 - 50 West 9th Street Corp. NCB Actual/360 21,398.13 Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 GRTR 1% or YM(113),1%(3),O(4) 10 10 101,400,000
35 StorQuest - Lafayette BANA Actual/360 20,932.58 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(90),O(5) 4 5 10,720,000
36 Extra Space Storage - Lodi BANA Actual/360 22,112.92 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 4 4 $9,950,000
37 StorQuest - Tallahassee BANA Actual/360 20,764.44 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 4 5 $10,100,000
38 Strawbridge Green Apartments MSMCH Actual/360 29,551.53 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 5 5 8,800,000
39 Placerville Self Storage BANA Actual/360 22,482.14 Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 GRTR 1% or YM(24),GRTR 1% or YM or D(91),O(5) 4 5 $9,800,000
40 CVS Retail Plaza WFB Actual/360 19,339.93 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(88),O(7) 0 0 8,700,000
41 Summit Self Storage BANA Actual/360 27,445.36 Amortizing Balloon   120 119 0 0 360 359 1 GRTR 1% or YM(116),O(4) 4 5 $7,400,000
42 55 Monroe Boulevard Owners Corp. NCB Actual/360 24,082.01 Amortizing Balloon   120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 31,100,000
43 County Line Crossing BANA Actual/360 26,969.17 Amortizing Balloon   120 116 0 0 360 356 4 L(28),D(88),O(4) 4 5 7,600,000
44 2199 Holland Avenue Apartment Corp. F/K/A Powers Equities, Inc. NCB Actual/360 23,269.41 Amortizing Balloon   120 120 0 0 360 360 0 GRTR 1% or YM(113),1%(3),O(4) 10 10 15,500,000
45 Englewood Village WFB Actual/360 24,920.05 Interest-only, Amortizing Balloon Actual/360 120 115 24 19 360 360 5 L(29),D(87),O(4) 0 0 8,725,000
46 Fresenius Distribution Center SC BANA Actual/360 26,917.53 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 4 5 10,200,000
47 Irwindale Commerce Center BANA Actual/360 26,718.98 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 9,300,000
48 Saline Shopping Center WFB Actual/360 29,226.17 Amortizing Balloon   120 119 0 0 240 239 1 L(25),D(91),O(4) 0 0 8,250,000
49 StorQuest - Glendale AZ BANA Actual/360 14,531.98 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 4 5 6,960,000
50 West 24th Owners Corp. NCB Actual/360 17,512.25 Amortizing Balloon   120 120 0 0 360 360 0 GRTR 1% or YM(113),1%(3),O(4) 10 10 63,100,000
51 590 East 3rd Street Owners Corp. NCB Actual/360 13,896.25 Amortizing Balloon   120 120 0 0 480 480 0 GRTR 1% or YM(113),1%(3),O(4) 10 10 8,800,000
52 Folly Road Self Storage BANA Actual/360 16,506.55 Interest-only, Amortizing Balloon Actual/360 120 120 36 36 360 360 0 L(24),D(92),O(4) 4 5 4,700,000
53 71 Grace Avenue Owners Corp. NCB Actual/360 13,126.63 Amortizing Balloon   120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 9,630,000
54 Riverbank South Owners Corp. a/k/a River Bank South Owners Corp. NCB Actual/360 8,235.31 Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 GRTR 1% or YM(113),1%(3),O(4) 10 10 128,600,000
55 Texas Retail Portfolio WFB Actual/360 13,588.31 Amortizing Balloon   120 120 0 0 360 360 0 L(24),D(92),O(4) 0 0 10,040,000
55.01 Valley Ranch WFB                             4,720,000
55.02 Crossroads Center WFB                             2,320,000
55.03 Green Oaks Center WFB                             3,000,000
56 100 Randall Avenue Owners Corp. NCB Actual/360 9,205.66 Amortizing Balloon   120 120 0 0 360 360 0 GRTR 1% or YM(113),1%(3),O(4) 10 10 6,240,000
57 2680 Apt Inc. NCB Actual/360 7,601.63 Amortizing Balloon   120 119 0 0 480 479 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 24,100,000
58 36 Pondfield Road West Owners, Inc. NCB Actual/360 7,446.73 Amortizing Balloon   120 120 0 0 480 480 0 GRTR 1% or YM(113),1%(3),O(4) 10 10 9,060,000
59 Seventy-Eight Tenants Corporation NCB Actual/360 5,703.13 Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 GRTR 1% or YM(113),1%(3),O(4) 10 10 13,550,000
60 67-40 Yellowstone Blvd. Owners Corp. NCB Actual/360 6,863.73 Amortizing Balloon   120 120 0 0 480 480 0 GRTR 1% or YM(113),1%(3),O(4) 10 10 36,100,000
61 230 Central Avenue Owners Corp. NCB Actual/360 5,616.10 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 6,550,000
62 Lancaster Owners, Incorporated NCB Actual/360 6,904.24 Amortizing Balloon   120 120 0 0 360 360 0 GRTR 1% or YM(113),1%(3),O(4) 10 10 22,380,000
63 2021 84th St. Owners Corp. NCB Actual/360 6,396.54 Amortizing Balloon   120 120 0 0 360 360 0 GRTR 1% or YM(113),1%(3),O(4) 10 10 15,700,000
64 Shops at Carson WFB Actual/360 6,216.44 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 4,000,000
65 240 Prospect Pl. Apt. Corp. NCB Actual/360 3,745.90 Amortizing Balloon   120 120 0 0 360 360 0 GRTR 1% or YM(113),1%(3),O(4) 10 10 7,460,000

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Appraisal Date Coop -Rental Value  Coop - LTV as Rental Coop - Unsold Percent  Coop - Sponsor Units  Coop - Investor Units  Coop - Units Coop - Sponsor Carry Coop - Committed Secondary Debt U/W NOI
DSCR (x)
U/W NCF
DSCR (x)
Cut-off Date LTV Ratio LTV Ratio at Maturity or ARD Cut-off Date U/W NOI Debt Yield Cut-off Date U/W NCF Debt Yield
1 General Motors Building MSMCH 5/8/2017                 4.45 4.33 30.6% 30.6% 15.5% 15.1%
2 222 Second Street BANA 7/26/2017                 1.96 1.84 56.5% 56.5% 7.8% 7.3%
3 University Center Chicago WFB 6/1/2017                 2.74 2.69 59.3% 59.3% 10.9% 10.7%
4 Corporate Woods Portfolio MSMCH 6/15/2017                 1.69 1.48 74.0% 59.7% 10.2% 9.0%
4.01 Corporate Woods - Building 82 MSMCH 6/15/2017                            
4.02 Corporate Woods - Building 40 MSMCH 6/15/2017                            
4.03 Corporate Woods - Building 84 MSMCH 6/15/2017                            
4.04 Corporate Woods - Building 32 MSMCH 6/15/2017                            
4.05 Corporate Woods - Building 34 MSMCH 6/15/2017                            
4.06 Corporate Woods - Building 14 MSMCH 6/15/2017                            
4.07 Corporate Woods - Building 70 MSMCH 6/15/2017                            
4.08 Corporate Woods - Building 9 MSMCH 6/15/2017                            
4.09 Corporate Woods - Building 6 MSMCH 6/15/2017                            
4.10 Corporate Woods - Building 12 MSMCH 6/15/2017                            
4.11 Corporate Woods - Building 27 MSMCH 6/15/2017                            
4.12 Corporate Woods - Building 51 MSMCH 6/15/2017                            
4.13 Corporate Woods - Building 55 MSMCH 6/15/2017                            
4.14 Corporate Woods - Building 65 MSMCH 6/15/2017                            
4.15 Corporate Woods - Building 3 MSMCH 6/15/2017                            
4.16 Corporate Woods - Building 75 MSMCH 6/15/2017                            
5 Westin Building Exchange WFB 5/23/2017                 7.39 7.20 26.6% 26.6% 24.7% 24.0%
6 Mall of Louisiana BANA 6/23/2017                 1.94 1.85 57.0% 49.3% 11.1% 10.6%
7 Redondo Beach Hotel Portfolio BANA 6/29/2017                 1.92 1.58 64.3% 53.1% 12.5% 10.3%
7.01 Hilton Garden Inn Redondo Beach BANA 6/29/2017                            
7.02 Residence Inn by Marriott Redondo Beach BANA 6/29/2017                            
8 The Churchill MSMCH 6/29/2017 275,000,000 17.8% 10.9% 64 0 0 (103,001)   6.29 6.17 9.5% 9.5% 21.0% 20.6%
9 Overlook at King of Prussia WFB 7/12/2017                 3.15 2.99 52.8% 52.8% 12.2% 11.6%
10 Raleigh Marriott City Center WFB 3/30/2017                 2.16 1.91 63.0% 60.1% 13.8% 12.2%
11 411 East Wisconsin MSMCH 5/23/2017                 1.84 1.46 70.4% 61.1% 10.7% 8.5%
12 Jacksonville - Doubletree WFB 5/16/2017                 2.16 1.82 64.9% 57.4% 13.7% 11.6%
13 Moffett Place B4 WFB 11/1/2018                 2.29 2.29 41.0% 37.3% 12.2% 12.2%
14 Lewis Crossing WFB 6/23/2017                 1.47 1.39 66.7% 53.7% 8.8% 8.3%
15 First Stamford Place WFB 5/3/2017                 3.05 2.71 57.5% 57.5% 12.7% 11.2%
16 Village at San Jacinto WFB 5/13/2017                 1.43 1.35 73.0% 63.9% 8.7% 8.2%
17 Metro Towne Center MSMCH 6/26/2017                 1.80 1.67 60.3% 54.8% 10.4% 9.7%
18 Sundance West Apartments MSMCH 7/19/2017                 1.79 1.71 48.0% 41.2% 11.0% 10.5%
19 Artisan Cove BANA 5/16/2017                 1.38 1.37 71.3% 65.2% 8.4% 8.3%
20 Montfort Valley MSMCH 6/9/2017                 2.27 2.18 65.0% 65.0% 9.6% 9.2%
21 8532 Melrose Avenue MSMCH 7/1/2017                 1.85 1.80 57.0% 57.0% 7.8% 7.6%
22 Chateau Estates MSMCH 7/12/2017                 2.43 2.35 62.8% 62.8% 9.8% 9.5%
23 HGI Memphis Wolfchase Galleria WFB 4/4/2017                 2.02 1.80 69.8% 51.9% 13.9% 12.3%
24 Kohl’s - Scottsdale WFB 3/16/2017                 1.46 1.35 61.2% 49.7% 8.9% 8.2%
25 StorQuest - Oakland San Pablo BANA 4/19/2017                 2.43 2.41 59.8% 59.8% 9.8% 9.8%
26 French Quarter MSMCH 6/20/2017                 1.78 1.67 57.1% 45.9% 10.6% 9.9%
27 Park Lane South Owners, Inc. NCB 6/30/2017 64,600,000 18.6% 1.9% 4 0 0 4,608   5.38 5.28 18.9% 16.6% 26.1% 25.6%
28 Lakeside Village Shopping Center MSMCH 6/8/2017                 1.50 1.42 70.9% 60.7% 9.2% 8.7%
29 Artist Building at 300 Summer Cooperative Corporation NCB 7/1/2016 35,650,000 26.7% 2.1% 1 0 0 3,925   2.44 2.40 23.9% 19.4% 15.0% 14.8%
30 Gresham Plaza MSMCH 6/2/2017                 2.06 1.88 59.9% 43.2% 13.0% 11.9%
31 Edgewater Place MSMCH 7/10/2017                 2.14 1.92 67.2% 58.0% 12.1% 10.9%
32 US Storage Plano TX BANA 6/7/2017                 1.90 1.86 67.3% 61.3% 11.1% 10.9%
33 Kohl’s Ground Lease MSMCH 5/23/2017                 2.09 2.09 58.3% 58.3% 9.0% 9.0%
34 38 - 50 West 9th Street Corp. NCB 7/26/2017 82,900,000 8.1% 0.0% 0 0 0   1,500,000 13.79 13.71 6.6% 6.6% 52.9% 52.6%
35 StorQuest - Lafayette BANA 4/19/2017                 2.46 2.42 58.3% 58.3% 9.9% 9.7%
36 Extra Space Storage - Lodi BANA 6/9/2017                 2.37 2.32 60.3% 60.3% 10.5% 10.3%
37 StorQuest - Tallahassee BANA 6/5/2017                 2.41 2.36 59.4% 59.4% 10.0% 9.8%
38 Strawbridge Green Apartments MSMCH 6/14/2017                 1.65 1.50 68.1% 54.7% 9.8% 8.9%
39 Placerville Self Storage BANA 6/23/2017                 2.35 2.31 60.2% 60.2% 10.7% 10.6%
40 CVS Retail Plaza WFB 6/6/2017                 2.68 2.57 60.3% 60.3% 11.9% 11.3%
41 Summit Self Storage BANA 6/20/2017                 1.55 1.51 70.5% 57.7% 9.8% 9.5%
42 55 Monroe Boulevard Owners Corp. NCB 6/14/2017 22,400,000 23.2% 0.0% 0 0 0   250,000 4.15 4.08 16.7% 13.2% 23.1% 22.7%
43 County Line Crossing BANA 4/6/2017                 1.80 1.68 68.1% 55.7% 11.3% 10.5%
44 2199 Holland Avenue Apartment Corp. F/K/A Powers Equities, Inc. NCB 8/3/2017 16,600,000 30.1% 29.2% 25 0 1 72,473   3.34 3.27 32.3% 25.4% 18.7% 18.2%
45 Englewood Village WFB 3/31/2017                 2.23 2.07 57.3% 48.8% 13.3% 12.4%
46 Fresenius Distribution Center SC BANA 6/2/2017                 2.34 2.19 49.0% 40.3% 15.1% 14.2%
47 Irwindale Commerce Center BANA 6/5/2017                 1.65 1.56 53.7% 44.1% 10.6% 10.0%
48 Saline Shopping Center WFB 5/19/2017                 1.81 1.63 55.6% 34.5% 13.8% 12.5%
49 StorQuest - Glendale AZ BANA 5/31/2017                 2.37 2.30 58.9% 58.9% 10.1% 9.8%
50 West 24th Owners Corp. NCB 7/12/2017 47,800,000 7.9% 17.7% 17 0 0 42,794 250,000 9.74 9.67 6.0% 4.7% 53.9% 53.5%
51 590 East 3rd Street Owners Corp. NCB 6/28/2017 9,700,000 34.8% 51.9% 40 0 2 115,007   3.95 3.81 38.4% 33.7% 19.5% 18.8%
52 Folly Road Self Storage BANA 7/7/2017                 1.72 1.68 71.4% 62.1% 10.1% 9.9%
53 71 Grace Avenue Owners Corp. NCB 6/20/2017 9,700,000 28.8% 0.0% 0 0 0   200,000 3.27 3.22 29.0% 23.0% 18.4% 18.2%
54 Riverbank South Owners Corp. a/k/a River Bank South Owners Corp. NCB 6/14/2017 68,900,000 3.9% 0.0% 0 0 0   500,000 38.82 38.34 2.1% 2.1% 142.1% 140.3%
55 Texas Retail Portfolio WFB Various                 3.46 3.11 26.1% 21.2% 21.6% 19.4%
55.01 Valley Ranch WFB 5/19/2017                            
55.02 Crossroads Center WFB 4/7/2017                            
55.03 Green Oaks Center WFB 4/7/2017                            
56 100 Randall Avenue Owners Corp. NCB 7/20/2017 8,700,000 23.0% 6.8% 2 0 1 4,308 250,000 4.22 4.13 32.1% 25.2% 23.3% 22.8%
57 2680 Apt Inc. NCB 6/22/2017 26,000,000 7.3% 12.1% 13 0 0 78,939 200,000 13.89 13.53 7.9% 6.9% 66.7% 65.0%
58 36 Pondfield Road West Owners, Inc. NCB 6/30/2017 9,350,000 19.8% 11.1% 4 0 0 20,494 750,000 6.93 6.80 20.4% 17.9% 33.5% 32.9%
59 Seventy-Eight Tenants Corporation NCB 7/28/2017 8,540,000 21.1% 0.0% 0 0 0   250,000 6.66 6.55 13.3% 13.3% 25.3% 24.9%
60 67-40 Yellowstone Blvd. Owners Corp. NCB 7/11/2017 32,400,000 5.2% 16.2% 18 0 0 41,357 500,000 19.02 18.71 4.7% 4.1% 92.2% 90.6%
61 230 Central Avenue Owners Corp. NCB 5/11/2017 7,100,000 23.9% 0.0% 0 0 0   200,000 6.02 5.83 26.0% 26.0% 23.8% 23.1%
62 Lancaster Owners, Incorporated NCB 7/14/2017 15,650,000 9.6% 0.0% 0 0 0   200,000 9.98 9.92 6.7% 5.3% 55.1% 54.8%
63 2021 84th St. Owners Corp. NCB 7/19/2017 13,500,000 10.4% 12.5% 8 0 0 10,576 250,000 8.60 8.34 8.9% 7.0% 47.1% 45.7%
64 Shops at Carson WFB 3/18/2017                 2.76 2.54 30.0% 24.4% 17.2% 15.8%
65 240 Prospect Pl. Apt. Corp. NCB 7/10/2017 4,100,000 19.5% 0.0% 0 0 0   200,000 4.64 4.57 10.7% 8.5% 26.1% 25.7%

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) U/W
Revenues ($)
U/W
Expenses ($)
U/W Net Operating Income ($) U/W
Replacement ($)
U/W
TI/LC ($)
U/W
Net Cash Flow ($)
Occupancy Rate Occupancy as-of Date U/W Hotel ADR U/W Hotel RevPAR Most Recent Period Most Recent Revenues ($) Most Recent Expenses ($) Most
Recent
NOI ($)
Most Recent Capital Expenditures
1 General Motors Building MSMCH 334,764,418 107,458,009 227,306,409 397,997 5,363,618 221,544,794 95.0% 6/1/2017     Actual 2016 256,349,455 104,924,109 151,425,346 0
2 222 Second Street BANA 35,316,832 12,580,939 22,735,893 67,863 1,357,254 21,310,776 100.0% 9/1/2017     NAV NAV NAV NAV NAV
3 University Center Chicago WFB 23,284,431 10,155,231 13,129,200 182,017 57,149 12,890,034 89.8% 7/17/2017     TTM 3/31/2017 22,817,750 8,553,765 14,263,985 0
4 Corporate Woods Portfolio MSMCH 45,713,777 23,101,714 22,612,063 459,093 2,299,878 19,853,093 92.7% 7/1/2017     Various 43,239,702 22,546,739 20,692,963 0
4.01 Corporate Woods - Building 82 MSMCH 6,975,625 2,997,433 3,978,192 29,738 330,427 3,618,028 98.2% 7/1/2017     TTM 6/30/2017 6,608,256 2,946,906 3,661,350 0
4.02 Corporate Woods - Building 40 MSMCH 6,835,137 3,404,190 3,430,947 58,236 357,266 3,015,444 96.8% 7/1/2017     TTM 6/30/2017 6,642,113 3,356,437 3,285,675 0
4.03 Corporate Woods - Building 84 MSMCH 5,506,435 2,906,986 2,599,449 42,636 224,155 2,332,658 83.1% 7/1/2017     TTM 6/30/2017 5,648,598 2,819,749 2,828,849 0
4.04 Corporate Woods - Building 32 MSMCH 4,531,938 2,248,626 2,283,312 49,348 241,530 1,992,435 98.5% 7/1/2017     TTM 6/30/2017 4,675,720 2,214,321 2,461,399 0
4.05 Corporate Woods - Building 34 MSMCH 2,127,099 1,016,012 1,111,087 25,623 111,922 973,541 100.0% 7/1/2017     TTM 6/30/2017 513,694 951,433 -437,739 0
4.06 Corporate Woods - Building 14 MSMCH 2,377,504 1,232,511 1,144,993 23,982 133,542 987,468 96.7% 7/1/2017     TTM 6/30/2017 2,339,051 1,203,846 1,135,205 0
4.07 Corporate Woods - Building 70 MSMCH 2,540,704 1,229,428 1,311,276 20,060 127,501 1,163,715 94.6% 7/1/2017     TTM 6/30/2017 2,217,780 1,207,828 1,009,952 0
4.08 Corporate Woods - Building 9 MSMCH 2,159,278 1,053,869 1,105,409 26,825 115,548 963,037 92.7% 7/1/2017     TTM 6/30/2017 1,943,043 1,020,673 922,370 0
4.09 Corporate Woods - Building 6 MSMCH 2,024,970 1,131,503 893,468 33,750 107,561 752,156 83.8% 7/1/2017     TTM 6/30/2017 2,195,990 1,106,033 1,089,957 0
4.10 Corporate Woods - Building 12 MSMCH 1,970,953 1,200,101 770,852 29,995 98,060 642,797 80.6% 7/1/2017     TTM 6/30/2017 1,737,391 1,163,284 574,107 0
4.11 Corporate Woods - Building 27 MSMCH 2,090,779 1,079,651 1,011,128 16,244 112,071 882,814 95.2% 7/1/2017     TTM 6/30/2017 2,126,116 1,050,454 1,075,662 0
4.12 Corporate Woods - Building 51 MSMCH 1,928,861 1,027,327 901,535 26,973 105,409 769,152 94.2% 7/1/2017     TTM 6/30/2017 1,797,706 995,038 802,668 0
4.13 Corporate Woods - Building 55 MSMCH 1,824,128 1,021,945 802,182 30,316 96,895 674,971 88.4% 7/1/2017     TTM 6/30/2017 1,786,197 993,424 792,773 0
4.14 Corporate Woods - Building 65 MSMCH 835,285 359,426 475,859 9,308 30,293 436,257 100.0% 7/1/2017     TTM 6/30/2017 881,924 356,484 525,440 0
4.15 Corporate Woods - Building 3 MSMCH 1,089,487 673,237 416,250 24,642 57,533 334,075 81.2% 7/1/2017     TTM 6/30/2017 1,234,823 663,788 571,035 0
4.16 Corporate Woods - Building 75 MSMCH 895,595 519,470 376,125 11,417 50,163 314,544 88.9% 7/1/2017     TTM 6/30/2017 891,299 497,041 394,258 0
5 Westin Building Exchange WFB 49,623,834 16,327,188 33,296,646 80,309 803,088 32,413,249 93.5% 6/26/2017     TTM 4/30/2017 46,755,471 15,924,978 30,830,493 0
6 Mall of Louisiana BANA 43,215,234 7,152,311 36,062,923 155,358 1,473,928 34,433,637 91.8% 6/30/2017     TTM 4/30/2017 42,205,123 7,209,498 34,995,624 0
7 Redondo Beach Hotel Portfolio BANA 19,280,938 11,259,706 8,021,232 771,238 0 6,620,265 91.2% 6/30/2017 166 151 TTM 6/30/2017 19,280,938 10,909,580 8,371,358 506,946
7.01 Hilton Garden Inn Redondo Beach BANA 8,848,366 5,632,580 3,215,786 353,935 0 2,579,181 92.0% 6/30/2017 156 144 TTM 6/30/2017 8,848,366 5,434,332 3,414,034 205,352
7.02 Residence Inn by Marriott Redondo Beach BANA 10,432,572 5,627,126 4,805,446 417,303 0 4,041,084 90.5% 6/30/2017 174 157 TTM 6/30/2017 10,432,572 5,475,248 4,957,324 301,594
8 The Churchill MSMCH 22,400,194 12,120,905 10,279,289 205,450 0 10,073,839 95.0% 6/29/2017     NAV NAV NAV NAV NAV
9 Overlook at King of Prussia WFB 6,700,754 1,715,868 4,984,886 29,210 223,926 4,731,750 100.0% 7/6/2017     TTM 6/30/2017 6,625,096 1,713,259 4,911,836 0
10 Raleigh Marriott City Center WFB 26,805,604 17,409,526 9,396,078 1,072,224 0 8,323,854 76.4% 7/31/2017 161 123 TTM 7/31/2017 26,805,604 17,393,937 9,411,667 0
11 411 East Wisconsin MSMCH 17,818,325 7,761,032 10,057,294 138,625 1,926,890 7,991,778 87.6% 6/6/2017     TTM 4/30/2017 17,823,123 7,646,861 10,176,262 0
12 Jacksonville - Doubletree WFB 15,074,011 10,206,539 4,867,472 753,701 0 4,113,772 77.9% 7/31/2017 132 103 TTM 7/31/2017 15,074,011 10,176,757 4,897,254 0
13 Moffett Place B4 WFB 17,794,328 2,240,410 15,553,919 62,870 0 15,491,048 100.0% 9/1/2017     NAV NAV NAV NAV NAV
14 Lewis Crossing WFB 3,279,757 651,084 2,628,672 33,000 108,824 2,486,848 89.8% 8/3/2017     NAV NAV NAV NAV NAV
15 First Stamford Place WFB 34,742,601 13,991,349 20,751,252 186,409 2,118,282 18,446,560 91.0% 4/1/2017     TTM 3/31/2017 34,538,986 14,107,046 20,431,940 0
16 Village at San Jacinto WFB 2,587,463 700,768 1,886,696 18,610 82,265 1,785,820 94.6% 6/21/2017     TTM 4/30/2017 2,520,659 647,824 1,872,835 0
17 Metro Towne Center MSMCH 2,869,891 799,292 2,070,599 28,129 120,954 1,921,516 91.6% 6/1/2017     TTM 5/31/2017 2,805,961 816,780 1,989,181 0
18 Sundance West Apartments MSMCH 3,640,184 1,667,037 1,973,147 87,000 0 1,886,147 95.4% 6/8/2017     TTM 7/31/2017 3,525,376 1,702,203 1,823,173 0
19 Artisan Cove BANA 1,796,047 385,890 1,410,157 12,750 0 1,397,407 100.0% 9/1/2017     TTM 5/31/2017 1,212,430 271,607 940,823 0
20 Montfort Valley MSMCH 2,342,371 940,852 1,401,519 56,000 0 1,345,519 96.9% 6/1/2017     TTM 5/31/2017 2,204,882 795,042 1,409,840 0
21 8532 Melrose Avenue MSMCH 1,431,267 312,648 1,118,619 989 32,940 1,084,689 100.0% 5/31/2017     NAV NAV NAV NAV NAV
22 Chateau Estates MSMCH 2,203,421 837,381 1,366,040 46,000 0 1,320,040 97.3% 7/31/2017     TTM 7/31/2017 2,136,064 797,016 1,339,048 0
23 HGI Memphis Wolfchase Galleria WFB 5,349,662 3,447,516 1,902,146 213,986 0 1,688,160 82.4% 6/30/2017 126 104 TTM 6/30/2017 5,349,662 3,327,291 2,022,371 0
24 Kohl’s - Scottsdale WFB 1,422,932 226,827 1,196,105 29,175 67,173 1,099,758 100.0% 8/1/2017     Actual 2016 1,269,616 41,042 1,228,574 0
25 StorQuest - Oakland San Pablo BANA 1,774,642 568,104 1,206,538 9,131 0 1,197,407 86.3% 8/1/2017     TTM 6/30/2017 1,774,643 582,387 1,192,256 0
26 French Quarter MSMCH 1,728,914 459,768 1,269,146 11,446 67,831 1,189,869 92.2% 7/15/2017     TTM 5/31/2017 1,582,021 402,113 1,179,908 0
27 Park Lane South Owners, Inc. NCB 5,951,153 2,821,509 3,129,644 62,400 0 3,067,244 96.2% 6/30/2017              
28 Lakeside Village Shopping Center MSMCH 1,572,903 586,130 986,773 7,521 47,170 932,082 100.0% 4/30/2017     Actual 2016 1,388,560 627,158 761,402 0
29 Artist Building at 300 Summer Cooperative Corporation NCB 2,011,076 577,863 1,433,213 26,580 0 1,406,633 96.0% 7/1/2016              
30 Gresham Plaza MSMCH 1,288,703 362,982 925,721 15,825 62,508 847,389 100.0% 7/31/2017     Actual 2016 1,333,335 360,401 972,934 0
31 Edgewater Place MSMCH 1,147,397 288,544 858,853 33,157 55,262 770,434 90.4% 8/7/2017     Actual 2016 1,158,085 390,519 767,566 0
32 US Storage Plano TX BANA 1,111,542 328,413 783,129 13,590 0 769,539 98.7% 7/6/2017     TTM 4/30/2017 1,088,047 350,417 737,630 0
33 Kohl’s Ground Lease MSMCH 632,500 4,238 628,262 0 0 628,262 100.0% 9/1/2017     Actual 2016 575,000 4,101 570,899 0
34 38 - 50 West 9th Street Corp. NCB 4,960,896 1,419,072 3,541,824 20,400 0 3,521,424 97.0% 7/26/2017              
35 StorQuest - Lafayette BANA 961,771 342,741 619,030 10,827 0 608,203 83.8% 4/18/2017     TTM 6/30/2017 948,181 378,133 570,048 0
36 Extra Space Storage - Lodi BANA 933,384 304,254 629,130 12,503 0 616,627 99.3% 6/30/2017     TTM 5/31/2017 862,915 263,921 598,994 0
37 StorQuest - Tallahassee BANA 1,026,611 426,432 600,179 11,445 0 588,734 96.2% 6/30/2017     TTM 3/31/2017 1,026,611 455,123 571,488 0
38 Strawbridge Green Apartments MSMCH 1,624,821 1,038,508 586,313 53,685 0 532,628 91.6% 6/30/2017     TTM 6/30/2017 1,519,140 1,048,719 470,422 0
39 Placerville Self Storage BANA 871,328 237,735 633,593 10,436 0 623,157 94.3% 7/17/2017     TTM 7/31/2017 806,823 238,313 568,510 0
40 CVS Retail Plaza WFB 728,476 106,036 622,440 5,686 21,324 595,429 100.0% 7/1/2017     TTM 5/31/2017 748,729 97,967 650,762 0
41 Summit Self Storage BANA 772,834 262,824 510,010 12,739 0 497,271 97.3% 6/30/2017     TTM 6/30/2017 755,530 280,414 475,116 0
42 55 Monroe Boulevard Owners Corp. NCB 2,086,352 886,490 1,199,862 22,000 0 1,177,862 98.0% 6/14/2017              
43 County Line Crossing BANA 811,843 228,485 583,358 5,097 33,956 544,305 95.3% 4/3/2017     TTM 3/31/2017 766,480 236,455 530,025 0
44 2199 Holland Avenue Apartment Corp. F/K/A Powers Equities, Inc. NCB 1,634,462 700,577 933,885 22,100 0 911,785 97.9% 8/3/2017              
45 Englewood Village WFB 822,041 155,156 666,885 13,758 34,396 618,731 100.0% 4/3/2017     TTM 7/31/2017 830,079 187,911 642,168 0
46 Fresenius Distribution Center SC BANA 975,903 219,973 755,930 18,225 30,596 707,109 100.0% 9/1/2017     TTM 4/30/2017 1,000,969 180,118 820,851 0
47 Irwindale Commerce Center BANA 730,710 202,088 528,622 4,952 24,739 498,931 91.0% 7/27/2017     Actual 2016 686,324 216,371 469,953 0
48 Saline Shopping Center WFB 1,009,636 375,639 633,998 19,298 41,953 572,746 92.5% 8/11/2017     TTM 6/30/2017 989,786 388,573 601,213 0
49 StorQuest - Glendale AZ BANA 617,830 204,831 412,999 11,265 0 401,734 90.4% 6/30/2017     TTM 3/31/2017 610,247 222,100 388,147 300
50 West 24th Owners Corp. NCB 2,959,763 912,174 2,047,589 15,800 0 2,031,789 98.1% 7/12/2017              
51 590 East 3rd Street Owners Corp. NCB 1,458,146 800,080 658,066 22,000 0 636,066 96.5% 6/28/2017              
52 Folly Road Self Storage BANA 514,126 174,160 339,966 6,486 0 333,480 94.6% 7/31/2017     TTM 6/30/2017 514,126 205,805 308,321 0
53 71 Grace Avenue Owners Corp. NCB 820,800 305,032 515,768 8,000 0 507,768 98.0% 6/20/2017              
54 Riverbank South Owners Corp. a/k/a River Bank South Owners Corp. NCB 4,892,566 1,056,144 3,836,422 47,600 0 3,788,822 96.0% 6/14/2017              
55 Texas Retail Portfolio WFB 1,049,308 484,617 564,690 15,224 41,972 507,494 97.4% Various     TTM 6/30/2017 1,036,395 441,415 594,979 0
55.01 Valley Ranch WFB 496,885 202,600 294,285 9,049 19,875 265,361 95.2% 8/31/2017     TTM 6/30/2017 477,934 172,666 305,269 0
55.02 Crossroads Center WFB 302,334 145,904 156,430 2,535 12,093 141,801 100.0% 7/31/2017     TTM 6/30/2017 255,983 140,469 115,514 0
55.03 Green Oaks Center WFB 250,089 136,114 113,975 3,640 10,004 100,332 100.0% 8/31/2017     TTM 6/30/2017 302,477 128,281 174,196 0
56 100 Randall Avenue Owners Corp. NCB 821,494 354,822 466,672 10,100 0 456,572 98.0% 7/20/2017              
57 2680 Apt Inc. NCB 1,997,322 730,630 1,266,692 32,400 0 1,234,292 95.2% 6/22/2017              
58 36 Pondfield Road West Owners, Inc. NCB 888,321 269,158 619,163 11,100 0 608,063 97.1% 6/30/2017              
59 Seventy-Eight Tenants Corporation NCB 678,300 222,495 455,805 7,500 0 448,305 96.0% 7/28/2017              
60 67-40 Yellowstone Blvd. Owners Corp. NCB 2,729,746 1,162,984 1,566,762 26,000 0 1,540,762 98.0% 7/11/2017              
61 230 Central Avenue Owners Corp. NCB 720,556 315,163 405,393 12,400 0 392,993 96.0% 5/11/2017              
62 Lancaster Owners, Incorporated NCB 1,048,363 221,845 826,518 5,000 0 821,518 95.0% 7/14/2017              
63 2021 84th St. Owners Corp. NCB 1,133,077 473,270 659,807 19,500 0 640,307 95.3% 7/19/2017              
64 Shops at Carson WFB 265,523 59,942 205,581 6,302 9,646 189,633 100.0% 5/1/2017     TTM 6/30/2017 284,451 61,003 223,448 0
65 240 Prospect Pl. Apt. Corp. NCB 301,740 93,118 208,622 3,200 0 205,422 95.0% 7/10/2017              

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Most Recent NCF ($) Most Recent Hotel ADR Most Recent Hotel RevPAR Second Most Recent Period Second Most Recent Revenues ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent Capital Expenditures Second Most Recent NCF ($) Second Most Recent Hotel ADR Second Most Recent Hotel RevPAR Third Most Recent Period Third Most Recent Revenues ($) Third Most Recent Expenses ($) Third Most Recent NOI ($)
1 General Motors Building MSMCH 151,425,346     Actual 2015 249,768,162 99,256,499 150,511,664 0 150,511,664     Actual 2014 257,318,784 92,003,166 165,315,617
2 222 Second Street BANA NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV
3 University Center Chicago WFB 14,263,985     Actual 2016 22,929,770 8,477,589 14,452,181 0 14,452,181     Actual 2015 23,196,781 8,434,366 14,762,415
4 Corporate Woods Portfolio MSMCH 20,692,963     Actual 2016 41,781,575 21,902,104 19,879,471 0 19,879,471     Actual 2015 42,234,497 21,053,221 21,181,276
4.01 Corporate Woods - Building 82 MSMCH 3,661,350     Actual 2016 6,569,952 2,832,902 3,737,050 0 3,737,050     Actual 2015 6,650,870 2,670,419 3,980,451
4.02 Corporate Woods - Building 40 MSMCH 3,285,675     Actual 2016 6,415,560 3,303,831 3,111,729 0 3,111,729     Actual 2015 6,030,501 3,186,202 2,844,299
4.03 Corporate Woods - Building 84 MSMCH 2,828,849     Actual 2016 5,698,387 2,692,896 3,005,491 0 3,005,491     Actual 2015 5,624,686 2,623,122 3,001,564
4.04 Corporate Woods - Building 32 MSMCH 2,461,399     Actual 2016 4,467,274 2,205,007 2,262,268 0 2,262,268     Actual 2015 4,409,531 2,062,049 2,347,483
4.05 Corporate Woods - Building 34 MSMCH -437,739     Actual 2016 80,505 990,960 -910,455 0 -910,455     Actual 2015 1,824,586 1,021,658 802,928
4.06 Corporate Woods - Building 14 MSMCH 1,135,205     Actual 2016 2,291,770 1,188,810 1,102,960 0 1,102,960     Actual 2015 2,029,356 1,172,013 857,343
4.07 Corporate Woods - Building 70 MSMCH 1,009,952     Actual 2016 2,128,274 1,109,268 1,019,006 0 1,019,006     Actual 2015 2,143,039 1,063,279 1,079,761
4.08 Corporate Woods - Building 9 MSMCH 922,370     Actual 2016 2,006,909 995,872 1,011,036 0 1,011,036     Actual 2015 1,997,033 943,802 1,053,231
4.09 Corporate Woods - Building 6 MSMCH 1,089,957     Actual 2016 2,150,771 1,056,501 1,094,270 0 1,094,270     Actual 2015 1,985,209 1,016,366 968,843
4.10 Corporate Woods - Building 12 MSMCH 574,107     Actual 2016 1,448,620 1,110,139 338,481 0 338,481     Actual 2015 1,606,805 1,073,771 533,034
4.11 Corporate Woods - Building 27 MSMCH 1,075,662     Actual 2016 2,101,628 1,034,353 1,067,275 0 1,067,275     Actual 2015 2,046,236 981,616 1,064,620
4.12 Corporate Woods - Building 51 MSMCH 802,668     Actual 2016 1,749,269 924,920 824,349 0 824,349     Actual 2015 1,732,862 876,987 855,875
4.13 Corporate Woods - Building 55 MSMCH 792,773     Actual 2016 1,718,413 972,092 746,321 0 746,321     Actual 2015 1,423,566 872,790 550,777
4.14 Corporate Woods - Building 65 MSMCH 525,440     Actual 2016 855,708 359,794 495,914 0 495,914     Actual 2015 867,899 388,448 479,451
4.15 Corporate Woods - Building 3 MSMCH 571,035     Actual 2016 1,195,764 641,437 554,327 0 554,327     Actual 2015 1,037,095 629,772 407,322
4.16 Corporate Woods - Building 75 MSMCH 394,258     Actual 2016 902,771 483,321 419,449 0 419,449     Actual 2015 825,223 470,929 354,294
5 Westin Building Exchange WFB 30,830,493     Actual 2016 45,505,740 15,441,337 30,064,403 0 30,064,403     Actual 2015 43,393,664 14,627,751 28,765,913
6 Mall of Louisiana BANA 34,995,624     Actual 2016 42,235,214 7,196,737 35,038,477 0 35,038,477     Actual 2015 41,979,974 7,399,438 34,580,536
7 Redondo Beach Hotel Portfolio BANA 7,864,412 166 151 Actual 2016 19,018,678 10,433,186 8,585,492 584,960 8,000,532 165 149 Actual 2015 17,056,575 9,372,503 7,684,072
7.01 Hilton Garden Inn Redondo Beach BANA 3,208,682 156 144 Actual 2016 8,756,895 5,180,065 3,576,830 233,984 3,342,846 156 142 Actual 2015 7,755,342 4,517,116 3,238,226
7.02 Residence Inn by Marriott Redondo Beach BANA 4,655,730 174 157 Actual 2016 10,261,783 5,253,121 5,008,662 350,976 4,657,686 172 154 Actual 2015 9,301,233 4,855,387 4,445,846
8 The Churchill MSMCH NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV
9 Overlook at King of Prussia WFB 4,911,836     Actual 2016 6,560,102 1,635,327 4,924,775 0 4,924,775     Actual 2015 6,160,085 1,452,996 4,707,089
10 Raleigh Marriott City Center WFB 9,411,667 161 123 Actual 2016 26,773,991 17,272,586 9,501,406 0 9,501,406 160 121 Actual 2015 25,890,265 16,995,264 8,895,001
11 411 East Wisconsin MSMCH 10,176,262     Actual 2016 17,756,205 7,689,156 10,067,049 0 10,067,049     Actual 2015 15,719,083 7,115,124 8,603,959
12 Jacksonville - Doubletree WFB 4,897,254 132 103 Actual 2016 14,499,290 9,944,679 4,554,611 0 4,554,611 127 98 Actual 2015 10,988,486 8,505,494 2,482,992
13 Moffett Place B4 WFB NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV
14 Lewis Crossing WFB NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV
15 First Stamford Place WFB 20,431,940     Actual 2016 35,408,200 14,004,567 21,403,633 0 21,403,633     Actual 2015 33,428,618 14,178,960 19,249,658
16 Village at San Jacinto WFB 1,872,835     Actual 2016 2,474,674 674,277 1,800,397 0 1,800,397     Actual 2015 2,453,316 604,746 1,848,570
17 Metro Towne Center MSMCH 1,989,181     Actual 2016 2,810,957 758,792 2,052,164 0 2,052,164     Actual 2015 2,776,073 731,705 2,044,368
18 Sundance West Apartments MSMCH 1,823,173     Actual 2016 3,192,549 1,721,091 1,471,458 0 1,471,458     Actual 2015 2,822,112 1,681,772 1,140,340
19 Artisan Cove BANA 940,823     Actual 2016 836,585 198,333 638,252 0 638,252            
20 Montfort Valley MSMCH 1,409,840     Actual 2016 2,118,027 776,451 1,341,576 0 1,341,576     Actual 2015 1,940,291 764,261 1,176,030
21 8532 Melrose Avenue MSMCH NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV
22 Chateau Estates MSMCH 1,339,048     Actual 2016 2,066,751 794,205 1,272,546 0 1,272,546     Actual 2015 1,907,518 892,191 1,015,327
23 HGI Memphis Wolfchase Galleria WFB 2,022,371 126 104 Actual 2016 5,013,718 3,191,482 1,822,236 0 1,822,236 123 97 Annualized 10 12/31/2015 4,012,045 2,921,023 1,091,023
24 Kohl’s - Scottsdale WFB 1,228,574     Actual 2015 1,276,138 40,783 1,235,355 0 1,235,355     Actual 2014 1,280,395 40,824 1,239,571
25 StorQuest - Oakland San Pablo BANA 1,192,256     Actual 2016 1,717,592 585,869 1,131,723 0 1,131,723     Actual 2015 1,623,464 598,144 1,025,320
26 French Quarter MSMCH 1,179,908     Actual 2016 1,463,988 338,875 1,125,113 0 1,125,113     Actual 2015 1,320,682 375,202 945,480
27 Park Lane South Owners, Inc. NCB                              
28 Lakeside Village Shopping Center MSMCH 761,402     Actual 2015 1,199,316 530,848 668,468 0 668,468     Actual 2014 948,963 393,650 555,313
29 Artist Building at 300 Summer Cooperative Corporation NCB                              
30 Gresham Plaza MSMCH 972,934     Actual 2015 1,258,165 367,512 890,653 0 890,653     Actual 2014 1,267,826 325,488 942,338
31 Edgewater Place MSMCH 767,566     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV
32 US Storage Plano TX BANA 737,630     Actual 2016 1,033,114 329,031 704,083 0 704,083     Actual 2015 887,700 337,052 550,648
33 Kohl’s Ground Lease MSMCH 570,899     Actual 2015 575,000 4,315 570,685 0 570,685     Actual 2014 575,000 4,298 570,702
34 38 - 50 West 9th Street Corp. NCB                              
35 StorQuest - Lafayette BANA 570,048     Actual 2016 944,322 365,023 579,299 0 579,299     Actual 2015 898,769 361,200 537,569
36 Extra Space Storage - Lodi BANA 598,994     Actual 2016 836,163 274,230 561,933 0 561,933     Actual 2015 758,174 229,383 528,791
37 StorQuest - Tallahassee BANA 571,488     Actual 2016 984,384 463,153 521,231 677 520,554     Actual 2015 875,417 467,977 407,440
38 Strawbridge Green Apartments MSMCH 470,422     Actual 2016 1,498,380 1,050,986 447,395 0 447,395     Actual 2015 1,340,402 978,312 362,090
39 Placerville Self Storage BANA 568,510     Actual 2016 597,503 182,770 414,733 0 414,733     Actual 2015 598,703 208,985 389,718
40 CVS Retail Plaza WFB 650,762     Actual 2016 742,481 93,821 648,660 0 648,660     Actual 2015 729,650 77,053 652,597
