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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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 11/30/2017 1/1/2018   1/1/2018 12/1/2027   3.82000% 0.00210% 0.00590% 0.08000% 0.00050% 0.00025% 3.73125%
67 1264 Owners Corp. Units 54,545 1,200,000 1,200,000 0.1% 1,055,910 N 1/2/2018 3/1/2018   3/1/2018 2/1/2028   3.92000% 0.00210% 0.00590% 0.08000% 0.00050% 0.00025% 3.83125%
68 Mates Owners Corp. Units 16,923 1,100,000 1,100,000 0.1% 1,100,000 N 12/27/2017 2/1/2018 1/1/2028   1/1/2028   3.91000% 0.00210% 0.00590% 0.08000% 0.00050% 0.00025% 3.82125%

 

A-1-4

 

 

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

 

Mortgage Loan Number Property Name Interest Accrual Method Monthly P&I Payment ($) Amortization Type Interest Accrual Method During IO Original Term to Maturity or ARD (Mos.) Remaining Term to Maturity or ARD (Mos.) Original IO
Period (Mos.)		 Remaining IO
Period (Mos.)		 Original Amort Term (Mos.) Remaining Amort Term (Mos.) Seasoning Prepayment Provisions Grace Period Default (Days)(4) Grace Period Late (Days) Appraised Value ($)(5) Appraisal Date
1 Apple Campus 3 Actual/360 267,250.91 Interest-only, ARD Actual/360 120 119 120 119 0 0 1 L(25),D(88),O(7) 0 0 773,600,000 6/1/2019
2 LARP I Portfolio Actual/360 380,512.50 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(88),O(7) 5 0 140,530,000 11/3/2017
2.01 Blackwood                             26,200,000 11/3/2017
2.02 5500 Cornell                             19,000,000 11/3/2017
2.03 Clyde Manor                             12,930,000 11/3/2017
2.04 Woodlawn Terrace                             10,600,000 11/3/2017
2.05 Park Central                             9,880,000 11/3/2017
2.06 Maple Court                             8,760,000 11/3/2017
2.07 Ellis Street                             8,350,000 11/3/2017
2.08 Drexel Grand                             7,800,000 11/3/2017
2.09 Ellis Court                             7,040,000 11/3/2017
2.10 Kenwood Court                             7,000,000 11/3/2017
2.11 Woodlawn Court                             6,200,000 11/3/2017
2.12 Harper Court                             3,380,000 11/3/2017
2.13 925 E 46th Street                             2,760,000 11/3/2017
2.14 Yankee Hill                             2,420,000 11/3/2017
2.15 Drexel Terrace                             2,810,000 11/3/2017
2.16 Gillham House                             2,200,000 11/3/2017
2.17 Cornell Terrace                             2,000,000 11/3/2017
2.18 5508 Cornell                             1,200,000 11/3/2017
3 Iron Guard Storage Portfolio Actual/360 331,811.19 Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 5 0 137,470,000 Various
3.01 Camas                             11,670,000 11/14/2017
3.02 Webster                             9,740,000 11/10/2017
3.03 Gum Branch                             7,700,000 11/8/2017
3.04 6th Avenue                             6,430,000 11/9/2017
3.05 Katy                             6,310,000 11/10/2017
3.06 La Porte                             6,270,000 11/10/2017
3.07 Denton                             5,980,000 1/19/2018
3.08 Prater Way                             5,740,000 11/7/2017
3.09 Shurling                             5,880,000 11/8/2017
3.10 Adamsville                             5,620,000 11/9/2017
3.11 Troy                             5,600,000 11/9/2017
3.12 Conroe                             5,580,000 11/10/2017
3.13 Del Valle                             5,320,000 11/7/2017
3.14 Tomball                             5,220,000 11/10/2017
3.15 Canyon Lake                             4,700,000 11/7/2017
3.16 Riverside                             4,310,000 11/9/2017
3.17 Bertram                             3,750,000 11/9/2017
3.18 Center                             3,700,000 11/8/2017
3.19 Key                             3,500,000 11/8/2017
3.2 Wylds                             3,450,000 11/9/2017
3.21 Marine                             2,980,000 11/8/2017
3.22 Donna                             2,370,000 11/8/2017
4 Wisconsin Hotel Portfolio Actual/360 450,566.67 Amortizing Balloon   120 120 0 0 300 300 0 L(24),D(92),O(4) 5 0 118,010,000 Various
4.01 Holiday Inn - Madison West                             18,160,000 11/20/2017
4.02 Fairfield Inn - Oak Creek                             13,480,000 11/22/2017
4.03 Holiday Inn - Fond Du Lac                             16,200,000 11/17/2017
4.04 Holiday Inn Express - Fond Du Lac                             11,670,000 11/17/2017
4.05 Baymont Inn - Madison                             10,160,000 11/20/2017
4.06 Comfort Inn & Suites - Appleton Airport                             8,430,000 11/17/2017
4.07 Holiday Inn Express - Oshkosh                             8,170,000 11/17/2017
4.08 Comfort Inn & Suites - Milwaukee Airport                             8,490,000 11/22/2017
4.09 Comfort Inn & Suites - Madison West                             7,240,000 11/20/2017
4.10 Holiday Inn Express - Milwaukee Airport                             12,230,000 11/22/2017
4.11 Comfort Inn & Suites - Fond Du Lac                             3,780,000 11/17/2017
5 Brookwood Chase Portfolio Actual/360 223,520.25 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(90),O(5) 5 0 110,330,000 Various
5.01 Old Hammond                             21,250,000 10/25/2017
5.02 Coursey                             16,410,000 10/25/2017
5.03 Siegen                             13,370,000 10/25/2017
5.04 Staring                             12,930,000 10/25/2017
5.05 Capital Court                             11,160,000 10/25/2017
5.06 Lapalco                             11,050,000 10/30/2017
5.07 Wall                             10,130,000 10/30/2017
5.08 Willow                             7,430,000 10/25/2017
5.09 Westminster                             6,600,000 10/25/2017
6 Extra Space Self Storage Portfolio Actual/360 211,649.31 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(87),O(7) 5 0 299,250,000 11/1/2017
6.01 Henderson - Stephanie Place                             18,700,000 11/1/2017
6.02 Brookfield - Federal Road                             13,800,000 11/1/2017
6.03 Kingston - Sawkill Road                             12,400,000 11/1/2017
6.04 Lake Elsinore - Central Avenue                             12,300,000 11/1/2017
6.05 Doylestown - North Broad Street                             11,400,000 11/1/2017
6.06 Pennsauken - South Crescent Boulevard                             12,300,000 11/1/2017
6.07 New Paltz - South Putt Corners Road                             10,900,000 11/1/2017
6.08 Tyngsborough - Industrial Way                             10,300,000 11/1/2017
6.09 Hemet - South Sanderson                             11,000,000 11/1/2017
6.10 Bensalem - 1525 Bristol Pike                             10,800,000 11/1/2017
6.11 Eastpoint - