FWP 1 n1164_anxa1-x6.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206677-22
     

 

BANK 2018-BNK10 Disclaimer

 

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

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

 

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

 

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

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

 

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

 

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

 

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

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

 

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

 

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

 

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

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

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

   

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Cross Collateralized and Cross Defaulted Loan Flag Address City State Zip Code General Property Type Specific Property Type Year
Built
Year
Renovated
Number of Units(2)
1 Apple Campus 3 WFB   222 North Wolfe Road Sunnyvale CA 94085 Office Suburban 2017   882,657
2 LARP I Portfolio MSMCH   Various Various Various Various Multifamily Various Various Various 979
2.01 Blackwood MSMCH   5200 South Blackstone Avenue Chicago IL 60615 Multifamily High Rise 1965 2009 145
2.02 5500 Cornell MSMCH   1601-1648 East 55th Street; 5493 South Cornell Avenue Chicago IL 60615 Multifamily Garden 1903   65
2.03 Clyde Manor MSMCH   350 East Armour Boulevard Kansas City MO 64111 Multifamily Mid Rise 1920 2010 115
2.04 Woodlawn Terrace MSMCH   4726-4740 South Woodlawn Avenue Chicago IL 60615 Multifamily Garden 1926   104
2.05 Park Central MSMCH   300 East Armour Boulevard Kansas City MO 64111 Multifamily Mid Rise 1930 2011 106
2.06 Maple Court MSMCH   1120-1126 East 47th Street Chicago IL 60615 Multifamily Garden 1913   68
2.07 Ellis Street MSMCH   4721-4729 South Ellis Avenue Chicago IL 60615 Multifamily Garden 1920 2015 80
2.08 Drexel Grand MSMCH   5220 South Drexel Avenue Chicago IL 60615 Multifamily Garden 1929 2005 74
2.09 Ellis Court MSMCH   5305-5309 South Ellis Avenue / 1001-1013 E 53rd Street Chicago IL 60615 Multifamily Garden 1924 2009 43
2.10 Kenwood Court MSMCH   1350 East 53rd Street / 5234-5242 South Kenwood Avenue Chicago IL 60615 Multifamily Garden 1911 2008 25
2.11 Woodlawn Court MSMCH   5218-5228 South Woodlawn Avenue Chicago IL 60615 Multifamily Garden 1923 2005 30
2.12 Harper Court MSMCH   5134-5136 South Harper Avenue Chicago IL 60615 Multifamily Garden 1910   18
2.13 925 E 46th Street MSMCH   925 East 46th Street Chicago IL 60653 Multifamily Garden 1930 2016 24
2.14 Yankee Hill MSMCH   3430-3436 Gillham Road Kansas City MO 64111 Multifamily Mid Rise 1913 2008 16
2.15 Drexel Terrace MSMCH   5043-5045 South Drexel Avenue Chicago IL 60615 Multifamily Garden 1913   25
2.16 Gillham House MSMCH   3411 Gillham Road Kansas City MO 64111 Multifamily Mid Rise 1910 2008 24
2.17 Cornell Terrace MSMCH   5430 South Cornell Avenue Chicago IL 60615 Multifamily Garden 1924   14
2.18 5508 Cornell MSMCH   5508 South Cornell Avenue Chicago IL 60615 Multifamily Garden 1920 2002 3
3 Iron Guard Storage Portfolio BANA   Various Various Various Various Self Storage Self Storage Various Various 1,352,239
3.01 Camas BANA   2327 Northeast 3rd Loop  Camas WA 98607 Self Storage Self Storage 1978 1994 51,755
3.02 Webster BANA   410 Old Galveston Road  Webster TX 77598 Self Storage Self Storage 1999   96,097
3.03 Gum Branch BANA   1230 Gum Branch Road  Jacksonville NC 28546 Self Storage Self Storage 1989   80,700
3.04 6th Avenue BANA   320 6th Avenue Southwest  Birmingham AL 35211 Self Storage Self Storage 2007   57,310
3.05 Katy BANA   24620 Franz Road  Katy TX 77493 Self Storage Self Storage 2001   56,099
3.06 La Porte BANA   2915 North 23rd Street  La Porte TX 77571 Self Storage Self Storage 1999   61,730
3.07 Denton BANA   550 Fort Worth Drive  Denton TX 76201 Self Storage Self Storage 2001   49,450
3.08 Prater Way BANA   275 East Prater Way  Sparks NV 89431 Self Storage Self Storage 1990   44,214
3.09 Shurling BANA   1300 Shurling Drive  Macon GA 31211 Self Storage Self Storage 1988   67,600
3.10 Adamsville BANA   500 Foust Court  Birmingham AL 35214 Self Storage Self Storage 2006   55,475
3.11 Troy BANA   4176 Troy Highway  Montgomery AL 36116 Self Storage Self Storage 1995   135,150
3.12 Conroe BANA   4205 North Frazier Street  Conroe TX 77303 Self Storage Self Storage 2011   59,147
3.13 Del Valle BANA   4405 East Highway 71  Del Valle TX 78617 Self Storage Self Storage 2005   67,228
3.14 Tomball BANA   16920 FM 2920 Road  Tomball TX 77377 Self Storage Self Storage 2004   72,261
3.15 Canyon Lake BANA   5622 FM 2673  Canyon Lake TX 78133 Self Storage Self Storage 2008   57,765
3.16 Riverside BANA   2405 Riverside Drive  Danville VA 24540 Self Storage Self Storage 1988   49,636
3.17 Bertram BANA   1045 Bertram Road  Augusta GA 30909 Self Storage Self Storage 1986   45,725
3.18 Center BANA   135 Center Street  Jacksonville NC 28546 Self Storage Self Storage 1995   58,562
3.19 Key BANA   915 Key Street  Macon GA 31204 Self Storage Self Storage 1988   40,700
3.2 Wylds BANA   1805A Wylds Roads  Augusta GA 30909 Self Storage Self Storage 1988   51,750
3.21 Marine BANA   108 North Marine Boulevard  Jacksonville NC 28540 Self Storage Self Storage 1985   37,830
3.22 Donna BANA   1015 West Expressway 83  Donna TX 78537 Self Storage Self Storage 2002   56,055
4 Wisconsin Hotel Portfolio MSMCH   Various Various WI Various Hospitality Various Various Various 1,255
4.01 Holiday Inn - Madison West MSMCH   1109 Fourier Drive Madison WI 53717 Hospitality Full Service 2000 2015 157
4.02 Fairfield Inn - Oak Creek MSMCH   6460 South 13th Street Oak Creek WI 53154 Hospitality Limited Service 2008 2016 119
4.03 Holiday Inn - Fond Du Lac MSMCH   625 West Rolling Meadows Drive Fond Du Lac WI 54937 Hospitality Full Service 1974 2015 139
4.04 Holiday Inn Express - Fond Du Lac MSMCH   55 Holiday Lane Fond Du Lac WI 54937 Hospitality Limited Service 2015   86
4.05 Baymont Inn - Madison MSMCH   8102 Excelsior Drive Madison WI 53717 Hospitality Limited Service 1988 2017 129
4.06 Comfort Inn & Suites - Appleton Airport MSMCH   3809 West Wisconsin Ave Grand Chute WI 54914 Hospitality Limited Service 1989 2014 130
4.07 Holiday Inn Express - Oshkosh MSMCH   2251 Westowne Avenue Oshkosh WI 54904 Hospitality Limited Service 1997   69
4.08 Comfort Inn & Suites - Milwaukee Airport MSMCH   6362 South 13th Street Oak Creek WI 53154 Hospitality Limited Service 1998 2013 138
4.09 Comfort Inn & Suites - Madison West MSMCH   1253 John Q. Hammons Drive Madison WI 53717 Hospitality Limited Service 1994 2014 95
4.10 Holiday Inn Express - Milwaukee Airport MSMCH   1400 West Zellman Court Milwaukee WI 53221 Hospitality Limited Service 2005 2017 115
4.11 Comfort Inn & Suites - Fond Du Lac MSMCH   77 Holiday Lane Fond Du Lac WI 54937 Hospitality Limited Service 1989 2014 78
5 Brookwood Chase Portfolio MSMCH   Various Various Various Various Self Storage Self Storage Various Various 916,733
5.01 Old Hammond MSMCH   10555 Old Hammond Hwy Baton Rouge LA 70816 Self Storage Self Storage 1998   143,305
5.02 Coursey MSMCH   13605 Coursey Boulevard Baton Rouge LA 70817 Self Storage Self Storage 1994   129,475
5.03 Siegen MSMCH   8566 Siegen Lane Baton Rouge LA 70810 Self Storage Self Storage 2001   90,395
5.04 Staring MSMCH   1970 Staring Lane Baton Rouge LA 70810 Self Storage Self Storage 1995 2009 121,763
5.05 Capital Court MSMCH   7831 Capital Court Baton Rouge LA 70810 Self Storage Self Storage 2006   80,710
5.06 Lapalco MSMCH   3812 Lapalco Boulevard Harvey LA 70058 Self Storage Self Storage 2007   110,450
5.07 Wall MSMCH   490 Wall Boulevard Gretna LA 70056 Self Storage Self Storage 1999   84,150
5.08 Willow MSMCH   2130 West Willow Street Lafayette LA 70583 Self Storage Self Storage 2005   84,185
5.09 Westminster MSMCH   7401 Lapalco Boulevard Marrero LA 70072 Self Storage Self Storage 2007   72,300
6 Extra Space Self Storage Portfolio MSMCH   Various Various Various Various Self Storage Self Storage Various   2,668,218
6.01 Henderson - Stephanie Place MSMCH   1051 Stephanie Place Henderson NV 89014 Self Storage Self Storage 1996   292,316
6.02 Brookfield - Federal Road MSMCH   578 Federal Road Brookfield CT 06804 Self Storage Self Storage 1988   80,250
6.03 Kingston - Sawkill Road MSMCH   119 Sawkill Road Kingston NY 12401 Self Storage Self Storage 1986   85,675
6.04 Lake Elsinore - Central Avenue MSMCH   550 Central Avenue Lake Elsinore CA 92530 Self Storage Self Storage 2000   105,785
6.05 Doylestown - North Broad Street MSMCH   390 North Broad Street Doylestown PA 18901 Self Storage Self Storage 1988   71,355
6.06 Pennsauken - South Crescent Boulevard MSMCH   7480 South Crescent Boulevard Pennsauken NJ 08109 Self Storage Self Storage 1990   82,810
6.07 New Paltz - South Putt Corners Road MSMCH   24 South Putt Corners Road New Paltz NY 12561 Self Storage Self Storage 1989   76,226
6.08 Tyngsborough - Industrial Way MSMCH   2 Industrial Way Tyngsborough MA 01879 Self Storage Self Storage 1990   79,200
6.09 Hemet - South Sanderson MSMCH   750 South Sanderson Avenue Hemet CA 92545 Self Storage Self Storage 1985   90,193
6.10 Bensalem - 1525 Bristol Pike MSMCH   1525 Bristol Pike Bensalem PA 19020 Self Storage Self Storage 2000   71,070
6.11 Eastpoint - Lakewood Avenue MSMCH   2960 Lakewood Avenue Atlanta GA 30344 Self Storage Self Storage 1962   90,200
6.12 Howell - Route 9 South MSMCH   5440 U.S. 9 Howell NJ 07731 Self Storage Self Storage 1987   69,765
6.13 Lawrenceville - Hurricane Shoals Road MSMCH   98 Hurricane Shoals Road Northeast Lawrenceville GA 30046 Self Storage Self Storage 1995   103,830
6.14 Lawnside - White Horse Pike MSMCH   339 White Horse Pike North Lawnside NJ 08045 Self Storage Self Storage 1977   64,565
6.15 Phoenix - West Peoria MSMCH   2043 West Peoria Avenue Phoenix AZ 85029 Self Storage Self Storage 1980   63,214
6.16 Mount Laurel - Ark Road MSMCH   103 Ark Road Mount Laurel NJ 08054 Self Storage Self Storage 1987   46,145
6.17 Burlington - Cadillac Road MSMCH   10 Cadillac Road Burlington NJ 08016 Self Storage Self Storage 1940   62,160
6.18 Cherry Hill - Marlton Pike MSMCH   1986 Marlton Pike East Cherry Hill NJ 08003 Self Storage Self Storage 1990   61,140
6.19 Bensalem - Knights Road MSMCH   2520 Knights Road Bensalem PA 19020 Self Storage Self Storage 2004   48,546
6.2 Albuquerque - Ellison Road  Northwest MSMCH   10340 Ellison Road Northwest Albuquerque NM 87114 Self Storage Self Storage 1993   54,860
6.21 Modesto - Crows Landing MSMCH   2201 Crows Landing Road Modesto CA 95358 Self Storage Self Storage 2002   76,350
6.22 Auburndale - US Highway 92 West MSMCH   1012 US Highway 92 West Auburndale FL 33823 Self Storage Self Storage 2000   63,675
6.23 San Bernardino - West Club Center Drive MSMCH   155 West Club Center Drive San Bernardino CA 92408 Self Storage Self Storage 1989   63,578
6.24 Memphis - Mount Moriah Terrace MSMCH   2673 Mount Moriah Terrace Memphis TN 38115 Self Storage Self Storage 1982   84,610
6.25 Hesperia - Mariposa Road MSMCH   9353 Mariposa Road Hesperia CA 92344 Self Storage Self Storage 1999   77,600
6.26 Memphis - Covington Way MSMCH   4961 Covington Way Memphis TN 38128 Self Storage Self Storage 1984   78,040
6.27 St. Louis - Halls Ferry Road MSMCH   9702 Halls Ferry Road St. Louis MO 63136 Self Storage Self Storage 1998   58,200
6.28 Killeen - Jasper Drive MSMCH   1035 West Jasper Drive Killeen TX 76542 Self Storage Self Storage 1974   94,970
6.29 Albuquerque - Airport Drive Northwest MSMCH   141 Airport Drive Northwest Albuquerque NM 87121 Self Storage Self Storage 1987   53,240
6.30 Memphis - Gateway Drive MSMCH   1235 Gateway Drive Memphis TN 38116 Self Storage Self Storage 1987   50,300

 

A-1-1

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Cross Collateralized and Cross Defaulted Loan Flag Address City State Zip Code General Property Type Specific Property Type Year
Built
Year
Renovated
Number of Units(2)
6.31 Victorville - Yates Road MSMCH   15555 Yates Road Victorville CA 92395 Self Storage Self Storage 1977   62,125
6.32 Las Vegas - North Lamont Street MSMCH   3450 North Lamont Street Las Vegas NV 89115 Self Storage Self Storage 1988   56,985
6.33 Columbus - East Main Street MSMCH   3569 East Main Street Columbus OH 42313 Self Storage Self Storage 1988   33,500
6.34 Memphis - Raleigh-LaGrange MSMCH   4994 Raleigh Lagrange Road Memphis TN 38128 Self Storage Self Storage 1984   40,395
6.35 Memphis - 5675 Summer Avenue MSMCH   5675 Summer Avenue Memphis TN 38134 Self Storage Self Storage 1985   47,945
6.36 Memphis - Madison Avenue MSMCH   1075 Madison Avenue Memphis TN 38104 Self Storage Self Storage 1982   27,400
7 Baybrook Lifestyle and Power Center MSMCH   500 Baybrook Mall Drive Friendswood TX 77546 Retail Lifestyle Center 2015   636,845
8 2020 Southwest 4th Avenue WFB   2020 Southwest 4th Avenue Portland OR 97201 Office CBD 1982 2016 226,815
9 Roedel Hotel Portfolio BANA   Various Various Various Various Hospitality Various Various Various 349
9.01 Hilton Garden Inn - Manchester BANA   101 South Commercial Street Manchester NH 03101 Hospitality Select Service 2006 2014 125
9.02 Hilton Garden Inn - Fishkill BANA   25 Westage Drive Fishkill NY 12524 Hospitality Select Service 2002 2014 111
9.03 Holiday Inn Express - Auburn BANA   10-12 Johnson Street Auburn MA 01501 Hospitality Limited Service 2004 2015 113
10 Moffett Towers II - Building 2 MSMCH   905 11th Avenue Sunnyvale CA 94089 Office Suburban 2017   362,563
11 One Kennedy Square WFB   777 Woodward Avenue Detroit MI 48226 Office CBD 2005   246,304
12 One Newark Center MSMCH   1085-1109 Raymond Boulevard, 50-58 RH Brown Street Newark NJ 07102 Office CBD 1992   417,939
13 ExchangeRight Portfolio 18 BANA   Various Various Various Various Various Various Various Various 272,767
13.01 Walgreens - Chicago (Belmont), IL BANA   4745 West Belmont Avenue Chicago IL 60641 Retail Single Tenant 2001   18,340
13.02 Hobby Lobby - Fort Wayne (Coldwater), IN BANA   5519 Coldwater Road Fort Wayne IN 46825 Retail Single Tenant 1989   74,705
13.03 Walgreens - Chicago (Central), IL BANA   1546 North Central Avenue Chicago IL 60651 Retail Single Tenant 1997 2017 18,154
13.04 Walgreens - League City (Main), TX BANA   1088 West Main Street League City TX 77573 Retail Single Tenant 2001   14,490
13.05 Tractor Supply - Meraux (Archbishop), LA BANA   2400 Archbishop Philip M Hannan Boulevard Meraux LA 70075 Retail Single Tenant 2017   19,097
13.06 Tractor Supply - Collinsville (136th), OK BANA   13325 East 136th Street North Collinsville OK 74021 Retail Single Tenant 2017   19,175
13.07 Walgreens - Ocala (East Silver Springs Blvd), FL BANA   3529 East Silver Springs Boulevard Ocala FL 34470 Retail Single Tenant 1995   15,525
13.08 Fresenius Medical Care - Bethlehem (Harvard), PA BANA   1005 Harvard Avenue Bethlehem PA 18015 Office Medical 2017   8,275
13.09 CVS Pharmacy - Richmond (18th), IN BANA   298 Southwest 18th Street Richmond IN 47374 Retail Single Tenant 1998   10,722
13.10 Napa Auto Parts- Jerome (Wabash), IL BANA   1440 Wabash Avenue Jerome IL 62704 Retail Single Tenant 1974 2017 15,294
13.11 Advance Auto Parts - Chicago (Cottage), IL BANA   8501 South Cottage Grove Avenue Chicago IL 60619 Retail Single Tenant 2013   6,124
13.12 Dollar General - Panama City (US-231), FL BANA   2337 US Highway 231 Panama City FL 32405 Retail Single Tenant 2013   9,100
13.13 Dollar General - Elizabeth (Scenery), PA BANA   420 Scenery Drive Elizabeth PA 15037 Retail Single Tenant 2017   9,026
13.14 Dollar General - Baton Rouge (Plank), LA BANA   4017 Plank Road Baton Rouge LA 70805 Retail Single Tenant 2012   9,100
13.15 Dollar General - Altoona (14th), PA BANA   1230 14th Avenue Altoona PA 16601 Retail Single Tenant 2017   7,489
13.16 Dollar General - Fayetteville (Strickland), NC BANA   2010 Strickland Bridge Road Fayetteville NC 28304 Retail Single Tenant 2017   9,125
13.17 Dollar General - Odessa (FM 1936), TX BANA   115 South FM 1936 Odessa TX 79763 Retail Single Tenant 2015   9,026
14 Courtyard Los Angeles Sherman Oaks WFB   15433 Ventura Boulevard Sherman Oaks CA 91403 Hospitality Full Service 1968 2017 213
15 Warwick Mall BANA   400 Bald Hill Road Warwick RI 02886 Retail Regional Mall 1970 2010 588,716
16 11311 McCormick Road BANA   11311 McCormick Road Hunt Valley MD 21031 Office Suburban 1986   215,395
17 Kirkwood Plaza MSMCH   4345, 4435, & 4365-4491 Kirkwood Highway Wilmington DE 19808 Retail Anchored 1962 2010 309,924
18 Rainbow Sunset Pavilion - NV WFB   6325 South Rainbow Boulevard & 7000 West Post Road Las Vegas NV 89118; 89113 Office Suburban 2007   104,795
19 StorQuest -  Los Angeles Hill Street BANA   3707 South Hill Street Los Angeles CA 90007 Self Storage Self Storage 1973 2009 111,576
20 Woodbridge Commons MSMCH   306, 320, 322, 360 Route 9 Woodbridge NJ 07095 Retail Anchored 1960, 2004   190,192
21 Peterson Retail Portfolio WFB   Various Various VA Various Various Various Various   104,411
21.01 The Shops at Fair Lakes WFB   12701-12727, 12700, 12730, 12735 Shoppes Lane Fairfax VA 22033 Retail Shadow Anchored 1988   24,442
21.02 Gateway Branch WFB   5291 Wellington Branch Drive Gainesville VA 20155 Other Leased Fee 2016   79,969
22 Safeway - Renton, WA WFB   4300 Northeast 4th Street Renton WA 98059 Retail Single Tenant 1996   61,951
23 Fremont Business Center WFB   48371, 48377, 48383 & 48389 Fremont Boulevard Fremont CA 94538 Industrial Flex 2001   123,822
24 Everett Village WFB   1124 & 1130 Southeast Everett Mall Way Everett WA 98208 Retail Anchored 1979 2007 120,859
25 Hilton Garden Inn Boise Spectrum WFB   7699 West Spectrum Street Boise ID 83709 Hospitality Select Service 2002   137
26 East Towne Center MSMCH   2090 Lincoln Hwy East Lancaster PA 17602 Retail Anchored 1974 2018 256,495
27 Goldorado Shopping Center WFB   3440, 3450, 3470, 3480, 3490, 3510 Palmer Drive Cameron Park CA 95682 Retail Anchored 1988   108,952
28 U Stor It San Diego Logan BANA   930 South 47th Street San Diego CA 92113 Self Storage Self Storage 2016   98,242
29 Comfort Suites Golden West BANA   29300 US Hghway 40 Evergreen CO 80439 Hospitality Limited Service 1999   85
30 Red Rock Business Center MSMCH   6140 & 6180 Brent Thurman Way Las Vegas NV 89148 Office Suburban 2009 2012 74,010
31 Lawndale Commons MSMCH   5000 Washington Avenue Evansville IN 47715 Retail Anchored 2016   65,960
32 La Quinta Inn - Goodlettsville MSMCH   120 South Cartwright Court Goodlettsville TN 37072 Hospitality Limited Service 1987 2012 122
33 Green Valley Ranch - Denver WFB   4820, 4830 & 4860 Tower Road; 18521, 18601, 18607, 18609 Green Valley Ranch Boulevard Denver CO 80249 Retail Shadow Anchored 2003   49,200
34 Bayside Technology Park - Bldg 19 WFB   3400 West Warren Avenue Fremont CA 94538 Industrial Flex 1986   76,976
35 Bridge Plaza Co-op, Inc. NCB   2185 Lemoine Avenue Fort Lee NJ 07024 Multifamily Cooperative 1962 2007 130
36 Azalea Portfolio MSMCH   Various Various Various Various Self Storage Self Storage Various   110,935
36.01 Sherwood MSMCH   2914 South Sherwood Forest Boulevard Baton Rouge LA 70816 Self Storage Self Storage 2001   54,110
36.02 College Station MSMCH   3820 Harvey Road College Station TX 77845 Self Storage Self Storage 2003   56,825
37 Lois Realty Portfolio BANA   Various Various NY Various Manufactured Housing Community Manufactured Housing Community Various Various 249
37.01 Valkill BANA   20 Cardinal Road Hyde Park NY 12538 Manufactured Housing Community Manufactured Housing Community 1969   119
37.02 Moorgate BANA   80 Hosner Mountain Road East Fishkill NY 12533 Manufactured Housing Community Manufactured Housing Community 1960 1990 48
37.03 Stonegate BANA   129 North Brookside Drive South Cairo NY 12482 Manufactured Housing Community Manufactured Housing Community 1960   82
38 O’Hare Business Center MSMCH   401 East Algonquin Road; 501 West Algonquin Road; 1840 and 1870 South Elmhurst Road Mount Prospect IL 60005 Industrial Flex 1966   189,986
39 Highpoint-on-The Hudson Owners, Inc. NCB   2727 Palisade Avenue Bronx NY 10474 Multifamily Cooperative 1954 2011 120
40 Wyndham House Owners Corp. NCB   200 Atlantic Avenue Lynbrook NY 11563 Multifamily Cooperative 1961 2002 147
41 Best Western Sandman BANA   236 Jibboom Street Sacramento CA 95811 Hospitality Limited Service 1973 2017 112
42 Nathan Hale Owners Corp. NCB   38 Nathan Hale Drive Huntington NY 11743 Multifamily Cooperative 1950 2007 243
43 Riverwood Research Center BANA   24475 West 10 Mile Road Southfield MI 48033 Industrial Flex 1987 2006 68,142
44 F5 Networks MSMCH   1322 North Whitman Lane Liberty Lake WA 99019 Office Suburban 2001 2016 43,115
45 Las Gaviotas Shopping Center WFB   1245, 1249, & 1253 Cedar Road Chesapeake VA 23322 Retail Anchored 1987   90,283
46 Park Center Circle WFB   6090-6126 Parkcenter Circle Dublin OH 43017 Retail Unanchored 2007   22,183
47 Whispering Pines - SC WFB   400 Greenlawn Dr Columbia SC 29209 Multifamily Garden 1977 2013 144
48 American Mini Storage Colorado Springs WFB   3110-3150, 3030 & 3035 Boychuck Avenue Colorado Springs CO 80910 Self Storage Self Storage 2002   77,720
49 StorageOne Durango BANA   7580 Oso Blanca Road Las Vegas NV 89149 Self Storage Self Storage 2016   75,186
50 Fry Road Retail Center MSMCH   3820 N Fry Road Katy TX 77449 Retail Unanchored 2016   26,527
51 Arbrook Square MSMCH   3751 Matlock Road Arlington TX 76015 Retail Shadow Anchored 2004   17,368
52 Esplanade Mini Storage WFB   2180 Craig Drive Oxnard CA 93036 Self Storage Self Storage 1984   73,635
53 Talon Centre WFB   100 River Place Drive Detroit MI 48207 Office Suburban 1937 1992 68,249
54 190 East Mosholu Parkway Owners Corp. NCB   190 East Mosholu Parkway South Bronx NY 10458 Multifamily Cooperative 1937 2012 54
55 2390 Palisade Avenue Owners Corp. NCB   2390 Palisade Avenue Bronx NY 10463 Multifamily Cooperative 1964 2001 58
56 60 Pineapple Residence Corp. NCB   60 Pineapple Street Brooklyn NY 11201 Multifamily Cooperative 1899 2001 72
57 6340 Middlebelt Road WFB   6340 Middlebelt Road Romulus MI 48174 Industrial Warehouse 1998   77,508
58 Worthington Industrial Park WFB   2401 Worthington Drive Denton TX 76207 Industrial Flex 2008 2015 63,000
59 68 East Hartsdale Avenue Owners Corp. NCB   68 East Hartsdale Avenue Hartsdale NY 10530 Multifamily Cooperative 1928 1994 67
60 Barclay Plaza North Owners, Inc. NCB   110-11 72nd Avenue Forest Hills NY 11375 Multifamily Cooperative 1965 1996 58
61 320 West 84th Corp. NCB   320 West 84th Street New York NY 10024 Multifamily Cooperative 1905 2013 36
62 Crestwood Owners, Inc. NCB   1-24 Leewood Circle & 156, 160 Lincoln Avenue Eastchester NY 10709 Multifamily Cooperative 1952 2005 124
63 Sunnylane Of Bethpage Redevelopment Company Owners Corp. NCB   400 Central Avenue a/k/a 777 Sunrise Way Bethpage NY 11714 Multifamily Cooperative 1996 2014 300
64 AAA Self Storage - TX WFB   5400 Hurd Place El Paso TX 79912 Self Storage Self Storage 1993 2005 52,050
65 187 Pinehurst Owners Corp. NCB   187 Pinehurst Avenue New York NY 10033 Multifamily Cooperative 1923 2007 48
66 2155 Bay Owner’s Corp. NCB   2155 82nd Street Brooklyn NY 11214 Multifamily Cooperative 1962 2016 85
67 1264 Owners Corp. NCB   1264 Amsterdam Avenue New York NY 10027 Multifamily Cooperative 1905 1997 22
68 Mates Owners Corp. NCB   100 Avenue P Brooklyn NY 11204 Multifamily Cooperative 1938 2002 65

 

A-1-2

 

 

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

 

Mortgage Loan Number Property Name Unit of Measure(2) Cut-off Date Balance Per Unit/SF(6) 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 First P&I Pay Date Maturity Date or Anticipated Repayment Date ARD Loan Maturity Date Gross Mortgage Rate Trust Advisor Fee Certificate Administrator Fee Rate Servicing Fee CREFC® IP Royalty License Fee Rate Asset Representations Reviewer Fee Rate Net Mortgage Rate
1 Apple Campus 3 Sq. Ft. 385 94,000,000 94,000,000 7.3% 94,000,000 Y 12/14/2017 2/6/2018 1/6/2028   1/6/2028 4/6/2031 3.36498% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 3.35123%
2 LARP I Portfolio Units 91,931 90,000,000 90,000,000 7.0% 90,000,000 N 12/22/2017 2/1/2018 1/1/2028   1/1/2028   5.00400% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.99025%
2.01 Blackwood Units   17,000,000 17,000,000 1.3%                              
2.02 5500 Cornell Units   12,333,333 12,333,333 1.0%                              
2.03 Clyde Manor Units   8,333,333 8,333,333 0.6%                              
2.04 Woodlawn Terrace Units   6,875,000 6,875,000 0.5%                              
2.05 Park Central Units   6,416,667 6,416,667 0.5%                              
2.06 Maple Court Units   5,416,667 5,416,667 0.4%                              
2.07 Ellis Street Units   5,416,667 5,416,667 0.4%                              
2.08 Drexel Grand Units   5,041,667 5,041,667 0.4%                              
2.09 Ellis Court Units   4,562,500 4,562,500 0.4%                              
2.10 Kenwood Court Units   4,541,667 4,541,667 0.4%                              
2.11 Woodlawn Court Units   4,000,000 4,000,000 0.3%                              
2.12 Harper Court Units   2,020,833 2,020,833 0.2%                              
2.13 925 E 46th Street Units   1,791,667 1,791,667 0.1%                              
2.14 Yankee Hill Units   1,583,333 1,583,333 0.1%                              
2.15 Drexel Terrace Units   1,416,667 1,416,667 0.1%                              
2.16 Gillham House Units   1,395,833 1,395,833 0.1%                              
2.17 Cornell Terrace Units   1,229,167 1,229,167 0.1%                              
2.18 5508 Cornell Units   624,999 624,999 0.0%                              
3 Iron Guard Storage Portfolio Sq. Ft. 64 86,000,000 86,000,000 6.7% 86,000,000 N 1/9/2018 3/1/2018 2/1/2028   2/1/2028   4.56650% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.55275%
3.01 Camas Sq. Ft.   8,255,000 8,255,000 0.6%                              
3.02 Webster Sq. Ft.   6,890,000 6,890,000 0.5%                              
3.03 Gum Branch Sq. Ft.   5,447,000 5,447,000 0.4%                              
3.04 6th Avenue Sq. Ft.   4,548,000 4,548,000 0.4%                              
3.05 Katy Sq. Ft.   4,463,000 4,463,000 0.3%                              
3.06 La Porte Sq. Ft.   4,435,000 4,435,000 0.3%                              
3.07 Denton Sq. Ft.   4,244,000 4,244,000 0.3%                              
3.08 Prater Way Sq. Ft.   4,060,000 4,060,000 0.3%                              
3.09 Shurling Sq. Ft.   4,032,000 4,032,000 0.3%                              
3.10 Adamsville Sq. Ft.   3,975,000 3,975,000 0.3%                              
3.11 Troy Sq. Ft.   3,961,000 3,961,000 0.3%                              
3.12 Conroe Sq. Ft.   3,947,000 3,947,000 0.3%                              
3.13 Del Valle Sq. Ft.   3,763,000 3,763,000 0.3%                              
3.14 Tomball Sq. Ft.   3,636,000 3,636,000 0.3%                              
3.15 Canyon Lake Sq. Ft.   3,325,000 3,325,000 0.3%                              
3.16 Riverside Sq. Ft.   3,049,000 3,049,000 0.2%                              
3.17 Bertram Sq. Ft.   2,653,000 2,653,000 0.2%                              
3.18 Center Sq. Ft.   2,617,000 2,617,000 0.2%                              
3.19 Key Sq. Ft.   2,476,000 2,476,000 0.2%                              
3.2 Wylds Sq. Ft.   2,440,000 2,440,000 0.2%                              
3.21 Marine Sq. Ft.   2,108,000 2,108,000 0.2%                              
3.22 Donna Sq. Ft.   1,676,000 1,676,000 0.1%                              
4 Wisconsin Hotel Portfolio Rooms 59,442 74,600,000 74,600,000 5.8% 56,425,532 N 1/4/2018 3/1/2018   3/1/2018 2/1/2028   5.33000% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 5.31625%
4.01 Holiday Inn - Madison West Rooms   13,550,000 13,550,000 1.1%                              
4.02 Fairfield Inn - Oak Creek Rooms   9,436,000 9,436,000 0.7%                              
4.03 Holiday Inn - Fond Du Lac Rooms   8,350,000 8,350,000 0.6%                              
4.04 Holiday Inn Express - Fond Du Lac Rooms   7,225,000 7,225,000 0.6%                              
4.05 Baymont Inn - Madison Rooms   6,020,000 6,020,000 0.5%                              
4.06 Comfort Inn & Suites - Appleton Airport Rooms   5,900,000 5,900,000 0.5%                              
4.07 Holiday Inn Express - Oshkosh Rooms   5,876,000 5,876,000 0.5%                              
4.08 Comfort Inn & Suites - Milwaukee Airport Rooms   5,820,000 5,820,000 0.5%                              
4.09 Comfort Inn & Suites - Madison West Rooms   5,067,000 5,067,000 0.4%                              
4.10 Holiday Inn Express - Milwaukee Airport Rooms   4,710,000 4,710,000 0.4%                              
4.11 Comfort Inn & Suites - Fond Du Lac Rooms   2,646,000 2,646,000 0.2%                              
5 Brookwood Chase Portfolio Sq. Ft. 71 65,000,000 65,000,000 5.0% 65,000,000 N 12/13/2017 2/1/2018 1/1/2028   1/1/2028   4.07000% 0.00210% 0.00590% 0.02250% 0.00050% 0.00025% 4.03875%
5.01 Old Hammond Sq. Ft.   12,520,000 12,520,000 1.0%                              
5.02 Coursey Sq. Ft.   9,660,000 9,660,000 0.8%                              
5.03 Siegen Sq. Ft.   7,880,000 7,880,000 0.6%                              
5.04 Staring Sq. Ft.   7,620,000 7,620,000 0.6%                              
5.05 Capital Court Sq. Ft.   6,575,000 6,575,000 0.5%                              
5.06 Lapalco Sq. Ft.   6,510,000 6,510,000 0.5%                              
5.07 Wall Sq. Ft.   5,970,000 5,970,000 0.5%                              
5.08 Willow Sq. Ft.   4,375,000 4,375,000 0.3%                              
5.09 Westminster Sq. Ft.   3,890,000 3,890,000 0.3%                              
6 Extra Space Self Storage Portfolio Sq. Ft. 73 60,000,000 60,000,000 4.7% 60,000,000 N 11/30/2017 1/1/2018 12/1/2027   12/1/2027   4.17500% 0.00000% 0.00590% 0.02000% 0.00050% 0.00025% 4.14835%
6.01 Henderson - Stephanie Place Sq. Ft.   4,015,432 4,015,432 0.3%                              
6.02 Brookfield - Federal Road Sq. Ft.   2,996,914 2,996,914 0.2%                              
6.03 Kingston - Sawkill Road Sq. Ft.   2,879,630 2,879,630 0.2%                              
6.04 Lake Elsinore - Central Avenue Sq. Ft.   2,564,815 2,564,815 0.2%                              
6.05 Doylestown - North Broad Street Sq. Ft.   2,509,259 2,509,259 0.2%                              
6.06 Pennsauken - South Crescent Boulevard Sq. Ft.   2,441,358 2,441,358 0.2%                              
6.07 New Paltz - South Putt Corners Road Sq. Ft.   2,382,716 2,382,716 0.2%                              
6.08 Tyngsborough - Industrial Way Sq. Ft.   2,358,025 2,358,025 0.2%                              
6.09 Hemet - South Sanderson Sq. Ft.   2,246,914 2,246,914 0.2%                              
6.10 Bensalem - 1525 Bristol Pike Sq. Ft.   2,209,877 2,209,877 0.2%                              
6.11 Eastpoint - Lakewood Avenue Sq. Ft.   2,108,025 2,108,025 0.2%                              
6.12 Howell - Route 9 South Sq. Ft.   2,052,469 2,052,469 0.2%                              
6.13 Lawrenceville - Hurricane Shoals Road Sq. Ft.   2,037,037 2,037,037 0.2%                              
6.14 Lawnside - White Horse Pike Sq. Ft.   1,975,309 1,975,309 0.2%                              
6.15 Phoenix - West Peoria Sq. Ft.   1,774,691 1,774,691 0.1%                              
6.16 Mount Laurel - Ark Road Sq. Ft.   1,604,938 1,604,938 0.1%                              
6.17 Burlington - Cadillac Road Sq. Ft.   1,592,593 1,592,593 0.1%                              
6.18 Cherry Hill - Marlton Pike Sq. Ft.   1,589,506 1,589,506 0.1%                              
6.19 Bensalem - Knights Road Sq. Ft.   1,537,037 1,537,037 0.1%                              
6.2 Albuquerque - Ellison Road  Northwest Sq. Ft.   1,509,259 1,509,259 0.1%                              
6.21 Modesto - Crows Landing Sq. Ft.   1,435,185 1,435,185 0.1%                              
6.22 Auburndale - US Highway 92 West Sq. Ft.   1,419,753 1,419,753 0.1%                              
6.23 San Bernardino - West Club Center Drive Sq. Ft.   1,345,679 1,345,679 0.1%                              
6.24 Memphis - Mount Moriah Terrace Sq. Ft.   1,296,296 1,296,296 0.1%                              
6.25 Hesperia - Mariposa Road Sq. Ft.   1,194,444 1,194,444 0.1%                              
6.26 Memphis - Covington Way Sq. Ft.   1,179,012 1,179,012 0.1%                              
6.27 St. Louis - Halls Ferry Road Sq. Ft.   1,083,333 1,083,333 0.1%                              
6.28 Killeen - Jasper Drive Sq. Ft.   1,070,988 1,070,988 0.1%                              
6.29 Albuquerque - Airport Drive Northwest Sq. Ft.   916,667 916,667 0.1%                              
6.30 Memphis - Gateway Drive Sq. Ft.   870,370 870,370 0.1%                              

 

A-1-3

 

 

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

 

Mortgage Loan Number Property Name Unit of Measure(2) Cut-off Date Balance Per Unit/SF(6) 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 First P&I Pay Date Maturity Date or Anticipated Repayment Date ARD Loan Maturity Date Gross Mortgage Rate Trust Advisor Fee Certificate Administrator Fee Rate Servicing Fee CREFC® IP Royalty License Fee Rate Asset Representations Reviewer Fee Rate Net Mortgage Rate
6.31 Victorville - Yates Road Sq. Ft.   861,111 861,111 0.1%                              
6.32 Las Vegas - North Lamont Street Sq. Ft.   675,926 675,926 0.1%                              
6.33 Columbus - East Main Street Sq. Ft.   657,407 657,407 0.1%                              
6.34 Memphis - Raleigh-LaGrange Sq. Ft.   595,679 595,679 0.0%                              
6.35 Memphis - 5675 Summer Avenue Sq. Ft.   543,210 543,210 0.0%                              
6.36 Memphis - Madison Avenue Sq. Ft.   469,136 469,136 0.0%                              
7 Baybrook Lifestyle and Power Center Sq. Ft. 220 60,000,000 60,000,000 4.7% 60,000,000 N 11/17/2017 1/1/2018 12/1/2027   12/1/2027   3.77000% 0.00000% 0.00590% 0.00500% 0.00050% 0.00025% 3.75835%
8 2020 Southwest 4th Avenue Sq. Ft. 195 44,250,000 44,250,000 3.4% 44,250,000 N 12/11/2017 1/11/2018 12/11/2027   12/11/2027   3.96100% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 3.94725%
9 Roedel Hotel Portfolio Rooms 122,951 43,000,000 42,909,955 3.3% 35,431,932 N 11/22/2017 1/1/2018   1/1/2018 12/1/2027   5.07200% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 5.05825%
9.01 Hilton Garden Inn - Manchester Rooms   20,768,707 20,725,216 1.6%                              
9.02 Hilton Garden Inn - Fishkill Rooms   12,066,327 12,041,059 0.9%                              
9.03 Holiday Inn Express - Auburn Rooms   10,164,966 10,143,680 0.8%                              
10 Moffett Towers II - Building 2 Sq. Ft. 455 41,250,000 41,250,000 3.2% 37,187,837 N 11/16/2017 1/6/2018 12/6/2022 1/6/2023 12/6/2027   3.61890% 0.00000% 0.00590% 0.00500% 0.00050% 0.00025% 3.60725%
11 One Kennedy Square Sq. Ft. 148 36,400,000 36,400,000 2.8% 31,929,142 N 1/19/2018 3/11/2018 2/11/2021 3/11/2021 2/11/2028   4.60000% 0.00210% 0.00590% 0.05250% 0.00050% 0.00025% 4.53875%
12 One Newark Center Sq. Ft. 159 34,580,000 34,580,000 2.7% 30,089,198 N 11/30/2017 1/1/2018 12/1/2020 1/1/2021 12/1/2027   4.25000% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.23625%
13 ExchangeRight Portfolio 18 Sq. Ft. 123 33,441,294 33,441,294 2.6% 33,441,294 N 11/10/2017 1/1/2018 12/1/2027   12/1/2027   4.08800% 0.00210% 0.00590% 0.02250% 0.00050% 0.00025% 4.05675%
13.01 Walgreens - Chicago (Belmont), IL Sq. Ft.   4,297,079 4,297,079 0.3%                              
13.02 Hobby Lobby - Fort Wayne (Coldwater), IN Sq. Ft.   3,583,430 3,583,430 0.3%                              
13.03 Walgreens - Chicago (Central), IL Sq. Ft.   3,416,405 3,416,405 0.3%                              
13.04 Walgreens - League City (Main), TX Sq. Ft.   3,036,805 3,036,805 0.2%                              
13.05 Tractor Supply - Meraux (Archbishop), LA Sq. Ft.   2,386,929 2,386,929 0.2%                              
13.06 Tractor Supply - Collinsville (136th), OK Sq. Ft.   2,332,266 2,332,266 0.2%                              
13.07 Walgreens - Ocala (East Silver Springs Blvd), FL Sq. Ft.   2,277,604 2,277,604 0.2%                              
13.08 Fresenius Medical Care - Bethlehem (Harvard), PA Sq. Ft.   2,143,984 2,143,984 0.2%                              
13.09 CVS Pharmacy - Richmond (18th), IN Sq. Ft.   1,594,322 1,594,322 0.1%                              
13.10 Napa Auto Parts- Jerome (Wabash), IL Sq. Ft.   1,427,298 1,427,298 0.1%                              
13.11 Advance Auto Parts - Chicago (Cottage), IL Sq. Ft.   1,260,274 1,260,274 0.1%                              
13.12 Dollar General - Panama City (US-231), FL Sq. Ft.   1,135,765 1,135,765 0.1%                              
13.13 Dollar General - Elizabeth (Scenery), PA Sq. Ft.   1,078,066 1,078,066 0.1%                              
13.14 Dollar General - Baton Rouge (Plank), LA Sq. Ft.   971,778 971,778 0.1%                              
13.15 Dollar General - Altoona (14th), PA Sq. Ft.   911,041 911,041 0.1%                              
13.16 Dollar General - Fayetteville (Strickland), NC Sq. Ft.   798,680 798,680 0.1%                              
13.17 Dollar General - Odessa (FM 1936), TX Sq. Ft.   789,568 789,568 0.1%                              
14 Courtyard Los Angeles Sherman Oaks Rooms 258,216 28,000,000 28,000,000 2.2% 24,491,954 N 11/30/2017 1/11/2018 12/11/2020 1/11/2021 12/11/2027   4.47400% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.46025%
15 Warwick Mall Sq. Ft. 127 27,500,000 27,500,000 2.1% 25,142,487 N 9/14/2017 11/1/2017 10/1/2022 11/1/2022 10/1/2027   4.44500% 0.00000% 0.00590% 0.01500% 0.00050% 0.00025% 4.42335%