41 Summit Self Storage BANA 475,116     Actual 2016 741,661 290,098 451,563 0 451,563     Actual 2015 730,572 273,593 456,979
42 55 Monroe Boulevard Owners Corp. NCB                              
43 County Line Crossing BANA 530,025     Actual 2016 757,037 235,410 521,627 0 521,627     Actual 2015 732,767 219,418 513,349
44 2199 Holland Avenue Apartment Corp. F/K/A Powers Equities, Inc. NCB                              
45 Englewood Village WFB 642,168     Actual 2016 845,565 189,696 655,869 0 655,869     Actual 2015 775,511 168,337 607,174
46 Fresenius Distribution Center SC BANA 820,851     Actual 2016 1,000,969 177,779 823,190 0 823,190     Actual 2015 1,002,044 181,858 820,186
47 Irwindale Commerce Center BANA 469,953     Actual 2015 663,937 216,189 447,748 0 447,748     Actual 2014 591,299 216,457 374,842
48 Saline Shopping Center WFB 601,213     Actual 2016 1,064,525 392,231 672,294 0 672,294     Actual 2015 1,060,207 395,546 664,661
49 StorQuest - Glendale AZ BANA 387,847     Actual 2016 580,739 219,357 361,382 0 361,382     Actual 2015 538,327 223,335 314,992
50 West 24th Owners Corp. NCB                              
51 590 East 3rd Street Owners Corp. NCB                              
52 Folly Road Self Storage BANA 308,321     Actual 2016 525,007 215,545 309,462 0 309,462     Actual 2015 527,523 206,814 320,709
53 71 Grace Avenue Owners Corp. NCB                              
54 Riverbank South Owners Corp. a/k/a River Bank South Owners Corp. NCB                              
55 Texas Retail Portfolio WFB 594,979     Actual 2016 1,020,109 442,358 577,750 0 577,750     Actual 2015 949,633 439,452 510,180
55.01 Valley Ranch WFB 305,269     Actual 2016 450,884 169,184 281,700 0 281,700     Actual 2015 427,817 169,423 258,394
55.02 Crossroads Center WFB 115,514     Actual 2016 269,705 139,328 130,377 0 130,377     Actual 2015 268,702 134,059 134,643
55.03 Green Oaks Center WFB 174,196     Actual 2016 299,519 133,846 165,673 0 165,673     Actual 2015 253,114 135,970 117,144
56 100 Randall Avenue Owners Corp. NCB                              
57 2680 Apt Inc. NCB                              
58 36 Pondfield Road West Owners, Inc. NCB                              
59 Seventy-Eight Tenants Corporation NCB                              
60 67-40 Yellowstone Blvd. Owners Corp. NCB                              
61 230 Central Avenue Owners Corp. NCB                              
62 Lancaster Owners, Incorporated NCB                              
63 2021 84th St. Owners Corp. NCB                              
64 Shops at Carson WFB 223,448     Actual 2016 235,434 49,482 185,953 0 185,953     Actual 2015 127,159 40,266 86,893
65 240 Prospect Pl. Apt. Corp. NCB                              

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Third Most Recent Capital Expenditures Third Most Recent NCF ($) Third Most Recent Hotel ADR Third Most Recent Hotel RevPAR Master Lease (Y/N) Largest Tenant Name Largest Tenant Sq. Ft. Largest
Tenant % of NRA
Largest Tenant Exp. Date 2nd Largest Tenant Name 2nd Largest Tenant Sq. Ft. 2nd Largest
Tenant
% of NRA
2nd Largest Tenant Exp. Date 3rd Largest Tenant Name 3rd Largest Tenant Sq. Ft.
1 General Motors Building MSMCH 0 165,315,617     N Weil, Gotshal & Manges 489,867 24.6% 8/31/2019 (100,024 Sq. Ft.);    8/31/2034 (389,843 Sq. Ft.) Aramis 299,895 15.1% 3/31/2020 Perella Weinberg 130,155
2 222 Second Street BANA NAV NAV     N LinkedIn 452,418 100.0% Multiple leases -- 156,659 square feet expiring 12/1/2025; 148,664 square feet expiring 12/1/2026; 76,212 square feet expiring 12/1/2027; 70,883 square feet expiring 6/1/2027            
3 University Center Chicago WFB 0 14,762,415     N                    
4 Corporate Woods Portfolio MSMCH 0 21,181,276     N PNC Bank National Association 159,270 7.8% 10/31/2019 Coventry Health Care of Kansas, Inc. 69,640 3.4% 12/31/2023 Compass Minerals International, Inc. 60,699
4.01 Corporate Woods - Building 82 MSMCH 0 3,980,451     N PNC Bank National Association 159,270 64.9% 10/31/2019 Lathrop & Gage, LLP. 39,993 16.3% 1/31/2018 (13,497 Sq. Ft.); 1/31/2023 (26,496 Sq. Ft.) Berkley Insurance Company 10,051
4.02 Corporate Woods - Building 40 MSMCH 0 2,844,299     N Coventry Health Care of Kansas, Inc. 69,640 23.2% 12/31/2023 QC Holdings, Inc. 39,022 13.0% 10/31/2017 Sanders Warren & Russell LLP 19,774
4.03 Corporate Woods - Building 84 MSMCH 0 3,001,564     N Scoular Company 37,432 15.5% 8/31/2020 Hovey Williams LLP 20,990 8.7% 11/30/2019 McDonald’s Corporation 14,561
4.04 Corporate Woods - Building 32 MSMCH 0 2,347,483     N Amerigroup Corp. & Amerigroup Kansas, Inc. 39,056 18.8% 12/31/2020 Pharmion LLC 29,591 14.2% 1/31/2018 Time Warner Cable Midwest LLC 19,871
4.05 Corporate Woods - Building 34 MSMCH 0 802,928     N TMFS Holdings, LLC 33,100 34.1% 3/1/2027 Vendor Credentialing Service LLC dba symplr 30,823 31.8% 8/31/2024 Ace American Insurance Company dba Chubb Ins 16,550
4.06 Corporate Woods - Building 14 MSMCH 0 857,343     N Propharma Group, Inc. 16,218 13.5% 2/28/2021 Anesthesia Associates of KC Inc 12,564 10.4% 9/30/2018 Transport Funding, LLC 9,430
4.07 Corporate Woods - Building 70 MSMCH 0 1,079,761     N Compass Minerals International, Inc. 60,699 60.2% 2/29/2020 Selective Site Consultants, Inc. 17,585 17.4% 2/28/2018 Unitas Global 8,665
4.08 Corporate Woods - Building 9 MSMCH 0 1,053,231     N University of Kansas Hospital Authority 16,785 16.9% 8/31/2018 Cinema Scene Mrktg & Promo LLC 10,722 10.8% 4/30/2022 Perfect Output of Kansas City, LLC 7,614
4.09 Corporate Woods - Building 6 MSMCH 0 968,843     N National Crop Insurance Services, Inc. 18,522 17.1% 9/30/2019 HYLA Technology Solutions, LLC fka E-Recycling, LLC 18,522 17.1% 3/31/2019 Physicians Business Network, Inc. 18,522
4.10 Corporate Woods - Building 12 MSMCH 0 533,034     N Lansing Trade Group, LLC 44,496 45.1% 1/31/2018 Massachusetts Mutual Life Insurance Company 12,418 12.6% 11/30/2023 Go Local LLC 8,697
4.11 Corporate Woods - Building 27 MSMCH 0 1,064,620     N CSC Covansys Corporation 16,550 17.1% 3/31/2022 Agrex Inc 16,550 17.1% 3/31/2018 Overland Solutions Inc 16,550
4.12 Corporate Woods - Building 51 MSMCH 0 855,875     N RGN-Overland Park I, LLC 15,796 17.6% 5/31/2020 The IMA Financial Group Inc 15,783 17.6% 12/31/2022 Fisher, Patterson, Sayler & Smith, LLP 8,205
4.13 Corporate Woods - Building 55 MSMCH 0 550,777     N Emerson Electric Co. 10,073 11.3% 3/31/2020 Mersoft Corporation 5,433 6.1% 3/31/2021 York Risk Services Holding Corp. 5,170
4.14 Corporate Woods - Building 65 MSMCH 0 479,451     N Garozzo’s III, Inc. 5,575 19.5% 9/30/2021 First Watch of Kansas, Inc. 4,431 15.5% 9/30/2020 Aspen Salon & Spa 3,352
4.15 Corporate Woods - Building 3 MSMCH 0 407,322     N DeMars Pension Consulting Services, Inc. 10,247 16.8% 9/30/2021 Liberty Mutual Insurance Company 6,275 10.3% 2/28/2022 USA Adventures of Kansas, LLC 4,969
4.16 Corporate Woods - Building 75 MSMCH 0 354,294     N Multi Service Technology Solutions, Inc. 12,182 25.3% 11/30/2017 United Wisconsin Insurance Company 4,931 10.2% 6/30/2022 Strategic AR LLC 4,850
5 Westin Building Exchange WFB 0 28,765,913     N WBX 65,280 16.3% Multiple Leases --  37,354 square feet MTM; 12,397 square feet expiring 12/1/2025; 2,430 square feet expiring 12/1/2028; 4,748 square feet expiring 10/1/2034; 5,567 square feet expiring 4/1/2040; 2,784 square feet expiring 8/1/2063 Equinix, Inc. 38,650 9.6% Multiple Leases -- 171 square feet MTM; 34,593 square feet expiring 8/1/2019; 3,886 square feet expiring 1/1/2028 Level 3 Communication, LLC 19,718
6 Mall of Louisiana BANA 0 34,580,536     N AMC Theatres 74,400 9.6% 7/21/2026 Dick’s Sporting Goods 74,061 9.5% 1/31/2019 Main Event 46,900
7 Redondo Beach Hotel Portfolio BANA 542,565 7,141,507 152 134 N                    
7.01 Hilton Garden Inn Redondo Beach BANA 217,026 3,021,200 144 126 N                    
7.02 Residence Inn by Marriott Redondo Beach BANA 325,539 4,120,307 159 140 N                    
8 The Churchill MSMCH NAV NAV     N                    
9 Overlook at King of Prussia WFB 0 4,707,089     N United Artists Theatre 81,365 41.8% 12/31/2025 Best Buy 43,405 22.3% 1/31/2022 Saks Off Fifth 41,589
10 Raleigh Marriott City Center WFB 0 8,895,001 154 115 N                    
11 411 East Wisconsin MSMCH 0 8,603,959     N Quarles & Brady LLP 186,472 27.5% 9/30/2028 Von Briesen & Roper, SC 70,759 10.4% 5/31/2023 Northwestern Mutual Life Insurance 56,320
12 Jacksonville - Doubletree WFB 0 2,482,992 109 74 N                    
13 Moffett Place B4 WFB NAV NAV     N Google Inc. 314,352 100.0% 11/30/2028            
14 Lewis Crossing WFB NAV NAV     N Academy 62,943 28.6% 2/29/2032 Ross Dress for Less 25,000 11.4% 1/31/2027 Bed Bath & Beyond 23,400
15 First Stamford Place WFB 0 19,249,658     N Legg Mason & Co., LLC 137,584 17.0% 9/30/2024 Odyssey Reinsurance Company 101,619 12.5% 9/30/2022 Partner Reinsurance Company of The U.S. 56,690
16 Village at San Jacinto WFB 0 1,848,570     N Stater Brothers Markets 43,767 47.0% 5/31/2027 Walgreen Company 14,820 15.9% 9/30/2082 US Bank Corporate Real Estate 3,750
17 Metro Towne Center MSMCH 0 2,044,368     N Ross 30,187 21.5% 1/31/2020 PetsMart 22,500 16.0% 1/31/2025 DD’s Discounts 20,000
18 Sundance West Apartments MSMCH 0 1,140,340     N                    
19 Artisan Cove BANA         N                    
20 Montfort Valley MSMCH 0 1,176,030     N                    
21 8532 Melrose Avenue MSMCH NAV NAV     N Lululemon USA Inc. 2,921 59.1% 1/31/2022 Joe & The Juice 2,025 40.9% 7/31/2027    
22 Chateau Estates MSMCH 0 1,015,327     N                    
23 HGI Memphis Wolfchase Galleria WFB 0 1,091,023 104 79 N                    
24 Kohl’s - Scottsdale WFB 0 1,239,571     N Kohl’s Department Stores, Inc. 88,408 100.0% 1/31/2024            
25 StorQuest - Oakland San Pablo BANA 0 1,025,320     N                    
26 French Quarter MSMCH 0 945,480     N HQ Gastropub One, LLC 5,200 9.1% 6/30/2024 Fattail, Inc.- computer software 3,831 6.7% 5/31/2019 Nicola’s Kitchen 2,180
27 Park Lane South Owners, Inc. NCB                              
28 Lakeside Village Shopping Center MSMCH 0 555,313     N First Citizens 8,715 17.4% 10/31/2018 Tupinamba Café 6,000 12.0% 1/31/2020 Cedra Pharmacy 5,289
29 Artist Building at 300 Summer Cooperative Corporation NCB                              
30 Gresham Plaza MSMCH 0 942,338     N BI-LO, LLC 63,095 79.7% 6/30/2027 Palmetto Twist 2,675 3.4% 12/31/2020 Joy of Tokyo 2,400
31 Edgewater Place MSMCH NAV NAV     N Food Lion 38,273 41.6% 12/16/2023 Regency Furniture 16,593 18.0% 7/22/2022 Overtime Sports Pub 4,000
32 US Storage Plano TX BANA 0 550,648     N                    
33 Kohl’s Ground Lease MSMCH 0 570,702     N Kohl’s 88,633 100.0% 1/31/2028            
34 38 - 50 West 9th Street Corp. NCB                              
35 StorQuest - Lafayette BANA 0 537,569     N                    
36 Extra Space Storage - Lodi BANA 0 528,791     N                    
37 StorQuest - Tallahassee BANA 0 407,440     N                    
38 Strawbridge Green Apartments MSMCH 0 362,090     N                    
39 Placerville Self Storage BANA 0 389,718     N                    
