FWP 1 n1441_x1-anxa1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226486-02
     

 

     
 

WFCM 2018-C48 Disclaimer

 

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

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

 

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

 

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

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC, Barclays Capital Inc., 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 Cross Collateralized and Cross Defaulted Loan Flag Address City State Zip Code General Property Type Specific Property Type Year
Built		 Year
Renovated
1 Miami Industrial Portfolio Barclays   2600-3070 Northwest 72nd Avenue and 4400 Northwest 72nd Avenue Miami FL 33162; 33166 Industrial Warehouse/Showroom 1977  
2 Sheraton Grand Nashville Downtown AREF   623 Union Street Nashville TN 37219 Hospitality Full Service 1975 2017
3 Walgreens - Ginsberg Portfolio WFB   Various Various Various Various Retail Single Tenant Various  
3.01 Walgreens - Alexandria, VA WFB   6717 Richmond Highway Alexandria VA 22306 Retail Single Tenant 2008  
3.02 Walgreens - Atlanta, GA WFB   2320 North Druid Hills Road Atlanta GA 30329 Retail Single Tenant 2010  
3.03 Walgreens - Burlington, NC WFB   2585 South Church Street Burlington NC 27215 Retail Single Tenant 2008  
3.04 Walgreens - Franklin, MA WFB   160 East Central Street Franklin MA 02038 Retail Single Tenant 2010  
3.05 Walgreens - Chester, MD WFB   1802 Main Street Chester MD 21619 Retail Single Tenant 2010  
3.06 Walgreens - Laredo, TX WFB   7610 McPherson Road Laredo TX 78041 Retail Single Tenant 2008  
4 Riverworks AREF   480 Pleasant Street & 5 Bridge Street Watertown MA 02472 Office Suburban 1907 2013
5 1000 Windward Concourse AREF   1000 Windward Concourse Alpharetta GA 30005 Office Suburban 1997  
6 Starwood Hotel Portfolio WFB   Various Various Various Various Hospitality Various Various Various
6.01 Renaissance St. Louis Airport Hotel WFB   9801 Natural Bridge Road St. Louis MO 63134 Hospitality Full Service 1987 2015
6.02 Renaissance Des Moines Savery Hotel WFB   401 Locust Street Des Moines IA 50309 Hospitality Full Service 1887 2018
6.03 Residence Inn St. Louis Downtown WFB   525 South Jefferson Avenue St. Louis MO 63103 Hospitality Extended Stay 2006 2017
6.04 Doubletree Hotel West Palm Beach Airport WFB   1808 South Australian Avenue West Palm Beach FL 33409 Hospitality Full Service 1987 2015
6.05 Courtyard Gulfport Beachfront WFB   1600 East Beach Boulevard Gulfport MS 39501 Hospitality Select Service 1972 2015
6.06 Fairfield Inn Atlanta Downtown WFB   54 Peachtree Street SW Atlanta GA 30303 Hospitality Limited Service 1915 2012
6.07 Hotel Indigo Chicago Vernon Hills WFB   450 North Milwaukee Avenue Vernon Hills IL 60061 Hospitality Select Service 1997 2015
6.08 Springhill Suites Chicago Southwest at Burr Ridge Hinsdale WFB   15W90 North Frontage Road Burr Ridge IL 60527 Hospitality Limited Service 2000 2015
6.09 Holiday Inn & Suites Green Bay Stadium WFB   2785 Ramada Way Green Bay WI 54304 Hospitality Full Service 2007 2015
6.10 Springhill Suites Chicago Elmhurst Oakbrook Area WFB   410 West Lake Street Elmhurst IL 60126 Hospitality Limited Service 2000 2015
6.11 Hilton Garden Inn Wichita WFB   2041 North Bradley Fair Parkway Wichita KS 67206 Hospitality Select Service 2000 2016
6.12 Courtyard Norman WFB   770 Copperfield Drive Norman OK 73072 Hospitality Select Service 2009 2016
6.13 Springhill Suites Scranton Wilkes Barre WFB   19 Radcliffe Drive Moosic PA 18507 Hospitality Limited Service 2012  
6.14 Courtyard Salisbury WFB   128 Troopers Way Salisbury MD 21804 Hospitality Select Service 2006 2015
6.15 Homewood Suites St. Louis Riverport Airport West WFB   13639 Riverport Drive Maryland Heights MO 63043 Hospitality Extended Stay 2007 2017
6.16 Residence Inn Rocky Mount WFB   230 Gateway Boulevard Rocky Mount NC 27804 Hospitality Extended Stay 1999 2016
6.17 Hampton Inn and Suites Wichita Northeast WFB   2433 North Greenwich Road Wichita KS 67226 Hospitality Limited Service 2009 2017
6.18 Residence Inn Salisbury WFB   140 Centre Road Salisbury MD 21801 Hospitality Extended Stay 2007 2015
6.19 Courtyard Rocky Mount WFB   250 Gateway Boulevard Rocky Mount NC 27804 Hospitality Select Service 2000 2015
6.20 Springhill Suites Wichita East at Plazzio WFB   1220 North Greenwich Road Wichita KS 67206 Hospitality Limited Service 2009 2016
6.21 Residence Inn Wichita East at Plazzio WFB   1212 North Greenwich Road Wichita KS 67206 Hospitality Extended Stay 2005 2013
6.22 Hampton Inn Oklahoma City Northwest WFB   3022 Northwest Expressway Oklahoma City OK 73112 Hospitality Limited Service 1997 2016
7 Franklin Towne Center AREF   3391 NJ-27 Franklin Park NJ 08823 Retail Anchored 1993  
8 Christiana Mall Barclays   132 Christiana Mall Newark DE 19702 Retail Super Regional Mall 1978 2014
9 Bella at Norcross BSP   2445 Beaver Ruin Road Norcross GA 30071 Multifamily Garden 1972 2018
10 1600 Terrell Mill Road Basis   1600 Terrell Mill Road Southeast Marietta GA 30067 Office Suburban 1980 2008
11 Memphis Industrial Portfolio Basis   Various Memphis TN 38133 Industrial Flex Various  
11.01 Wolf Lake Basis   8370, 8380, 8390, 8400, 8410, 8500 Wolf Lake Drive Memphis TN 38133 Industrial Flex 2004  
11.02 Stage Hills Basis   3080, 3110, 3111, 3144, 3150 Stage Post Drive & 7850, 7876, 8024 Stage Hills Boulevard Memphis TN 38133 Industrial Flex 1997  
12 Prudential - Digital Realty Portfolio BSP   Various Various Various Various Other Data Center Various Various
12.01 14901 FAA Boulevard BSP   14901 FAA Boulevard Fort Worth TX 76155 Other Data Center 2000  
12.02 4650 Old Ironsides Drive BSP   4650 Old Ironsides Drive Santa Clara CA 95054 Other Data Center 1977 2012
12.03 43790 Devin Shafron Drive BSP   43790 Devin Shafron Drive Ashburn VA 20147 Other Data Center 2011  
12.04 636 Pierce Street BSP   636 Pierce Street Somerset NJ 08873 Other Data Center 2001 2003
12.05 21551 Beaumeade Circle BSP   21551 Beaumeade Circle Ashburn VA 20147 Other Data Center 2012  
12.06 7505 Mason King Court BSP   7505 Mason King Court Manassas VA 20109 Other Data Center 2003  
12.07 4700 Old Ironsides Drive BSP   4700 Old Ironsides Drive Santa Clara CA 95054 Other Data Center 1993 1997
12.08 444 Toyama Drive BSP   444 Toyama Drive Sunnyvale CA 94089 Other Data Center 1999  
13 California Mixed Use Portfolio BSP   Various Various CA Various Various Various 2007  
13.01 Daytona RV & Boat Storage BSP   24194 Daytona Cove Perris CA 92570 Self Storage Self Storage 2007  
13.02 Daytona Business Park BSP   24312 Daytona Cove Perris CA 92570 Industrial Flex 2007  
13.03 Absolute Self Storage BSP   72450 Varner Road Thousand Palms CA 92276 Self Storage Self Storage 2007  
14 Danbury Commerce Portfolio AREF   Various Danbury CT 06810 Industrial Flex Various  
14.01 Delaware Commerce Park AREF   1, 4, 10, 17-19 and 22 Eagle Road; 3, 7, 14-24 and 38 Commerce Drive; 3 and 6-16 Finance Drive; 4 Old Newtown Road; 37 Apple Ridge Road Danbury CT 06810 Industrial Flex 1956  
14.02 34 Executive Drive AREF   34 Executive Drive Danbury CT 06810 Industrial Flex 1982  
15 35 Claver Place Basis   35 Claver Place Brooklyn NY 11238 Multifamily Low Rise 1930 2018
16 Aventura Mall WFB   19501 Biscayne Boulevard Aventura FL 33180 Retail Super Regional Mall 1983 2017
17 H Inc. Multifamily Portfolio Basis   Various Lansing MI Various Multifamily Garden Various Various
17.01 Motor Wheel Lofts Basis   707 Prudden Street Lansing MI 48906 Multifamily Garden 1916 2005
17.02 JI Case Lofts Basis   113 Pere Marquette Drive Lansing MI 48912 Multifamily Garden 1904 2013
18 Waterford Tulsa Apartments AREF   5181 S. Harvard Avenue Tulsa OK 74135 Multifamily Garden 1984  
19 Lakeside Pointe & Fox Club Apartments AREF   Various Indianapolis IN Various Multifamily Low Rise Various  
19.01 Lakeside Pointe at Nora AREF   9000 North College Avenue Indianapolis IN 46240 Multifamily Low Rise 1971  
19.02 Fox Club Apartments AREF   4401 South Keystone Avenue Indianapolis IN 46227 Multifamily Low Rise 1972  
20 Virginia Beach Hotel Portfolio Barclays   Various Virginia Beach VA 23451 Hospitality Full Service Various Various
20.01 Hilton Virginia Beach Oceanfront Barclays   3001 Atlantic Avenue Virginia Beach VA 23451 Hospitality Full Service 2005 2018
20.02 Hilton Garden Inn Virginia Beach Oceanfront Barclays   3315 Atlantic Avenue Virginia Beach VA 23451 Hospitality Full Service 2014  
21 Home Depot Technology Center Barclays   2161-2250 Newmarket Parkway Southeast Marietta GA 30067 Office Suburban 1984 2015
22 Hampton Inn & Suites - Vineland AREF   2134 West Landis Avenue Vineland NJ 08360 Hospitality Limited Service 2010  
23 The Tannery AREF   19 West College Avenue Yardley PA 19067 Office Suburban 1905 2018
24 Vernon Industrial WFB   4177-4199 Bandini Boulevard Vernon CA 90058 Industrial Warehouse 1972 1977
25 Liberty Portfolio Barclays   Various Various AZ Various Office Suburban Various  
25.01 Liberty Center at Rio Salado Barclays   1850, 1870, 1910, 1930 West Rio Salado Parkway Tempe AZ 85281 Office Suburban 2014  
25.02 8501 East Raintree Drive Barclays   8501 East Raintree Drive Scottsdale AZ 85260 Office Suburban 2006  
26 Argenta Flats BSP   123 West 7th Street North Little Rock AR 72114 Multifamily Garden 2013  
27 Century Town Center AREF   5975 20th Street Vero Beach FL 32966 Retail Anchored 2008  
28 Home2 Suites - Franklin Cool Springs WFB   107 International Drive Franklin TN 37067 Hospitality Extended Stay 2016  
29 Kennedy Road Marketplace AREF   1055-1065 Kennedy Road Windsor CT 06095 Retail Anchored 2007 2017
30 1400 Flat Gap Road Barclays   1400 Flat Gap Road Jefferson City TN 37760 Industrial Warehouse 2002  
31 Fair Oaks Mall Barclays   11750 Fair Oaks Mall Fairfax VA 22033 Retail Super Regional Mall 1980 2014
32 Norriton Medical Center AREF   160-190 West Germantown Pike East Norriton Township PA 19428 Office Medical 1995 2017
33 Hampton Inn & Suites McKinney Basis   2008 North Central Expressway McKinney TX 75069 Hospitality Limited Service 2015  
34 Kaden Tower AREF   6100 Dutchmans Lane Louisville KY 40205 Office CBD 1964  
35 Buellton Self Storage WFB   711 Jonata Park Road Buellton CA 93427 Self Storage Self Storage 2007  
36 Hampton Inn & Suites - Sterling Heights Basis   36400 Van Dyke Avenue Sterling Heights MI 48312 Hospitality Limited Service 2002  
37 Heartland Village Apartments AREF   1710-1791 Putnam Avenue Normal IL 61761 Multifamily Student Housing 2007  
38 CLC Self Storage Portfolio WFB   Various Various Various Various Self Storage Self Storage Various  
38.01 Kangaroo II Self-Storage WFB   100 Valency Drive Loveland CO 80537 Self Storage Self Storage 1995  
38.02 Apublix Self Storage - Sooner Road WFB   5100 South Sooner Road Oklahoma City OK 73135 Self Storage Self Storage 2003  
38.03 Apublix Self Storage - 10th Street WFB   8401 Northwest 10th Street Oklahoma City OK 73127 Self Storage Self Storage 2002  
39 33 Dart Road WFB   33 Dart Road Newnan GA 30265 Industrial Cold Storage/Manufacturing 1998 2014
40 Condor Self Storage of Ojai WFB   324 Bryant Street Ojai CA 93023 Self Storage Self Storage 2007  
41 225 Carolina AREF   225 Carolina Avenue Providence RI 02901 Office Suburban 1980 2015
42 Fairmont Crossing Barclays   7215 Fairmont Parkway Pasadena TX 77505 Mixed Use Office/Retail 2008 2012
43 Infinite Self Storage WFB   1397 North Larkin Avenue Joliet IL 60435 Self Storage Self Storage 2009  
44 Willow Ridge AREF   854 West Battlement Parkway Parachute CO 81635 Multifamily Garden 1982  
45 New London Square WFB   1425, 1427, 1489, 1495 Roswell Road Marietta GA 30062 Retail Anchored 1972  
46 Walgreens - Georgetown, TX BSP   5317 Williams Drive Georgetown TX 78633 Retail Single Tenant 2012  
47 Paso Robles Self Storage WFB   2941 Union Road Paso Robles CA 93446 Self Storage Self Storage 2005  
48 Cartwright Pointe Plaza WFB   5109 West Thomas Road Phoenix AZ 85031 Retail Anchored 1975 2014
49 Safeway - Port Angeles WFB   2709 East Highway 101 Port Angeles WA 98362 Retail Single Tenant 2001 2007
50 2011 & 2015 Abrams Road WFB   2011 and 2015 Abrams Road Dallas TX 75214 Retail Anchored 1935 2017
51 Heron Lakes Apartments Basis   1164 Skywood Drive Mobile AL 36693 Multifamily Garden 1972  
52 Rochester Square Shopping Center WFB   3946-3978 Rochester Road Troy MI 48083 Retail Unanchored 1985  
                       
                       

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller Number of Units Unit of Measure Cut-off Date Balance Per Unit/SF Original Balance ($) Cut-off Date Balance ($) % of Aggregate
Cut-off Date
Balance		 Maturity Date or ARD Balloon Payment ($) ARD Loan Origination Date First Pay Date Last IO Pay Date
1 Miami Industrial Portfolio Barclays 745,597 Sq. Ft. 89 66,100,000 66,100,000 7.9% 66,100,000 N 11/16/2018 1/6/2019 12/6/2028
2 Sheraton Grand Nashville Downtown AREF 482 Rooms 331,950 60,000,000 60,000,000 7.2% 60,000,000 N 10/4/2018 11/6/2018 10/6/2028
3 Walgreens - Ginsberg Portfolio WFB 87,049 Sq. Ft. 460 40,000,000 40,000,000 4.8% 33,155,098 N 11/16/2018 1/11/2019  
3.01 Walgreens - Alexandria, VA WFB 14,469 Sq. Ft.   9,311,000 9,311,000 1.1%          
3.02 Walgreens - Atlanta, GA WFB 14,110 Sq. Ft.   6,744,000 6,744,000 0.8%          
3.03 Walgreens - Burlington, NC WFB 14,550 Sq. Ft.   6,506,000 6,506,000 0.8%          
3.04 Walgreens - Franklin, MA WFB 14,550 Sq. Ft.   6,147,000 6,147,000 0.7%          
3.05 Walgreens - Chester, MD WFB 14,550 Sq. Ft.   6,088,000 6,088,000 0.7%          
3.06 Walgreens - Laredo, TX WFB 14,820 Sq. Ft.   5,204,000 5,204,000 0.6%          
4 Riverworks AREF 201,417 Sq. Ft. 192 38,629,000 38,629,000 4.6% 38,629,000 N 10/15/2018 12/6/2018 11/6/2028
5 1000 Windward Concourse AREF 251,425 Sq. Ft. 121 30,500,000 30,500,000 3.7% 28,649,833 N 10/17/2018 12/6/2018 11/6/2024
6 Starwood Hotel Portfolio WFB 2,943 Rooms 90,044 30,000,000 30,000,000 3.6% 30,000,000 N 8/16/2018 10/11/2018 9/11/2028
6.01 Renaissance St. Louis Airport Hotel WFB 393 Rooms   3,958,388 3,958,388 0.5%          
6.02 Renaissance Des Moines Savery Hotel WFB 209 Rooms   2,678,430 2,678,430 0.3%          
6.03 Residence Inn St. Louis Downtown WFB 188 Rooms   2,512,510 2,512,510 0.3%          
6.04 Doubletree Hotel West Palm Beach Airport WFB 175 Rooms   2,480,906 2,480,906 0.3%          
6.05 Courtyard Gulfport Beachfront WFB 149 Rooms   1,785,620 1,785,620 0.2%          
6.06 Fairfield Inn Atlanta Downtown WFB 156 Rooms   1,659,205 1,659,205 0.2%          
6.07 Hotel Indigo Chicago Vernon Hills WFB 127 Rooms   1,524,888 1,524,888 0.2%          
6.08 Springhill Suites Chicago Southwest at Burr Ridge Hinsdale WFB 128 Rooms   1,366,869 1,366,869 0.2%          
6.09 Holiday Inn & Suites Green Bay Stadium WFB 118 Rooms   1,335,265 1,335,265 0.2%          
6.10 Springhill Suites Chicago Elmhurst Oakbrook Area WFB 128 Rooms   1,224,651 1,224,651 0.1%          
6.11 Hilton Garden Inn Wichita WFB 103 Rooms   1,066,632 1,066,632 0.1%          
6.12 Courtyard Norman WFB 113 Rooms   916,513 916,513 0.1%          
6.13 Springhill Suites Scranton Wilkes Barre WFB 102 Rooms   877,008 877,008 0.1%          
6.14 Courtyard Salisbury WFB 106 Rooms   845,404 845,404 0.1%          
6.15 Homewood Suites St. Louis Riverport Airport West WFB 104 Rooms   837,503 837,503 0.1%          
6.16 Residence Inn Rocky Mount WFB 77 Rooms   837,503 837,503 0.1%          
6.17 Hampton Inn and Suites Wichita Northeast WFB 102 Rooms   797,998 797,998 0.1%          
6.18 Residence Inn Salisbury WFB 84 Rooms   790,097 790,097 0.1%          
6.19 Courtyard Rocky Mount WFB 90 Rooms   639,979 639,979 0.1%          
6.20 Springhill Suites Wichita East at Plazzio WFB 102 Rooms   632,078 632,078 0.1%          
6.21 Residence Inn Wichita East at Plazzio WFB 93 Rooms   632,078 632,078 0.1%          
6.22 Hampton Inn Oklahoma City Northwest WFB 96 Rooms   600,474 600,474 0.1%          
7 Franklin Towne Center AREF 138,364 Sq. Ft. 210 29,000,000 29,000,000 3.5% 20,350,080 Y 11/20/2018 1/6/2019  
8 Christiana Mall Barclays 779,084 Sq. Ft. 434 28,000,000 28,000,000 3.4% 28,000,000 N 7/12/2018 9/1/2018 8/1/2028
9 Bella at Norcross BSP 318 Units 84,906 27,000,000 27,000,000 3.2% 25,102,324 N 11/9/2018 1/6/2019 12/6/2023
10 1600 Terrell Mill Road Basis 251,710 Sq. Ft. 103 26,000,000 26,000,000 3.1% 22,681,831 N 11/16/2018 01/06/2019 12/6/2020
11 Memphis Industrial Portfolio Basis 467,949 Sq. Ft. 55 25,600,000 25,600,000 3.1% 21,353,501 N 11/19/2018 01/01/2019  
11.01 Wolf Lake Basis 229,674 Sq. Ft.   13,150,000 13,150,000 1.6%          
11.02 Stage Hills Basis 238,275 Sq. Ft.   12,450,000 12,450,000 1.5%          
12 Prudential - Digital Realty Portfolio BSP 1,042,933 Sq. Ft. 203 25,000,000 25,000,000 3.0% 25,000,000 N 9/7/2018 11/6/2018 10/6/2023
12.01 14901 FAA Boulevard BSP 263,700 Sq. Ft.   5,047,170 5,047,170 0.6%          
12.02 4650 Old Ironsides Drive BSP 124,383 Sq. Ft.   4,410,377 4,410,377 0.5%          
12.03 43790 Devin Shafron Drive BSP 152,138 Sq. Ft.   3,561,321 3,561,321 0.4%          
12.04 636 Pierce Street BSP 108,336 Sq. Ft.   2,959,906 2,959,906 0.4%          
12.05 21551 Beaumeade Circle BSP 152,504 Sq. Ft.   2,665,094 2,665,094 0.3%          
12.06 7505 Mason King Court BSP 109,650 Sq. Ft.   2,311,321 2,311,321 0.3%          
12.07 4700 Old Ironsides Drive BSP 90,139 Sq. Ft.   2,252,358 2,252,358 0.3%          
12.08 444 Toyama Drive BSP 42,083 Sq. Ft.   1,792,453 1,792,453 0.2%          
13 California Mixed Use Portfolio BSP 607,004 Sq. Ft. 41 24,800,000 24,800,000 3.0% 20,516,783 N 11/16/2018 1/6/2019  
13.01 Daytona RV & Boat Storage BSP 322,622 Sq. Ft.   12,270,000 12,270,000 1.5%          
13.02 Daytona Business Park BSP 199,158 Sq. Ft.   7,030,000 7,030,000 0.8%          
13.03 Absolute Self Storage BSP 85,224 Sq. Ft.   5,500,000 5,500,000 0.7%          
14 Danbury Commerce Portfolio AREF 468,711 Sq. Ft. 81 22,800,000 22,800,000 2.7% 22,800,000 N 10/26/2018 12/6/2018 11/6/2028
14.01 Delaware Commerce Park AREF 379,829 Sq. Ft.   18,120,000 18,120,000 2.2%          
14.02 34 Executive Drive AREF 88,882 Sq. Ft.   4,680,000 4,680,000 0.6%          
15 35 Claver Place Basis 44 Units 484,773 21,330,000 21,330,000 2.6% 21,330,000 N 11/01/2018 12/01/2018 11/1/2028
16 Aventura Mall WFB 1,217,508 Sq. Ft. 1,155 20,000,000 20,000,000 2.4% 20,000,000 N 6/7/2018 8/1/2018 7/1/2028
17 H Inc. Multifamily Portfolio Basis 140 Units 135,918 19,200,000 19,028,538 2.3% 15,859,552 N 03/23/2018 05/01/2018  
17.01 Motor Wheel Lofts Basis 119 Units   16,340,000 16,194,079 1.9%          
17.02 JI Case Lofts Basis 21 Units   2,860,000 2,834,459 0.3%          
18 Waterford Tulsa Apartments AREF 344 Units 52,744 18,144,000 18,144,000 2.2% 16,841,829 N 10/16/2018 12/6/2018 11/6/2023
19 Lakeside Pointe & Fox Club Apartments AREF 924 Units 34,632 16,000,000 16,000,000 1.9% 14,716,738 N 10/12/2018 12/6/2018 11/6/2022
19.01 Lakeside Pointe at Nora AREF 588 Units   10,794,939 10,794,939 1.3%          
19.02 Fox Club Apartments AREF 336 Units   5,205,061 5,205,061 0.6%          
20 Virginia Beach Hotel Portfolio Barclays 456 Rooms 197,368 15,000,000 15,000,000 1.8% 12,949,131 N 8/31/2018 10/6/2018 9/6/2020
20.01 Hilton Virginia Beach Oceanfront Barclays 289 Rooms   9,754,601 9,754,601 1.2%          
20.02 Hilton Garden Inn Virginia Beach Oceanfront Barclays 167 Rooms   5,245,399 5,245,399 0.6%          
21 Home Depot Technology Center Barclays 347,498 Sq. Ft. 127 14,300,000 14,300,000 1.7% 14,300,000 Y 10/11/2018 12/5/2018 11/5/2025
22 Hampton Inn & Suites - Vineland AREF 130 Rooms 108,262 14,100,000 14,074,103 1.7% 11,952,166 N 9/28/2018 11/6/2018  
23 The Tannery AREF 65,355 Sq. Ft. 202 13,250,000 13,221,538 1.6% 10,986,327 N 9/14/2018 11/6/2018  
24 Vernon Industrial WFB 147,300 Sq. Ft. 88 13,000,000 13,000,000 1.6% 13,000,000 N 11/16/2018 1/11/2019 12/11/2028
25 Liberty Portfolio Barclays 805,746 Sq. Ft. 206 12,850,000 12,850,000 1.5% 12,850,000 N 9/26/2018 11/6/2018 10/6/2028
25.01 Liberty Center at Rio Salado Barclays 682,406 Sq. Ft.   10,914,174 10,914,174 1.3%          
25.02 8501 East Raintree Drive Barclays 123,340 Sq. Ft.   1,935,826 1,935,826 0.2%          
26 Argenta Flats BSP 160 Units 74,375 11,900,000 11,900,000 1.4% 10,413,718 N 11/16/2018 1/6/2019 12/6/2020
27 Century Town Center AREF 99,533 Sq. Ft. 120 11,900,000 11,900,000 1.4% 10,979,104 N 10/18/2018 12/6/2018 11/6/2023
28 Home2 Suites - Franklin Cool Springs WFB 105 Rooms 113,333 11,900,000 11,900,000 1.4% 9,819,428 N 11/14/2018 1/11/2019  
29 Kennedy Road Marketplace AREF 64,707 Sq. Ft. 178 11,500,000 11,500,000 1.4% 10,643,946 N 11/20/2018 1/6/2019 12/6/2023
30 1400 Flat Gap Road Barclays 485,977 Sq. Ft. 21 10,250,000 10,250,000 1.2% 9,467,422 N 11/2/2018 12/6/2018 11/6/2020
31 Fair Oaks Mall Barclays 779,949 Sq. Ft. 223 9,625,000 9,553,431 1.1% 8,919,006 N 4/27/2018 6/10/2018  
32 Norriton Medical Center AREF 74,212 Sq. Ft. 117 8,700,000 8,700,000 1.0% 8,700,000 N 11/8/2018 1/6/2019 12/6/2028
33 Hampton Inn & Suites McKinney Basis 79 Rooms 99,533 7,875,000 7,863,138 0.9% 6,040,312 N 10/18/2018 12/01/2018  
34 Kaden Tower AREF 86,834 Sq. Ft. 88 7,650,000 7,650,000 0.9% 6,667,787 N 11/19/2018 1/6/2019 8/6/2020
35 Buellton Self Storage WFB 85,468 Sq. Ft. 88 7,500,000 7,500,000 0.9% 7,500,000 N 11/7/2018 12/11/2018 11/11/2028
36 Hampton Inn & Suites - Sterling Heights Basis 76 Rooms 98,684 7,500,000 7,500,000 0.9% 6,308,103 N 11/19/2018 01/01/2019  
37 Heartland Village Apartments AREF 288 Beds 24,089 6,937,500 6,937,500 0.8% 6,238,172 N 11/2/2018 12/6/2018 11/6/2021
38 CLC Self Storage Portfolio WFB 139,785 Sq. Ft. 48 6,700,000 6,700,000 0.8% 6,008,251 N 11/6/2018 12/11/2018 11/11/2021
38.01 Kangaroo II Self-Storage WFB 75,325 Sq. Ft.   3,605,700 3,605,700 0.4%          
38.02 Apublix Self Storage - Sooner Road WFB 49,110 Sq. Ft.   2,309,530 2,309,530 0.3%          
38.03 Apublix Self Storage - 10th Street WFB 15,350 Sq. Ft.   784,770 784,770 0.1%          
39 33 Dart Road WFB 104,880 Sq. Ft. 63 6,600,000 6,600,000 0.8% 6,600,000 N 10/26/2018 12/11/2018 11/11/2028
40 Condor Self Storage of Ojai WFB 85,595 Sq. Ft. 70 6,000,000 6,000,000 0.7% 6,000,000 N 11/8/2018 12/11/2018 11/11/2028
41 225 Carolina AREF 40,507 Sq. Ft. 148 6,000,000 6,000,000 0.7% 5,437,485 N 10/30/2018 12/6/2018 11/6/2022
42 Fairmont Crossing Barclays 29,114 Sq. Ft. 203 5,900,000 5,900,000 0.7% 5,462,013 N 11/16/2018 1/6/2019 12/6/2023
43 Infinite Self Storage WFB 94,600 Sq. Ft. 61 5,750,000 5,750,000 0.7% 5,750,000 N 10/18/2018 12/11/2018 11/11/2028
44 Willow Ridge AREF 211 Units 26,943 5,685,000 5,685,000 0.7% 5,004,948 N 10/4/2018 11/6/2018 4/6/2021
45 New London Square WFB 89,053 Sq. Ft. 57 5,075,000 5,075,000 0.6% 4,325,411 N 11/7/2018 12/11/2018 11/11/2019
46 Walgreens - Georgetown, TX BSP 14,820 Sq. Ft. 294 4,350,000 4,350,000 0.5% 4,350,000 N 10/23/2018 12/6/2018 11/6/2028
47 Paso Robles Self Storage WFB 96,098 Sq. Ft. 42 4,000,000 4,000,000 0.5% 4,000,000 N 11/14/2018 1/11/2019 12/11/2028
48 Cartwright Pointe Plaza WFB 73,725 Sq. Ft. 54 3,960,000 3,960,000 0.5% 3,236,160 N 11/13/2018 1/11/2019  
49 Safeway - Port Angeles WFB 43,228 Sq. Ft. 81 3,500,000 3,500,000 0.4% 3,500,000 N 11/1/2018 12/11/2018 11/11/2028
50 2011 & 2015 Abrams Road WFB 8,362 Sq. Ft. 371 3,100,000 3,100,000 0.4% 3,100,000 N 11/14/2018 1/11/2019 12/11/2028
51 Heron Lakes Apartments Basis 52 Units 43,898 2,300,000 2,282,696 0.3% 1,744,971 N 06/27/2018 08/01/2018  
52 Rochester Square Shopping Center WFB 19,036 Sq. Ft. 79 1,500,000 1,500,000 0.2% 1,343,350 N 11/9/2018 12/11/2018 11/11/2021
                           