16 11311 McCormick Road Sq. Ft. 113 24,375,000 24,375,000 1.9% 21,264,258 N 12/7/2017 2/1/2018 1/1/2021 2/1/2021 1/1/2028   4.36100% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.34725%
17 Kirkwood Plaza Sq. Ft. 125 23,790,000 23,703,255 1.8% 19,290,498 N 10/26/2017 12/1/2017   12/1/2017 11/1/2027   4.59000% 0.00210% 0.00590% 0.02250% 0.00050% 0.00025% 4.55875%
18 Rainbow Sunset Pavilion - NV Sq. Ft. 220 23,100,000 23,073,686 1.8% 18,800,525 N 1/11/2018 2/11/2018   2/11/2018 1/11/2028   4.70000% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.68625%
19 StorQuest -  Los Angeles Hill Street Sq. Ft. 199 22,180,000 22,180,000 1.7% 22,180,000 N 12/19/2017 2/1/2018 1/1/2028   1/1/2028   4.44600% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.43225%
20 Woodbridge Commons Sq. Ft. 116 22,100,000 22,100,000 1.7% 22,100,000 N 11/15/2017 1/1/2018 12/1/2027   12/1/2027   4.35500% 0.00210% 0.00590% 0.03500% 0.00050% 0.00025% 4.31125%
21 Peterson Retail Portfolio Sq. Ft. 211 22,000,000 22,000,000 1.7% 20,133,874 N 1/16/2018 3/11/2018 2/11/2023 3/11/2023 2/11/2028   4.51000% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.49625%
21.01 The Shops at Fair Lakes Sq. Ft.   14,000,000 14,000,000 1.1%                              
21.02 Gateway Branch Sq. Ft.   8,000,000 8,000,000 0.6%                              
22 Safeway - Renton, WA Sq. Ft. 310 19,200,000 19,200,000 1.5% 19,200,000 N 12/19/2017 2/11/2018 1/11/2028   1/11/2028   4.50000% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.48625%
23 Fremont Business Center Sq. Ft. 145 18,000,000 18,000,000 1.4% 16,395,816 N 12/15/2017 2/11/2018 1/11/2023 2/11/2023 1/11/2028   4.22000% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.20625%
24 Everett Village Sq. Ft. 144 17,395,000 17,395,000 1.4% 15,925,013 N 12/21/2017 2/11/2018 1/11/2023 2/11/2023 1/11/2028   4.53000% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.51625%
25 Hilton Garden Inn Boise Spectrum Rooms 124,163 17,050,000 17,010,273 1.3% 13,835,402 N 11/17/2017 1/11/2018   1/11/2018 12/11/2027   4.61000% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.59625%
26 East Towne Center Sq. Ft. 60 15,400,000 15,383,248 1.2% 12,617,436 N 12/14/2017 2/1/2018   2/1/2018 1/1/2028   4.90000% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.88625%
27 Goldorado Shopping Center Sq. Ft. 131 14,300,000 14,300,000 1.1% 14,300,000 N 9/7/2017 10/11/2017 9/11/2027   9/11/2027   4.09000% 0.00210% 0.00590% 0.03500% 0.00050% 0.00025% 4.04625%
28 U Stor It San Diego Logan Sq. Ft. 138 13,600,000 13,600,000 1.1% 13,600,000 N 12/19/2017 2/1/2018 1/1/2028   1/1/2028   4.55300% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.53925%
29 Comfort Suites Golden West Rooms 130,095 11,100,000 11,058,043 0.9% 8,947,317 N 10/18/2017 12/1/2017   12/1/2017 11/1/2027   4.41700% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.40325%
30 Red Rock Business Center Sq. Ft. 149 11,000,000 11,000,000 0.9% 11,000,000 N 12/15/2017 2/1/2018 1/1/2028   1/1/2028   4.61000% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.59625%
31 Lawndale Commons Sq. Ft. 166 10,950,000 10,950,000 0.9% 10,950,000 N 12/13/2017 2/1/2018 1/1/2028   1/1/2028   4.65000% 0.00210% 0.00590% 0.04250% 0.00050% 0.00025% 4.59875%
32 La Quinta Inn - Goodlettsville Rooms 83,772 10,250,000 10,220,178 0.8% 7,753,114 N 11/29/2017 1/1/2018   1/1/2018 12/1/2027   5.32500% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 5.31125%
33 Green Valley Ranch - Denver Sq. Ft. 207 10,162,500 10,162,500 0.8% 8,883,500 N 11/16/2017 1/11/2018 12/11/2020 1/11/2021 12/11/2027   4.44600% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.43225%
34 Bayside Technology Park - Bldg 19 Sq. Ft. 130 10,000,000 9,993,902 0.8% 8,962,843 N 12/19/2017 2/11/2018   2/11/2018 1/11/2028   4.55000% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.53625%
35 Bridge Plaza Co-op, Inc. Units 76,435 9,950,000 9,936,484 0.8% 7,874,196 N 12/28/2017 2/1/2018   2/1/2018 1/1/2028   3.90000% 0.00210% 0.00590% 0.08000% 0.00050% 0.00025% 3.81125%
36 Azalea Portfolio Sq. Ft. 88 9,750,000 9,750,000 0.8% 9,750,000 N 12/13/2017 2/1/2018 1/1/2028   1/1/2028   4.15000% 0.00210% 0.00590% 0.06250% 0.00050% 0.00025% 4.07875%
36.01 Sherwood Sq. Ft.   5,937,000 5,937,000 0.5%                              
36.02 College Station Sq. Ft.   3,813,000 3,813,000 0.3%                              
37 Lois Realty Portfolio Pads 36,145 9,000,000 9,000,000 0.7% 6,212,964 N 1/5/2018 3/1/2018   3/1/2018 2/1/2028   4.37700% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.36325%
37.01 Valkill Pads   4,965,517 4,965,517 0.4%                              
37.02 Moorgate Pads   2,408,276 2,408,276 0.2%                              
37.03 Stonegate Pads   1,626,207 1,626,207 0.1%                              
38 O’Hare Business Center Sq. Ft. 44 8,400,000 8,389,174 0.7% 6,706,496 N 12/13/2017 2/1/2018   2/1/2018 1/1/2028   4.14500% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.13125%
39 Highpoint-on-The Hudson Owners, Inc. Units 62,500 7,500,000 7,500,000 0.6% 7,500,000 N 12/29/2017 2/1/2018 1/1/2028   1/1/2028   3.75000% 0.00210% 0.00590% 0.08000% 0.00050% 0.00025% 3.66125%