40 CVS Retail Plaza WFB 0 652,597     N CVS Caremark 14,688 51.7% 8/31/2021 Safeway Foods 10,000 35.2% 8/31/2024 Illinois Street Food Emporium 3,744
41 Summit Self Storage BANA 0 456,979     N                    
42 55 Monroe Boulevard Owners Corp. NCB                              
43 County Line Crossing BANA 0 513,349     N That Place 7,600 22.4% 7/31/2025 Pet Supplies Plus 6,400 18.8% 10/31/2022 Brozinni Pizzeria 4,380
44 2199 Holland Avenue Apartment Corp. F/K/A Powers Equities, Inc. NCB                              
45 Englewood Village WFB 0 607,174     N Winn Dixie Montgomery, Inc. 47,192 68.6% 6/20/2021 La Gran Fiesta 3,600 5.2% 8/31/2021 ABC Beverages 3,600
46 Fresenius Distribution Center SC BANA 0 820,186     N Fresenius USA Manufacturing, Inc. 121,500 100.0% 1/31/2024            
47 Irwindale Commerce Center BANA 0 374,842     N Pacific Western Bank 4,560 18.4% 5/31/2019 70S Saga 1,762 7.1% 7/1/2027 Wasabi 1,762
48 Saline Shopping Center WFB 0 664,661     N Market Development Corporation 37,335 44.5% 11/30/2018 Busch’s Inc. 10,220 12.2% 11/30/2018 Goodwill Industries 6,000
49 StorQuest - Glendale AZ BANA 0 314,992     N                    
50 West 24th Owners Corp. NCB                              
51 590 East 3rd Street Owners Corp. NCB                              
52 Folly Road Self Storage BANA 0 320,709     N                    
53 71 Grace Avenue Owners Corp. NCB                              
54 Riverbank South Owners Corp. a/k/a River Bank South Owners Corp. NCB                              
55 Texas Retail Portfolio WFB 0 510,180     N Various Various Various Various Various Various Various Various Various Various
55.01 Valley Ranch WFB 0 258,394     N Indian Super Market 4,773 19.0% 2/28/2018 Kickin Back, Inc. 4,344 17.3% 5/31/2019 Yolo Klub, LLC 2,585
55.02 Crossroads Center WFB 0 134,643     N Fan Ya, Inc. 2,500 23.6% 11/30/2021 Baker’s Donuts 1,500 14.2% 3/31/2020 J Staff Corp. 1,500
55.03 Green Oaks Center WFB 0 117,144     N Billy Hasani, Brooklyn’s B 1,750 16.8% 3/31/2018 Comet Cleaners/Ball Holdi 1,750 16.8% 3/31/2018 Vapors Smokes & Novelties 1,645
56 100 Randall Avenue Owners Corp. NCB                              
57 2680 Apt Inc. NCB                              
58 36 Pondfield Road West Owners, Inc. NCB                              
59 Seventy-Eight Tenants Corporation NCB                              
60 67-40 Yellowstone Blvd. Owners Corp. NCB                              
61 230 Central Avenue Owners Corp. NCB                              
62 Lancaster Owners, Incorporated NCB                              
63 2021 84th St. Owners Corp. NCB                              
64 Shops at Carson WFB 0 86,893     N IHOP 5,310 41.3% 1/14/2025 Intelligentsia Coffee 2,400 18.7% 3/8/2026 Dog Haus 2,200
65 240 Prospect Pl. Apt. Corp. NCB                              

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) 3rd Largest
Tenant
% of NRA
3rd Largest Tenant Exp. Date 4th Largest Tenant Name 4th Largest Tenant Sq. Ft. 4th Largest
Tenant
% of NRA
4th Largest Tenant Exp. Date 5th Largest Tenant Name 5th Largest Tenant Sq. Ft. 5th Largest
Tenant
% of NRA
5th Largest Tenant Exp. Date Engineering Report Date Environmental Report Date (Phase I) Environmental Report Date (Phase II) Seismic Report Date Seismic PML %
1 General Motors Building MSMCH 6.5% 1/31/2022 Apple 105,748 5.3% 12/31/2018 (2,754 Sq. Ft.); 1/31/2034 (102,994 Sq. Ft.) BAMCO 105,579 5.3% 5/31/2035 5/9/2017 5/9/2017      
2 222 Second Street BANA                     8/1/2017 7/31/2017   7/31/2017 13.0%
3 University Center Chicago WFB                     6/7/2017 5/2/2017      
4 Corporate Woods Portfolio MSMCH 3.0% 2/29/2020 Lansing Trade Group, LLC 44,496 2.2% 1/31/2018 Lathrop & Gage, LLP. 39,993 2.0% 1/31/2018 (13,497 Sq. Ft.); 1/31/2023 (26,496 Sq. Ft.) Various 8/9/2017      
4.01 Corporate Woods - Building 82 MSMCH 4.1% 5/31/2020 (1,552 Sq. Ft.); 9/30/2022 (8,499 Sq. Ft.) Lincoln National Life Insurance Company 8,127 3.3% 8/31/2021 Toyota Motor Credit Corporation 8,102 3.3% 3/31/2018 6/23/2017 8/9/2017      
4.02 Corporate Woods - Building 40 MSMCH 6.6% 1/31/2021 Spencer Fane LLP 16,157 5.4% 11/30/2019 Searles Valley Minerals Operations, Inc. 14,872 5.0% 2/29/2020 6/27/2017 8/9/2017      
4.03 Corporate Woods - Building 84 MSMCH 6.0% 7/31/2020 Sirius Computer Solutions, Inc 13,338 5.5% 7/31/2021 Met Life Agricultural Inv. 12,997 5.4% 5/31/2019 6/23/2017 8/9/2017      
4.04 Corporate Woods - Building 32 MSMCH 9.5% 12/31/2020 Foulston Siefkin LLP 19,871 9.5% 4/30/2022 Ascension Insurance, Inc. 13,671 6.6% 5/31/2019 6/27/2017 8/9/2017      
4.05 Corporate Woods - Building 34 MSMCH 17.1% 12/31/2021 KBP Investments Inc. 16,550 17.1% 6/30/2023         6/27/2017 8/9/2017      
4.06 Corporate Woods - Building 14 MSMCH 7.8% 6/30/2022 Zoom Video Communications, Inc. 9,176 7.6% 10/31/2019 Performance Technologies Inc 7,886 6.6% 6/30/2018 6/23/2017 8/9/2017      
4.07 Corporate Woods - Building 70 MSMCH 8.6% 1/31/2025 Pershing Yoakley & Associates, P.C. 3,595 3.6% 2/28/2018 Synergy Search Group, LLC 2,386 2.4% 9/30/2022 6/23/2017 8/9/2017      
4.08 Corporate Woods - Building 9 MSMCH 7.7% 9/30/2018 Oracle America, Inc. 6,179 6.2% 3/31/2022 Paragaon Capital Management 6,023 6.1% 3/31/2027 6/27/2017 8/9/2017      
4.09 Corporate Woods - Building 6 MSMCH 17.1% 8/31/2020 Affinis Corp 9,614 8.9% 2/28/2023 The Nolan Company 6,827 6.3% 2/28/2022 6/23/2017 8/9/2017      
4.10 Corporate Woods - Building 12 MSMCH 8.8% 12/31/2019 AECOM 5,445 5.5% 11/30/2018 Couch Pierce King & Wharton Chartered 2,630 2.7% 7/31/2020 6/27/2017 8/9/2017      
4.11 Corporate Woods - Building 27 MSMCH 17.1% 4/30/2020 RubinBrown LLP 13,261 13.7% 1/31/2019 Apex Systems, Inc. 6,204 6.4% 9/30/2022 6/27/2017 8/9/2017      
4.12 Corporate Woods - Building 51 MSMCH 9.1% 6/30/2022 Ferree, Bunn, Rundberg & Ridgway, Chtd. 7,048 7.8% 1/31/2019 Platinum Realty, LLC 6,327 7.0% 10/31/2020 6/23/2017 8/9/2017      
4.13 Corporate Woods - Building 55 MSMCH 5.8% 1/31/2021 Adam & McDonald PA 4,964 5.6% 5/31/2020 Commodity Specialists Company 4,286 4.8% 10/31/2019 6/23/2017 8/9/2017      
4.14 Corporate Woods - Building 65 MSMCH 11.7% 2/29/2024 Kulture Kurry LLC 3,013 10.5% 12/31/2019 Chipotle Mexican Grill of Kansas, L.L.C. 2,827 9.9% 2/28/2018 6/23/2017 8/9/2017      
4.15 Corporate Woods - Building 3 MSMCH 8.2% 3/31/2019 OMNI Employment Management Services, LLC 4,580 7.5% 5/31/2020 Dissinger Reed, LLC 4,402 7.2% 11/30/2019 6/23/2017 8/9/2017      
4.16 Corporate Woods - Building 75 MSMCH 10.1% 10/1/2022 Diebold, Incorporated 4,350 9.0% 9/30/2018 United Fidelity Funding Corp. 3,866 8.0% 12/31/2017 6/23/2017 8/9/2017      
5 Westin Building Exchange WFB 4.9% 8/1/2020 Sprint Communications Co., L P 17,031 4.2% 4/1/2025 Green House Data, Inc. 13,359 3.3% Multiple Leases -- 8,548 square feet expiring 4/1/2023; 4,811 square feet expiring 6/1/2020 5/31/2017 5/31/2017   5/31/2017 Building 1: 13%; Building 2: 19%
6 Mall of Louisiana BANA 6.0% 6/30/2028 Nordstrom Rack 30,002 3.9% 9/30/2025 Forever 21 26,885 3.5% 1/31/2019 7/24/2017 7/24/2017      
7 Redondo Beach Hotel Portfolio BANA                     7/5/2017 7/5/2017   7/5/2017 Various
7.01 Hilton Garden Inn Redondo Beach BANA                     7/5/2017 7/5/2017   7/5/2017 6.0%
7.02 Residence Inn by Marriott Redondo Beach BANA                     7/5/2017 7/5/2017   7/5/2017 <5%
8 The Churchill MSMCH                     7/7/2017 7/6/2017      
9 Overlook at King of Prussia WFB 21.4% 4/30/2027 Bahama Breeze 11,409 5.9% 6/30/2022 Champps Restaurant 10,538 5.4% 2/28/2027 11/8/2016 11/8/2016      
10 Raleigh Marriott City Center WFB                     4/6/2017 3/23/2017      
11 411 East Wisconsin MSMCH 8.3% 3/31/2019 Wisconsin Athletic Club 30,985 4.6% 8/31/2025 Mercer (US) Inc. 27,563 4.1% 11/30/2023 5/3/2017 5/3/2017      
12 Jacksonville - Doubletree WFB                     5/17/2017 5/17/2017      
13 Moffett Place B4 WFB                     6/23/2017 6/23/2017   6/23/2017 10.0%
14 Lewis Crossing WFB 10.6% 1/31/2027 Michaels Store 17,060 7.8% 9/30/2026 Petco 12,500 5.7% 1/31/2027 6/27/2017 6/27/2017      
15 First Stamford Place WFB 7.0% 1/31/2029 Elizabeth Arden, Inc. 39,775 4.9% 10/31/2021 Ernst & Young U.S. LLP 35,661 4.4% 5/31/2020 5/19/2017 5/19/2017      
16 Village at San Jacinto WFB 4.0% 8/31/2022 Pasty’s Country Kitchen 3,000 3.2% 10/18/2020 Carl Karcher Enterprises, Inc 2,676 2.9% 6/30/2027 5/23/2017 5/23/2017   5/22/2017 14.0%
17 Metro Towne Center MSMCH 14.2% 1/31/2026 Big 5 Sporting Goods 10,000 7.1% 1/31/2019 Famous Footwear 8,002 5.7% 5/31/2026 7/20/2017 7/5/2017      
18 Sundance West Apartments MSMCH                     6/30/2017 7/11/2017   7/5/2017 18.0%
19 Artisan Cove BANA                     5/23/2017 5/24/2017   5/23/2017 17%
20 Montfort Valley MSMCH                     6/14/2017 6/15/2017      
21 8532 Melrose Avenue MSMCH                     5/10/2017 5/10/2017   5/10/2017 17.0%
22 Chateau Estates MSMCH                     7/17/2017 7/17/2017      
23 HGI Memphis Wolfchase Galleria WFB                     5/31/2017 6/1/2017      
24 Kohl’s - Scottsdale WFB                     3/22/2017 3/22/2017      
25 StorQuest - Oakland San Pablo BANA                     4/28/2017 5/1/2017   7/18/2017 29.0%
26 French Quarter MSMCH 3.8% 2/28/2025 Fountain On Peachtree, Inc. 2,145 3.7% 3/31/2020 Dominic Penn 2,132 3.7% 3/31/2020 6/27/2017 6/27/2017   6/27/2017 14.0%
27 Park Lane South Owners, Inc. NCB                     7/14/2017 7/13/2017      
28 Lakeside Village Shopping Center MSMCH 10.5% 6/30/2025 The Copper Lamp 4,107 8.2% 12/31/2021 Eliza Hair Studio 3,785 7.5% 11/30/2019 6/7/2017 6/9/2017 7/28/2017    
29 Artist Building at 300 Summer Cooperative Corporation NCB                     7/7/2017 7/7/2017      
30 Gresham Plaza MSMCH 3.0% 10/31/2027 Bertolo’s Pizza 2,289 2.9% 5/31/2019 AJ’s Liquor’s 2,102 2.7% 11/30/2020 6/19/2017 6/19/2017      
31 Edgewater Place MSMCH 4.3% 6/30/2020 Learning World Childcare 3,200 3.5% 5/31/2026 Discount City 3,200 3.5% 6/14/2024 7/10/2017 7/12/2017      
32 US Storage Plano TX BANA                     6/26/2017 6/26/2017      
33 Kohl’s Ground Lease MSMCH                     7/6/2017 7/6/2017   7/6/2017 17.0%
34 38 - 50 West 9th Street Corp. NCB                     8/7/2017 8/7/2017      
35 StorQuest - Lafayette BANA                     4/28/2017 5/1/2017      
36 Extra Space Storage - Lodi BANA                     6/15/2017 6/15/2017   6/15/2017 Storage Buildings: 14.0%; Leasing Office: 3.0%
37 StorQuest - Tallahassee BANA                     6/13/2017 6/12/2017      
38 Strawbridge Green Apartments MSMCH                     6/26/2017 6/26/2017      
39 Placerville Self Storage BANA                     6/28/2017 6/28/2017   6/28/2017 6.0%
40 CVS Retail Plaza WFB 13.2% 2/28/2022                 6/9/2017 6/9/2017      
41 Summit Self Storage BANA                     6/21/2017 6/21/2017      
42 55 Monroe Boulevard Owners Corp. NCB                     6/28/2017 6/27/2017      
43 County Line Crossing BANA 12.9% 8/1/2020 Gold Coffee Pancake House (Breakfast Cafe) 4,000 11.8% 1/31/2022 El Meson 3,600 10.6% 8/31/2022 4/24/2017 4/13/2017      