                           

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller 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
1 Miami Industrial Portfolio Barclays   12/6/2028   4.98100% TBD TBD TBD 0.00050% TBD
2 Sheraton Grand Nashville Downtown AREF   10/6/2028   5.03500% TBD TBD TBD 0.00050% TBD
3 Walgreens - Ginsberg Portfolio WFB 1/11/2019 12/11/2028   5.25000% TBD TBD TBD 0.00050% TBD
3.01 Walgreens - Alexandria, VA WFB         TBD TBD TBD 0.00050% TBD
3.02 Walgreens - Atlanta, GA WFB         TBD TBD TBD 0.00050% TBD
3.03 Walgreens - Burlington, NC WFB         TBD TBD TBD 0.00050% TBD
3.04 Walgreens - Franklin, MA WFB         TBD TBD TBD 0.00050% TBD
3.05 Walgreens - Chester, MD WFB         TBD TBD TBD 0.00050% TBD
3.06 Walgreens - Laredo, TX WFB         TBD TBD TBD 0.00050% TBD
4 Riverworks AREF   11/6/2028   4.85700% TBD TBD TBD 0.00050% TBD
5 1000 Windward Concourse AREF 12/6/2024 11/6/2028   4.99500% TBD TBD TBD 0.00050% TBD
6 Starwood Hotel Portfolio WFB   9/11/2028   5.15000% TBD TBD TBD 0.00050% TBD
6.01 Renaissance St. Louis Airport Hotel WFB         TBD TBD TBD 0.00050% TBD
6.02 Renaissance Des Moines Savery Hotel WFB         TBD TBD TBD 0.00050% TBD
6.03 Residence Inn St. Louis Downtown WFB         TBD TBD TBD 0.00050% TBD
6.04 Doubletree Hotel West Palm Beach Airport WFB         TBD TBD TBD 0.00050% TBD
6.05 Courtyard Gulfport Beachfront WFB         TBD TBD TBD 0.00050% TBD
6.06 Fairfield Inn Atlanta Downtown WFB         TBD TBD TBD 0.00050% TBD
6.07 Hotel Indigo Chicago Vernon Hills WFB         TBD TBD TBD 0.00050% TBD
6.08 Springhill Suites Chicago Southwest at Burr Ridge Hinsdale WFB         TBD TBD TBD 0.00050% TBD
6.09 Holiday Inn & Suites Green Bay Stadium WFB         TBD TBD TBD 0.00050% TBD
6.10 Springhill Suites Chicago Elmhurst Oakbrook Area WFB         TBD TBD TBD 0.00050% TBD
6.11 Hilton Garden Inn Wichita WFB         TBD TBD TBD 0.00050% TBD
6.12 Courtyard Norman WFB         TBD TBD TBD 0.00050% TBD
6.13 Springhill Suites Scranton Wilkes Barre WFB         TBD TBD TBD 0.00050% TBD
6.14 Courtyard Salisbury WFB         TBD TBD TBD 0.00050% TBD
6.15 Homewood Suites St. Louis Riverport Airport West WFB         TBD TBD TBD 0.00050% TBD
6.16 Residence Inn Rocky Mount WFB         TBD TBD TBD 0.00050% TBD
6.17 Hampton Inn and Suites Wichita Northeast WFB         TBD TBD TBD 0.00050% TBD
6.18 Residence Inn Salisbury WFB         TBD TBD TBD 0.00050% TBD
6.19 Courtyard Rocky Mount WFB         TBD TBD TBD 0.00050% TBD
6.20 Springhill Suites Wichita East at Plazzio WFB         TBD TBD TBD 0.00050% TBD
6.21 Residence Inn Wichita East at Plazzio WFB         TBD TBD TBD 0.00050% TBD
6.22 Hampton Inn Oklahoma City Northwest WFB         TBD TBD TBD 0.00050% TBD
7 Franklin Towne Center AREF 1/6/2019 10/6/2028 12/6/2030 5.41000% TBD TBD TBD 0.00050% TBD
8 Christiana Mall Barclays   8/1/2028   4.27750% TBD TBD TBD 0.00050% TBD
9 Bella at Norcross BSP 1/6/2024 12/6/2028   5.54000% TBD TBD TBD 0.00050% TBD
10 1600 Terrell Mill Road Basis 1/6/2021 12/06/2028   5.33000% TBD TBD TBD 0.00050% TBD
11 Memphis Industrial Portfolio Basis 1/1/2019 12/01/2028   5.45000% TBD TBD TBD 0.00050% TBD
11.01 Wolf Lake Basis         TBD TBD TBD 0.00050% TBD
11.02 Stage Hills Basis         TBD TBD TBD 0.00050% TBD
12 Prudential - Digital Realty Portfolio BSP   10/6/2023   4.55750% TBD TBD TBD 0.00050% TBD
12.01 14901 FAA Boulevard BSP         TBD TBD TBD 0.00050% TBD
12.02 4650 Old Ironsides Drive BSP         TBD TBD TBD 0.00050% TBD
12.03 43790 Devin Shafron Drive BSP         TBD TBD TBD 0.00050% TBD
12.04 636 Pierce Street BSP         TBD TBD TBD 0.00050% TBD
12.05 21551 Beaumeade Circle BSP         TBD TBD TBD 0.00050% TBD
12.06 7505 Mason King Court BSP         TBD TBD TBD 0.00050% TBD
12.07 4700 Old Ironsides Drive BSP         TBD TBD TBD 0.00050% TBD
12.08 444 Toyama Drive BSP         TBD TBD TBD 0.00050% TBD
13 California Mixed Use Portfolio BSP 1/6/2019 12/6/2028   5.19000% TBD TBD TBD 0.00050% TBD
13.01 Daytona RV & Boat Storage BSP         TBD TBD TBD 0.00050% TBD
13.02 Daytona Business Park BSP         TBD TBD TBD 0.00050% TBD
13.03 Absolute Self Storage BSP         TBD TBD TBD 0.00050% TBD
14 Danbury Commerce Portfolio AREF   11/6/2028   5.72500% TBD TBD TBD 0.00050% TBD
14.01 Delaware Commerce Park AREF         TBD TBD TBD 0.00050% TBD
14.02 34 Executive Drive AREF         TBD TBD TBD 0.00050% TBD
15 35 Claver Place Basis   11/01/2028   5.31500% TBD TBD TBD 0.00050% TBD
16 Aventura Mall WFB   7/1/2028   4.12125% TBD TBD TBD 0.00050% TBD
17 H Inc. Multifamily Portfolio Basis 5/1/2018 04/01/2028   5.14000% TBD TBD TBD 0.00050% TBD
17.01 Motor Wheel Lofts Basis         TBD TBD TBD 0.00050% TBD
17.02 JI Case Lofts Basis         TBD TBD TBD 0.00050% TBD
18 Waterford Tulsa Apartments AREF 12/6/2023 11/6/2028   5.43000% TBD TBD TBD 0.00050% TBD
19 Lakeside Pointe & Fox Club Apartments AREF 12/6/2022 11/6/2028   5.98000% TBD TBD TBD 0.00050% TBD
19.01 Lakeside Pointe at Nora AREF         TBD TBD TBD 0.00050% TBD
19.02 Fox Club Apartments AREF         TBD TBD TBD 0.00050% TBD
20 Virginia Beach Hotel Portfolio Barclays 10/6/2020 9/6/2028   4.91250% TBD TBD TBD 0.00050% TBD
20.01 Hilton Virginia Beach Oceanfront Barclays         TBD TBD TBD 0.00050% TBD
20.02 Hilton Garden Inn Virginia Beach Oceanfront Barclays         TBD TBD TBD 0.00050% TBD
21 Home Depot Technology Center Barclays   11/5/2025 11/5/2028 5.00100% TBD TBD TBD 0.00050% TBD
22 Hampton Inn & Suites - Vineland AREF 11/6/2018 10/6/2028   5.98000% TBD TBD TBD 0.00050% TBD
23 The Tannery AREF 11/6/2018 10/6/2028   5.26000% TBD TBD TBD 0.00050% TBD
24 Vernon Industrial WFB   12/11/2028   5.00000% TBD TBD TBD 0.00050% TBD
25 Liberty Portfolio Barclays   10/6/2028   4.75500% TBD TBD TBD 0.00050% TBD
25.01 Liberty Center at Rio Salado Barclays         TBD TBD TBD 0.00050% TBD
25.02 8501 East Raintree Drive Barclays         TBD TBD TBD 0.00050% TBD
26 Argenta Flats BSP 1/6/2021 12/6/2028   5.46000% TBD TBD TBD 0.00050% TBD
27 Century Town Center AREF 12/6/2023 11/6/2028   5.01800% TBD TBD TBD 0.00050% TBD
28 Home2 Suites - Franklin Cool Springs WFB 1/11/2019 12/11/2028   5.11000% TBD TBD TBD 0.00050% TBD
29 Kennedy Road Marketplace AREF 1/6/2024 12/6/2028   5.23000% TBD TBD TBD 0.00050% TBD
30 1400 Flat Gap Road Barclays 12/6/2020 11/6/2025   5.10500% TBD TBD TBD 0.00050% TBD
31 Fair Oaks Mall Barclays 6/10/2018 5/10/2023   4.25800% TBD TBD TBD 0.00050% TBD
32 Norriton Medical Center AREF   12/6/2028   5.14500% TBD TBD TBD 0.00050% TBD
33 Hampton Inn & Suites McKinney Basis 12/1/2018 11/01/2028   5.72000% TBD TBD TBD 0.00050% TBD
34 Kaden Tower AREF 9/6/2020 12/6/2028   5.59500% TBD TBD TBD 0.00050% TBD
35 Buellton Self Storage WFB   11/11/2028   4.99500% TBD TBD TBD 0.00050% TBD
36 Hampton Inn & Suites - Sterling Heights Basis 1/1/2019 12/01/2028   5.72000% TBD TBD TBD 0.00050% TBD
37 Heartland Village Apartments AREF 12/6/2021 11/6/2028   5.75000% TBD TBD TBD 0.00050% TBD
38 CLC Self Storage Portfolio WFB 12/11/2021 11/11/2028   5.61500% TBD TBD TBD 0.00050% TBD
38.01 Kangaroo II Self-Storage WFB         TBD TBD TBD 0.00050% TBD
38.02 Apublix Self Storage - Sooner Road WFB         TBD TBD TBD 0.00050% TBD
38.03 Apublix Self Storage - 10th Street WFB         TBD TBD TBD 0.00050% TBD
39 33 Dart Road WFB   11/11/2028   4.90000% TBD TBD TBD 0.00050% TBD
40 Condor Self Storage of Ojai WFB   11/11/2028   5.04000% TBD TBD TBD 0.00050% TBD
41 225 Carolina AREF 12/6/2022 11/6/2028   5.12000% TBD TBD TBD 0.00050% TBD
42 Fairmont Crossing Barclays 1/6/2024 12/6/2028   5.24500% TBD TBD TBD 0.00050% TBD
43 Infinite Self Storage WFB   11/11/2028   5.53000% TBD TBD TBD 0.00050% TBD
44 Willow Ridge AREF 5/6/2021 10/6/2028   5.24000% TBD TBD TBD 0.00050% TBD
45 New London Square WFB 12/11/2019 11/11/2028   5.33000% TBD TBD TBD 0.00050% TBD
46 Walgreens - Georgetown, TX BSP   11/6/2028   5.33000% TBD TBD TBD 0.00050% TBD
47 Paso Robles Self Storage WFB   12/11/2028   4.87000% TBD TBD TBD 0.00050% TBD
48 Cartwright Pointe Plaza WFB 1/11/2019 12/11/2028   4.81500% TBD TBD TBD 0.00050% TBD
49 Safeway - Port Angeles WFB   11/11/2028   5.26000% TBD TBD TBD 0.00050% TBD
50 2011 & 2015 Abrams Road WFB   12/11/2028   5.50500% TBD TBD TBD 0.00050% TBD
51 Heron Lakes Apartments Basis 8/1/2018 07/01/2028   5.40000% TBD TBD TBD 0.00050% TBD
52 Rochester Square Shopping Center WFB 12/11/2021 11/11/2028   5.55000% TBD TBD TBD 0.00050% TBD
                       
                       

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller Net Mortgage Rate Interest Accrual Method Monthly P&I Payment ($) Amortization Type Interest Accrual Method During IO Original Term to Maturity or ARD (Mos.) Remaining Term to Maturity or ARD (Mos.) Original IO
Period (Mos.)		 Remaining IO
Period (Mos.)		 Original Amort Term (Mos.)
1 Miami Industrial Portfolio Barclays TBD Actual/360 278,180.78 Interest-only, Balloon Actual/360 120 120 120 120 0
2 Sheraton Grand Nashville Downtown AREF TBD Actual/360 255,246.53 Interest-only, Balloon Actual/360 120 118 120 118 0
3 Walgreens - Ginsberg Portfolio WFB TBD Actual/360 220,881.48 Amortizing Balloon   120 120 0 0 360
3.01 Walgreens - Alexandria, VA WFB TBD                  
3.02 Walgreens - Atlanta, GA WFB TBD                  
3.03 Walgreens - Burlington, NC WFB TBD                  
3.04 Walgreens - Franklin, MA WFB TBD                  
3.05 Walgreens - Chester, MD WFB TBD                  
3.06 Walgreens - Laredo, TX WFB TBD                  
4 Riverworks AREF TBD Actual/360 158,522.42 Interest-only, Balloon Actual/360 120 119 120 119 0
5 1000 Windward Concourse AREF TBD Actual/360 163,637.41 Interest-only, Amortizing Balloon Actual/360 120 119 72 71 360
6 Starwood Hotel Portfolio WFB TBD Actual/360 130,538.19 Interest-only, Balloon Actual/360 120 117 120 117 0
6.01 Renaissance St. Louis Airport Hotel WFB TBD                  
6.02 Renaissance Des Moines Savery Hotel WFB TBD                  
6.03 Residence Inn St. Louis Downtown WFB TBD                  
6.04 Doubletree Hotel West Palm Beach Airport WFB TBD                  
6.05 Courtyard Gulfport Beachfront WFB TBD                  
6.06 Fairfield Inn Atlanta Downtown WFB TBD                  
6.07 Hotel Indigo Chicago Vernon Hills WFB TBD                  
6.08 Springhill Suites Chicago Southwest at Burr Ridge Hinsdale WFB TBD                  
6.09 Holiday Inn & Suites Green Bay Stadium WFB TBD                  
6.10 Springhill Suites Chicago Elmhurst Oakbrook Area WFB TBD                  
6.11 Hilton Garden Inn Wichita WFB TBD                  
6.12 Courtyard Norman WFB TBD                  
6.13 Springhill Suites Scranton Wilkes Barre WFB TBD                  
6.14 Courtyard Salisbury WFB TBD                  
6.15 Homewood Suites St. Louis Riverport Airport West WFB TBD                  
6.16 Residence Inn Rocky Mount WFB TBD                  
6.17 Hampton Inn and Suites Wichita Northeast WFB TBD                  
6.18 Residence Inn Salisbury WFB TBD                  
6.19 Courtyard Rocky Mount WFB TBD                  
6.20 Springhill Suites Wichita East at Plazzio WFB TBD                  
6.21 Residence Inn Wichita East at Plazzio WFB TBD                  
6.22 Hampton Inn Oklahoma City Northwest WFB TBD                  
7 Franklin Towne Center AREF TBD Actual/360 188,110.77 Amortizing ARD   118 118 0 0 264
8 Christiana Mall Barclays TBD Actual/360 101,194.56 Interest-only, Balloon Actual/360 120 116 120 116 0
9 Bella at Norcross BSP TBD Actual/360 153,981.32 Interest-only, Amortizing Balloon Actual/360 120 120 60 60 360
10 1600 Terrell Mill Road Basis TBD Actual/360 144,863.97 Interest-only, Amortizing Balloon Actual/360 120 120 24 24 360
11 Memphis Industrial Portfolio Basis TBD Actual/360 144,551.91 Amortizing Balloon   120 120 0 0 360
11.01 Wolf Lake Basis TBD                  
11.02 Stage Hills Basis TBD                  
12 Prudential - Digital Realty Portfolio BSP TBD Actual/360 96,266.64 Interest-only, Balloon Actual/360 60 58 60 58 0
12.01 14901 FAA Boulevard BSP TBD                  
12.02 4650 Old Ironsides Drive BSP TBD                  
12.03 43790 Devin Shafron Drive BSP TBD                  
12.04 636 Pierce Street BSP TBD                  
12.05 21551 Beaumeade Circle BSP TBD                  
12.06 7505 Mason King Court BSP TBD                  
12.07 4700 Old Ironsides Drive BSP TBD                  
12.08 444 Toyama Drive BSP TBD                  
13 California Mixed Use Portfolio BSP TBD Actual/360 136,026.34 Amortizing Balloon Actual/360 120 120 0 0 360
13.01 Daytona RV & Boat Storage BSP TBD                  
13.02 Daytona Business Park BSP TBD                  
13.03 Absolute Self Storage BSP TBD                  
14 Danbury Commerce Portfolio AREF TBD Actual/360 110,285.76 Interest-only, Balloon Actual/360 120 119 120 119 0
14.01 Delaware Commerce Park AREF TBD                  
14.02 34 Executive Drive AREF TBD                  
15 35 Claver Place Basis TBD Actual/360 95,786.27 Interest-only, Balloon Actual/360 120 119 120 119 0
16 Aventura Mall WFB TBD Actual/360 69,641.49 Interest-only, Balloon Actual/360 120 115 120 115 0
17 H Inc. Multifamily Portfolio Basis TBD Actual/360 104,718.77 Amortizing Balloon   120 112 0 0 360
17.01 Motor Wheel Lofts Basis TBD                  
17.02 JI Case Lofts Basis TBD                  
18 Waterford Tulsa Apartments AREF TBD Actual/360 102,224.19 Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360
19 Lakeside Pointe & Fox Club Apartments AREF TBD Actual/360 95,722.45 Interest-only, Amortizing Balloon Actual/360 120 119 48 47 360
19.01 Lakeside Pointe at Nora AREF TBD                  
19.02 Fox Club Apartments AREF TBD                  
20 Virginia Beach Hotel Portfolio Barclays TBD Actual/360 79,723.01 Interest-only, Amortizing Balloon Actual/360 120 117 24 21 360
20.01 Hilton Virginia Beach Oceanfront Barclays TBD                  
20.02 Hilton Garden Inn Virginia Beach Oceanfront Barclays TBD                  
21 Home Depot Technology Center Barclays TBD Actual/360 60,422.96 Interest-only, ARD Actual/360 84 83 84 83 0
22 Hampton Inn & Suites - Vineland AREF TBD Actual/360 84,355.41 Amortizing Balloon   120 118 0 0 360
23 The Tannery AREF TBD Actual/360 73,249.08 Amortizing Balloon   120 118 0 0 360
24 Vernon Industrial WFB TBD Actual/360 54,918.98 Interest-only, Balloon Actual/360 120 120 120 120 0
25 Liberty Portfolio Barclays TBD Actual/360 51,625.32 Interest-only, Balloon Actual/360 120 118 120 118 0
25.01 Liberty Center at Rio Salado Barclays TBD                  
25.02 8501 East Raintree Drive Barclays TBD                  
26 Argenta Flats BSP TBD Actual/360 67,268.54 Interest-only, Amortizing Balloon Actual/360 120 120 24 24 360
27 Century Town Center AREF TBD Actual/360 64,012.75 Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360
28 Home2 Suites - Franklin Cool Springs WFB TBD Actual/360 64,684.16 Amortizing Balloon   120 120 0 0 360
29 Kennedy Road Marketplace AREF TBD Actual/360 63,361.04 Interest-only, Amortizing Balloon Actual/360 120 120 60 60 360
30 1400 Flat Gap Road Barclays TBD Actual/360 55,683.85 Interest-only, Amortizing Balloon Actual/360 84 83 24 23 360
31 Fair Oaks Mall Barclays TBD Actual/360 45,053.38 Amortizing Balloon   60 53 0 0 360
32 Norriton Medical Center AREF TBD Actual/360 37,819.32 Interest-only, Balloon Actual/360 120 120 120 120 0
33 Hampton Inn & Suites McKinney Basis TBD Actual/360 49,399.46 Amortizing Balloon   120 119 0 0 300
34 Kaden Tower AREF TBD Actual/360 43,892.93 Interest-only, Amortizing Balloon Actual/360 120 120 20 20 360
35 Buellton Self Storage WFB TBD Actual/360 31,652.34 Interest-only, Balloon Actual/360 120 119 120 119 0
36 Hampton Inn & Suites - Sterling Heights Basis TBD Actual/360 43,625.13 Amortizing Balloon   120 120 0 0 360
37 Heartland Village Apartments AREF TBD Actual/360 40,485.37 Interest-only, Amortizing Balloon Actual/360 120 119 36 35 360
38 CLC Self Storage Portfolio WFB TBD Actual/360 38,526.69 Interest-only, Amortizing Balloon Actual/360 120 119 36 35 360
38.01 Kangaroo II Self-Storage WFB TBD                  
38.02 Apublix Self Storage - Sooner Road WFB TBD                  
38.03 Apublix Self Storage - 10th Street WFB TBD                  
39 33 Dart Road WFB TBD Actual/360 27,324.31 Interest-only, Balloon Actual/360 120 119 120 119 0
40 Condor Self Storage of Ojai WFB TBD Actual/360 25,550.00 Interest-only, Balloon Actual/360 120 119 120 119 0
41 225 Carolina AREF TBD Actual/360 32,650.76 Interest-only, Amortizing Balloon Actual/360 120 119 48 47 360
42 Fairmont Crossing Barclays TBD Actual/360 32,561.75 Interest-only, Amortizing Balloon Actual/360 120 120 60 60 360
43 Infinite Self Storage WFB TBD Actual/360 26,865.94 Interest-only, Balloon Actual/360 120 119 120 119 0
44 Willow Ridge AREF TBD Actual/360 31,357.58 Interest-only, Amortizing Balloon Actual/360 120 118 30 28 360
45 New London Square WFB TBD Actual/360 28,276.33 Interest-only, Amortizing Balloon Actual/360 120 119 12 11 360
46 Walgreens - Georgetown, TX BSP TBD Actual/360 19,589.60 Interest-only, Balloon Actual/360 120 119 120 119 0
47 Paso Robles Self Storage WFB TBD Actual/360 16,458.80 Interest-only, Balloon Actual/360 120 120 120 120 0
48 Cartwright Pointe Plaza WFB TBD Actual/360 20,812.67 Amortizing Balloon   120 120 0 0 360
49 Safeway - Port Angeles WFB TBD Actual/360 15,554.75 Interest-only, Balloon Actual/360 120 119 120 119 0
50 2011 & 2015 Abrams Road WFB TBD Actual/360 14,418.77 Interest-only, Balloon Actual/360 120 120 120 120 0
51 Heron Lakes Apartments Basis TBD Actual/360 13,986.99 Amortizing Balloon   120 115 0 0 300
52 Rochester Square Shopping Center WFB TBD Actual/360 8,563.95 Interest-only, Amortizing Balloon Actual/360 120 119 36 35 360
                         
                         

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller Remaining Amort Term (Mos.) Seasoning Prepayment Provisions Grace Period Default (Days) Grace Period Late (Days) Appraised Value ($) Appraisal Date Coop -Rental Value  Coop - LTV as Rental Coop - Unsold Percent  Coop - Sponsor Units  Coop - Investor Units  Coop - Units
1 Miami Industrial Portfolio Barclays 0 0 L(24),D(92),O(4) 0 0 104,400,000 10/15/2018            
2 Sheraton Grand Nashville Downtown AREF 0 2 L(26),D(88),O(6) 0 0 276,500,000 9/13/2018            
3 Walgreens - Ginsberg Portfolio WFB 360 0 L(24),GRTR 1% or YM(92),O(4) 0 0 56,905,000 Various            
3.01 Walgreens - Alexandria, VA WFB           13,000,000 10/18/2018            
3.02 Walgreens - Atlanta, GA WFB           9,825,000 10/21/2018            
3.03 Walgreens - Burlington, NC WFB           9,080,000 10/11/2018            
3.04 Walgreens - Franklin, MA WFB           8,200,000 10/11/2018            
3.05 Walgreens - Chester, MD WFB           8,900,000 10/18/2018            
3.06 Walgreens - Laredo, TX WFB           7,900,000 10/15/2018            
4 Riverworks AREF 0 1 L(25),D(90),O(5) 0 0 64,400,000 9/19/2018            
5 1000 Windward Concourse AREF 360 1 L(25),D(92),O(3) 0 0 48,000,000 9/11/2018            
6 Starwood Hotel Portfolio WFB 0 3 L(11),GRTR 1% or YM(16),GRTR 1% or YM or D(86),O(7) 0 0 401,000,000 Various            
6.01 Renaissance St. Louis Airport Hotel WFB           50,100,000 7/2/2018            
6.02 Renaissance Des Moines Savery Hotel WFB           33,600,000 7/6/2018            
6.03 Residence Inn St. Louis Downtown WFB           31,800,000 7/12/2018            
6.04 Doubletree Hotel West Palm Beach Airport WFB           29,700,000 7/9/2018            
6.05 Courtyard Gulfport Beachfront WFB           22,600,000 7/10/2018            
6.06 Fairfield Inn Atlanta Downtown WFB           21,000,000 7/2/2018            
6.07 Hotel Indigo Chicago Vernon Hills WFB           19,300,000 7/9/2018            
6.08 Springhill Suites Chicago Southwest at Burr Ridge Hinsdale WFB           17,300,000 7/9/2018            
6.09 Holiday Inn & Suites Green Bay Stadium WFB           16,900,000 7/8/2018            
6.10 Springhill Suites Chicago Elmhurst Oakbrook Area WFB           15,500,000 7/9/2018            
6.11 Hilton Garden Inn Wichita WFB           13,500,000 7/3/2018            
6.12 Courtyard Norman WFB           11,600,000 7/2/2018            
6.13 Springhill Suites Scranton Wilkes Barre WFB           11,100,000 7/3/2018            
6.14 Courtyard Salisbury WFB           10,700,000 7/6/2018            
6.15 Homewood Suites St. Louis Riverport Airport West WFB           10,600,000 7/12/2018            
6.16 Residence Inn Rocky Mount WFB           10,600,000 7/11/2018            
6.17 Hampton Inn and Suites Wichita Northeast WFB           10,100,000 7/3/2018            
6.18 Residence Inn Salisbury WFB           10,000,000 7/11/2018            
6.19 Courtyard Rocky Mount WFB           8,100,000 7/11/2018            
6.20 Springhill Suites Wichita East at Plazzio WFB           8,000,000 7/3/2018            
6.21 Residence Inn Wichita East at Plazzio WFB           8,000,000 7/3/2018            
6.22 Hampton Inn Oklahoma City Northwest WFB           7,600,000 7/2/2018            
7 Franklin Towne Center AREF 264 0 L(24),D(90),O(4) 0 0 47,800,000 9/18/2018            
8 Christiana Mall Barclays 0 4 L(28),D(85),O(7) 0, 1 grace period of 1 day once every 12 month period 0 1,040,000,000 6/5/2018            
9 Bella at Norcross BSP 360 0 L(24),D(89),O(7) 0 - Two time grace period of 5 days; no more than 1 grace period every 12 months. 0 42,000,000 10/18/2018            
10 1600 Terrell Mill Road Basis 360 0 L(24),D(93),O(3) 0 0 40,000,000 10/23/2018            
11 Memphis Industrial Portfolio Basis 360 0 L(24),D(93),O(3) 5 5 43,000,000 10/15/2018            
11.01 Wolf Lake Basis           21,800,000 10/15/2018            
11.02 Stage Hills Basis           21,200,000 10/15/2018            
12 Prudential - Digital Realty Portfolio BSP 0 2 L(26),GRTR 1% or YM or D(27),O(7) 0 0 387,600,000 Various            
12.01 14901 FAA Boulevard BSP           78,300,000 7/13/2018            
12.02 4650 Old Ironsides Drive BSP           68,400,000 7/6/2018            
12.03 43790 Devin Shafron Drive BSP           55,300,000 7/16/2018            
12.04 636 Pierce Street BSP           45,800,000 7/12/2018            
12.05 21551 Beaumeade Circle BSP           41,300,000 7/6/2018            
12.06 7505 Mason King Court BSP           35,900,000 7/10/2018            
12.07 4700 Old Ironsides Drive BSP           34,900,000 7/6/2018            
12.08 444 Toyama Drive BSP           27,700,000 7/6/2018            
13 California Mixed Use Portfolio BSP 360 0 L(24),D(92),O(4) 0 0 39,700,000 10/10/2018            
13.01 Daytona RV & Boat Storage BSP           20,400,000 10/10/2018            
13.02 Daytona Business Park BSP           11,500,000 10/10/2018            
13.03 Absolute Self Storage BSP           7,800,000 10/10/2018            
14 Danbury Commerce Portfolio AREF 0 1 L(25),D(91),O(4) 0 0 61,100,000 8/1/2018            
14.01 Delaware Commerce Park AREF           50,500,000 8/1/2018            
14.02 34 Executive Drive AREF           10,600,000 8/1/2018            
15 35 Claver Place Basis 0 1 L(25),D(92),O(3) 5 5 32,000,000 10/14/2018            
16 Aventura Mall WFB 0 5 L(29),D(84),O(7) 0 0 3,450,000,000 4/16/2018            
17 H Inc. Multifamily Portfolio Basis 352 8 L(32),D(85),O(3) 5 5 27,860,000 10/29/2018            
17.01 Motor Wheel Lofts Basis           23,400,000 10/29/2018            
17.02 JI Case Lofts Basis           4,460,000 10/29/2018            
18 Waterford Tulsa Apartments AREF 360 1 L(25),D(91),O(4) 0 0 24,300,000 8/30/2018            
19 Lakeside Pointe & Fox Club Apartments AREF 360 1 L(25),D(91),O(4) 0 0 48,700,000 5/18/2018            
19.01 Lakeside Pointe at Nora AREF           32,900,000 5/18/2018            
19.02 Fox Club Apartments AREF           15,800,000 5/18/2018            
20 Virginia Beach Hotel Portfolio Barclays 360 3 L(27),D(89),O(4) 0 0 130,400,000 Various            
20.01 Hilton Virginia Beach Oceanfront Barclays           84,800,000 7/23/2018            
20.02 Hilton Garden Inn Virginia Beach Oceanfront Barclays           45,600,000 8/1/2019            
21 Home Depot Technology Center Barclays 0 1 L(25),D(52),O(7) 0 0 66,600,000 8/31/2018            
22 Hampton Inn & Suites - Vineland AREF 358 2 L(26),D(90),O(4) 0 0 21,000,000 8/1/2018            
23 The Tannery AREF 358 2 L(26),D(90),O(4) 0 0 18,900,000 7/30/2018            
24 Vernon Industrial WFB 0 0 L(24),D(92),O(4) 0 0 25,000,000 11/1/2018            
25 Liberty Portfolio Barclays 0 2 L(26),D(91),O(3) 0 5 256,700,000 Various            
25.01 Liberty Center at Rio Salado Barclays           212,910,000 8/22/2018            
25.02 8501 East Raintree Drive Barclays           43,790,000 8/24/2018            
26 Argenta Flats BSP 360 0 L(24),D(92),O(4) 0 0 19,000,000 10/5/2018            
27 Century Town Center AREF 360 1 L(25),D(91),O(4) 0 0 18,000,000 9/5/2018            
28 Home2 Suites - Franklin Cool Springs WFB 360 0 L(24),D(92),O(4) 0 0 17,200,000 10/9/2018            
29 Kennedy Road Marketplace AREF 360 0 L(24),D(93),O(3) 0 0 16,600,000 10/10/2018            
30 1400 Flat Gap Road Barclays 360 1 L(25),D(55),O(4) 0 0 20,550,000 10/31/2018            
31 Fair Oaks Mall Barclays 353 7 L(31),D(25),O(4) 0 0 545,600,000 2/3/2018            
32 Norriton Medical Center AREF 0 0 L(24),D(92),O(4) 0 0 13,400,000 9/28/2018            
33 Hampton Inn & Suites McKinney Basis 299 1 L(25),D(91),O(4) 5 5 11,300,000 05/01/2018            
34 Kaden Tower AREF 360 0 L(24),D(92),O(4) 0 0 10,300,000 10/23/2018            
35 Buellton Self Storage WFB 0 1 L(25),D(91),O(4) 0 0 13,400,000 9/20/2018            
36 Hampton Inn & Suites - Sterling Heights Basis 360 0 L(24),D(92),O(4) 5 5 12,900,000 1/01/2019            
37 Heartland Village Apartments AREF 360 1 L(25),D(91),O(4) 0 0 9,900,000 9/27/2018            
38 CLC Self Storage Portfolio WFB 360 1 L(25),D(91),O(4) 0 0 9,480,000 Various            
38.01 Kangaroo II Self-Storage WFB           5,100,000 9/26/2018            
38.02 Apublix Self Storage - Sooner Road WFB           3,270,000 10/2/2018            
38.03 Apublix Self Storage - 10th Street WFB           1,110,000 10/2/2018            
39 33 Dart Road WFB 0 1 L(25),D(88),O(7) 0 0 11,600,000 9/21/2018            
40 Condor Self Storage of Ojai WFB 0 1 L(25),D(91),O(4) 0 0 12,100,000 9/20/2018            
41 225 Carolina AREF 360 1 L(25),D(91),O(4) 0 0 8,500,000 10/4/2018            
42 Fairmont Crossing Barclays 360 0 L(24),GRTR 1% or YM(92),O(4) 0 0 9,840,000 9/24/2018            
43 Infinite Self Storage WFB 0 1 L(25),D(91),O(4) 0 0 8,900,000 9/21/2018            
44 Willow Ridge AREF 360 2 L(26),D(90),O(4) 0 0 10,620,000 9/6/2018            
45 New London Square WFB 360 1 L(25),D(91),O(4) 0 0 7,500,000 9/26/2018            
46 Walgreens - Georgetown, TX BSP 0 1 L(25),D(91),O(4) 0 0 6,850,000 9/10/2018            
47 Paso Robles Self Storage WFB 0 0 L(24),D(92),O(4) 0 0 11,000,000 9/21/2018            
48 Cartwright Pointe Plaza WFB 360 0 L(24),D(92),O(4) 0 0 8,800,000 9/20/2018            
49 Safeway - Port Angeles WFB 0 1 L(25),D(91),O(4) 0 0 6,500,000 9/10/2018            
50 2011 & 2015 Abrams Road WFB 0 0 L(24),D(92),O(4) 0 0 5,580,000 9/25/2018            
51 Heron Lakes Apartments Basis 295 5 L(29),D(89),O(2) 5 5 3,550,000 04/19/2018            
52 Rochester Square Shopping Center WFB 360 1 L(25),D(91),O(4) 0 0 2,575,000 8/9/2018            
                               
                               

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller 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 U/W
Revenues ($)		 U/W
Expenses ($)		 U/W Net Operating Income ($) U/W
Replacement ($)
1 Miami Industrial Portfolio Barclays     1.95 1.77 63.3% 63.3% 9.9% 8.9% 8,353,124 1,829,524 6,523,600 149,119
2 Sheraton Grand Nashville Downtown AREF     2.72 2.48 57.9% 57.9% 13.9% 12.6% 49,212,571 27,006,315 22,206,255 1,968,503
3 Walgreens - Ginsberg Portfolio WFB     1.26 1.26 70.3% 58.3% 8.4% 8.4% 3,351,000 0 3,351,000 0
3.01 Walgreens - Alexandria, VA WFB                 780,000 0 780,000 0
3.02 Walgreens - Atlanta, GA WFB                 565,000 0 565,000 0
3.03 Walgreens - Burlington, NC WFB                 545,000 0 545,000 0
3.04 Walgreens - Franklin, MA WFB                 515,000 0 515,000 0
3.05 Walgreens - Chester, MD WFB                 510,000 0 510,000 0
3.06 Walgreens - Laredo, TX WFB                 436,000 0 436,000 0
4 Riverworks AREF     2.16 2.02 51.2% 51.2% 10.6% 9.9% 6,361,090 2,847,258 3,513,832 30,213
5 1000 Windward Concourse AREF     1.82 1.66 63.5% 59.7% 11.7% 10.7% 5,312,875 1,746,183 3,566,691 52,124
6 Starwood Hotel Portfolio WFB     2.40 2.07 66.1% 66.1% 12.5% 10.8% 106,614,582 73,391,622 33,222,960 4,564,469
6.01 Renaissance St. Louis Airport Hotel WFB                 18,340,705 13,943,902 4,396,803 916,666
6.02 Renaissance Des Moines Savery Hotel WFB                 11,907,023 8,638,437 3,268,586 595,351
6.03 Residence Inn St. Louis Downtown WFB                 7,220,742 4,549,955 2,670,787 288,830
6.04 Doubletree Hotel West Palm Beach Airport WFB                 7,865,081 4,534,282 3,330,799 314,502
6.05 Courtyard Gulfport Beachfront WFB                 5,008,785 3,381,853 1,626,932 198,385
6.06 Fairfield Inn Atlanta Downtown WFB                 6,033,534 4,378,312 1,655,222 241,387
6.07 Hotel Indigo Chicago Vernon Hills WFB                 3,994,581 2,543,167 1,451,414 159,778
6.08 Springhill Suites Chicago Southwest at Burr Ridge Hinsdale WFB                 4,168,157 2,568,997 1,599,160 166,653
6.09 Holiday Inn & Suites Green Bay Stadium WFB                 3,999,663 2,524,693 1,474,970 159,999
6.10 Springhill Suites Chicago Elmhurst Oakbrook Area WFB                 3,966,386 2,584,454 1,381,932 158,653
6.11 Hilton Garden Inn Wichita WFB                 4,029,691 2,670,325 1,359,366 161,186
6.12 Courtyard Norman WFB                 2,858,581 1,916,415 942,166 114,343
6.13 Springhill Suites Scranton Wilkes Barre WFB                 2,982,337 2,033,991 948,346 119,294
6.14 Courtyard Salisbury WFB                 2,904,462 2,152,022 752,440 116,084
6.15 Homewood Suites St. Louis Riverport Airport West WFB                 3,358,281 2,561,956 796,325 134,315
6.16 Residence Inn Rocky Mount WFB                 2,390,947 1,511,088 879,859 95,637
6.17 Hampton Inn and Suites Wichita Northeast WFB                 3,049,146 2,028,476 1,020,670 121,966
6.18 Residence Inn Salisbury WFB                 2,434,461 1,751,456 683,005 97,346
6.19 Courtyard Rocky Mount WFB                 2,491,710 1,777,298 714,412 99,685
6.20 Springhill Suites Wichita East at Plazzio WFB                 2,522,354 1,792,831 729,523 100,894
6.21 Residence Inn Wichita East at Plazzio WFB                 2,672,364 1,829,038 843,326 106,904
6.22 Hampton Inn Oklahoma City Northwest WFB                 2,415,590 1,718,674 696,916 96,612
7 Franklin Towne Center AREF     1.61 1.57 60.7% 42.6% 12.5% 12.2% 3,758,236 131,538 3,626,698 20,755
8 Christiana Mall Barclays     3.19 3.15 32.5% 32.5% 13.8% 13.6% 56,260,022 9,514,932 46,745,090 106,754
9 Bella at Norcross BSP     1.35 1.30 64.3% 59.8% 9.2% 8.9% 3,919,238 1,432,725 2,486,513 79,500
10 1600 Terrell Mill Road Basis     1.49 1.30 65.0% 56.7% 10.0% 8.7% 3,668,419 1,078,701 2,589,718 50,342
11 Memphis Industrial Portfolio Basis     1.68 1.40 59.5% 49.7% 11.4% 9.5% 3,992,373 1,074,797 2,917,576 93,590
11.01 Wolf Lake Basis                 1,996,444 513,742 1,482,701 45,935
11.02 Stage Hills Basis                 1,995,929 561,054 1,434,874 47,655
12 Prudential - Digital Realty Portfolio BSP     2.57 2.50 54.7% 54.7% 11.9% 11.6% 31,435,055 6,299,432 25,135,623 104,293
12.01 14901 FAA Boulevard BSP                 6,943,289 1,382,801 5,560,488 26,370
12.02 4650 Old Ironsides Drive BSP                 5,060,414 953,393 4,107,021 12,438
12.03 43790 Devin Shafron Drive BSP                 4,522,473 894,539 3,627,934 15,214
12.04 636 Pierce Street BSP                 4,032,195 865,060 3,167,135 10,834
12.05 21551 Beaumeade Circle BSP                 2,929,347 649,316 2,280,031 15,250
12.06 7505 Mason King Court BSP                 2,388,210 249,024 2,139,186 10,965
12.07 4700 Old Ironsides Drive BSP                 2,800,993 689,249 2,111,744 9,014
12.08 444 Toyama Drive BSP                 2,758,134 616,050 2,142,084 4,208
13 California Mixed Use Portfolio BSP     1.49 1.39 62.5% 51.7% 9.8% 9.2% 3,614,462 1,186,005 2,428,457 60,700
13.01 Daytona RV & Boat Storage BSP                 1,786,225 438,726 1,347,499 32,262
13.02 Daytona Business Park BSP                 1,041,442 437,272 604,170 19,916
13.03 Absolute Self Storage BSP                 786,794 310,007 476,788 8,522
14 Danbury Commerce Portfolio AREF     1.55 1.48 62.2% 62.2% 9.0% 8.6% 4,731,872 1,312,233 3,419,639 46,871
14.01 Delaware Commerce Park AREF                 3,803,601 1,087,039 2,716,562 37,983
14.02 34 Executive Drive AREF                 928,271 225,194 703,077 8,888
15 35 Claver Place Basis     1.36 1.35 66.7% 66.7% 7.3% 7.3% 1,806,615 243,195 1,563,420 11,000
16 Aventura Mall WFB     2.63 2.58 40.8% 40.8% 11.0% 10.8% 185,479,647 30,620,668 154,858,979 243,502
17 H Inc. Multifamily Portfolio Basis     1.28 1.25 68.3% 56.9% 8.4% 8.2% 2,380,708 777,922 1,602,786 35,000
17.01 Motor Wheel Lofts Basis                 2,033,583 675,580 1,358,003 29,750
17.02 JI Case Lofts Basis                 347,125 102,342 244,784 5,250
18 Waterford Tulsa Apartments AREF     1.42 1.34 72.6% 67.3% 9.6% 9.1% 2,847,677 1,159,106 1,688,571 86,000
19 Lakeside Pointe & Fox Club Apartments AREF     1.42 1.30 65.7% 60.4% 10.2% 9.3% 6,602,346 3,337,829 3,264,517 275,100
19.01 Lakeside Pointe at Nora AREF                 4,046,300 1,854,753 2,191,547 174,636
19.02 Fox Club Apartments AREF                 2,556,046 1,483,076 1,072,970 100,464
20 Virginia Beach Hotel Portfolio Barclays     2.05 1.84 69.0% 59.6% 13.1% 11.8% 30,113,592 18,324,515 11,789,077 1,204,544
20.01 Hilton Virginia Beach Oceanfront Barclays                 20,016,328 12,352,214 7,664,114 800,653
20.02 Hilton Garden Inn Virginia Beach Oceanfront Barclays                 10,097,264 5,972,301 4,124,963 403,891
21 Home Depot Technology Center Barclays     1.83 1.77 66.5% 66.5% 9.3% 9.0% 5,857,123 1,737,924 4,119,198 69,500
22 Hampton Inn & Suites - Vineland AREF     2.04 1.85 67.0% 56.9% 14.7% 13.3% 4,712,609 2,648,373 2,064,236 188,504
23 The Tannery AREF     1.56 1.47 70.0% 58.1% 10.3% 9.7% 1,730,628 363,532 1,367,095 13,071
24 Vernon Industrial WFB     2.04 1.97 52.0% 52.0% 10.4% 10.0% 1,709,010 363,244 1,345,765 7,365
25 Liberty Portfolio Barclays     1.89 1.77 64.6% 64.6% 9.1% 8.5% 19,169,391 4,059,580 15,109,811 161,149
25.01 Liberty Center at Rio Salado Barclays                 16,209,889 3,419,672 12,790,217 136,481
25.02 8501 East Raintree Drive Barclays                 2,959,502 639,908 2,319,594 24,668
26 Argenta Flats BSP     1.32 1.28 62.6% 54.8% 9.0% 8.7% 1,792,253 723,886 1,068,367 32,000
27 Century Town Center AREF     1.80 1.65 66.1% 61.0% 11.7% 10.6% 1,962,578 576,223 1,386,355 19,911
28 Home2 Suites - Franklin Cool Springs WFB     1.87 1.68 69.2% 57.1% 12.2% 11.0% 3,675,556 2,224,507 1,451,049 147,022
29 Kennedy Road Marketplace AREF     1.49 1.47 59.6% 54.5% 9.9% 9.7% 1,408,063 430,206 977,857 12,941
30 1400 Flat Gap Road Barclays     2.18 1.96 49.9% 46.1% 14.2% 12.8% 1,504,619 45,139 1,459,481 48,598
31 Fair Oaks Mall Barclays     3.04 2.89 31.8% 29.7% 17.2% 16.3% 45,095,362 15,187,457 29,907,905 144,930
32 Norriton Medical Center AREF     2.34 2.22 64.9% 64.9% 12.2% 11.6% 1,658,480 594,965 1,063,514 14,842
33 Hampton Inn & Suites McKinney Basis     1.77 1.60 69.6% 53.5% 13.4% 12.0% 2,615,963 1,563,948 1,052,015 104,639
34 Kaden Tower AREF     1.70 1.50 74.3% 64.7% 11.7% 10.3% 1,802,838 906,002 896,837 20,433
35 Buellton Self Storage WFB     2.16 2.13 56.0% 56.0% 11.0% 10.8% 1,289,670 467,472 822,199 11,980
36 Hampton Inn & Suites - Sterling Heights Basis     1.95 1.74 58.1% 48.9% 13.6% 12.2% 2,662,480 1,644,085 1,018,395 106,499
37 Heartland Village Apartments AREF     1.50 1.40 70.1% 63.0% 10.5% 9.8% 1,723,285 995,479 727,805 47,443
38 CLC Self Storage Portfolio WFB     1.38 1.35 70.7% 63.4% 9.5% 9.3% 1,061,145 423,764 637,381 14,426
38.01 Kangaroo II Self-Storage WFB                 601,945 240,588 361,357 7,533
38.02 Apublix Self Storage - Sooner Road WFB                 326,743 129,431 197,312 5,358
38.03 Apublix Self Storage - 10th Street WFB                 132,457 53,745 78,712 1,535
39 33 Dart Road WFB     2.16 2.05 56.9% 56.9% 10.7% 10.2% 804,835 96,448 708,387 10,488
40 Condor Self Storage of Ojai WFB     2.34 2.31 49.6% 49.6% 11.9% 11.8% 1,128,684 412,164 716,520 9,028
41 225 Carolina AREF     1.60 1.49 70.6% 64.0% 10.5% 9.7% 922,540 294,133 628,407 4,051
42 Fairmont Crossing Barclays     1.66 1.57 60.0% 55.5% 11.0% 10.4% 958,021 308,129 649,893 4,367
43 Infinite Self Storage WFB     1.71 1.68 64.6% 64.6% 9.6% 9.4% 949,462 398,701 550,761 9,460
44 Willow Ridge AREF     1.94 1.80 53.5% 47.1% 12.8% 11.9% 1,581,170 852,568 728,602 52,750
45 New London Square WFB     1.91 1.78 67.7% 57.7% 12.8% 11.9% 895,163 246,981 648,182 8,905
46 Walgreens - Georgetown, TX BSP     1.57 1.56 63.5% 63.5% 8.5% 8.4% 380,611 11,418 369,193 2,964
47 Paso Robles Self Storage WFB     3.73 3.68 36.4% 36.4% 18.4% 18.2% 1,037,841 300,987 736,854 9,572
48 Cartwright Pointe Plaza WFB     2.87 2.70 45.0% 36.8% 18.1% 17.0% 961,002 245,184 715,818 7,373
49 Safeway - Port Angeles WFB     1.89 1.76 53.8% 53.8% 10.1% 9.4% 477,401 125,448 351,953 4,323
50 2011 & 2015 Abrams Road WFB     1.72 1.68 55.6% 55.6% 9.6% 9.4% 376,842 79,384 297,458 836
51 Heron Lakes Apartments Basis     1.36 1.26 64.3% 49.2% 10.0% 9.3% 428,005 199,125 228,880 16,914
52 Rochester Square Shopping Center WFB     2.40 2.25 58.3% 52.2% 16.4% 15.4% 329,626 83,258 246,368 1,904
                             
                             

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller 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 Miami Industrial Portfolio Barclays 468,629 5,905,852 89.4% 10/31/2018     TTM 9/30/2018 8,257,666 1,729,424 6,528,242 0
2 Sheraton Grand Nashville Downtown AREF 0 20,237,752 79.8% 8/31/2018 236 189 TTM 8/31/2018 49,212,571 26,827,958 22,384,613 1,968,503
3 Walgreens - Ginsberg Portfolio WFB 0 3,351,000 100.0% 12/1/2018     Actual 2017 3,351,000 0 3,351,000 0
3.01 Walgreens - Alexandria, VA WFB 0 780,000 100.0% 12/1/2018     Actual 2017 780,000 0 780,000 0
3.02 Walgreens - Atlanta, GA WFB 0 565,000 100.0% 12/1/2018     Actual 2017 565,000 0 565,000 0
3.03 Walgreens - Burlington, NC WFB 0 545,000 100.0% 12/1/2018     Actual 2017 545,000 0 545,000 0
3.04 Walgreens - Franklin, MA WFB 0 515,000 100.0% 12/1/2018     Actual 2017 515,000 0 515,000 0
3.05 Walgreens - Chester, MD WFB 0 510,000 100.0% 12/1/2018     Actual 2017 510,000 0 510,000 0
3.06 Walgreens - Laredo, TX WFB 0 436,000 100.0% 12/1/2018     Actual 2017 436,000 0 436,000 0
4 Riverworks AREF 201,417 3,282,203 96.3% 9/27/2018     TTM 8/31/2018 5,463,154 2,717,734 2,745,420 0
5 1000 Windward Concourse AREF 251,425 3,263,142 96.8% 10/12/2018     TTM 8/31/2018 5,109,576 1,617,544 3,492,031 0
6 Starwood Hotel Portfolio WFB 0 28,658,491 72.5% 5/31/2018 120 87 TTM 5/31/2018 94,707,559 64,753,185 29,954,374 0
6.01 Renaissance St. Louis Airport Hotel WFB 0 3,480,137 70.5% 5/31/2018 125 88 TTM 5/31/2018 18,340,705 13,943,902 4,396,803 0
6.02 Renaissance Des Moines Savery Hotel WFB 0 2,673,235 0.0% 5/31/2018 171 111 NAV NAV NAV NAV NAV
6.03 Residence Inn St. Louis Downtown WFB 0 2,381,957 75.5% 5/31/2018 135 102 TTM 5/31/2018 7,220,742 4,549,955 2,670,787 0
6.04 Doubletree Hotel West Palm Beach Airport WFB 0 3,016,297 87.7% 5/31/2018 129 113 TTM 5/31/2018 7,865,081 4,534,282 3,330,799 0
6.05 Courtyard Gulfport Beachfront WFB 0 1,428,547 65.7% 5/31/2018 118 77 TTM 5/31/2018 5,008,785 3,381,853 1,626,932 0
6.06 Fairfield Inn Atlanta Downtown WFB 0 1,413,835 69.5% 5/31/2018 138 96 TTM 5/31/2018 6,033,534 4,378,312 1,655,222 0
6.07 Hotel Indigo Chicago Vernon Hills WFB 0 1,291,636 68.4% 5/31/2018 117 80 TTM 5/31/2018 3,994,581 2,543,167 1,451,414 0
6.08 Springhill Suites Chicago Southwest at Burr Ridge Hinsdale WFB 0 1,432,507 70.8% 5/31/2018 122 86 TTM 5/31/2018 4,168,157 2,568,997 1,599,160 0
6.09 Holiday Inn & Suites Green Bay Stadium WFB 0 1,314,971 72.1% 5/31/2018 117 84 TTM 5/31/2018 3,999,663 2,524,693 1,474,970 0
6.10 Springhill Suites Chicago Elmhurst Oakbrook Area WFB 0 1,223,279 77.5% 5/31/2018 105 82 TTM 5/31/2018 3,966,386 2,584,454 1,381,932 0
6.11 Hilton Garden Inn Wichita WFB 0 1,198,180 78.5% 5/31/2018 127 100 TTM 5/31/2018 4,029,691 2,670,325 1,359,366 0
6.12 Courtyard Norman WFB 0 827,823 65.4% 5/31/2018 99 65 TTM 5/31/2018 2,858,581 1,916,415 942,166 0
6.13 Springhill Suites Scranton Wilkes Barre WFB 0 829,052 73.9% 5/31/2018 107 79 TTM 5/31/2018 2,982,337 2,033,991 948,346 0
6.14 Courtyard Salisbury WFB 0 636,356 66.1% 5/31/2018 109 72 TTM 5/31/2018 2,904,462 2,152,022 752,440 0
6.15 Homewood Suites St. Louis Riverport Airport West WFB 0 662,010 76.3% 5/31/2018 115 88 TTM 5/31/2018 3,358,281 2,561,956 796,325 0
6.16 Residence Inn Rocky Mount WFB 0 784,222 72.7% 5/31/2018 111 81 TTM 5/31/2018 2,390,947 1,511,088 879,859 0
6.17 Hampton Inn and Suites Wichita Northeast WFB 0 898,704 72.1% 5/31/2018 112 81 TTM 5/31/2018 3,049,146 2,028,476 1,020,670 0
6.18 Residence Inn Salisbury WFB 0 585,659 77.0% 5/31/2018 102 78 TTM 5/31/2018 2,434,461 1,751,456 683,005 0
6.19 Courtyard Rocky Mount WFB 0 614,727 67.6% 5/31/2018 102 69 TTM 5/31/2018 2,491,710 1,777,298 714,412 0
6.20 Springhill Suites Wichita East at Plazzio WFB 0 628,629 69.1% 5/31/2018 96 67 TTM 5/31/2018 2,522,354 1,792,831 729,523 0
6.21 Residence Inn Wichita East at Plazzio WFB 0 736,422 73.3% 5/31/2018 105 77 TTM 5/31/2018 2,672,364 1,829,038 843,326 0
6.22 Hampton Inn Oklahoma City Northwest WFB 0 600,304 70.3% 5/31/2018 96 68 TTM 5/31/2018 2,415,590 1,718,674 696,916 0
7 Franklin Towne Center AREF 69,182 3,536,761 100.0% 12/1/2018     TTM 9/30/2018 3,505,155 105,155 3,400,000 0
8 Christiana Mall Barclays 533,772 46,104,564 98.3% 5/31/2018     TTM 5/31/2018 54,029,729 10,479,303 43,550,426 0
9 Bella at Norcross BSP 0 2,407,013 95.6% 9/24/2018     TTM 9/30/2018 3,735,980 1,232,083 2,503,897 79,500
10 1600 Terrell Mill Road Basis 276,863 2,262,513 100.0% 11/20/2018     TTM 9/30/2018 3,480,528 1,055,931 2,424,597 0
11 Memphis Industrial Portfolio Basis 393,399 2,430,587 92.6% 11/19/2018     TTM 9/30/2018 3,979,098 1,167,155 2,811,943 0
11.01 Wolf Lake Basis 192,478 1,244,288 97.9% 11/19/2018     TTM 9/30/2018 2,076,227 565,482 1,510,746 0
11.02 Stage Hills Basis 200,920 1,186,299 87.5% 11/19/2018     TTM 9/30/2018 1,902,871 601,674 1,301,197 0
12 Prudential - Digital Realty Portfolio BSP 521,468 24,509,864 100.0% 12/6/2018     TTM 6/30/2018 31,618,047 5,756,343 25,861,704 0
12.01 14901 FAA Boulevard BSP 131,850 5,402,268 100.0% 12/6/2018     TTM 6/30/2018 7,133,471 1,366,005 5,767,466 0
12.02 4650 Old Ironsides Drive BSP 62,192 4,032,392 100.0% 12/6/2018     TTM 6/30/2018 5,087,368 855,023 4,232,345 0
12.03 43790 Devin Shafron Drive BSP 76,069 3,536,651 100.0% 12/6/2018     TTM 6/30/2018 4,550,004 813,688 3,736,316 0
12.04 636 Pierce Street BSP 54,168 3,102,133 100.0% 12/6/2018     TTM 6/30/2018 3,954,626 720,623 3,234,003 0
12.05 21551 Beaumeade Circle BSP 76,252 2,188,529 100.0% 12/6/2018     TTM 6/30/2018 2,979,280 605,132 2,374,148 0
12.06 7505 Mason King Court BSP 54,825 2,073,396 100.0% 12/6/2018     TTM 6/30/2018 2,335,365 200,310 2,135,055 0
12.07 4700 Old Ironsides Drive BSP 45,070 2,057,661 100.0% 12/6/2018     TTM 6/30/2018 2,821,605 632,909 2,188,696 0
12.08 444 Toyama Drive BSP 21,042 2,116,835 100.0% 12/6/2018     TTM 6/30/2018 2,756,328 562,653 2,193,675 0
13 California Mixed Use Portfolio BSP 94,453 2,273,303 93.8% Various     TTM 9/30/2018 3,547,350 1,063,495 2,483,855 3,000
13.01 Daytona RV & Boat Storage BSP 0 1,315,237 98.3% 10/8/2018     TTM 9/30/2018 1,729,781 419,744 1,310,037 0
13.02 Daytona Business Park BSP 94,453 489,801 85.1% 9/30/2018     TTM 9/30/2018 1,054,877 352,671 702,206 3,000
13.03 Absolute Self Storage BSP 0 468,265 97.1% 10/8/2018     TTM 9/30/2018 762,693 291,080 471,612 0
14 Danbury Commerce Portfolio AREF 100,122 3,272,646 100.0% Various     Annualized 6 6/30/2018 4,401,930 728,408 3,673,522 0
14.01 Delaware Commerce Park AREF 79,042 2,599,538 100.0% 5/1/2018     Annualized 6 6/30/2018 3,508,272 548,106 2,960,166 0
14.02 34 Executive Drive AREF 21,081 673,108 100.0% 7/1/2018     Annualized 6 6/30/2018 893,658 180,302 713,356 0
15 35 Claver Place Basis 0 1,552,420 97.7% 10/31/2018     NAV NAV NAV NAV NAV
16 Aventura Mall WFB 3,043,770 151,571,708 92.8% 2/14/2018     TTM 3/31/2018 149,776,330 31,484,933 118,291,397 0
17 H Inc. Multifamily Portfolio Basis 0 1,567,786 92.9% 11/02/2018     TTM 10/11/2018 2,344,290 579,374 1,764,916 0
17.01 Motor Wheel Lofts Basis 0 1,328,253 93.3% 11/02/2018     TTM 10/11/2018 2,002,823 463,633 1,539,190 0
17.02 JI Case Lofts Basis 0 239,534 90.5% 11/02/2018     TTM 10/11/2018 341,468 115,741 225,727 0
18 Waterford Tulsa Apartments AREF 0 1,602,571 96.5% 10/5/2018     TTM 9/30/2018 2,731,657 1,244,123 1,487,533 0
19 Lakeside Pointe & Fox Club Apartments AREF 0 2,989,417 93.2% 10/3/2018     TTM 8/31/2018 6,404,672 3,478,515 2,926,157 0
19.01 Lakeside Pointe at Nora AREF 0 2,016,911 92.9% 10/3/2018     TTM 8/31/2018 3,915,109 1,941,749 1,973,360 0
19.02 Fox Club Apartments AREF 0 972,506 93.8% 10/3/2018     TTM 8/31/2018 2,489,563 1,536,766 952,797 0
20 Virginia Beach Hotel Portfolio Barclays 0 10,584,533 76.0% 5/31/2018 206 150 TTM 5/31/2018 30,066,599 18,225,519 11,841,080 0
20.01 Hilton Virginia Beach Oceanfront Barclays 0 6,863,461 75.7% 5/31/2018 214 152 TTM 5/31/2018 19,969,335 12,352,327 7,617,008 0
20.02 Hilton Garden Inn Virginia Beach Oceanfront Barclays 0 3,721,073 76.6% 5/31/2018 192 147 TTM 5/31/2018 10,097,264 5,873,192 4,224,072 0
21 Home Depot Technology Center Barclays 66,325 3,983,373 100.0% 10/14/2018     TTM 8/31/2018 5,618,072 1,709,507 3,908,565 0
22 Hampton Inn & Suites - Vineland AREF 0 1,875,732 79.2% 6/30/2018 119 94 TTM 6/30/2018 4,712,609 2,680,427 2,032,182 0
23 The Tannery AREF 65,355 1,288,669 100.0% 9/8/2018     TTM 6/30/2018 1,118,714 345,213 773,501 0
24 Vernon Industrial WFB 36,825 1,301,575 100.0% 11/1/2018     TTM 6/30/2018 1,013,551 277,110 736,441 0
25 Liberty Portfolio Barclays 818,643 14,130,018 100.0% Various     Annualized 7 7/31/2018 17,361,723 2,858,899 14,502,825 0
25.01 Liberty Center at Rio Salado Barclays 691,036 11,962,700 100.0% 5/31/2018     Annualized 7 7/31/2018 14,474,784 2,355,223 12,119,561 0
25.02 8501 East Raintree Drive Barclays 127,607 2,167,319 100.0% 12/1/2018     Annualized 7 7/31/2018 2,886,939 503,676 2,383,263 0
26 Argenta Flats BSP 0 1,036,367 97.5% 10/24/2018     TTM 9/30/2018 1,589,478 746,047 843,432 32,000
27 Century Town Center AREF 99,553 1,266,891 94.5% 8/17/2018     TTM 8/31/2018 1,732,853 459,049 1,273,804 0
28 Home2 Suites - Franklin Cool Springs WFB 0 1,304,027 73.8% 9/30/2018 128 95 TTM 9/30/2018 3,675,556 2,181,920 1,493,636 0
29 Kennedy Road Marketplace AREF 0 964,916 93.8% 10/1/2018     TTM 9/30/2018 1,168,725 358,526 810,199 0
30 1400 Flat Gap Road Barclays 102,979 1,307,904 100.0% 12/1/2018     NAV NAV NAV NAV NAV
31 Fair Oaks Mall Barclays 1,364,911 28,398,064 91.6% 2/1/2018     Actual 2017 47,308,867 15,012,540 32,296,326 0
32 Norriton Medical Center AREF 39,212 1,009,460 100.0% 10/26/2018     TTM 6/30/2018 1,426,268 631,919 794,349 0
33 Hampton Inn & Suites McKinney Basis 0 947,376 86.2% 8/31/2018 110 89 TTM 8/31/2018 2,782,988 1,587,636 1,195,352 0
34 Kaden Tower AREF 86,834 789,570 95.6% 11/1/2018     TTM 8/31/2018 1,838,361 935,588 902,774 0
35 Buellton Self Storage WFB 0 810,219 84.1% 10/1/2018     TTM 9/30/2018 1,289,590 475,481 814,109 0
36 Hampton Inn & Suites - Sterling Heights Basis 0 911,896 84.6% 6/30/2018 120 94 TTM 6/30/2018 2,854,228 1,725,638 1,128,590 0
37 Heartland Village Apartments AREF 0 680,363 91.0% 10/12/2018     TTM 8/31/2018 1,639,387 1,041,841 597,546 0
38 CLC Self Storage Portfolio WFB 0 622,955 88.0% Various     Various 1,003,805 438,018 565,787 0
38.01 Kangaroo II Self-Storage WFB 0 353,824 92.2% 8/9/2018     TTM 7/31/2018 529,297 282,254 247,043 0
38.02 Apublix Self Storage - Sooner Road WFB 0 191,954 79.3% 8/8/2018     TTM 6/30/2018 344,545 102,972 241,573 0
38.03 Apublix Self Storage - 10th Street WFB 0 77,177 95.4% 8/8/2018     TTM 6/30/2018 129,963 52,792 77,171 0
39 33 Dart Road WFB 24,941 672,958 100.0% 12/1/2018     TTM 8/31/2018 921,288 0 921,288 0
40 Condor Self Storage of Ojai WFB 0 707,492 87.2% 10/1/2018     TTM 9/30/2018 1,129,017 425,846 703,171 0
41 225 Carolina AREF 40,507 583,849 100.0% 10/10/2018     Annualized 6 6/30/2018 774,508 234,941 539,567 0
42 Fairmont Crossing Barclays 33,729 611,797 93.9% 11/13/2018     TTM 10/31/2018 1,026,529 322,454 704,075 0
43 Infinite Self Storage WFB 0 541,301 86.7% 9/13/2018     TTM 9/30/2018 918,892 445,465 473,427 0
44 Willow Ridge AREF 0 675,852 99.1% 9/26/2018     TTM 7/31/2018 1,559,262 821,320 737,942 0
45 New London Square WFB 35,807 603,471 84.7% 10/31/2018     TTM 8/31/2018 768,841 245,123 523,718 0
46 Walgreens - Georgetown, TX BSP 0 366,229 100.0% 12/6/2018     NAV NAV NAV NAV NAV
47 Paso Robles Self Storage WFB 0 727,282 91.1% 9/30/2018     TTM 9/30/2018 1,007,807 339,827 667,981 0
48 Cartwright Pointe Plaza WFB 34,189 674,257 95.3% 11/1/2018     TTM 8/31/2018 901,989 220,483 681,506 0
49 Safeway - Port Angeles WFB 19,096 328,534 100.0% 12/1/2018     NAV NAV NAV NAV NAV
50 2011 & 2015 Abrams Road WFB 6,272 290,350 100.0% 9/18/2018     TTM 7/31/2018 203,258 60,539 142,719 0
51 Heron Lakes Apartments Basis 0 211,967 98.1% 5/30/2018     TTM 4/30/2018 414,345 197,361 216,984 0
52 Rochester Square Shopping Center WFB 13,185 231,280 97.0% 11/7/2018     TTM 9/30/2018 381,161 83,734 297,427 0
                           
                           

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller 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
1 Miami Industrial Portfolio Barclays 6,528,242     Actual 2017 8,046,400 1,727,175 6,319,225 0 6,319,225     Actual 2016
2 Sheraton Grand Nashville Downtown AREF 20,416,110 236 189 Actual 2017 48,390,462 26,813,329 21,577,133 1,935,618 19,641,515 240 191 Actual 2016
3 Walgreens - Ginsberg Portfolio WFB 3,351,000     Actual 2016 3,351,000 0 3,351,000 0 3,351,000     NAV
3.01 Walgreens - Alexandria, VA WFB 780,000     Actual 2016 780,000 0 780,000 0 780,000     NAV
3.02 Walgreens - Atlanta, GA WFB 565,000     Actual 2016 565,000 0 565,000 0 565,000     NAV
3.03 Walgreens - Burlington, NC WFB 545,000     Actual 2016 545,000 0 545,000 0 545,000     NAV
3.04 Walgreens - Franklin, MA WFB 515,000     Actual 2016 515,000 0 515,000 0 515,000     NAV
3.05 Walgreens - Chester, MD WFB 510,000     Actual 2016 510,000 0 510,000 0 510,000     NAV
3.06 Walgreens - Laredo, TX WFB 436,000     Actual 2016 436,000 0 436,000 0 436,000     NAV
4 Riverworks AREF 2,745,420     Actual 2017 5,427,630 2,711,178 2,716,452 0 2,716,452     Actual 2016
5 1000 Windward Concourse AREF 3,492,031     Actual 2017 4,671,009 1,590,477 3,080,532 0 3,080,532     Actual 2016
6 Starwood Hotel Portfolio WFB 29,954,374 117 85 Actual 2017 93,391,528 63,914,410 29,477,118 0 29,477,118 116 84 Actual 2016
6.01 Renaissance St. Louis Airport Hotel WFB 4,396,803 125 88 Actual 2017 18,324,277 14,008,269 4,316,008 0 4,316,008 124 89 Actual 2016
6.02 Renaissance Des Moines Savery Hotel WFB NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.03 Residence Inn St. Louis Downtown WFB 2,670,787 135 102 Actual 2017 7,438,018 4,521,625 2,916,393 0 2,916,393 137 105 Actual 2016
6.04 Doubletree Hotel West Palm Beach Airport WFB 3,330,799 129 113 Actual 2017 7,320,304 4,414,847 2,905,457 0 2,905,457 119 105 Actual 2016
6.05 Courtyard Gulfport Beachfront WFB 1,626,932 118 77 Actual 2017 4,964,644 3,364,283 1,600,361 0 1,600,361 116 77 Actual 2016
6.06 Fairfield Inn Atlanta Downtown WFB 1,655,222 138 96 Actual 2017 5,682,298 4,194,924 1,487,374 0 1,487,374 134 90 Actual 2016
6.07 Hotel Indigo Chicago Vernon Hills WFB 1,451,414 117 80 Actual 2017 3,965,649 2,522,569 1,443,080 0 1,443,080 116 79 Actual 2016
6.08 Springhill Suites Chicago Southwest at Burr Ridge Hinsdale WFB 1,599,160 122 86 Actual 2017 4,327,833 2,479,540 1,848,293 0 1,848,293 126 90 Actual 2016
6.09 Holiday Inn & Suites Green Bay Stadium WFB 1,474,970 117 84 Actual 2017 3,982,719 2,509,991 1,472,728 0 1,472,728 120 84 Actual 2016
6.10 Springhill Suites Chicago Elmhurst Oakbrook Area WFB 1,381,932 105 82 Actual 2017 3,853,245 2,524,729 1,328,516 0 1,328,516 104 79 Actual 2016
6.11 Hilton Garden Inn Wichita WFB 1,359,366 127 100 Actual 2017 3,868,305 2,629,420 1,238,885 0 1,238,885 127 96 Actual 2016
6.12 Courtyard Norman WFB 942,166 99 65 Actual 2017 2,740,942 1,836,858 904,084 0 904,084 100 63 Actual 2016
6.13 Springhill Suites Scranton Wilkes Barre WFB 948,346 107 79 Actual 2017 2,933,685 2,016,030 917,655 0 917,655 106 78 Actual 2016
6.14 Courtyard Salisbury WFB 752,440 109 72 Actual 2017 2,869,168 2,105,336 763,832 0 763,832 108 71 Actual 2016
6.15 Homewood Suites St. Louis Riverport Airport West WFB 796,325 115 88 Actual 2017 3,240,355 2,554,929 685,426 0 685,426 115 84 Actual 2016
6.16 Residence Inn Rocky Mount WFB 879,859 111 81 Actual 2017 2,344,882 1,468,042 876,840 0 876,840 111 80 Actual 2016
6.17 Hampton Inn and Suites Wichita Northeast WFB 1,020,670 112 81 Actual 2017 3,064,633 2,060,936 1,003,697 0 1,003,697 113 81 Actual 2016
6.18 Residence Inn Salisbury WFB 683,005 102 78 Actual 2017 2,220,654 1,600,092 620,562 0 620,562 99 71 Actual 2016
6.19 Courtyard Rocky Mount WFB 714,412 102 69 Actual 2017 2,580,825 1,778,097 802,728 0 802,728 101 72 Actual 2016
6.20 Springhill Suites Wichita East at Plazzio WFB 729,523 96 67 Actual 2017 2,443,748 1,764,615 679,133 0 679,133 95 65 Actual 2016
6.21 Residence Inn Wichita East at Plazzio WFB 843,326 105 77 Actual 2017 2,768,127 1,823,182 944,945 0 944,945 106 80 Actual 2016
6.22 Hampton Inn Oklahoma City Northwest WFB 696,916 96 68 Actual 2017 2,457,218 1,736,096 721,122 0 721,122 97 69 Actual 2016
7 Franklin Towne Center AREF 3,400,000     Actual 2017 3,311,856 99,356 3,212,500 0 3,212,500     Actual 2016
8 Christiana Mall Barclays 43,550,426     Actual 2017 54,058,534 10,544,365 43,514,169 0 43,514,169     Actual 2016
9 Bella at Norcross BSP 2,424,397     TTM 5/31/2017 3,406,655 1,757,451 1,649,204 79,500 1,569,704     Actual 2016
10 1600 Terrell Mill Road Basis 2,424,597     Actual 2017 2,484,049 907,579 1,576,469 490 1,575,979     Actual 2016
11 Memphis Industrial Portfolio Basis 2,811,943     Actual 2017 3,867,554 1,130,186 2,737,368 0 2,737,368     Actual 2016
11.01 Wolf Lake Basis 1,510,746     Actual 2017 2,020,027 558,440 1,461,587 0 1,461,587     Actual 2016
11.02 Stage Hills Basis 1,301,197     Actual 2017 1,847,527 571,745 1,275,782 0 1,275,782     Actual 2016
12 Prudential - Digital Realty Portfolio BSP 25,861,704     Actual 2017 31,009,062 5,520,559 25,488,503 0 25,488,503     Actual 2016
12.01 14901 FAA Boulevard BSP 5,767,466     Actual 2017 6,936,540 1,235,967 5,700,573 0 5,700,573     Actual 2016
12.02 4650 Old Ironsides Drive BSP 4,232,345     Actual 2017 5,023,568 838,094 4,185,474 0 4,185,474     Actual 2016
12.03 43790 Devin Shafron Drive BSP 3,736,316     Actual 2017 4,416,237 756,573 3,659,664 0 3,659,664     Actual 2016
12.04 636 Pierce Street BSP 3,234,003     Actual 2017 3,907,712 717,877 3,189,835 0 3,189,835     Actual 2016
12.05 21551 Beaumeade Circle BSP 2,374,148     Actual 2017 2,940,978 596,338 2,344,640 0 2,344,640     Actual 2016
12.06 7505 Mason King Court BSP 2,135,055     Actual 2017 2,286,124 191,666 2,094,458 0 2,094,458     Actual 2016
12.07 4700 Old Ironsides Drive BSP 2,188,696     Actual 2017 2,781,102 631,647 2,149,455 0 2,149,455     Actual 2016
12.08 444 Toyama Drive BSP 2,193,675     Actual 2017 2,716,801 552,397 2,164,404 0 2,164,404     Actual 2016
13 California Mixed Use Portfolio BSP 2,480,855     Actual 2017 3,487,786 1,047,015 2,440,771 42,622 2,398,150     Actual 2016
13.01 Daytona RV & Boat Storage BSP 1,310,037     Actual 2017 1,662,366 413,827 1,248,539 0 1,248,539     Actual 2016
13.02 Daytona Business Park BSP 699,206     Actual 2017 1,127,192 314,970 812,222 42,622 769,601     Actual 2016
13.03 Absolute Self Storage BSP 471,612     Actual 2017 698,228 318,218 380,010 0 380,010     Actual 2016
14 Danbury Commerce Portfolio AREF 3,673,522     Actual 2017 4,247,225 642,189 3,605,036 0 3,605,036     Actual 2016
14.01 Delaware Commerce Park AREF 2,960,166     Actual 2017 3,407,647 485,240 2,922,407 0 2,922,407     Actual 2016
14.02 34 Executive Drive AREF 713,356     Actual 2017 839,578 156,948 682,630 0 682,630     Actual 2016
15 35 Claver Place Basis NAV     NAV NAV NAV NAV NAV NAV     NAV
16 Aventura Mall WFB 118,291,397     Actual 2017 145,286,882 30,046,320 115,240,562 0 115,240,562     Actual 2016
17 H Inc. Multifamily Portfolio Basis 1,764,916     Actual 2017 2,367,293 595,599 1,771,694 0 1,771,694     Actual 2016
17.01 Motor Wheel Lofts Basis 1,539,190     Actual 2017 2,014,670 493,320 1,521,350 0 1,521,350     Actual 2016
17.02 JI Case Lofts Basis 225,727     Actual 2017 352,622 102,279 250,343 0 250,343     Actual 2016
18 Waterford Tulsa Apartments AREF 1,487,533     Actual 2017 2,829,004 1,255,147 1,573,856 0 1,573,856     Actual 2016
19 Lakeside Pointe & Fox Club Apartments AREF 2,926,157     Actual 2017 6,362,803 3,313,549 3,049,254 0 3,049,254     Actual 2016
19.01 Lakeside Pointe at Nora AREF 1,973,360     Actual 2017 3,996,085 1,851,816 2,144,269 0 2,144,269     Actual 2016
19.02 Fox Club Apartments AREF 952,797     Actual 2017 2,366,718 1,461,733 904,985 0 904,985     Actual 2016
20 Virginia Beach Hotel Portfolio Barclays 11,841,080 206 157 Actual 2017 30,917,483 18,407,936 12,509,547 0 12,509,547 205 155 Actual 2016
20.01 Hilton Virginia Beach Oceanfront Barclays 7,617,008 214 162 Actual 2017 20,662,681 12,488,938 8,173,743 0 8,173,743 212 159 Actual 2016
20.02 Hilton Garden Inn Virginia Beach Oceanfront Barclays 4,224,072 192 147 Actual 2017 10,254,802 5,918,998 4,335,804 0 4,335,804 192 150 Actual 2016
21 Home Depot Technology Center Barclays 3,908,565     Actual 2017 4,467,959 1,582,192 2,885,767 0 2,885,767     Actual 2016
22 Hampton Inn & Suites - Vineland AREF 2,032,182 119 94 Actual 2017 4,482,965 2,644,549 1,838,416 0 1,838,416 114 89 Actual 2016
23 The Tannery AREF 773,501     Actual 2017 850,945 314,470 536,475 0 536,475     NAV
24 Vernon Industrial WFB 736,441     Actual 2017 1,001,957 277,810 724,147 0 724,147     Actual 2016
25 Liberty Portfolio Barclays 14,502,825     Actual 2017 10,833,560 2,085,330 8,748,230 0 8,748,230     Actual 2016
25.01 Liberty Center at Rio Salado Barclays 12,119,561     Actual 2017 7,965,235 1,571,541 6,393,694 0 6,393,694     Actual 2016
25.02 8501 East Raintree Drive Barclays 2,383,263     Actual 2017 2,868,325 513,789 2,354,536 0 2,354,536     Actual 2016
26 Argenta Flats BSP 811,432     Actual 2017 1,224,938 641,776 583,163 32,000 551,163     NAV
27 Century Town Center AREF 1,273,804     Actual 2017 1,678,081 464,312 1,213,770 0 1,213,770     Actual 2016
28 Home2 Suites - Franklin Cool Springs WFB 1,493,636 128 95 Actual 2017 3,492,879 2,074,553 1,418,326 0 1,418,326 129 90 NAV
29 Kennedy Road Marketplace AREF 810,199     Actual 2017 1,211,756 365,065 846,691 0 846,691     Actual 2016
30 1400 Flat Gap Road Barclays NAV     NAV NAV NAV NAV NAV NAV     NAV
31 Fair Oaks Mall Barclays 32,296,326     Actual 2016 50,381,051 15,478,478 34,902,573 0 34,902,573     Actual 2015
32 Norriton Medical Center AREF 794,349     Actual 2017 1,297,718 585,929 711,789 0 711,789     Actual 2016
33 Hampton Inn & Suites McKinney Basis 1,195,352 110 95 Actual 2017 2,724,218 1,548,771 1,175,447 0 1,175,447 109 93 Actual 2016
34 Kaden Tower AREF 902,774     Actual 2017 1,601,509 906,533 694,976 0 694,976     Actual 2016
35 Buellton Self Storage WFB 814,109     Actual 2017 1,226,772 457,582 769,190 0 769,190     Actual 2016
36 Hampton Inn & Suites - Sterling Heights Basis 1,128,590 120 101 Actual 2017 2,781,250 1,635,295 1,145,955 0 1,145,955 120 99 Actual 2016
37 Heartland Village Apartments AREF 597,546     Actual 2017 1,667,342 989,485 677,857 0 677,857     NAV
38 CLC Self Storage Portfolio WFB 565,787     Actual 2017 1,001,526 455,646 545,880 0 545,880     Various
38.01 Kangaroo II Self-Storage WFB 247,043     Actual 2017 517,500 280,779 236,721 0 236,721     Actual 2016
38.02 Apublix Self Storage - Sooner Road WFB 241,573     Actual 2017 351,865 122,325 229,540 0 229,540     Annualized 4 12/31/2016
38.03 Apublix Self Storage - 10th Street WFB 77,171     Actual 2017 132,161 52,542 79,619 0 79,619     Annualized 4 12/31/2016
39 33 Dart Road WFB 921,288     Actual 2017 921,288 0 921,288 0 921,288     Actual 2016
40 Condor Self Storage of Ojai WFB 703,171     Actual 2017 1,074,687 390,765 683,922 0 683,922     Actual 2016
41 225 Carolina AREF 539,567     Actual 2017 316,377 172,017 144,360 0 144,360     Actual 2016
42 Fairmont Crossing Barclays 704,075     Actual 2017 1,025,248 340,100 685,148 0 685,148     Actual 2016
43 Infinite Self Storage WFB 473,427     Actual 2017 796,614 402,828 393,786 0 393,786     Actual 2016
44 Willow Ridge AREF 737,942                      
45 New London Square WFB 523,718     Actual 2017 691,071 212,358 478,713 0 478,713     Actual 2016
46 Walgreens - Georgetown, TX BSP NAV     NAV NAV NAV NAV NAV NAV     NAV
47 Paso Robles Self Storage WFB 667,981     Actual 2017 990,882 330,722 660,160 0 660,160     Actual 2016
48 Cartwright Pointe Plaza WFB 681,506     Actual 2017 756,477 182,749 573,729 0 573,729     Actual 2016
49 Safeway - Port Angeles WFB NAV     NAV NAV NAV NAV NAV NAV     NAV
50 2011 & 2015 Abrams Road WFB 142,719     Actual 2017 235,346 54,529 180,817 0 180,817     Actual 2016
51 Heron Lakes Apartments Basis 216,984     Actual 2017 404,910 199,425 205,485 0 205,485     NAV
52 Rochester Square Shopping Center WFB 297,427     Actual 2017 362,220 94,043 268,177 0 268,177     Actual 2016
                             
                             

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller Third Most Recent Revenues ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent Capital Expenditures Third Most Recent NCF ($) Third Most Recent Hotel ADR Third Most Recent Hotel RevPAR Master Lease (Y/N) Largest Tenant Name Largest Tenant Sq. Ft. Largest
Tenant % of NRA
1 Miami Industrial Portfolio Barclays 7,695,244 1,734,977 5,960,266 0 5,960,266     N Ezone 2.0 LLC 21,881 2.9%
2 Sheraton Grand Nashville Downtown AREF 45,349,337 25,408,909 19,940,428 1,813,973 18,126,455 241 188 N      
3 Walgreens - Ginsberg Portfolio WFB NAV NAV NAV NAV NAV     N Walgreens Various Various
3.01 Walgreens - Alexandria, VA WFB NAV NAV NAV NAV NAV     N Walgreens 14,469 100.0%
3.02 Walgreens - Atlanta, GA WFB NAV NAV NAV NAV NAV     N Walgreens 14,110 100.0%
3.03 Walgreens - Burlington, NC WFB NAV NAV NAV NAV NAV     N Walgreens 14,550 100.0%
3.04 Walgreens - Franklin, MA WFB NAV NAV NAV NAV NAV     N Walgreens 14,550 100.0%
3.05 Walgreens - Chester, MD WFB NAV NAV NAV NAV NAV     N Walgreens 14,550 100.0%
3.06 Walgreens - Laredo, TX WFB NAV NAV NAV NAV NAV     N Walgreens 14,820 100.0%
4 Riverworks AREF 5,462,471 3,119,070 2,343,400 0 2,343,400     N Mimecast North America, Inc. 44,170 21.9%
5 1000 Windward Concourse AREF 3,870,434 1,572,757 2,297,677 0 2,297,677     N   The Travelers Indemnity Company 140,255 55.8%
6 Starwood Hotel Portfolio WFB 92,515,295 63,143,112 29,372,183 0 29,372,183 115 82 N      
6.01 Renaissance St. Louis Airport Hotel WFB 17,795,311 13,634,768 4,160,543 0 4,160,543 121 81 N      
6.02 Renaissance Des Moines Savery Hotel WFB NAV NAV NAV NAV NAV NAV NAV N      
6.03 Residence Inn St. Louis Downtown WFB 7,532,220 4,424,445 3,107,775 0 3,107,775 133 105 N      
6.04 Doubletree Hotel West Palm Beach Airport WFB 6,462,287 4,120,824 2,341,463 0 2,341,463 109 92 N      
6.05 Courtyard Gulfport Beachfront WFB 5,201,110 3,558,484 1,642,626 0 1,642,626 112 81 N      
6.06 Fairfield Inn Atlanta Downtown WFB 5,558,141 4,326,533 1,231,608 0 1,231,608 137 88 N      
6.07 Hotel Indigo Chicago Vernon Hills WFB 3,910,722 2,480,037 1,430,685 0 1,430,685 116 77 N      
6.08 Springhill Suites Chicago Southwest at Burr Ridge Hinsdale WFB 4,258,536 2,486,367 1,772,169 0 1,772,169 124 87 N      
6.09 Holiday Inn & Suites Green Bay Stadium WFB 4,095,374 2,614,133 1,481,241 0 1,481,241 126 85 N      
6.10 Springhill Suites Chicago Elmhurst Oakbrook Area WFB 3,995,717 2,449,666 1,546,051 0 1,546,051 106 82 N      
6.11 Hilton Garden Inn Wichita WFB 3,896,365 2,675,029 1,221,336 0 1,221,336 128 96 N      
6.12 Courtyard Norman WFB 2,608,716 1,710,744 897,972 0 897,972 104 59 N      
6.13 Springhill Suites Scranton Wilkes Barre WFB 2,718,138 1,876,615 841,523 0 841,523 103 72 N      
6.14 Courtyard Salisbury WFB 3,148,273 2,174,763 973,510 0 973,510 107 78 N      
6.15 Homewood Suites St. Louis Riverport Airport West WFB 3,095,156 2,459,925 635,231 0 635,231 117 80 N      
6.16 Residence Inn Rocky Mount WFB 2,062,299 1,400,544 661,755 0 661,755 95 69 N      
6.17 Hampton Inn and Suites Wichita Northeast WFB 3,150,231 2,121,669 1,028,562 0 1,028,562 108 83 N      
6.18 Residence Inn Salisbury WFB 2,592,288 1,607,398 984,890 0 984,890 99 83 N      
6.19 Courtyard Rocky Mount WFB 2,520,678 1,751,839 768,839 0 768,839 102 69 N      
6.20 Springhill Suites Wichita East at Plazzio WFB 2,443,042 1,734,798 708,244 0 708,244 99 64 N      
6.21 Residence Inn Wichita East at Plazzio WFB 2,886,410 1,766,942 1,119,468 0 1,119,468 113 82 N      
6.22 Hampton Inn Oklahoma City Northwest WFB 2,584,279 1,767,585 816,694 0 816,694 97 72 N      
7 Franklin Towne Center AREF 3,216,495 96,495 3,120,000 0 3,120,000     Y Stop & Shop 138,364 100.0%
8 Christiana Mall Barclays 54,140,474 10,182,915 43,957,559 0 43,957,559     N Target (Ground Lease) 145,312 18.7%
9 Bella at Norcross BSP 3,276,883 1,776,009 1,500,874 79,500 1,421,374     N      
10 1600 Terrell Mill Road Basis 3,741,425 848,571 2,892,855 2,514 2,890,341     N Q Squared Solutions LLC 138,981 55.2%
11 Memphis Industrial Portfolio Basis 3,608,667 961,655 2,647,011 0 2,647,011     Y Various Various Various
11.01 Wolf Lake Basis 1,997,484 457,496 1,539,988 0 1,539,988     Y Enteroptyx 36,000 15.7%
11.02 Stage Hills Basis 1,611,183 504,159 1,107,024 0 1,107,024     Y Surface Dynamics, LLC 19,440 8.2%
12 Prudential - Digital Realty Portfolio BSP 30,153,975 5,218,019 24,935,956 0 24,935,956     N Various Various Various
12.01 14901 FAA Boulevard BSP 6,532,263 986,583 5,545,680 0 5,545,680     N Cyxtera 263,700 100.0%
12.02 4650 Old Ironsides Drive BSP 4,899,745 814,002 4,085,743 0 4,085,743     N Cyxtera 124,383 100.0%
12.03 43790 Devin Shafron Drive BSP 4,386,733 791,276 3,595,457 0 3,595,457     N VADATA, Inc. 152,138 100.0%
12.04 636 Pierce Street BSP 3,907,838 717,838 3,190,000 0 3,190,000     N The Bank of New York Mellon 108,336 100.0%
12.05 21551 Beaumeade Circle BSP 2,847,924 575,933 2,271,991 0 2,271,991     N Equinix, LLC 152,504 100.0%
12.06 7505 Mason King Court BSP 2,226,277 184,424 2,041,853 0 2,041,853     N VADATA, Inc. 109,650 100.0%
12.07 4700 Old Ironsides Drive BSP 2,706,656 606,707 2,099,949 0 2,099,949     N Cyxtera 90,139 100.0%
12.08 444 Toyama Drive BSP 2,646,539 541,256 2,105,283 0 2,105,283     N Equinix, LLC 42,083 100.0%
13 California Mixed Use Portfolio BSP 3,323,180 1,063,925 2,259,255 36,060 2,223,196     N Various Various Various
13.01 Daytona RV & Boat Storage BSP 1,602,295 413,797 1,188,497 0 1,188,497     N      
13.02 Daytona Business Park BSP 1,094,023 344,239 749,784 36,060 713,724     N County of Riverside 55,625 27.9%
13.03 Absolute Self Storage BSP 626,863 305,888 320,974 0 320,974     N      
14 Danbury Commerce Portfolio AREF 4,399,675 742,938 3,656,737 0 3,656,737     N Various Various Various
14.01 Delaware Commerce Park AREF 3,538,471 563,715 2,974,756 0 2,974,756     N Entegris/ATMI 72,710 19.1%
14.02 34 Executive Drive AREF 861,204 179,223 681,981 0 681,981     N R.K. Manufacturing Company 67,550 76.0%
15 35 Claver Place Basis NAV NAV NAV NAV NAV     N      
16 Aventura Mall WFB 139,956,585 29,303,182 110,653,403 0 110,653,403     Y JCPenney 193,759 15.9%
17 H Inc. Multifamily Portfolio Basis 2,148,400 553,646 1,594,754 0 1,594,754     N      
17.01 Motor Wheel Lofts Basis 1,846,058 471,236 1,374,822 0 1,374,822     N      
17.02 JI Case Lofts Basis 302,342 82,410 219,932 0 219,932     N      
18 Waterford Tulsa Apartments AREF 2,785,650 1,255,892 1,529,758 0 1,529,758     N      
19 Lakeside Pointe & Fox Club Apartments AREF 6,107,911 3,293,109 2,814,802 0 2,814,802     N      
19.01 Lakeside Pointe at Nora AREF 3,830,538 1,943,685 1,886,853 0 1,886,853     N      
19.02 Fox Club Apartments AREF 2,277,373 1,349,424 927,949 0 927,949     N      
20 Virginia Beach Hotel Portfolio Barclays 31,038,981 18,754,354 12,284,627 0 12,284,627 207 147 N      
20.01 Hilton Virginia Beach Oceanfront Barclays 20,777,960 12,950,847 7,827,113 0 7,827,113 215 154 N      
20.02 Hilton Garden Inn Virginia Beach Oceanfront Barclays 10,261,021 5,803,508 4,457,513 0 4,457,513 192 136 N      
21 Home Depot Technology Center Barclays 2,478,395 1,491,128 987,268 0 987,268     N Home Depot 310,669 89.4%
22 Hampton Inn & Suites - Vineland AREF 3,894,012 2,405,086 1,488,926 0 1,488,926 107 77 N      
23 The Tannery AREF NAV NAV NAV NAV NAV     N Red Nucleus Solutions, LLC 22,917 35.1%
24 Vernon Industrial WFB 955,308 260,494 694,814 0 694,814     N Volume Distributors, Inc. 82,978 56.3%
25 Liberty Portfolio Barclays 8,906,536 1,704,875 7,201,661 0 7,201,661     N Various Various Various
25.01 Liberty Center at Rio Salado Barclays 5,306,641 1,191,393 4,115,248 0 4,115,248     N Centene Management Company, LLC 352,988 51.7%
25.02 8501 East Raintree Drive Barclays 3,599,895 513,482 3,086,413 0 3,086,413     N The Vanguard Group, Inc. 123,340 100.0%
26 Argenta Flats BSP NAV NAV NAV NAV NAV     N      
27 Century Town Center AREF 1,695,954 483,448 1,212,506 0 1,212,506     N Marshalls/HomeGoods 52,000 52.2%
28 Home2 Suites - Franklin Cool Springs WFB NAV NAV NAV NAV NAV NAV NAV N      
29 Kennedy Road Marketplace AREF 1,443,427 373,236 1,070,190 0 1,070,190     N Home Goods 20,000 30.9%
30 1400 Flat Gap Road Barclays NAV NAV NAV NAV NAV     N Oshkosh Manufacturing 485,977 100.0%
31 Fair Oaks Mall Barclays 49,139,554 14,789,192 34,350,362 0 34,350,362     N Macy’s 215,000 27.6%
32 Norriton Medical Center AREF 1,405,066 609,653 795,413 0 795,413     N IOA RE 11,249 15.2%
33 Hampton Inn & Suites McKinney Basis 2,430,994 1,455,712 975,282 0 975,282 105 83 N      
34 Kaden Tower AREF 1,586,831 832,969 753,862 0 753,862     N PharmaCord, LLC 19,887 22.9%
35 Buellton Self Storage WFB 1,144,990 443,618 701,372 0 701,372     N      
36 Hampton Inn & Suites - Sterling Heights Basis 2,719,417 1,659,019 1,060,398 0 1,060,398 119 93 N      
37 Heartland Village Apartments AREF NAV NAV NAV NAV NAV     N      
38 CLC Self Storage Portfolio WFB 1,057,956 415,096 642,860 0 642,860     N      
38.01 Kangaroo II Self-Storage WFB 581,532 267,421 314,111 0 314,111     N      
38.02 Apublix Self Storage - Sooner Road WFB 332,766 100,985 231,781 0 231,781     N      
38.03 Apublix Self Storage - 10th Street WFB 143,658 46,690 96,968 0 96,968     N      
39 33 Dart Road WFB 921,288 0 921,288 0 921,288     N Cargill Meat Solutions Corporation 104,880 100.0%
40 Condor Self Storage of Ojai WFB 1,031,565 368,281 663,284 0 663,284     N      
41 225 Carolina AREF 228,680 156,021 72,659 0 72,659     N Lifespan Corp 25,985 64.1%
42 Fairmont Crossing Barclays 906,224 250,002 656,221 0 656,221     N Neighborhood Emergency Center 7,070 24.3%
43 Infinite Self Storage WFB 769,863 438,165 331,698 0 331,698     N      
44 Willow Ridge AREF               N      
45 New London Square WFB 768,927 187,795 581,132 0 581,132     N Marietta Antique Mall 30,000 33.7%
46 Walgreens - Georgetown, TX BSP NAV NAV NAV NAV NAV     N Walgreens Co 14,820 100.0%
47 Paso Robles Self Storage WFB 952,357 302,523 649,834 0 649,834     N      
48 Cartwright Pointe Plaza WFB 476,319 173,130 303,189 0 303,189     N Ross Dress for Less DBA - DD’s Discounts 19,137 26.0%
49 Safeway - Port Angeles WFB NAV NAV NAV NAV NAV     N Safeway 43,228 100.0%
50 2011 & 2015 Abrams Road WFB 256,956 58,403 198,553 0 198,553     N Bliss Nail Lounge 2,595 31.0%
51 Heron Lakes Apartments Basis NAV NAV NAV NAV NAV     N      
52 Rochester Square Shopping Center WFB 378,271 91,643 286,629 0 286,629     N Rochester Road Ventures LLC 4,025 21.1%
                           
                           

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller 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
1 Miami Industrial Portfolio Barclays 6/30/2021 Giovanni & Sons 20,846 2.8% 16,625 SF on 9/30/2019; 4,221 SF on 11/30/2020 Purchase One Corp
2 Sheraton Grand Nashville Downtown AREF            
3 Walgreens - Ginsberg Portfolio WFB Various          
3.01 Walgreens - Alexandria, VA WFB 10/31/2083          
3.02 Walgreens - Atlanta, GA WFB 3/31/2095          
3.03 Walgreens - Burlington, NC WFB 11/30/2083          
3.04 Walgreens - Franklin, MA WFB 1/31/2085          
3.05 Walgreens - Chester, MD WFB 4/30/2085          
3.06 Walgreens - Laredo, TX WFB 4/30/2084          
4 Riverworks AREF 10/15/2020 New England Research Institutes 33,657 16.7% 7/31/2021 Eyepoint Pharmaceuticals, Inc.
5 1000 Windward Concourse AREF 8/31/2022   Kinder Morgan, Inc. 44,141 17.6% 12/31/2025   Agilysys, Inc.
6 Starwood Hotel Portfolio WFB            
6.01 Renaissance St. Louis Airport Hotel WFB            
6.02 Renaissance Des Moines Savery Hotel WFB            
6.03 Residence Inn St. Louis Downtown WFB            
6.04 Doubletree Hotel West Palm Beach Airport WFB            
6.05 Courtyard Gulfport Beachfront WFB            
6.06 Fairfield Inn Atlanta Downtown WFB            
6.07 Hotel Indigo Chicago Vernon Hills WFB            
6.08 Springhill Suites Chicago Southwest at Burr Ridge Hinsdale WFB            
6.09 Holiday Inn & Suites Green Bay Stadium WFB            
6.10 Springhill Suites Chicago Elmhurst Oakbrook Area WFB            
6.11 Hilton Garden Inn Wichita WFB            
6.12 Courtyard Norman WFB            
6.13 Springhill Suites Scranton Wilkes Barre WFB            
6.14 Courtyard Salisbury WFB            
6.15 Homewood Suites St. Louis Riverport Airport West WFB            
6.16 Residence Inn Rocky Mount WFB            
6.17 Hampton Inn and Suites Wichita Northeast WFB            
6.18 Residence Inn Salisbury WFB            
6.19 Courtyard Rocky Mount WFB            
6.20 Springhill Suites Wichita East at Plazzio WFB            
6.21 Residence Inn Wichita East at Plazzio WFB            
6.22 Hampton Inn Oklahoma City Northwest WFB            
7 Franklin Towne Center AREF 10/31/2030          
8 Christiana Mall Barclays 12/31/2036 Cabela’s (Ground Lease) 100,000 12.8% 1/31/2035 Cinemark
9 Bella at Norcross BSP            
10 1600 Terrell Mill Road Basis 9/30/2023 First Data Corporation 112,729 44.8% 61,757 SF 08/31/2023; 50,972 SF 08/31/2026  
11 Memphis Industrial Portfolio Basis Various Various Various Various Various Various
11.01 Wolf Lake Basis 6/30/2022 Experitec 31,320 13.6% 4/30/2024 Crown Manufacturing
11.02 Stage Hills Basis 8/31/2021 Southern Fastening Systems, Inc 12,960 5.4% 10/31/2019 IBA Dosimetry America
12 Prudential - Digital Realty Portfolio BSP Various          
12.01 14901 FAA Boulevard BSP 2/2/2022          
12.02 4650 Old Ironsides Drive BSP 4/30/2027          
12.03 43790 Devin Shafron Drive BSP 5/31/2021          
12.04 636 Pierce Street BSP 4/30/2023          
12.05 21551 Beaumeade Circle BSP 12/31/2023          
12.06 7505 Mason King Court BSP 12/31/2023          
12.07 4700 Old Ironsides Drive BSP 4/30/2027          
12.08 444 Toyama Drive BSP 7/31/2022          
13 California Mixed Use Portfolio BSP Various Various Various Various Various Various
13.01 Daytona RV & Boat Storage BSP            
13.02 Daytona Business Park BSP 6/11/2019 Axiom Trading International, Inc. 38,473 19.3% 21,000 SF expiring 5/31/2021; 17,473 SF expiring 9/30/2022 SoCal Custom Rigs, LLC
13.03 Absolute Self Storage BSP            
14 Danbury Commerce Portfolio AREF Various Various Various Various Various Various
14.01 Delaware Commerce Park AREF 12/31/2021 Lorad/Hologic 60,000 15.8% 12/31/2021 Amphenol
14.02 34 Executive Drive AREF 11/30/2029 Stever Enterprises, Inc. 11,480 12.9% 2/28/2023 Cierant Corporation
15 35 Claver Place Basis            
16 Aventura Mall WFB 4/30/2023 AMC Theatres 78,738 6.5% 8/31/2023 Zara
17 H Inc. Multifamily Portfolio Basis            
17.01 Motor Wheel Lofts Basis            
17.02 JI Case Lofts Basis            
18 Waterford Tulsa Apartments AREF            
19 Lakeside Pointe & Fox Club Apartments AREF            
19.01 Lakeside Pointe at Nora AREF            
19.02 Fox Club Apartments AREF            
20 Virginia Beach Hotel Portfolio Barclays            
20.01 Hilton Virginia Beach Oceanfront Barclays            
20.02 Hilton Garden Inn Virginia Beach Oceanfront Barclays            
21 Home Depot Technology Center Barclays 7/31/2029 Underwriters Laboratories, LLC 36,829 10.6% 8/31/2029  
22 Hampton Inn & Suites - Vineland AREF            
23 The Tannery AREF 2/28/2026 ICON Clinical Research, LLC 12,923 19.8% 9/30/2027 GR8 People, Inc.
24 Vernon Industrial WFB 11/1/2038 Jam’n Products 64,322 43.7% 4/30/2021  
25 Liberty Portfolio Barclays Various Various Various Various Various Various
25.01 Liberty Center at Rio Salado Barclays 77,867 SF on 1/22/2028; 236,131 SF on 1/31/2028; 38,990 SF on 12/31/2028 DHL Express (USA), Inc. 117,593 17.2% 2/28/2023 WageWorks, Inc.
25.02 8501 East Raintree Drive Barclays 7/31/2026          
26 Argenta Flats BSP            
27 Century Town Center AREF 8/31/2023 Petco 15,000 15.1% 1/31/2024 Jo-Ann
28 Home2 Suites - Franklin Cool Springs WFB            
29 Kennedy Road Marketplace AREF 8/31/2028 Petco 15,257 23.6% 9/30/2022 Dollar Tree
30 1400 Flat Gap Road Barclays 9/30/2025          
31 Fair Oaks Mall Barclays 2/1/2026 XXI Forever 51,317 6.6% 1/31/2022 H&M
32 Norriton Medical Center AREF 5/31/2021 Eistein Orthopaedic Associates 7,058 9.5% 3/31/2020 Mission Kids (Child Advocacy Center)
33 Hampton Inn & Suites McKinney Basis            
34 Kaden Tower AREF 6/30/2022 My Kentucky Home, LLC 13,789 15.9% 12/31/2021 RCSH Operations, LLC
35 Buellton Self Storage WFB            
36 Hampton Inn & Suites - Sterling Heights Basis            
37 Heartland Village Apartments AREF            
38 CLC Self Storage Portfolio WFB            
38.01 Kangaroo II Self-Storage WFB            
38.02 Apublix Self Storage - Sooner Road WFB            
38.03 Apublix Self Storage - 10th Street WFB            
39 33 Dart Road WFB 5/31/2029          
40 Condor Self Storage of Ojai WFB            
41 225 Carolina AREF 4/30/2026 Semma Therapeutics 14,522 35.9% 12/31/2022  
42 Fairmont Crossing Barclays 5/31/2023 ReMax (Benoit Investments) 5,500 18.9% 1/31/2021 TnT Hair Concept Salon
43 Infinite Self Storage WFB            
44 Willow Ridge AREF            
45 New London Square WFB 3/31/2024 Life Grocery 10,605 11.9% 4/30/2022 Furkids, Inc.
46 Walgreens - Georgetown, TX BSP 1/31/2087          
47 Paso Robles Self Storage WFB            
48 Cartwright Pointe Plaza WFB 1/31/2028 Palacio Real 15,435 20.9% 10/12/2025 Magic Smiles
49 Safeway - Port Angeles WFB 10/31/2037          
50 2011 & 2015 Abrams Road WFB 9/30/2025 Lakewood Pediatrics 2,265 27.1% 1/31/2026 Scalini’s Pizza
51 Heron Lakes Apartments Basis            
52 Rochester Square Shopping Center WFB 5/31/2021 Dojo Zen Bei Martial Arts, LLC 2,088 11.0% 10/31/2019 Asian Healthy Living LLC
                 
                 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller 3rd Largest Tenant Sq. Ft. 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
1 Miami Industrial Portfolio Barclays 19,950 2.7% 2/29/2020 A.R. Express LLC 12,700 1.7% 9/30/2021
2 Sheraton Grand Nashville Downtown AREF              
3 Walgreens - Ginsberg Portfolio WFB              
3.01 Walgreens - Alexandria, VA WFB              
3.02 Walgreens - Atlanta, GA WFB              
3.03 Walgreens - Burlington, NC WFB              
3.04 Walgreens - Franklin, MA WFB              
3.05 Walgreens - Chester, MD WFB              
3.06 Walgreens - Laredo, TX WFB              
4 Riverworks AREF 20,240 10.0% 4/30/2025 NormaTec Industries, LP 16,969 8.4% 12/31/2023
5 1000 Windward Concourse AREF 33,719 13.4% 5/31/2021 Agile Resources Inc 7,220 2.9% 2/28/2019
6 Starwood Hotel Portfolio WFB              
6.01 Renaissance St. Louis Airport Hotel WFB              
6.02 Renaissance Des Moines Savery Hotel WFB              
6.03 Residence Inn St. Louis Downtown WFB              
6.04 Doubletree Hotel West Palm Beach Airport WFB              
6.05 Courtyard Gulfport Beachfront WFB              
6.06 Fairfield Inn Atlanta Downtown WFB              
6.07 Hotel Indigo Chicago Vernon Hills WFB              
6.08 Springhill Suites Chicago Southwest at Burr Ridge Hinsdale WFB              
6.09 Holiday Inn & Suites Green Bay Stadium WFB              
6.10 Springhill Suites Chicago Elmhurst Oakbrook Area WFB              
6.11 Hilton Garden Inn Wichita WFB              
6.12 Courtyard Norman WFB              
6.13 Springhill Suites Scranton Wilkes Barre WFB              
6.14 Courtyard Salisbury WFB              
6.15 Homewood Suites St. Louis Riverport Airport West WFB              
6.16 Residence Inn Rocky Mount WFB              
6.17 Hampton Inn and Suites Wichita Northeast WFB              
6.18 Residence Inn Salisbury WFB              
6.19 Courtyard Rocky Mount WFB              
6.20 Springhill Suites Wichita East at Plazzio WFB              
6.21 Residence Inn Wichita East at Plazzio WFB              
6.22 Hampton Inn Oklahoma City Northwest WFB              
7 Franklin Towne Center AREF              
8 Christiana Mall Barclays 50,643 6.5% 11/30/2029 Barnes & Noble Bookseller 36,803 4.7% 1/31/2020
9 Bella at Norcross BSP              
10 1600 Terrell Mill Road Basis              
11 Memphis Industrial Portfolio Basis Various Various Various Various Various Various Various
11.01 Wolf Lake Basis 29,160 12.7% 2/28/2020 ADT 13,500 5.9% 6/30/2025
11.02 Stage Hills Basis 12,600 5.3% 6/30/2021 Behind the Scenes 12,500 5.2% 2/28/2019
12 Prudential - Digital Realty Portfolio BSP              
12.01 14901 FAA Boulevard BSP              
12.02 4650 Old Ironsides Drive BSP              
12.03 43790 Devin Shafron Drive BSP              
12.04 636 Pierce Street BSP              
12.05 21551 Beaumeade Circle BSP              
12.06 7505 Mason King Court BSP              
12.07 4700 Old Ironsides Drive BSP              
12.08 444 Toyama Drive BSP              
13 California Mixed Use Portfolio BSP Various Various Various Various Various Various Various
13.01 Daytona RV & Boat Storage BSP              
13.02 Daytona Business Park BSP 10,170 5.1% 4/30/2019 GHH Ministries 8,000 4.0% 10/14/2022
13.03 Absolute Self Storage BSP              
14 Danbury Commerce Portfolio AREF Various Various Various Various Various Various Various
14.01 Delaware Commerce Park AREF 45,750 12.0% 8/31/2023 Kimchuk 24,255 6.4% 1/31/2019
14.02 34 Executive Drive AREF 9,852 11.1% 3/31/2023        
15 35 Claver Place Basis              
16 Aventura Mall WFB 34,454 2.8% 10/31/2029 XXI Forever 32,504 2.7% 1/31/2019
17 H Inc. Multifamily Portfolio Basis              
17.01 Motor Wheel Lofts Basis              
17.02 JI Case Lofts Basis              
18 Waterford Tulsa Apartments AREF              
19 Lakeside Pointe & Fox Club Apartments AREF              
19.01 Lakeside Pointe at Nora AREF              
19.02 Fox Club Apartments AREF              
20 Virginia Beach Hotel Portfolio Barclays              
20.01 Hilton Virginia Beach Oceanfront Barclays              
20.02 Hilton Garden Inn Virginia Beach Oceanfront Barclays              
21 Home Depot Technology Center Barclays              
22 Hampton Inn & Suites - Vineland AREF              
23 The Tannery AREF 10,476 16.0% 4/30/2026 Vault Brewing Company 8,345 12.8% 6/30/2026
24 Vernon Industrial WFB              
25 Liberty Portfolio Barclays Various Various Various Various Various Various Various
25.01 Liberty Center at Rio Salado Barclays 76,162 11.2% 12/31/2021 Carvana, LLC 69,774 10.2% 2/29/2024
25.02 8501 East Raintree Drive Barclays              
26 Argenta Flats BSP              
27 Century Town Center AREF 11,048 11.1% 1/31/2023 Davita Dialysis 5,347 5.4% 11/5/2028
28 Home2 Suites - Franklin Cool Springs WFB              
29 Kennedy Road Marketplace AREF 9,160 14.2% 6/30/2020 Anytime Fitness 6,840 10.6% 12/31/2028
30 1400 Flat Gap Road Barclays              
31 Fair Oaks Mall Barclays 20,265 2.6% 1/31/2029 Express 12,278 1.6% 1/31/2024
32 Norriton Medical Center AREF 5,988 8.1% 5/31/2025 Laurel House 5,429 7.3% 2/28/2025
33 Hampton Inn & Suites McKinney Basis              
34 Kaden Tower AREF 9,500 10.9% 2/28/2023 Kaden Management Co., Inc. 8,542 9.8% 9/30/2023
35 Buellton Self Storage WFB              
36 Hampton Inn & Suites - Sterling Heights Basis              
37 Heartland Village Apartments AREF              
38 CLC Self Storage Portfolio WFB              
38.01 Kangaroo II Self-Storage WFB              
38.02 Apublix Self Storage - Sooner Road WFB              
38.03 Apublix Self Storage - 10th Street WFB              
39 33 Dart Road WFB              
40 Condor Self Storage of Ojai WFB              
41 225 Carolina AREF              
42 Fairmont Crossing Barclays 3,000 10.3% 6/30/2021 Southern Dental 2,400 8.2% 11/30/2021
43 Infinite Self Storage WFB              
44 Willow Ridge AREF              
45 New London Square WFB 8,800 9.9% 4/30/2023 Harold’s Chicken & Ice 6,000 6.7% 11/30/2022
46 Walgreens - Georgetown, TX BSP              
47 Paso Robles Self Storage WFB              
48 Cartwright Pointe Plaza WFB 10,000 13.6% 8/31/2026 Family Dollar 9,600 13.0% 3/31/2026
49 Safeway - Port Angeles WFB              
50 2011 & 2015 Abrams Road WFB 2,002 23.9% 3/31/2020 The Heights 1,500 17.9% 7/31/2020
51 Heron Lakes Apartments Basis              
52 Rochester Square Shopping Center WFB 1,387 7.3% 5/31/2021 Michael Azoury and Vihang Inc 1,327 7.0% 7/31/2019
                   
                   