40 Wyndham House Owners Corp. Units 47,619 7,000,000 7,000,000 0.5% 7,000,000 N 10/25/2017 12/1/2017 11/1/2027   11/1/2027   3.85000% 0.00210% 0.00590% 0.08000% 0.00050% 0.00025% 3.76125%
41 Best Western Sandman Rooms 60,268 6,750,000 6,750,000 0.5% 5,102,450 N 1/4/2018 3/1/2018   3/1/2018 2/1/2028   5.31300% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 5.29925%
42 Nathan Hale Owners Corp. Units 27,505 6,700,000 6,683,629 0.5% 5,879,474 N 10/31/2017 12/1/2017   12/1/2017 11/1/2027   3.83000% 0.00210% 0.00590% 0.08000% 0.00050% 0.00025% 3.74125%
43 Riverwood Research Center Sq. Ft. 88 6,020,000 6,020,000 0.5% 4,956,924 N 1/5/2018 3/1/2018   3/1/2018 2/1/2028   5.05500% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 5.04125%
44 F5 Networks Sq. Ft. 139 6,000,000 6,000,000 0.5% 4,849,011 N 1/4/2018 3/1/2018   3/1/2018 2/1/2028   4.49500% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.48125%
45 Las Gaviotas Shopping Center Sq. Ft. 59 5,375,000 5,362,306 0.4% 4,352,691 N 12/1/2017 1/11/2018   1/11/2018 12/11/2027   4.55000% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.53625%
46 Park Center Circle Sq. Ft. 240 5,325,000 5,325,000 0.4% 4,571,965 N 12/15/2017 2/11/2018 1/11/2020 2/11/2020 1/11/2028   4.70000% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.68625%
47 Whispering Pines - SC Units 36,336 5,250,000 5,232,444 0.4% 3,859,995 N 12/5/2017 1/11/2018   1/11/2018 12/11/2027   4.55000% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.53625%
48 American Mini Storage Colorado Springs Sq. Ft. 67 5,200,000 5,200,000 0.4% 4,865,865 N 12/20/2017 2/11/2018 1/11/2021 2/11/2021 1/11/2025   4.68000% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.66625%
49 StorageOne Durango Sq. Ft. 60 4,500,000 4,500,000 0.3% 4,500,000 N 12/1/2017 1/1/2018 12/1/2027   12/1/2027   4.33200% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.31825%
50 Fry Road Retail Center Sq. Ft. 160 4,250,000 4,250,000 0.3% 4,250,000 N 11/22/2017 1/1/2018 12/1/2027   12/1/2027   4.49000% 0.00210% 0.00590% 0.08250% 0.00050% 0.00025% 4.39875%
51 Arbrook Square Sq. Ft. 244 4,250,000 4,245,070 0.3% 3,449,637 N 12/29/2017 2/1/2018   2/1/2018 1/1/2028   4.62000% 0.00210% 0.00590% 0.07250% 0.00050% 0.00025% 4.53875%
52 Esplanade Mini Storage Sq. Ft. 54 4,000,000 4,000,000 0.3% 4,000,000 N 11/30/2017 1/11/2018 12/11/2027   12/11/2027   4.43000% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.41625%
53 Talon Centre Sq. Ft. 58 4,000,000 3,990,101 0.3% 3,215,795 N 12/8/2017 1/11/2018   1/11/2018 12/11/2027   4.34000% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.32625%
54 190 East Mosholu Parkway Owners Corp. Units 68,423 3,700,000 3,694,834 0.3% 2,914,156 N 12/21/2017 2/1/2018   2/1/2018 1/1/2028   3.77000% 0.00210% 0.00590% 0.08000% 0.00050% 0.00025% 3.68125%
55 2390 Palisade Avenue Owners Corp. Units 60,297 3,500,000 3,497,205 0.3% 3,062,714 N 12/19/2017 2/1/2018   2/1/2018 1/1/2028   3.74000% 0.00210% 0.00590% 0.08000% 0.00050% 0.00025% 3.65125%
56 60 Pineapple Residence Corp. Units 47,780 3,450,000 3,440,168 0.3% 2,708,328 N 11/30/2017 1/1/2018   1/1/2018 12/1/2027   3.68000% 0.00210% 0.00590% 0.08000% 0.00050% 0.00025% 3.59125%
57 6340 Middlebelt Road Sq. Ft. 41 3,215,000 3,215,000 0.2% 3,215,000 N 12/14/2017 2/11/2018 1/11/2023   1/11/2023   4.99000% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.97625%
58 Worthington Industrial Park Sq. Ft. 49 3,075,000 3,071,569 0.2% 2,510,221 N 12/21/2017 2/11/2018   2/11/2018 1/11/2028   4.79000% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.77625%
59 68 East Hartsdale Avenue Owners Corp. Units 38,751 2,600,000 2,596,347 0.2% 2,045,513 N 12/29/2017 2/1/2018   2/1/2018 1/1/2028   3.74000% 0.00210% 0.00590% 0.08000% 0.00050% 0.00025% 3.65125%
60 Barclay Plaza North Owners, Inc. Units 34,483 2,000,000 2,000,000 0.2% 2,000,000 N 12/13/2017 2/1/2018 1/1/2028   1/1/2028   3.77000% 0.00210% 0.00590% 0.08000% 0.00050% 0.00025% 3.68125%
61 320 West 84th Corp. Units 55,556 2,000,000 2,000,000 0.2% 1,752,248 N 1/2/2018 3/1/2018   3/1/2018 2/1/2028   3.78000% 0.00210% 0.00590% 0.08000% 0.00050% 0.00025% 3.69125%
62 Crestwood Owners, Inc. Units 16,107 2,000,000 1,997,208 0.2% 1,575,220 N 12/29/2017 2/1/2018   2/1/2018 1/1/2028   3.77000% 0.00210% 0.00590% 0.08000% 0.00050% 0.00025% 3.68125%
63 Sunnylane Of Bethpage Redevelopment Company Owners Corp. Units 6,262 1,880,000 1,878,545 0.1% 1,650,258 N 12/29/2017 2/1/2018   2/1/2018 1/1/2028   3.84000% 0.00210% 0.00590% 0.08000% 0.00050% 0.00025% 3.75125%
64 AAA Self Storage - TX Sq. Ft. 35 1,800,000 1,797,964 0.1% 1,466,452 N 12/20/2017 2/11/2018   2/11/2018 1/11/2028   4.73000% 0.00210% 0.00590% 0.00500% 0.00050% 0.00025% 4.71625%
65 187 Pinehurst Owners Corp. Units 33,190 1,600,000 1,593,135 0.1% 1,261,122 N 11/1/2017 12/1/2017   12/1/2017 11/1/2027   3.79000% 0.00210% 0.00590% 0.08000% 0.00050% 0.00025% 3.70125%
66 2155 Bay Owner’s Corp. Units 15,252 1,300,000 1,296,402 0.1% 1,025,834 N