44 2199 Holland Avenue Apartment Corp. F/K/A Powers Equities, Inc. NCB                     8/4/2017 8/2/2017      
45 Englewood Village WFB 5.2% 2/28/2032 Dickey’s BBQ 2,400 3.5% 2/28/2023 Freeman Chiropractic 1,500 2.2% 11/30/2018 3/20/2017 3/20/2017      
46 Fresenius Distribution Center SC BANA                     6/5/2017 6/7/2017      
47 Irwindale Commerce Center BANA 7.1% 2/28/2020 Thai Restaurant 1,687 6.8% 6/30/2021 Priority Business Services, Inc 1,570 6.3% 3/31/2020 6/16/2017 6/16/2017   6/15/2017 10.0%
48 Saline Shopping Center WFB 7.2% 6/30/2018 Little Green Apple’s Hallmark 4,200 5.0% 5/31/2021 Capitol Cleaners of Saline 3,200 3.8% 8/31/2018 6/2/2017 6/2/2017 7/26/2017    
49 StorQuest - Glendale AZ BANA                     6/13/2017 6/12/2017      
50 West 24th Owners Corp. NCB                     7/24/2017 7/19/2017      
51 590 East 3rd Street Owners Corp. NCB                     7/12/2017 7/10/2017      
52 Folly Road Self Storage BANA                     7/19/2017 7/19/2017      
53 71 Grace Avenue Owners Corp. NCB                     7/5/2017 7/3/2017      
54 Riverbank South Owners Corp. a/k/a River Bank South Owners Corp. NCB                     6/27/2017 6/27/2017      
55 Texas Retail Portfolio WFB Various Various Various Various Various Various Various Various Various Various Various Various      
55.01 Valley Ranch WFB 10.3% 1/31/2021 One Hour MAC Cleaners 2,145 8.5% 4/30/2020 Bruno’s Italian Ristorant 2,023 8.0% 4/30/2020 6/6/2017 6/6/2017      
55.02 Crossroads Center WFB 14.2% 5/31/2021 Domino’s Pizza 1,500 14.2% 7/31/2021 Core Activated Rehab, LLC 1,265 12.0% 5/31/2019 4/13/2017 4/13/2017      
55.03 Green Oaks Center WFB 15.8% 12/31/2019 N & T Pro-Cuts 1,250 12.0% 2/28/2018 Ebaad Enterprises 1,225 11.7% 3/31/2021 4/13/2017 4/14/2017      
56 100 Randall Avenue Owners Corp. NCB                     7/27/2017 7/28/2017      
57 2680 Apt Inc. NCB                     6/30/2017 6/28/2017      
58 36 Pondfield Road West Owners, Inc. NCB                     7/11/2017 7/11/2017      
59 Seventy-Eight Tenants Corporation NCB                     8/15/2017 8/14/2017      
60 67-40 Yellowstone Blvd. Owners Corp. NCB                     8/1/2017 7/28/2017      
61 230 Central Avenue Owners Corp. NCB                     5/19/2017 5/17/2017      
62 Lancaster Owners, Incorporated NCB                     8/3/2017 8/2/2017      
63 2021 84th St. Owners Corp. NCB                     8/4/2017 8/4/2017      
64 Shops at Carson WFB 17.1% 10/31/2026 Uncle Darrow’s 2,101 16.3% 8/16/2020 Miracle Ear 850 6.6% 9/27/2018 4/21/2017 4/21/2017   4/21/2017 10.0%
65 240 Prospect Pl. Apt. Corp. NCB                     7/20/2017 7/19/2017      

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Seismic Insurance Required  (Y/N) Terrorism Insurance (Y/N) Loan Purpose Engineering Escrow / Deferred Maintenance ($) Tax Escrow (Initial) Monthly Tax Escrow ($) Tax Escrow - Cash or LoC Tax Escrow - LoC Counterparty Insurance Escrow (Initial) Monthly Insurance Escrow ($) Insurance Escrow - Cash or LoC Insurance Escrow - LoC Counterparty Upfront Replacement Reserve ($) Monthly Replacement Reserve ($) Replacement Reserve Cap ($)
1 General Motors Building MSMCH N Y Refinance 0 0 Springing     0 Springing     0 0 0
2 222 Second Street BANA N Y Refinance 0 0 Springing     0 Springing     0 Springing 0
3 University Center Chicago WFB N Y Acquisition 0 0 118,585 Cash   96,969 16,162 Cash   1,385,081 14,700 0
4 Corporate Woods Portfolio MSMCH N Y Acquisition 620,488 6,258,114 625,811 Cash   0 Springing     0 38,258 0
4.01 Corporate Woods - Building 82 MSMCH N Y                          
4.02 Corporate Woods - Building 40 MSMCH N Y                          
4.03 Corporate Woods - Building 84 MSMCH N Y                          
4.04 Corporate Woods - Building 32 MSMCH N Y                          
4.05 Corporate Woods - Building 34 MSMCH N Y                          
4.06 Corporate Woods - Building 14 MSMCH N Y                          
4.07 Corporate Woods - Building 70 MSMCH N Y                          
4.08 Corporate Woods - Building 9 MSMCH N Y                          
4.09 Corporate Woods - Building 6 MSMCH N Y                          
4.10 Corporate Woods - Building 12 MSMCH N Y                          
4.11 Corporate Woods - Building 27 MSMCH N Y                          
4.12 Corporate Woods - Building 51 MSMCH N Y                          
4.13 Corporate Woods - Building 55 MSMCH N Y                          
4.14 Corporate Woods - Building 65 MSMCH N Y                          
4.15 Corporate Woods - Building 3 MSMCH N Y                          
4.16 Corporate Woods - Building 75 MSMCH N Y                          
5 Westin Building Exchange WFB N Y Refinance 0 0 Springing     0 Springing     0 Springing 0
6 Mall of Louisiana BANA N Y Recapitalization 0 0 Springing     0 Springing     0 Springing 0
7 Redondo Beach Hotel Portfolio BANA N Y Refinance 0 368,514 92,129 Cash   0 Springing     0 63,456 0
7.01 Hilton Garden Inn Redondo Beach BANA N Y                          
7.02 Residence Inn by Marriott Redondo Beach BANA N Y                          
8 The Churchill MSMCH N Y Refinance 0 1,567,769 522,590 Cash   0 Springing     0 0 0
9 Overlook at King of Prussia WFB N Y Refinance 0 0 Springing     0 Springing     0 Springing 0
10 Raleigh Marriott City Center WFB N Y Refinance 0 372,351 62,059 Cash   0 Springing     0 89,235 0
11 411 East Wisconsin MSMCH N Y Acquisition 175,000 467,778 233,889 Cash   0 Springing     0 11,135 0
12 Jacksonville - Doubletree WFB N Y Refinance 0 220,165 27,521 Cash   0 Springing     0 49,142 0
13 Moffett Place B4 WFB N Y Refinance 0 499,913 71,416 Cash   0 Springing     0 0 0
14 Lewis Crossing WFB N Y Refinance 0 21,250 22,430; Springing Cash   50,160 4,390; Springing Cash   0 2,750; Springing 200000
15 First Stamford Place WFB N Y Refinance 0 2,486,098 0 Cash   0 Springing     0 15,458 556493
16 Village at San Jacinto WFB N Y Refinance 0 59,128 14,782; Springing Cash   0 Springing     0 1,550; Springing 45000
17 Metro Towne Center MSMCH N Y Refinance 164,352 26,635 26,635 Cash   0 Springing     0 2,344 0
18 Sundance West Apartments MSMCH N Y Acquisition 41,156 77,017 12,836 Cash   0 Springing     0 8,721 0
19 Artisan Cove BANA N Y Refinance 0 83,606 13,934 Cash   4,581 1,145 Cash   0 1,063 0
20 Montfort Valley MSMCH N Y Refinance 0 12,837 12,837 Cash   0 Springing     0 4,667 0
21 8532 Melrose Avenue MSMCH N Y Refinance 0 75,903 10,843 Cash   2,291 2,291 Cash   0 0 0
22 Chateau Estates MSMCH N Y Refinance 0 24,904 12,452 Cash   0 Springing Cash   0 3,833 0
23 HGI Memphis Wolfchase Galleria WFB N Y Refinance 0 103,310 39,767 Cash   20,932 4,187 Cash   0 17,587 0
24 Kohl’s - Scottsdale WFB N Y Refinance 0 0 Springing     0 Springing     0 4,214 0
25 StorQuest - Oakland San Pablo BANA Y Y Refinance 0 117,369 13,041 Cash   5,882 2,941 Cash   40000 761 80000
26 French Quarter MSMCH N Y Refinance 0 57,097 8,157 Cash   0 Springing     0 954 0
27 Park Lane South Owners, Inc. NCB N Y Refinance 0 168,960 56,320 Cash   0 Springing     0 0 0
28 Lakeside Village Shopping Center MSMCH N Y Refinance 6,450 73,421 24,474 Cash   0 Springing     0 836 0
29 Artist Building at 300 Summer Cooperative Corporation NCB N Y Refinance 0 14,135 7,068 Cash   7,500 732 Cash   0 0 0
30 Gresham Plaza MSMCH N Y Refinance 0 125,635 15,704 Cash   0 Springing     0 1,319 0
31 Edgewater Place MSMCH N Y Acquisition 25,125 0 8,082 Cash   2,458 1,229 Cash   0 2,763 216055
32 US Storage Plano TX BANA N Y Acquisition 355,118 90,879 12,983 Cash   0 Springing     0 1,133 0
33 Kohl’s Ground Lease MSMCH N Y Refinance 0 0 Springing     0 Springing     0 0 0
34 38 - 50 West 9th Street Corp. NCB N Y Refinance 0 0 Springing     0 Springing     0 0 0
35 StorQuest - Lafayette BANA N Y Refinance 17,000 47,962 11,991 Cash   0 Springing     0 904 32544
36 Extra Space Storage - Lodi BANA N Y Refinance 0 18,333 3,667 Cash   0 Springing     0 1,042 37507.68
37 StorQuest - Tallahassee BANA N Y Refinance 0 132,567 13,257 Cash   0 Springing     0 954 34334.28
38 Strawbridge Green Apartments MSMCH N Y Refinance 181,875 0 11,808 Cash   0 Springing     0 4,481 0
39 Placerville Self Storage BANA N Y Refinance 0 25,150 2,794 Cash   197 98 Cash   980 0 0
40 CVS Retail Plaza WFB N Y Refinance 0 7,170 2,390; Springing Cash   2,918 2,918 Cash   0 474 11,373
41 Summit Self Storage BANA N Y Refinance 0 39,156 4,351 Cash   4,125 1,375 Cash   0 1,060 38171.16
42 55 Monroe Boulevard Owners Corp. NCB N Y Refinance 0 0 Springing     0 Springing     0 0 0
43 County Line Crossing BANA N Y Refinance 71,170 8,431 8,431 Cash   10,185 1,273 Cash   136000 425 0
44 2199 Holland Avenue Apartment Corp. F/K/A Powers Equities, Inc. NCB N Y Refinance 0 40,846 13,615 Cash   0 Springing     0 0 0
45 Englewood Village WFB N Y Refinance 0 28,048 4,066 Cash   16,357 1,487 Cash   75,000 1,146 75,000
46 Fresenius Distribution Center SC BANA N Y Refinance 0 123,544 13,727 Cash   0 Springing     0 1,519 0
47 Irwindale Commerce Center BANA N Y Refinance 11,625 30,770 5,128 Cash   0 Springing     0 413 0
48 Saline Shopping Center WFB N Y Refinance 0 0 15,137 Cash   6,980 1,396 Cash   0 1,608 50000
49 StorQuest - Glendale AZ BANA N Y Refinance 0 16,272 2,712 Cash   0 Springing     0 939 33795
50 West 24th Owners Corp. NCB N Y Refinance 0 0 Springing     0 Springing     0 0 0
51 590 East 3rd Street Owners Corp. NCB N Y Refinance 0 77,221 17,921 Cash   0 Springing     0 0 0
52 Folly Road Self Storage BANA N Y Acquisition 1,388 36,254 3,625 Cash   0 Springing     14,000 540 0
53 71 Grace Avenue Owners Corp. NCB N Y Refinance 0 0 Springing     0 Springing     0 0 0
54 Riverbank South Owners Corp. a/k/a River Bank South Owners Corp. NCB N Y Refinance 0 0 Springing     0 Springing     0 0 0
55 Texas Retail Portfolio WFB N Y Refinance 210,000 96,120 10,680 Cash   0 Springing     0 1,268 0
55.01 Valley Ranch WFB N Y                          
55.02 Crossroads Center WFB N Y                          
55.03 Green Oaks Center WFB N Y                          
56 100 Randall Avenue Owners Corp. NCB N Y Refinance 0 0 Springing     0 Springing     0 0 0
57 2680 Apt Inc. NCB N Y Refinance 0 0 Springing     0 Springing     0 0 0
58 36 Pondfield Road West Owners, Inc. NCB N Y Refinance 0 19,026 8,861 Cash   0 Springing     0 0 0
59 Seventy-Eight Tenants Corporation NCB N Y Refinance 0 0 Springing     0 Springing     0 0 0
60 67-40 Yellowstone Blvd. Owners Corp. NCB N Y Refinance 0 0 Springing     0 Springing     0 0 0
61 230 Central Avenue Owners Corp. NCB N Y Refinance 0 0 Springing     0 Springing     0 0 0
62 Lancaster Owners, Incorporated NCB N Y Refinance 0 9,000 9,000 Cash   0 Springing     0 0 0
63 2021 84th St. Owners Corp. NCB N Y Refinance 0 11,252 11,252 Cash   0 Springing     0 0 0
64 Shops at Carson WFB N Y Refinance 0 10,855 2,171 Cash   30,375 3,375 Cash   0 525 0
65 240 Prospect Pl. Apt. Corp. NCB N Y Refinance 0 2,000 2,000 Cash   0 Springing     0 0 0

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Replacement Reserve Escrow - Cash or LoC Replacement Reserve Escrow - LoC Counterparty Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Reserve Cap ($) TI/LC Escrow - Cash or LoC TI/LC Escrow - LoC Counterparty Debt Service Escrow (Initial) ($) Debt Service Escrow (Monthly) ($) Debt Service Escrow - Cash or LoC Debt Service Escrow - LoC Counterparty Other Escrow I Reserve Description Other Escrow I (Initial) ($) Other Escrow I (Monthly) ($) Other Escrow I Cap ($)