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller 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 % Seismic Insurance Required  (Y/N) Terrorism Insurance (Y/N)
1 Miami Industrial Portfolio Barclays Pool Designs by Laly, LLC 10,250 1.4% 8/31/2020 10/23/2018 10/24/2018       N Y
2 Sheraton Grand Nashville Downtown AREF         9/25/2018 9/25/2018       N Y
3 Walgreens - Ginsberg Portfolio WFB         Various Various       N Y
3.01 Walgreens - Alexandria, VA WFB         10/22/2018 10/24/2018       N Y
3.02 Walgreens - Atlanta, GA WFB         10/22/2018 10/24/2018       N Y
3.03 Walgreens - Burlington, NC WFB         10/22/2018 10/24/2018       N Y
3.04 Walgreens - Franklin, MA WFB         10/22/2018 10/24/2018       N Y
3.05 Walgreens - Chester, MD WFB         10/22/2018 10/24/2018       N Y
3.06 Walgreens - Laredo, TX WFB         12/11/2017 12/8/2017       N Y
4 Riverworks AREF SAI Global 14,230 7.1% 6/30/2024 9/26/2018 9/27/2018       N Y
5 1000 Windward Concourse AREF Infinitel Group, Inc. (Café) 7,162 2.8% 9/30/2022 8/15/2018 8/15/2018       N Y
6 Starwood Hotel Portfolio WFB         7/10/2018 Various       N Y
6.01 Renaissance St. Louis Airport Hotel WFB         7/10/2018 7/9/2018       N Y
6.02 Renaissance Des Moines Savery Hotel WFB         7/10/2018 7/10/2018       N Y
6.03 Residence Inn St. Louis Downtown WFB         7/10/2018 7/9/2018       N Y
6.04 Doubletree Hotel West Palm Beach Airport WFB         7/10/2018 7/9/2018       N Y
6.05 Courtyard Gulfport Beachfront WFB         7/10/2018 7/9/2018       N Y
6.06 Fairfield Inn Atlanta Downtown WFB         7/10/2018 7/9/2018       N Y
6.07 Hotel Indigo Chicago Vernon Hills WFB         7/10/2018 7/9/2018       N Y
6.08 Springhill Suites Chicago Southwest at Burr Ridge Hinsdale WFB         7/10/2018 7/10/2018       N Y
6.09 Holiday Inn & Suites Green Bay Stadium WFB         7/10/2018 7/10/2018       N Y
6.10 Springhill Suites Chicago Elmhurst Oakbrook Area WFB         7/10/2018 7/10/2018       N Y
6.11 Hilton Garden Inn Wichita WFB         7/10/2018 7/9/2018       N Y
6.12 Courtyard Norman WFB         7/10/2018 7/10/2018       N Y
6.13 Springhill Suites Scranton Wilkes Barre WFB         7/10/2018 7/10/2018       N Y
6.14 Courtyard Salisbury WFB         7/10/2018 7/9/2018       N Y
6.15 Homewood Suites St. Louis Riverport Airport West WFB         7/10/2018 7/10/2018       N Y
6.16 Residence Inn Rocky Mount WFB         7/10/2018 7/9/2018       N Y
6.17 Hampton Inn and Suites Wichita Northeast WFB         7/10/2018 7/9/2018       N Y
6.18 Residence Inn Salisbury WFB         7/10/2018 7/9/2018       N Y
6.19 Courtyard Rocky Mount WFB         7/10/2018 7/9/2018       N Y
6.20 Springhill Suites Wichita East at Plazzio WFB         7/10/2018 7/10/2018       N Y
6.21 Residence Inn Wichita East at Plazzio WFB         7/10/2018 7/10/2018       N Y
6.22 Hampton Inn Oklahoma City Northwest WFB         7/10/2018 7/9/2018       N Y
7 Franklin Towne Center AREF         10/16/2018 10/1/2018       N Y
8 Christiana Mall Barclays XXI Forever 27,300 3.5% 1/31/2020 6/11/2018 6/11/2018       N Y
9 Bella at Norcross BSP         10/24/2018 10/26/2018       N Y
10 1600 Terrell Mill Road Basis         11/06/2018 10/24/2018       N Y
11 Memphis Industrial Portfolio Basis Various Various Various Various Various 10/19/2018   10/19/2018 15.0% N Y
11.01 Wolf Lake Basis OfficeScapes 12,150 5.3% 8/31/2021 10/18/2018 10/19/2018   10/19/2018 15.0% N Y
11.02 Stage Hills Basis Kenad SG Medical, Inc. 9,810 4.1% 8/31/2026 10/19/2018 10/19/2018   10/19/2018 15.0% N Y
12 Prudential - Digital Realty Portfolio BSP         Various Various   Various Various N Y
12.01 14901 FAA Boulevard BSP         7/18/2018 7/18/2018       N Y
12.02 4650 Old Ironsides Drive BSP         7/24/2018 7/20/2018   7/12/2018 12.0% N Y
12.03 43790 Devin Shafron Drive BSP         7/19/2018 7/17/2018       N Y
12.04 636 Pierce Street BSP         7/25/2018 7/20/2018       N Y
12.05 21551 Beaumeade Circle BSP         7/17/2018 7/17/2018       N Y
12.06 7505 Mason King Court BSP         7/20/2018 7/17/2018       N Y
12.07 4700 Old Ironsides Drive BSP         7/25/2018 7/23/2018   7/12/2018 12.0% N Y
12.08 444 Toyama Drive BSP         7/24/2018 7/24/2018   7/12/2018 12.0% N Y
13 California Mixed Use Portfolio BSP Various Various Various Various 10/19/2018 Various   Various Various N Y
13.01 Daytona RV & Boat Storage BSP         10/19/2018 10/19/2018   10/19/2018 15.0% N Y
13.02 Daytona Business Park BSP Swedish Speed, Inc 6,000 3.0% 4/30/2019 10/19/2018 10/22/2018   10/18/2018 15.0% N Y
13.03 Absolute Self Storage BSP         10/19/2018 10/19/2018   10/18/2018 14.0% N Y
14 Danbury Commerce Portfolio AREF Various Various Various Various 8/8/2018 8/8/2018       N Y
14.01 Delaware Commerce Park AREF GAR/Electr 23,400 6.2% 3/31/2024 8/8/2018 8/8/2018       N Y
14.02 34 Executive Drive AREF         8/8/2018 8/8/2018       N Y
15 35 Claver Place Basis         9/10/2018 09/10/2018       N Y
16 Aventura Mall WFB H&M 28,830 2.4% 1/31/2027 4/27/2018 4/27/2018       N Y
17 H Inc. Multifamily Portfolio Basis         10/06/2017 10/06/2017       N Y
17.01 Motor Wheel Lofts Basis         10/06/2017 10/06/2017       N Y
17.02 JI Case Lofts Basis         10/06/2017 10/06/2017       N Y
18 Waterford Tulsa Apartments AREF         9/10/2018 9/11/2018       N Y
19 Lakeside Pointe & Fox Club Apartments AREF         Various Various       N Y
19.01 Lakeside Pointe at Nora AREF         7/11/2018 7/9/2018       N Y
19.02 Fox Club Apartments AREF         7/11/2018 7/10/2018       N Y
20 Virginia Beach Hotel Portfolio Barclays         6/21/2018 6/21/2018       N Y
20.01 Hilton Virginia Beach Oceanfront Barclays         6/21/2018 6/21/2018       N Y
20.02 Hilton Garden Inn Virginia Beach Oceanfront Barclays         6/21/2018 6/21/2018       N Y
21 Home Depot Technology Center Barclays         5/17/2018 9/27/2018       N Y
22 Hampton Inn & Suites - Vineland AREF         8/15/2018 8/16/2018       N Y
23 The Tannery AREF Decision Resources, Inc. 7,280 11.1% 11/30/2025 8/3/2018 8/3/2018       N Y
24 Vernon Industrial WFB         10/15/2018 10/16/2018   10/15/2018 14.0% N Y
25 Liberty Portfolio Barclays Various Various Various Various 7/12/2018 7/23/2018       N Y
25.01 Liberty Center at Rio Salado Barclays DriveTime Automotive Group, Inc. 65,889 9.7% 2/29/2024 7/12/2018 7/23/2018       N Y
25.02 8501 East Raintree Drive Barclays         7/12/2018 7/23/2018       N Y
26 Argenta Flats BSP         10/16/2018 10/16/2018       N Y
27 Century Town Center AREF Fujiyama Japanese Steakhouse 5,340 5.4% 8/31/2028 10/4/2018 10/4/2018       N Y
28 Home2 Suites - Franklin Cool Springs WFB         10/12/2018 10/10/2018       N Y
29 Kennedy Road Marketplace AREF TCC Wireless LLC 2,500 3.9% 12/31/2028 10/12/2018 10/16/2018       N Y
30 1400 Flat Gap Road Barclays         10/19/2018 10/22/2018       N Y
31 Fair Oaks Mall Barclays Victoria’s Secret 12,170 1.6% 1/31/2026 2/9/2018 2/8/2018       N Y
32 Norriton Medical Center AREF Life Path, Inc. 4,734 6.4% 4/30/2020 9/26/2018 9/26/2018       N Y
33 Hampton Inn & Suites McKinney Basis         5/08/2018 5/9/2018       N Y
34 Kaden Tower AREF Kiely, Hines and Associates Insurance Agency, Inc. 6,629 7.6% 7/31/2025 10/25/2018 10/25/2018       N Y
35 Buellton Self Storage WFB         9/25/2018 9/25/2018   9/25/2018 10.0% N Y
36 Hampton Inn & Suites - Sterling Heights Basis         12/26/2017 12/28/2017       N Y
37 Heartland Village Apartments AREF         10/5/2018 10/9/2018       N Y
38 CLC Self Storage Portfolio WFB         Various Various       N Y
38.01 Kangaroo II Self-Storage WFB         9/5/2018 9/5/2018       N Y
38.02 Apublix Self Storage - Sooner Road WFB         10/4/2018 10/4/2018       N Y
38.03 Apublix Self Storage - 10th Street WFB         10/5/2018 10/4/2018       N Y
39 33 Dart Road WFB         9/27/2018 9/27/2018       N Y
40 Condor Self Storage of Ojai WFB         9/25/2018 9/25/2018   9/25/2018 10.0% N Y
41 225 Carolina AREF         10/10/2018 10/15/2018       N Y
42 Fairmont Crossing Barclays Republic House (Tri City) 2,043 7.0% 5/31/2023 10/2/2018 10/3/2018       N Y
43 Infinite Self Storage WFB         9/26/2018 9/26/2018       N Y
44 Willow Ridge AREF         9/12/2018 9/12/2018       N Y
45 New London Square WFB Williamson Brothers BA 5,303 6.0% 11/30/2024 9/5/2018 9/5/2018       N Y
46 Walgreens - Georgetown, TX BSP         9/19/2018 9/18/2018       N Y
47 Paso Robles Self Storage WFB         9/25/2018     9/25/2018 7.0% N Y
48 Cartwright Pointe Plaza WFB Chevarias Appliances 2,962 4.0% 6/30/2023 10/2/2018         N Y
49 Safeway - Port Angeles WFB         9/12/2018     9/12/2018 7.0% N Y
50 2011 & 2015 Abrams Road WFB         10/10/2018         N Y
51 Heron Lakes Apartments Basis         4/30/2018 04/26/2018       N Y
52 Rochester Square Shopping Center WFB Sahar Shehata 1,327 7.0% 6/30/2020 8/16/2018 8/17/2018 9/20/2018     N Y
                           
                           

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller 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 ($)
1 Miami Industrial Portfolio Barclays Refinance 0 115,875 57,937 Cash   0 Springing     0 12,427
2 Sheraton Grand Nashville Downtown AREF Refinance 0 1,166,485 129,609 Cash   0 Springing     1,000,000 164,042
3 Walgreens - Ginsberg Portfolio WFB Refinance/Acquisition 0 0 Springing     0 Springing     0 Springing
3.01 Walgreens - Alexandria, VA WFB                        
3.02 Walgreens - Atlanta, GA WFB                        
3.03 Walgreens - Burlington, NC WFB                        
3.04 Walgreens - Franklin, MA WFB                        
3.05 Walgreens - Chester, MD WFB                        
3.06 Walgreens - Laredo, TX WFB                        
4 Riverworks AREF Acquisition 0 137,443 68,721 Cash   22,647 Springing Cash   0 2,518
5 1000 Windward Concourse AREF Acquisition 0 30,578 30,578 Cash   12,732 2,546 Cash   0 4,400
6 Starwood Hotel Portfolio WFB Refinance 0 0 Springing     0 Springing     0 330,760
6.01 Renaissance St. Louis Airport Hotel WFB                        
6.02 Renaissance Des Moines Savery Hotel WFB                        
6.03 Residence Inn St. Louis Downtown WFB                        
6.04 Doubletree Hotel West Palm Beach Airport WFB                        
6.05 Courtyard Gulfport Beachfront WFB                        
6.06 Fairfield Inn Atlanta Downtown WFB                        
6.07 Hotel Indigo Chicago Vernon Hills WFB                        
6.08 Springhill Suites Chicago Southwest at Burr Ridge Hinsdale WFB                        
6.09 Holiday Inn & Suites Green Bay Stadium WFB                        
6.10 Springhill Suites Chicago Elmhurst Oakbrook Area WFB                        
6.11 Hilton Garden Inn Wichita WFB                        
6.12 Courtyard Norman WFB                        
6.13 Springhill Suites Scranton Wilkes Barre WFB                        
6.14 Courtyard Salisbury WFB                        
6.15 Homewood Suites St. Louis Riverport Airport West WFB                        
6.16 Residence Inn Rocky Mount WFB                        
6.17 Hampton Inn and Suites Wichita Northeast WFB                        
6.18 Residence Inn Salisbury WFB                        
6.19 Courtyard Rocky Mount WFB                        
6.20 Springhill Suites Wichita East at Plazzio WFB                        
6.21 Residence Inn Wichita East at Plazzio WFB                        
6.22 Hampton Inn Oklahoma City Northwest WFB                        
7 Franklin Towne Center AREF Refinance 0 0 Springing     0 Springing     0 2,883
8 Christiana Mall Barclays Refinance 0 0 Springing     0 Springing     0 Springing
9 Bella at Norcross BSP Refinance 0 83,569 27,856 Cash   58,772 7,347 Cash   0 6,625
10 1600 Terrell Mill Road Basis Refinance 3,438 93,480 31,160 Cash   23,371 2,921 Cash   0 4,195
11 Memphis Industrial Portfolio Basis Refinance 63,000 0 41,998 Cash   87,077 7,916 Cash   0 7,799
11.01 Wolf Lake Basis                        
11.02 Stage Hills Basis                        
12 Prudential - Digital Realty Portfolio BSP Refinance 0 0 Springing     0 Springing     0 Springing
12.01 14901 FAA Boulevard BSP                        
12.02 4650 Old Ironsides Drive BSP                        
12.03 43790 Devin Shafron Drive BSP                        
12.04 636 Pierce Street BSP                        
12.05 21551 Beaumeade Circle BSP                        
12.06 7505 Mason King Court BSP                        
12.07 4700 Old Ironsides Drive BSP                        
12.08 444 Toyama Drive BSP                        
13 California Mixed Use Portfolio BSP Recapitalization 18,313 114,994 28,749 Cash   53,164 3,544 Cash   0 5,058
13.01 Daytona RV & Boat Storage BSP                        
13.02 Daytona Business Park BSP                        
13.03 Absolute Self Storage BSP                        
14 Danbury Commerce Portfolio AREF Refinance 478,650 120,237 40,079; Springing Cash   0 4,038; Springing Cash   0 3,906
14.01 Delaware Commerce Park AREF                        
14.02 34 Executive Drive AREF                        
15 35 Claver Place Basis Refinance 3,125 36,568 6,095 Cash   4,936 2,468 Cash   0 917
16 Aventura Mall WFB Refinance 0 0 Springing     0 Springing     0 Springing
17 H Inc. Multifamily Portfolio Basis Refinance 37,188 86,421 12,346 Cash   4,833 1,611 Cash   0 2,917
17.01 Motor Wheel Lofts Basis                        
17.02 JI Case Lofts Basis                        
18 Waterford Tulsa Apartments AREF Acquisition 21,875 0 12,163 Cash   28,715 9,572 Cash   0 7,167
19 Lakeside Pointe & Fox Club Apartments AREF Refinance 489,440 0 Springing     141,290 19,167 Cash   500,000 22,946
19.01 Lakeside Pointe at Nora AREF                        
19.02 Fox Club Apartments AREF                        
20 Virginia Beach Hotel Portfolio Barclays Acquisition 0 326,006 81,502 Cash   0 28,642 Cash   0 104,329
20.01 Hilton Virginia Beach Oceanfront Barclays                        
20.02 Hilton Garden Inn Virginia Beach Oceanfront Barclays                        
21 Home Depot Technology Center Barclays Acquisition 0 27,577 27,577 Cash   0 Springing     0 Springing
22 Hampton Inn & Suites - Vineland AREF Refinance 0 18,649 18,649 Cash   4,839 Springing Cash   0 15,709
23 The Tannery AREF Refinance 0 15,820 5,273 Cash   0 Springing Cash   762,085 1,089
24 Vernon Industrial WFB Refinance 0 48,105 16,035 Cash   0 Springing     168,000 1,228
25 Liberty Portfolio Barclays Acquisition 3,125 89,189 44,594 Cash   18,366 9,183 Cash   0 13,429
25.01 Liberty Center at Rio Salado Barclays                        
25.02 8501 East Raintree Drive Barclays                        
26 Argenta Flats BSP Refinance 0 66,796 22,265 Cash   25,464 3,638 Cash   3,333 3,333
27 Century Town Center AREF Acquisition 5,125 195,756 17,796 Cash   0 Springing     0 1,659
28 Home2 Suites - Franklin Cool Springs WFB Refinance 0 43,735 14,580 Cash   0 Springing     0 12,252
29 Kennedy Road Marketplace AREF Refinance 0 134,549 19,221 Cash   12,723 1,060 Cash   0 1,078
30 1400 Flat Gap Road Barclays Refinance 0 0 18,078 Cash   38,687 4,886     0 4,050
31 Fair Oaks Mall Barclays Refinance 0 0 Springing     0 Springing     0 Springing
32 Norriton Medical Center AREF Acquisition 0 79,316 19,829 Cash   6,056 1,514 Cash   0 Springing
33 Hampton Inn & Suites McKinney Basis Acquisition 19,688 0 13,185 Cash   6,627 3,313 Cash   0 8,709
34 Kaden Tower AREF Acquisition 0 17,562 8,781 Cash   18,138 1,512 Cash   0 1,703
35 Buellton Self Storage WFB Refinance 0 14,780 7,390 Cash   0 Springing     0 999
36 Hampton Inn & Suites - Sterling Heights Basis Refinance 0 49,454 12,363 Cash   9,532 1,906 Cash   0 8,875
37 Heartland Village Apartments AREF Acquisition 16,038 83,558 20,890 Cash   8,605 4,302 Cash   0 3,954
38 CLC Self Storage Portfolio WFB Acquisition 0 12,469 12,469 Cash   0 Springing     0 1,748
38.01 Kangaroo II Self-Storage WFB                        
38.02 Apublix Self Storage - Sooner Road WFB                        
38.03 Apublix Self Storage - 10th Street WFB                        
39 33 Dart Road WFB Refinance 0 0 Springing     0 Springing     0 Springing
40 Condor Self Storage of Ojai WFB Refinance 0 15,048 7,524 Cash   0 Springing     0 753
41 225 Carolina AREF Acquisition 0 0 7,502 Cash   0 Springing     0 338
42 Fairmont Crossing Barclays Refinance 8,375 172,030 14,766 Cash   6,098 3,049 Cash   0 364
43 Infinite Self Storage WFB Refinance 0 53,568 13,392 Cash   0 Springing     0 803
44 Willow Ridge AREF Refinance 0 11,992 1,999 Cash   50,042 3,574 Cash   0 4,396
45 New London Square WFB Acquisition 0 15,616 7,808 Cash   1,619 1,619 Cash   0 1,858
46 Walgreens - Georgetown, TX BSP Acquisition 0 0 Springing     0 Springing     0 0
47 Paso Robles Self Storage WFB Refinance 0 15,171 5,057 Cash   0 Springing     0 1,197
48 Cartwright Pointe Plaza WFB Recapitalization 0 0 Springing     0 Springing     0 Springing
49 Safeway - Port Angeles WFB Acquisition 0 0 Springing     0 Springing     0 Springing
50 2011 & 2015 Abrams Road WFB Refinance 0 5,461 5,461 Cash   0 Springing     0 139
51 Heron Lakes Apartments Basis Refinance 30,286 20,446 2,921 Cash   7,198 1,800 Cash   0 1,409
52 Rochester Square Shopping Center WFB Recapitalization 0 15,511 3,878 Cash   0 Springing     0 238
                             
                             

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller Replacement Reserve Cap ($) Replacement Reserve Escrow - Cash or LoC Replacement Reserve Escrow - LoC Counterparty Upfront TI/LC Reserve ($) 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
1 Miami Industrial Portfolio Barclays 0 Cash   300,000 31,067 300,000 Cash   0 0  
2 Sheraton Grand Nashville Downtown AREF 0 Cash   0 0 0     0 0  
3 Walgreens - Ginsberg Portfolio WFB 0     0 Springing 0     0 0  
3.01 Walgreens - Alexandria, VA WFB                      
3.02 Walgreens - Atlanta, GA WFB                      
3.03 Walgreens - Burlington, NC WFB                      
3.04 Walgreens - Franklin, MA WFB                      
3.05 Walgreens - Chester, MD WFB                      
3.06 Walgreens - Laredo, TX WFB                      
4 Riverworks AREF 0 Cash   2,000,000 Springing 0 LOC Bank of America 0 0  
5 1000 Windward Concourse AREF 0 Cash   0 20,952 251,425 Cash   0 0  
6 Starwood Hotel Portfolio WFB 0 Cash   0 0 0     0 0  
6.01 Renaissance St. Louis Airport Hotel WFB                      
6.02 Renaissance Des Moines Savery Hotel WFB                      
6.03 Residence Inn St. Louis Downtown WFB                      
6.04 Doubletree Hotel West Palm Beach Airport WFB                      
6.05 Courtyard Gulfport Beachfront WFB                      
6.06 Fairfield Inn Atlanta Downtown WFB                      
6.07 Hotel Indigo Chicago Vernon Hills WFB                      
6.08 Springhill Suites Chicago Southwest at Burr Ridge Hinsdale WFB                      
6.09 Holiday Inn & Suites Green Bay Stadium WFB                      
6.10 Springhill Suites Chicago Elmhurst Oakbrook Area WFB                      
6.11 Hilton Garden Inn Wichita WFB                      
6.12 Courtyard Norman WFB                      
6.13 Springhill Suites Scranton Wilkes Barre WFB                      
6.14 Courtyard Salisbury WFB                      
6.15 Homewood Suites St. Louis Riverport Airport West WFB                      
6.16 Residence Inn Rocky Mount WFB                      
6.17 Hampton Inn and Suites Wichita Northeast WFB                      
6.18 Residence Inn Salisbury WFB                      
6.19 Courtyard Rocky Mount WFB                      
6.20 Springhill Suites Wichita East at Plazzio WFB                      
6.21 Residence Inn Wichita East at Plazzio WFB                      
6.22 Hampton Inn Oklahoma City Northwest WFB                      
7 Franklin Towne Center AREF 0 Cash   0 0 0     0 0  
8 Christiana Mall Barclays 0     0 Springing 0     0 0  
9 Bella at Norcross BSP 0 Cash   0 0 0     0 0  
10 1600 Terrell Mill Road Basis 0 Cash   1,529,160 25,417 0 Cash   0 0  
11 Memphis Industrial Portfolio Basis 0 Cash   250,000 32,653 1,500,000 Cash   0 0  
11.01 Wolf Lake Basis                      
11.02 Stage Hills Basis                      
12 Prudential - Digital Realty Portfolio BSP 417,173     0 Springing 0     0 0  
12.01 14901 FAA Boulevard BSP                      
12.02 4650 Old Ironsides Drive BSP                      
12.03 43790 Devin Shafron Drive BSP                      
12.04 636 Pierce Street BSP                      
12.05 21551 Beaumeade Circle BSP                      
12.06 7505 Mason King Court BSP                      
12.07 4700 Old Ironsides Drive BSP                      
12.08 444 Toyama Drive BSP                      
13 California Mixed Use Portfolio BSP 0 Cash   350,000 10,788 0 Cash   0 0  
13.01 Daytona RV & Boat Storage BSP                      
13.02 Daytona Business Park BSP                      
13.03 Absolute Self Storage BSP                      
14 Danbury Commerce Portfolio AREF 0 Cash   250,000 7,812 0 Cash   0 0  
14.01 Delaware Commerce Park AREF                      
14.02 34 Executive Drive AREF                      
15 35 Claver Place Basis 0 Cash   0 0 0     0 0  
16 Aventura Mall WFB 487,003     0 Springing 6,087,540     0 0  
17 H Inc. Multifamily Portfolio Basis 0 Cash   0 0 0     0 0  
17.01 Motor Wheel Lofts Basis                      
17.02 JI Case Lofts Basis                      
18 Waterford Tulsa Apartments AREF 0 Cash   0 0 0     0 0  
19 Lakeside Pointe & Fox Club Apartments AREF 0 Cash   0 0 0     0 0  
19.01 Lakeside Pointe at Nora AREF                      
19.02 Fox Club Apartments AREF                      
20 Virginia Beach Hotel Portfolio Barclays 3,755,852 Cash   0 0 0     0 0  
20.01 Hilton Virginia Beach Oceanfront Barclays                      
20.02 Hilton Garden Inn Virginia Beach Oceanfront Barclays                      
21 Home Depot Technology Center Barclays 0     0 0 0     0 0  
22 Hampton Inn & Suites - Vineland AREF 0 Cash   0 0 0     0 0  
23 The Tannery AREF 0 Cash   1,073,293 5,446 0 Cash   0 0  
24 Vernon Industrial WFB 197,460 Cash   0 6,138 147,300 Cash   0 0  
25 Liberty Portfolio Barclays 0 Cash   1,161,769 Springing 0 Cash   0 0  
25.01 Liberty Center at Rio Salado Barclays                      
25.02 8501 East Raintree Drive Barclays                      
26 Argenta Flats BSP 0 Cash   0 0 0     0 0  
27 Century Town Center AREF 0 Cash   0 8,296 0 Cash   0 0  
28 Home2 Suites - Franklin Cool Springs WFB 0 Cash   0 0 0     0 0  
29 Kennedy Road Marketplace AREF 0 Cash   325,000 2,696 0 Cash   0 0  
30 1400 Flat Gap Road Barclays 0 Cash   0 6,075 250,000 Cash   0 0  
31 Fair Oaks Mall Barclays 0     3,954,170 Springing 0 Cash   0 0  
32 Norriton Medical Center AREF 0     350,000 6,184 0 Cash   0 0  
33 Hampton Inn & Suites McKinney Basis 0 Cash   0 0 0     0 0  
34 Kaden Tower AREF 0 Cash   150,000 7,236 500,000 Cash   0 0  
35 Buellton Self Storage WFB 23,976 Cash   0 0 0     0 0  
36 Hampton Inn & Suites - Sterling Heights Basis 0 Cash   0 0 0     0 0  
37 Heartland Village Apartments AREF 0 Cash   0 0 0     0 0  
38 CLC Self Storage Portfolio WFB 0 Cash   0 0 0     0 0  
38.01 Kangaroo II Self-Storage WFB                      
38.02 Apublix Self Storage - Sooner Road WFB                      
38.03 Apublix Self Storage - 10th Street WFB                      
39 33 Dart Road WFB 0     0 0 0     0 0  
40 Condor Self Storage of Ojai WFB 18,072 Cash   0 0 0     0 0  
41 225 Carolina AREF 0 Cash   0 3,376 0 Cash   0 0  
42 Fairmont Crossing Barclays 0 Cash   0 2,426 145,570 Cash   0 0  
43 Infinite Self Storage WFB 0 Cash   0 0 0     0 0  
44 Willow Ridge AREF 211,000 Cash   0 0 0     0 0  
45 New London Square WFB 0 Cash   160,000 3,334 160,000 Cash   0 0  
46 Walgreens - Georgetown, TX BSP 0     0 0 0     0 0  
47 Paso Robles Self Storage WFB 28,728 Cash   0 0 0     0 0  
48 Cartwright Pointe Plaza WFB 0     0 Springing 0     0 0  
49 Safeway - Port Angeles WFB 0     0 Springing 0     0 0  
50 2011 & 2015 Abrams Road WFB 10,000 Cash   0 Springing 0     0 0  
51 Heron Lakes Apartments Basis 0 Cash   0 0 0     0 0  
52 Rochester Square Shopping Center WFB 0 Cash   0 1,042 40,000 Cash   0 0  
                           
                           