1 General Motors Building MSMCH     0 0 0     0 0       0 0 0
2 222 Second Street BANA     0 Springing 0     0 0     LinkedIn Reserve ($7,709,282); Gap Rent Reserve ($1,930,704) 9,639,986 0 0
3 University Center Chicago WFB Cash   0 0 0     0 0     Seasonality Reserve 0 430,018 0
4 Corporate Woods Portfolio MSMCH Cash   7,500,000 Springing 7500000 Cash   0 0     Unfunded Tenant Obligation Reserve Funds 1,481,165 0 0
4.01 Corporate Woods - Building 82 MSMCH                              
4.02 Corporate Woods - Building 40 MSMCH                              
4.03 Corporate Woods - Building 84 MSMCH                              
4.04 Corporate Woods - Building 32 MSMCH                              
4.05 Corporate Woods - Building 34 MSMCH                              
4.06 Corporate Woods - Building 14 MSMCH                              
4.07 Corporate Woods - Building 70 MSMCH                              
4.08 Corporate Woods - Building 9 MSMCH                              
4.09 Corporate Woods - Building 6 MSMCH                              
4.10 Corporate Woods - Building 12 MSMCH                              
4.11 Corporate Woods - Building 27 MSMCH                              
4.12 Corporate Woods - Building 51 MSMCH                              
4.13 Corporate Woods - Building 55 MSMCH                              
4.14 Corporate Woods - Building 65 MSMCH                              
4.15 Corporate Woods - Building 3 MSMCH                              
4.16 Corporate Woods - Building 75 MSMCH                              
5 Westin Building Exchange WFB     0 Springing 0     0 0       0 0 0
6 Mall of Louisiana BANA     0 Springing 0     0 0       0 0 0
7 Redondo Beach Hotel Portfolio BANA Cash   0 0 0     0 0     USHA Funds 336,000 0 0
7.01 Hilton Garden Inn Redondo Beach BANA                              
7.02 Residence Inn by Marriott Redondo Beach BANA                              
8 The Churchill MSMCH     0 0 0     0 0       0 0 0
9 Overlook at King of Prussia WFB     0 0 0     0 0     Saks TILC Reserve 442,104 0 0
10 Raleigh Marriott City Center WFB Cash   0 0 0     0 0     PIP Reserve 12,000,000 0 0
11 411 East Wisconsin MSMCH Cash   0 75089 2703191.4 Cash   0 0     Outstanding TI/LC Funds 388,645 0 0
12 Jacksonville - Doubletree WFB Cash   0 0 0     0 0     PIP Reserve 0 Springing 0
13 Moffett Place B4 WFB     0 Springing 0     0 0     Tenant Specific TILC Reserve 13,247,677 0 0
14 Lewis Crossing WFB Cash   0 13,750; Springing 800000 Cash   0 0     Tenant Specific TILC / Rent Concession Reserve Tenant Specific TILC ($148,393) / Rent Concession ($60,695) Reserve 0 0
15 First Stamford Place WFB Cash   0 168848 0 Cash   0 0     Rent Concession Reserve 4,138,229 0 0
16 Village at San Jacinto WFB Cash   0 6,250; Springing 150000 Cash   0 0       0 0 0
17 Metro Towne Center MSMCH Cash   28,500 10666 0 Cash   0 0       0 0 0
18 Sundance West Apartments MSMCH Cash   0 0 0     0 0       0 0 0
19 Artisan Cove BANA Cash   0 0 0     0 0       0 0 0
20 Montfort Valley MSMCH Cash   0 0 0     0 0       0 0 0
21 8532 Melrose Avenue MSMCH     0 Springing 0     0 0     Unfunded TI/LC Deposit 122,275 0 0
22 Chateau Estates MSMCH Cash   0 0 0     0 0       0 0 0
23 HGI Memphis Wolfchase Galleria WFB Cash   0 0 0     0 0       0 0 0
24 Kohl’s - Scottsdale WFB Cash   0 0 0     0 0       0 0 0
25 StorQuest - Oakland San Pablo BANA Cash   0 0 0     0 0       0 0 0
26 French Quarter MSMCH Cash   100,000 6438 0 Cash   0 0       0 0 0
27 Park Lane South Owners, Inc. NCB     0 0 0     0 0     Collateral Security Agreement for Capital Improvements 2500000 0 0
28 Lakeside Village Shopping Center MSMCH Cash   150,000 Springing 150000 Cash   0 0       0 0 0
29 Artist Building at 300 Summer Cooperative Corporation NCB     0 0 0     0 0     Collateral Security Agreement for Capital Improvements 4,704,174 0 0
30 Gresham Plaza MSMCH Cash   0 3297 40000 Cash   0 0       0 0 0
31 Edgewater Place MSMCH Cash   0 4989 250000 Cash   0 0     Discount City rent abatement. 29,867 0 0
32 US Storage Plano TX BANA Cash   0 0 0     0 0       0 0 0
33 Kohl’s Ground Lease MSMCH     0 0 0     0 0       0 0 0
34 38 - 50 West 9th Street Corp. NCB     0 0 0     0 0       0 0 0
35 StorQuest - Lafayette BANA Cash   0 0 0     0 0       0 0 0
36 Extra Space Storage - Lodi BANA Cash   0 0 0     0 0       0 0 0
37 StorQuest - Tallahassee BANA Cash   0 0 0     0 0       0 0 0
38 Strawbridge Green Apartments MSMCH Cash   0 0 0     0 0       0 0 0
39 Placerville Self Storage BANA     0 0 0     0 0       0 0 0
40 CVS Retail Plaza WFB Cash   0 Springing 0     0 0     Springing CVS Reserve 0 Springing 0
41 Summit Self Storage BANA Cash   0 0 0     0 0       0 0 0
42 55 Monroe Boulevard Owners Corp. NCB     0 0 0     0 0       0 0 0
43 County Line Crossing BANA Cash   0 2832 170000 Cash   0 0     That Place Reserve ($150,000); Free Rent Reserve ($32,000) 182,000 0 0
44 2199 Holland Avenue Apartment Corp. F/K/A Powers Equities, Inc. NCB     0 0 0     0 0       0 0 0
45 Englewood Village WFB Cash   0 0 0     0 0     Winn-Dixie Reserve 0 5,149; Springing 250,000
46 Fresenius Distribution Center SC BANA Cash   0 5063 364536 Cash   0 0       0 0 0
47 Irwindale Commerce Center BANA Cash   0 3000 150000 Cash   0 0       0 0 0
48 Saline Shopping Center WFB Cash   0 5575 250000 Cash   0 0       0 0 0
49 StorQuest - Glendale AZ BANA Cash   0 0 0     0 0       0 0 0
50 West 24th Owners Corp. NCB     0 0 0     0 0       0 0 0
51 590 East 3rd Street Owners Corp. NCB     0 0 0     0 0       0 0 0
52 Folly Road Self Storage BANA Cash   0 Springing 0     0 0       0 Springing 0
53 71 Grace Avenue Owners Corp. NCB     0 0 0     0 0     Collateral Security Agreement for Capital Improvements 125000 0 0
54 Riverbank South Owners Corp. a/k/a River Bank South Owners Corp. NCB     0 0 0     0 0       0 0 0
55 Texas Retail Portfolio WFB Cash   40,000 6080 0 Cash   0 0       0 0 0
55.01 Valley Ranch WFB                              
55.02 Crossroads Center WFB                              
55.03 Green Oaks Center WFB                              
56 100 Randall Avenue Owners Corp. NCB     0 0 0     0 0       0 0 0
57 2680 Apt Inc. NCB     0 0 0     0 0       0 0 0
58 36 Pondfield Road West Owners, Inc. NCB     0 0 0     0 0       0 0 0
59 Seventy-Eight Tenants Corporation NCB     0 0 0     0 0       0 0 0
60 67-40 Yellowstone Blvd. Owners Corp. NCB     0 0 0     0 0       0 0 0
61 230 Central Avenue Owners Corp. NCB     0 0 0     0 0       0 0 0
62 Lancaster Owners, Incorporated NCB     0 0 0     0 0       0 0 0
63 2021 84th St. Owners Corp. NCB     0 0 0     0 0       0 0 0
64 Shops at Carson WFB Cash   0 1,070 50,000 Cash   0 0     Springing IHOP Reserve 0 Springing 0
65 240 Prospect Pl. Apt. Corp. NCB     0 0 0     0 0       0 0 0

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Other Escrow I Escrow - Cash or LoC Other  Escrow I - LoC Counterparty Other Escrow II Reserve Description Other Escrow II (Initial) ($) Other Escrow II (Monthly) ($) Other Escrow II Cap ($) Other Escrow II Escrow - Cash or LoC Other  Escrow II - LoC Counterparty Holdback Ownership Interest Ground Lease Initial Expiration Date Annual Ground Rent Payment Annual Ground Rent Increases Lockbox Whole Loan Cut-off Date Balance ($) Whole Loan Debt Service ($) Subordinate Secured Debt Original Balance ($)
1 General Motors Building MSMCH       0 0 0       Fee       Hard/Springing Cash Management 2,300,000,000 6,665,475 830,000,000
2 222 Second Street BANA Cash   Proposition 13 Reserve 1,518,368 0 0 Cash     Fee       Hard/Springing Cash Management      
3 University Center Chicago WFB Cash   Tenant Specific TILC Reserve 485,951 0 0 Cash     Fee       Hard/Upfront Cash Management      
4 Corporate Woods Portfolio MSMCH Cash   Operating Expense Funds (Springing) 0 Springing 0       Fee       Hard/Springing Cash Management      
4.01 Corporate Woods - Building 82 MSMCH                   Fee              
4.02 Corporate Woods - Building 40 MSMCH                   Fee              
4.03 Corporate Woods - Building 84 MSMCH                   Fee              
4.04 Corporate Woods - Building 32 MSMCH                   Fee              
4.05 Corporate Woods - Building 34 MSMCH                   Fee              
4.06 Corporate Woods - Building 14 MSMCH                   Fee              
4.07 Corporate Woods - Building 70 MSMCH                   Fee              
4.08 Corporate Woods - Building 9 MSMCH                   Fee              
4.09 Corporate Woods - Building 6 MSMCH                   Fee              
4.10 Corporate Woods - Building 12 MSMCH                   Fee              
4.11 Corporate Woods - Building 27 MSMCH                   Fee              
4.12 Corporate Woods - Building 51 MSMCH                   Fee              
4.13 Corporate Woods - Building 55 MSMCH                   Fee              
4.14 Corporate Woods - Building 65 MSMCH                   Fee              
4.15 Corporate Woods - Building 3 MSMCH                   Fee              
4.16 Corporate Woods - Building 75 MSMCH                   Fee              
5 Westin Building Exchange WFB       0 0 0       Fee       Soft/Springing Cash Management      
6 Mall of Louisiana BANA       0 0 0       Fee       Hard/Springing Cash Management      
7 Redondo Beach Hotel Portfolio BANA Cash   Ground Rent Funds 0 48,750 0 Cash     Leasehold 8/31/2109 $396,000 Effective rent is as of 9/1/2015 and shall increase to 110% of the prior monthly rent every five years.  On 9/1/2045 and 9/1/2080, monthly rent shall be increased to an amount equal to 1/12th of 9% of the fair market value of the premises as of the date 12 months prior to the commencement of the preceding MRV Adjustment date. Soft/Springing Cash Management      
7.01 Hilton Garden Inn Redondo Beach BANA                   Leasehold 8/31/2109 $176,000          
7.02 Residence Inn by Marriott Redondo Beach BANA                   Leasehold 8/31/2109 $220,000          
8 The Churchill MSMCH       0 0 0       Fee       None      
9 Overlook at King of Prussia WFB Cash     0 0 0       Fee       Springing      
10 Raleigh Marriott City Center WFB Cash     0 0 0       Fee and Leasehold 7/31/2107 $75,000   Hard/Springing Cash Management      
11 411 East Wisconsin MSMCH Cash   Free Rent Funds 64,275 0 0 Cash     Fee       Hard/Springing Cash Management      
12 Jacksonville - Doubletree WFB       0 0 0       Fee       Springing      
13 Moffett Place B4 WFB Cash   Rent Concession Reserve 17,046,036 0 0 Cash     Fee       Hard/Upfront Cash Management      
14 Lewis Crossing WFB Cash   Landlord Upfit / Earnout Reserve Landlord Upfit ($502,000) / Earnout ($400,000) Reserve 0 0 Cash     Fee       Springing      
15 First Stamford Place WFB Cash   Tenant Specific TILC Reserve 5,248,949 0 0 Cash     Fee       Hard/Springing Cash Management      
16 Village at San Jacinto WFB       0 0 0       Fee       Springing      
17 Metro Towne Center MSMCH       0 0 0       Fee       Springing      