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller Debt Service Escrow - LoC Counterparty Other Escrow I Reserve Description Other Escrow I (Initial) ($) Other Escrow I (Monthly) ($) Other Escrow I Cap ($) Other Escrow I Escrow - Cash or LoC Other  Escrow I - LoC Counterparty
1 Miami Industrial Portfolio Barclays   Outstanding TI/LC Reserve 97,587 0 0 Cash  
2 Sheraton Grand Nashville Downtown AREF     0 0 0    
3 Walgreens - Ginsberg Portfolio WFB     0 0 0    
3.01 Walgreens - Alexandria, VA WFB              
3.02 Walgreens - Atlanta, GA WFB              
3.03 Walgreens - Burlington, NC WFB              
3.04 Walgreens - Franklin, MA WFB              
3.05 Walgreens - Chester, MD WFB              
3.06 Walgreens - Laredo, TX WFB              
4 Riverworks AREF   Free Rent Reserve 584,518 0 0 Cash  
5 1000 Windward Concourse AREF   Travelers Rollover 0 16,563 0 Cash  
6 Starwood Hotel Portfolio WFB   PIP Reserve 5,408,895 0 0 Cash  
6.01 Renaissance St. Louis Airport Hotel WFB              
6.02 Renaissance Des Moines Savery Hotel WFB              
6.03 Residence Inn St. Louis Downtown WFB              
6.04 Doubletree Hotel West Palm Beach Airport WFB              
6.05 Courtyard Gulfport Beachfront WFB              
6.06 Fairfield Inn Atlanta Downtown WFB              
6.07 Hotel Indigo Chicago Vernon Hills WFB              
6.08 Springhill Suites Chicago Southwest at Burr Ridge Hinsdale WFB              
6.09 Holiday Inn & Suites Green Bay Stadium WFB              
6.10 Springhill Suites Chicago Elmhurst Oakbrook Area WFB              
6.11 Hilton Garden Inn Wichita WFB              
6.12 Courtyard Norman WFB              
6.13 Springhill Suites Scranton Wilkes Barre WFB              
6.14 Courtyard Salisbury WFB              
6.15 Homewood Suites St. Louis Riverport Airport West WFB              
6.16 Residence Inn Rocky Mount WFB              
6.17 Hampton Inn and Suites Wichita Northeast WFB              
6.18 Residence Inn Salisbury WFB              
6.19 Courtyard Rocky Mount WFB              
6.20 Springhill Suites Wichita East at Plazzio WFB              
6.21 Residence Inn Wichita East at Plazzio WFB              
6.22 Hampton Inn Oklahoma City Northwest WFB              
7 Franklin Towne Center AREF     0 0 0    
8 Christiana Mall Barclays   Outstanding TI/LC Reserve 1,804,093 0 0 Cash  
9 Bella at Norcross BSP     0 0 0    
10 1600 Terrell Mill Road Basis   Anchor Tenant Rollover Reserve 0 Springing 4,000,000 with respect to Quintiles; 3,300,000 with respect to First Data NAP  
11 Memphis Industrial Portfolio Basis     0 0 0    
11.01 Wolf Lake Basis              
11.02 Stage Hills Basis              
12 Prudential - Digital Realty Portfolio BSP     0 0 0    
12.01 14901 FAA Boulevard BSP              
12.02 4650 Old Ironsides Drive BSP              
12.03 43790 Devin Shafron Drive BSP              
12.04 636 Pierce Street BSP              
12.05 21551 Beaumeade Circle BSP              
12.06 7505 Mason King Court BSP              
12.07 4700 Old Ironsides Drive BSP              
12.08 444 Toyama Drive BSP              
13 California Mixed Use Portfolio BSP     0 0 0    
13.01 Daytona RV & Boat Storage BSP              
13.02 Daytona Business Park BSP              
13.03 Absolute Self Storage BSP              
14 Danbury Commerce Portfolio AREF   Litigation Reserve 1,187,500 0 0 Cash  
14.01 Delaware Commerce Park AREF              
14.02 34 Executive Drive AREF              
15 35 Claver Place Basis   Real Estate Tax Abatement Escrow 315,000 0 0 Cash  
16 Aventura Mall WFB   Outstanding Rollover Reserve 19,392,145 0 0 Cash  
17 H Inc. Multifamily Portfolio Basis   Insolvency Opinion Reserve 10,000 0 0 Cash  
17.01 Motor Wheel Lofts Basis              
17.02 JI Case Lofts Basis              
18 Waterford Tulsa Apartments AREF     0 0 0    
19 Lakeside Pointe & Fox Club Apartments AREF     0 0 0    
19.01 Lakeside Pointe at Nora AREF              
19.02 Fox Club Apartments AREF              
20 Virginia Beach Hotel Portfolio Barclays   HGI PIP Reserve 741,954 0 0 Cash  
20.01 Hilton Virginia Beach Oceanfront Barclays              
20.02 Hilton Garden Inn Virginia Beach Oceanfront Barclays              
21 Home Depot Technology Center Barclays   Outstanding TI/LC Reserve 1,054,027 0 0 Cash  
22 Hampton Inn & Suites - Vineland AREF   PIP Reserve 0 Springing 0    
23 The Tannery AREF   Forward Rent Reserve 195,987 0 0 Cash  
24 Vernon Industrial WFB     0 0 0    
25 Liberty Portfolio Barclays   Free Rent Reserve 109,603 0 0 Cash  
25.01 Liberty Center at Rio Salado Barclays              
25.02 8501 East Raintree Drive Barclays              
26 Argenta Flats BSP     0 0 0    
27 Century Town Center AREF   Outstanding TI/LC Reserve 330,660 0 0 Cash  
28 Home2 Suites - Franklin Cool Springs WFB     0 0 0    
29 Kennedy Road Marketplace AREF     0 0 0 Cash  
30 1400 Flat Gap Road Barclays   Outstanding TI/LC Reserve 200,000 0 0 Cash  
31 Fair Oaks Mall Barclays   Gap Rent Reserve 1,183,388 0 0 Cash  
32 Norriton Medical Center AREF     0 0 0    
33 Hampton Inn & Suites McKinney Basis   PIP Reserve 15,000 Springing 0 Cash  
34 Kaden Tower AREF     0 0 0    
35 Buellton Self Storage WFB     0 0 0    
36 Hampton Inn & Suites - Sterling Heights Basis   PIP Reserve 161,450 0 0 Cash  
37 Heartland Village Apartments AREF     0 0 0    
38 CLC Self Storage Portfolio WFB     0 0 0    
38.01 Kangaroo II Self-Storage WFB              
38.02 Apublix Self Storage - Sooner Road WFB              
38.03 Apublix Self Storage - 10th Street WFB              
39 33 Dart Road WFB     0 0 0    
40 Condor Self Storage of Ojai WFB     0 0 0    
41 225 Carolina AREF     0 0 0    
42 Fairmont Crossing Barclays     0 0 0    
43 Infinite Self Storage WFB     0 0 0    
44 Willow Ridge AREF     0 0 0    
45 New London Square WFB   Springing Marietta Antique Mall Reserve 0 Springing 0    
46 Walgreens - Georgetown, TX BSP     0 0 0    
47 Paso Robles Self Storage WFB     0 0 0    
48 Cartwright Pointe Plaza WFB   Springing Ross Dress for Less - dd’s Discount Reserve 0 Springing 190,000    
49 Safeway - Port Angeles WFB     0 0 0    
50 2011 & 2015 Abrams Road WFB   Outstanding TI Reserve 51,764 0 0 Cash  
51 Heron Lakes Apartments Basis     0 0 0    
52 Rochester Square Shopping Center WFB     0 0 0    
                   
                   

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller Other Escrow II Reserve Description Other Escrow II (Initial) ($) Other Escrow II (Monthly) ($) Other Escrow II Cap ($)
1 Miami Industrial Portfolio Barclays   0 0 0
2 Sheraton Grand Nashville Downtown AREF   0 0 0
3 Walgreens - Ginsberg Portfolio WFB   0 0 0
3.01 Walgreens - Alexandria, VA WFB        
3.02 Walgreens - Atlanta, GA WFB        
3.03 Walgreens - Burlington, NC WFB        
3.04 Walgreens - Franklin, MA WFB        
3.05 Walgreens - Chester, MD WFB        
3.06 Walgreens - Laredo, TX WFB        
4 Riverworks AREF Outstanding TI Reserve 308,530 0 0
5 1000 Windward Concourse AREF   0 0 0
6 Starwood Hotel Portfolio WFB   0 0 0
6.01 Renaissance St. Louis Airport Hotel WFB        
6.02 Renaissance Des Moines Savery Hotel WFB        
6.03 Residence Inn St. Louis Downtown WFB        
6.04 Doubletree Hotel West Palm Beach Airport WFB        
6.05 Courtyard Gulfport Beachfront WFB        
6.06 Fairfield Inn Atlanta Downtown WFB        
6.07 Hotel Indigo Chicago Vernon Hills WFB        
6.08 Springhill Suites Chicago Southwest at Burr Ridge Hinsdale WFB        
6.09 Holiday Inn & Suites Green Bay Stadium WFB        
6.10 Springhill Suites Chicago Elmhurst Oakbrook Area WFB        
6.11 Hilton Garden Inn Wichita WFB        
6.12 Courtyard Norman WFB        
6.13 Springhill Suites Scranton Wilkes Barre WFB        
6.14 Courtyard Salisbury WFB        
6.15 Homewood Suites St. Louis Riverport Airport West WFB        
6.16 Residence Inn Rocky Mount WFB        
6.17 Hampton Inn and Suites Wichita Northeast WFB        
6.18 Residence Inn Salisbury WFB        
6.19 Courtyard Rocky Mount WFB        
6.20 Springhill Suites Wichita East at Plazzio WFB        
6.21 Residence Inn Wichita East at Plazzio WFB        
6.22 Hampton Inn Oklahoma City Northwest WFB        
7 Franklin Towne Center AREF   0 0 0
8 Christiana Mall Barclays   0 0 0
9 Bella at Norcross BSP   0 0 0
10 1600 Terrell Mill Road Basis First Data Rent Abatement Reserve 178,557 0 0
11 Memphis Industrial Portfolio Basis   0 0 0
11.01 Wolf Lake Basis        
11.02 Stage Hills Basis        
12 Prudential - Digital Realty Portfolio BSP   0 0 0
12.01 14901 FAA Boulevard BSP        
12.02 4650 Old Ironsides Drive BSP        
12.03 43790 Devin Shafron Drive BSP        
12.04 636 Pierce Street BSP        
12.05 21551 Beaumeade Circle BSP        
12.06 7505 Mason King Court BSP        
12.07 4700 Old Ironsides Drive BSP        
12.08 444 Toyama Drive BSP        
13 California Mixed Use Portfolio BSP   0 0 0
13.01 Daytona RV & Boat Storage BSP        
13.02 Daytona Business Park BSP        
13.03 Absolute Self Storage BSP        
14 Danbury Commerce Portfolio AREF Excess Flood Insurance Reserve 50,000 0 0
14.01 Delaware Commerce Park AREF        
14.02 34 Executive Drive AREF        
15 35 Claver Place Basis   0 0 0
16 Aventura Mall WFB Free Rent/Gap Reserve 6,776,765 0 0
17 H Inc. Multifamily Portfolio Basis   0 0 0
17.01 Motor Wheel Lofts Basis        
17.02 JI Case Lofts Basis        
18 Waterford Tulsa Apartments AREF   0 0 0
19 Lakeside Pointe & Fox Club Apartments AREF   0 0 0
19.01 Lakeside Pointe at Nora AREF        
19.02 Fox Club Apartments AREF        
20 Virginia Beach Hotel Portfolio Barclays Parking and Retail Lease Reserve 0 Springing 0
20.01 Hilton Virginia Beach Oceanfront Barclays        
20.02 Hilton Garden Inn Virginia Beach Oceanfront Barclays        
21 Home Depot Technology Center Barclays Outstanding Free Rent Reserve 361,170 0 0
22 Hampton Inn & Suites - Vineland AREF   0 0 0
23 The Tannery AREF Free Rent Reserve 135,313 0 0
24 Vernon Industrial WFB   0 0 0
25 Liberty Portfolio Barclays Ground Rent Reserve 77,257 77,257 0
25.01 Liberty Center at Rio Salado Barclays        
25.02 8501 East Raintree Drive Barclays        
26 Argenta Flats BSP   0 0 0
27 Century Town Center AREF   0 0 0
28 Home2 Suites - Franklin Cool Springs WFB   0 0 0
29 Kennedy Road Marketplace AREF   0 0 0
30 1400 Flat Gap Road Barclays   0 0 0
31 Fair Oaks Mall Barclays Owned Anchor Reserve (Springing); Owned Anchor Termination Reserve (Springing) 0 Springing 0
32 Norriton Medical Center AREF   0 0 0
33 Hampton Inn & Suites McKinney Basis   0 0 0
34 Kaden Tower AREF   0 0 0
35 Buellton Self Storage WFB   0 0 0
36 Hampton Inn & Suites - Sterling Heights Basis   0 0 0
37 Heartland Village Apartments AREF   0 0 0
38 CLC Self Storage Portfolio WFB   0 0 0
38.01 Kangaroo II Self-Storage WFB        
38.02 Apublix Self Storage - Sooner Road WFB        
38.03 Apublix Self Storage - 10th Street WFB        
39 33 Dart Road WFB   0 0 0
40 Condor Self Storage of Ojai WFB   0 0 0
41 225 Carolina AREF   0 0 0
42 Fairmont Crossing Barclays   0 0 0
43 Infinite Self Storage WFB   0 0 0
44 Willow Ridge AREF   0 0 0
45 New London Square WFB Unit 1437 Reserve 130,000 0 0
46 Walgreens - Georgetown, TX BSP   0 0 0
47 Paso Robles Self Storage WFB   0 0 0
48 Cartwright Pointe Plaza WFB   0 0 0
49 Safeway - Port Angeles WFB   0 0 0
50 2011 & 2015 Abrams Road WFB   0 0 0
51 Heron Lakes Apartments Basis   0 0 0
52 Rochester Square Shopping Center WFB   0 0 0
             
             

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller 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 ($) Subordinate Secured Debt Cut-off Date Balance ($) 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 Miami Industrial Portfolio Barclays       Fee       Springing                     Francis Greenburger   1
2 Sheraton Grand Nashville Downtown AREF       Fee       Hard/Springing Cash Management                     James M. Lippman   2
3 Walgreens - Ginsberg Portfolio WFB       Fee       Springing                     Morton Ginsberg   3
3.01 Walgreens - Alexandria, VA WFB       Fee                                 3.01
3.02 Walgreens - Atlanta, GA WFB       Fee                                 3.02
3.03 Walgreens - Burlington, NC WFB       Fee                                 3.03
3.04 Walgreens - Franklin, MA WFB       Fee                                 3.04
3.05 Walgreens - Chester, MD WFB       Fee                                 3.05
3.06 Walgreens - Laredo, TX WFB       Fee                                 3.06
4 Riverworks AREF Cash   5,629,000 Fee       Hard/Springing Cash Management                     GEM Realty Evergreen Fund, L.P.; GEM Realty Evergreen Fund PF-NM, L.P.   4
5 1000 Windward Concourse AREF       Fee       Springing                     Sebastian Barbagallo   5
6 Starwood Hotel Portfolio WFB       Fee       Soft/Springing Cash Management                     SCG Hotel Investors Holdings L.P.   6
6.01 Renaissance St. Louis Airport Hotel WFB       Fee                                 6.01
6.02 Renaissance Des Moines Savery Hotel WFB       Fee                                 6.02
6.03 Residence Inn St. Louis Downtown WFB       Fee                                 6.03
6.04 Doubletree Hotel West Palm Beach Airport WFB       Fee                                 6.04
6.05 Courtyard Gulfport Beachfront WFB       Fee                                 6.05
6.06 Fairfield Inn Atlanta Downtown WFB       Fee                                 6.06
6.07 Hotel Indigo Chicago Vernon Hills WFB       Fee                                 6.07
6.08 Springhill Suites Chicago Southwest at Burr Ridge Hinsdale WFB       Fee                                 6.08
6.09 Holiday Inn & Suites Green Bay Stadium WFB       Fee                                 6.09
6.10 Springhill Suites Chicago Elmhurst Oakbrook Area WFB       Fee                                 6.10
6.11 Hilton Garden Inn Wichita WFB       Fee                                 6.11
6.12 Courtyard Norman WFB       Fee                                 6.12
6.13 Springhill Suites Scranton Wilkes Barre WFB       Fee                                 6.13
6.14 Courtyard Salisbury WFB       Fee                                 6.14
6.15 Homewood Suites St. Louis Riverport Airport West WFB       Fee                                 6.15
6.16 Residence Inn Rocky Mount WFB       Fee                                 6.16
6.17 Hampton Inn and Suites Wichita Northeast WFB       Fee                                 6.17
6.18 Residence Inn Salisbury WFB       Fee                                 6.18
6.19 Courtyard Rocky Mount WFB       Fee                                 6.19
6.20 Springhill Suites Wichita East at Plazzio WFB       Fee                                 6.20
6.21 Residence Inn Wichita East at Plazzio WFB       Fee                                 6.21
6.22 Hampton Inn Oklahoma City Northwest WFB       Fee                                 6.22
7 Franklin Towne Center AREF       Fee       Hard/Springing Cash Management                     Michael Levine; Uri Moche   7
8 Christiana Mall Barclays       Fee and Leasehold 12/31/2028 $0   Hard/Springing Cash Management 550,000,000 1,987,750 212,000,000 212,000,000 1.96 1.93 52.9% 8.5% 8.4%   GGP Inc.; PPF Retail, LLC   8
9 Bella at Norcross BSP       Fee       None                     Gideon D. Levy   9
10 1600 Terrell Mill Road Basis Cash     Fee       Hard/Springing Cash Management                     Asher Roshanzamir   10
11 Memphis Industrial Portfolio Basis       Fee       Hard/Springing Cash Management                   5,500,000 D. Curtis Wegener   11
11.01 Wolf Lake Basis       Fee                           2,825,195     11.01
11.02 Stage Hills Basis       Fee                           2,674,805     11.02
12 Prudential - Digital Realty Portfolio BSP       Fee       Soft/Springing Cash Management                     Digital Realty Trust, L.P.   12
12.01 14901 FAA Boulevard BSP       Fee                                 12.01
12.02 4650 Old Ironsides Drive BSP       Fee                                 12.02
12.03 43790 Devin Shafron Drive BSP       Fee                                 12.03
12.04 636 Pierce Street BSP       Fee                                 12.04
12.05 21551 Beaumeade Circle BSP       Fee                                 12.05
12.06 7505 Mason King Court BSP       Fee                                 12.06
12.07 4700 Old Ironsides Drive BSP       Fee                                 12.07
12.08 444 Toyama Drive BSP       Fee                                 12.08
13 California Mixed Use Portfolio BSP       Fee       Soft/Springing Cash Management                     DT GRAT LM, LLC   13
13.01 Daytona RV & Boat Storage BSP       Fee                                 13.01
13.02 Daytona Business Park BSP       Fee                                 13.02
13.03 Absolute Self Storage BSP       Fee                                 13.03
14 Danbury Commerce Portfolio AREF Cash     Fee       Soft/Upfront Cash Management                   7,000,000 Melvyn J. Powers; Mary P. Powers   14
14.01 Delaware Commerce Park AREF       Fee                           5,550,000     14.01
14.02 34 Executive Drive AREF       Fee                           1,450,000     14.02
15 35 Claver Place Basis       Fee       Springing                   2,500,000 Perl Weisz   15
16 Aventura Mall WFB Cash     Fee       Hard/Springing Cash Management 1,750,000,000 6,093,631 343,300,000 343,300,000 2.12 2.07 50.7% 8.8% 8.7%   Simon Property Group, L.P.; Jacquelyn Soffer; Jeffrey Soffer   16
17 H Inc. Multifamily Portfolio Basis       Fee       Springing                     Harry H. Hepler   17
17.01 Motor Wheel Lofts Basis       Fee                                 17.01
17.02 JI Case Lofts Basis       Fee                                 17.02
18 Waterford Tulsa Apartments AREF     750,000 Fee       Soft/Springing Cash Management                     C.N. David Reischer; Marc Kulick   18
19 Lakeside Pointe & Fox Club Apartments AREF       Fee       Soft/Springing Cash Management                     JPC Charities; Oron Zarum   19
19.01 Lakeside Pointe at Nora AREF       Fee                                 19.01
19.02 Fox Club Apartments AREF       Fee                                 19.02
20 Virginia Beach Hotel Portfolio Barclays       Fee and Leasehold       Springing                     Neil P. Amin; Jay B. Shah   20
20.01 Hilton Virginia Beach Oceanfront Barclays       Fee and Leasehold                                 20.01
20.02 Hilton Garden Inn Virginia Beach Oceanfront Barclays       Fee and Leasehold                                 20.02
21 Home Depot Technology Center Barclays Cash     Fee       Hard/Springing Cash Management                     SSP Newmarket, LLC; SM Newmarket Manager, LLC; Centerlane MTC Atlanta, LLC   21
22 Hampton Inn & Suites - Vineland AREF       Fee       Springing                     Ed Roth; Henry Roth   22
23 The Tannery AREF Cash     Fee       Hard/Springing Cash Management                     Jeffrey Siegel   23
24 Vernon Industrial WFB       Fee       Springing                     Mehrdad Moghavem; The Hutton Trust Dated October 14, 2003; Niloofar Moghavem; Charles Rahban; The Charles and Natasha Rahban Living Trust Dated June 27, 1997; Natasha Rahban   24
25 Liberty Portfolio Barclays Cash     Fee and Leasehold Various Various Various Hard/Springing Cash Management                     Bruce Karsh   25
25.01 Liberty Center at Rio Salado Barclays       Fee and Leasehold Various $916,929                             25.01
25.02 8501 East Raintree Drive Barclays       Fee                                 25.02
26 Argenta Flats BSP       Fee       Soft/Upfront Cash Management                   1,100,000 Nathan Salter; J. Brent Salter; Harold Tenenbaum; Jack Grundfest; Joshua Shemper   26
27 Century Town Center AREF       Fee       Hard/Springing Cash Management                     Abraham Avi Nechemia; Ehud Nahum   27
28 Home2 Suites - Franklin Cool Springs WFB       Fee       Springing                     Mitul I. Patel   28
29 Kennedy Road Marketplace AREF     1,600,000 Fee       Springing                     JBL Asset Management   29
30 1400 Flat Gap Road Barclays       Fee       Hard/Springing Cash Management                     Eliahou S. Zami; Kenneth N. Cohen   30
31 Fair Oaks Mall Barclays       Fee       Hard/Springing Cash Management 258,066,704 1,446,681 85,000,000 84,367,961 1.72 1.64 47.3% 11.6% 11.0%   The Taubman Realty Group Limited Partnership; Morton Olshan   31
32 Norriton Medical Center AREF       Fee       Hard/Springing Cash Management                     Shlomo Tajerstein   32
33 Hampton Inn & Suites McKinney Basis       Fee       Hard/Springing Cash Management                     Dr. Akash Patel; Bhavin Patel; Pramod Patel; Chintan Patel   33
34 Kaden Tower AREF       Fee       Hard/Springing Cash Management                     Dennis Udwin; Charles Stein   34
35 Buellton Self Storage WFB       Fee       None                     William B. Kendall; Kendall 2000 Family Trust; Richard Ortale Y - Group 1 35
36 Hampton Inn & Suites - Sterling Heights Basis       Fee       Springing                     Malik Abdulnoor; Jimmy R. Asmar   36
37 Heartland Village Apartments AREF       Fee       Soft/Springing Cash Management                     Gopal Damodarasamy Sadagopal; Ryan Schmidt; Jacob Lipp   37
38 CLC Self Storage Portfolio WFB       Fee       None                     Lawrence Kaplan; George Thacker, III; Richard Schontz   38
38.01 Kangaroo II Self-Storage WFB       Fee                                 38.01
38.02 Apublix Self Storage - Sooner Road WFB       Fee                                 38.02
38.03 Apublix Self Storage - 10th Street WFB       Fee                                 38.03
39 33 Dart Road WFB       Fee       Springing                     Steven M. Rhodes   39
40 Condor Self Storage of Ojai WFB       Fee       None                     William B. Kendall; Kendall 2000 Family Trust; Richard Ortale Y - Group 1 40
41 225 Carolina AREF       Fee       Hard/Springing Cash Management                     Danny Benedict   41
42 Fairmont Crossing Barclays       Fee       Springing                     Ted L. Barr; Joseph G. Greulich; Benjamin D. Sheridan   42
43 Infinite Self Storage WFB       Fee       None                     Jeffrey L. Kittle Trust U/T/D December 5, 2003; Jeffrey L. Kittle   43
44 Willow Ridge AREF       Fee       Springing                     Matthew Lester   44
45 New London Square WFB Cash     Fee       None                     Rose Jarboe   45
46 Walgreens - Georgetown, TX BSP       Fee       Springing                     Lawrence R. Kahn; Joanne F. Kahn   46
47 Paso Robles Self Storage WFB       Fee       None                     William B. Kendall; Kendall 2000 Family Trust; Richard Ortale Y - Group 1 47
48 Cartwright Pointe Plaza WFB       Fee       Springing                     Brad Scott; Brad Scott Trust dated February 5, 1997   48
49 Safeway - Port Angeles WFB       Fee       Springing                     Brent A. Tucker; Nikki L. Beilfuss; Nikki L. Beilfuss Trust   49
50 2011 & 2015 Abrams Road WFB       Fee       Springing                     Steven A. Lieberman; Six Square Capital, LTD.   50
51 Heron Lakes Apartments Basis       Fee       Springing                     Robert M. Dominy, Jr.   51
52 Rochester Square Shopping Center WFB       Fee       None                     The Farbman Family, LLC; David Kahan   52