18 Sundance West Apartments MSMCH       0 0 0       Fee       Springing      
19 Artisan Cove BANA       0 0 0       Fee       Springing      
20 Montfort Valley MSMCH       0 0 0       Fee       Springing      
21 8532 Melrose Avenue MSMCH Cash   Abated Rent Deposit 148,959 0 0 Cash     Fee       Hard/Springing Cash Management      
22 Chateau Estates MSMCH       0 0 0       Fee       Springing      
23 HGI Memphis Wolfchase Galleria WFB       0 0 0       Fee       Springing      
24 Kohl’s - Scottsdale WFB       0 0 0       Fee       Springing      
25 StorQuest - Oakland San Pablo BANA       0 0 0       Fee       Springing      
26 French Quarter MSMCH       0 0 0       Fee       Springing      
27 Park Lane South Owners, Inc. NCB Cash     0 0 0       Fee       None      
28 Lakeside Village Shopping Center MSMCH       0 0 0       Fee       Springing      
29 Artist Building at 300 Summer Cooperative Corporation NCB Cash     0 0 0       Fee       None      
30 Gresham Plaza MSMCH       0 0 0       Fee       Springing      
31 Edgewater Place MSMCH       0 0 0       Fee       Springing      
32 US Storage Plano TX BANA       0 0 0       Fee       Springing      
33 Kohl’s Ground Lease MSMCH       0 0 0       Fee       Springing      
34 38 - 50 West 9th Street Corp. NCB       0 0 0       Fee       None 8,200,000 27,502 1,500,000
35 StorQuest - Lafayette BANA       0 0 0       Fee       Springing      
36 Extra Space Storage - Lodi BANA       0 0 0       Fee       Springing      
37 StorQuest - Tallahassee BANA       0 0 0       Fee       Springing      
38 Strawbridge Green Apartments MSMCH       0 0 0       Fee       Springing      
39 Placerville Self Storage BANA       0 0 0       Fee       None      
40 CVS Retail Plaza WFB     Springing Safeway Reserve 0 Springing 0       Fee       None      
41 Summit Self Storage BANA       0 0 0       Fee       Springing      
42 55 Monroe Boulevard Owners Corp. NCB       0 0 0       Fee       None 5,442,710 25,235 250,000
43 County Line Crossing BANA Cash     0 0 0       Fee       Hard/Springing Cash Management      
44 2199 Holland Avenue Apartment Corp. F/K/A Powers Equities, Inc. NCB       0 0 0       Fee       None      
45 Englewood Village WFB Cash     0 0 0       Fee and Leasehold NAV NAV NAV None      
46 Fresenius Distribution Center SC BANA       0 0 0       Fee       Hard/Springing Cash Management      
47 Irwindale Commerce Center BANA       0 0 0       Fee       Springing      
48 Saline Shopping Center WFB       0 0 0       Fee       None      
49 StorQuest - Glendale AZ BANA       0 0 0       Fee       Springing      
50 West 24th Owners Corp. NCB       0 0 0       Fee       None 4,050,000 18,666 250,000
51 590 East 3rd Street Owners Corp. NCB       0 0 0       Fee       None      
52 Folly Road Self Storage BANA       0 Springing 0       Fee       Springing      
53 71 Grace Avenue Owners Corp. NCB Cash     0 0 0       Fee       None 2,996,156 14,052 200,000
54 Riverbank South Owners Corp. a/k/a River Bank South Owners Corp. NCB       0 0 0       Fee       None 3,200,000 10,442 500,000
55 Texas Retail Portfolio WFB       0 0 0       Fee       None      
55.01 Valley Ranch WFB                   Fee              
55.02 Crossroads Center WFB                   Fee              
55.03 Green Oaks Center WFB                   Fee              
56 100 Randall Avenue Owners Corp. NCB       0 0 0       Fee       None 2,250,000 10,359 250,000
57 2680 Apt Inc. NCB       0 0 0       Fee       None 2,098,468 8,527 200,000
58 36 Pondfield Road West Owners, Inc. NCB       0 0 0       Fee       None 2,600,000 10,644 750,000
59 Seventy-Eight Tenants Corporation NCB       0 0 0       Fee       None 2,050,000 6,804 250,000
60 67-40 Yellowstone Blvd. Owners Corp. NCB       0 0 0       Fee       None 2,200,000 9,071 500,000
61 230 Central Avenue Owners Corp. NCB       0 0 0       Fee       None 1,900,000 6,559 200,000
62 Lancaster Owners, Incorporated NCB       0 0 0       Fee       None 1,700,000 7,830 200,000
63 2021 84th St. Owners Corp. NCB       0 0 0       Fee       None 1,650,000 7,550 250,000
64 Shops at Carson WFB     Dog Haus Reserve 120,000 0 0 Cash     Fee       Springing      
65 240 Prospect Pl. Apt. Corp. NCB       0 0 0       Fee       None 1,000,000 4,689 200,000

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Subordinate Secured Debt Cut-off Date Balance ($) Whole Loan U/W NOI DSCR (x) Whole Loan U/W NCF DSCR (x) Whole Loan Cut-off Date LTV Ratio Whole Loan Cut-off Date U/W NOI Debt Yield Whole Loan Cut-off Date U/W NCF Debt Yield Mezzanine Debt Cut-off Date Balance($) Sponsor Affiliated Sponsors Mortgage Loan Number
1 General Motors Building MSMCH 830,000,000 2.84 2.77 47.9% 9.9% 9.6%   Boston Properties Limited Partnership, 767 LLC and Sungate Fifth Avenue LLC   1
2 222 Second Street BANA               TSCE Real Estate, L.P.   2
3 University Center Chicago WFB               UCC Chicago Acquisition Partner LLC; Blue Vista Capital Management, LLC   3
4 Corporate Woods Portfolio MSMCH               Raymond Massa   4
4.01 Corporate Woods - Building 82 MSMCH                   4.01
4.02 Corporate Woods - Building 40 MSMCH                   4.02
4.03 Corporate Woods - Building 84 MSMCH                   4.03
4.04 Corporate Woods - Building 32 MSMCH                   4.04
4.05 Corporate Woods - Building 34 MSMCH                   4.05
4.06 Corporate Woods - Building 14 MSMCH                   4.06
4.07 Corporate Woods - Building 70 MSMCH                   4.07
4.08 Corporate Woods - Building 9 MSMCH                   4.08
4.09 Corporate Woods - Building 6 MSMCH                   4.09
4.10 Corporate Woods - Building 12 MSMCH                   4.10
4.11 Corporate Woods - Building 27 MSMCH                   4.11
4.12 Corporate Woods - Building 51 MSMCH                   4.12
4.13 Corporate Woods - Building 55 MSMCH                   4.13
4.14 Corporate Woods - Building 65 MSMCH                   4.14
4.15 Corporate Woods - Building 3 MSMCH                   4.15
4.16 Corporate Woods - Building 75 MSMCH                   4.16
5 Westin Building Exchange WFB               Clise Properties, Inc.; Digital Realty Trust, L.P.   5
6 Mall of Louisiana BANA               General Growth Properties   6
7 Redondo Beach Hotel Portfolio BANA               James Bradley Wagstaff   7
7.01 Hilton Garden Inn Redondo Beach BANA                   7.01
7.02 Residence Inn by Marriott Redondo Beach BANA                   7.02
8 The Churchill MSMCH                   8
9 Overlook at King of Prussia WFB               DDRTC Core Retail Fund, LLC   9
10 Raleigh Marriott City Center WFB               Carey Watermark Investors Incorporated   10
11 411 East Wisconsin MSMCH               Middleton Partners LLC   11
12 Jacksonville - Doubletree WFB               Sotherly Hotels LP   12
13 Moffett Place B4 WFB             98,000,000 Paul Guarantor LLC   13
14 Lewis Crossing WFB               John Collett; Michael E. Robbe; Michael D. Smith; Tyler C. Covington   14
15 First Stamford Place WFB             16,000,000 Empire State Realty OP, L.P.   15
16 Village at San Jacinto WFB               Mark T. Burger; Ronald A. Recht   16
17 Metro Towne Center MSMCH               A&C Tank Sales Company, Inc.   17
18 Sundance West Apartments MSMCH               Haley Communities Limited Partnership Fund No. 2   18
19 Artisan Cove BANA               David M.Spatz   19
20 Montfort Valley MSMCH               Bernard Englard; Joseph Hoch   20
21 8532 Melrose Avenue MSMCH               Third Point Opportunities Master Fund L.P.   21
22 Chateau Estates MSMCH               0   22
23 HGI Memphis Wolfchase Galleria WFB               Sangeeta Purohit; Visanji T. Gala; Jaya Gala   23
24 Kohl’s - Scottsdale WFB               Gilbane Development Company   24
25 StorQuest - Oakland San Pablo BANA               William W. Hobin;Clark W. Porter;Timothy B. Hobin   25
26 French Quarter MSMCH               3D Investments   26
27 Park Lane South Owners, Inc. NCB                   27
28 Lakeside Village Shopping Center MSMCH               Retail Plazas, Inc.   28
29 Artist Building at 300 Summer Cooperative Corporation NCB                   29
30 Gresham Plaza MSMCH               Six Pines Realty, L.C.   30
31 Edgewater Place MSMCH               Daniel Benzvi   31
32 US Storage Plano TX BANA               Westport Properties, Inc   32
33 Kohl’s Ground Lease MSMCH               David Lazares   33
34 38 - 50 West 9th Street Corp. NCB 0 10.73 10.67 8.1% 43.2% 42.9%       34
35 StorQuest - Lafayette BANA               William W.Hobin Clark; W.Porter and Timothy B.Hobin   35
36 Extra Space Storage - Lodi BANA               Ken High; Thomas Pecht and Ann Maureen King   36
37 StorQuest - Tallahassee BANA               William W.Hobin; Clark W.Porter; Timothy B.Hobin   37
38 Strawbridge Green Apartments MSMCH               Michael Gortenburg; Scott Asner   38
39 Placerville Self Storage BANA               Gregory J. Drennan; Kenneth M.Pratt; Timothy E. Wright   39
40 CVS Retail Plaza WFB               Jeff Jurow   40
41 Summit Self Storage BANA               Charles G.Caye, Jr   41
42 55 Monroe Boulevard Owners Corp. NCB 0 3.96 3.89 17.5% 22.0% 21.6%       42
43 County Line Crossing BANA               Schrage Development   43
44 2199 Holland Avenue Apartment Corp. F/K/A Powers Equities, Inc. NCB                   44
45 Englewood Village WFB               Robert H. Park   45
46 Fresenius Distribution Center SC BANA               C. Edwared Harmon   46
47 Irwindale Commerce Center BANA               P. James Barthe; Nancy R.Barthe; Matthew I. Lamishaw; Suzan Klien Lamishaw   47
48 Saline Shopping Center WFB               Donald J. Salkowski   48
49 StorQuest - Glendale AZ BANA               William W. Hobin;Clark W. Porter;Timothy B. Hobin   49
50 West 24th Owners Corp. NCB 0 9.14 9.07 6.4% 50.6% 50.2%       50
51 590 East 3rd Street Owners Corp. NCB                   51
52 Folly Road Self Storage BANA               William Millard Choate   52
53 71 Grace Avenue Owners Corp. NCB 0 3.06 3.01 31.1% 17.2% 16.9%       53
54 Riverbank South Owners Corp. a/k/a River Bank South Owners Corp. NCB 150,000 30.62 30.24 2.5% 119.9% 118.4%       54
55 Texas Retail Portfolio WFB               Berrin Tekiner; Gonja Hediye Hartmann Tekiner   55
55.01 Valley Ranch WFB                   55.01
55.02 Crossroads Center WFB                   55.02
55.03 Green Oaks Center WFB                   55.03
56 100 Randall Avenue Owners Corp. NCB 0 3.75 3.67 36.1% 20.7% 20.3%       56
57 2680 Apt Inc. NCB 0 12.38 12.06 8.7% 60.4% 58.8%       57
58 36 Pondfield Road West Owners, Inc. NCB 0 4.85 4.76 28.7% 23.8% 23.4%       58
59 Seventy-Eight Tenants Corporation NCB 0 5.58 5.49 15.1% 22.2% 21.9%       59
60 67-40 Yellowstone Blvd. Owners Corp. NCB 0 14.39 14.16 6.1% 71.2% 70.0%       60
61 230 Central Avenue Owners Corp. NCB 0 5.15 4.99 29.0% 21.3% 20.7%       61
62 Lancaster Owners, Incorporated NCB 0 8.80 8.74 7.6% 48.6% 48.3%       62
63 2021 84th St. Owners Corp. NCB 0 7.28 7.07 10.5% 40.0% 38.8%       63
64 Shops at Carson WFB               Thomas Safran & Associates Development, Inc.   64
65 240 Prospect Pl. Apt. Corp. NCB 0 3.71 3.65 13.4% 20.9% 20.5%       65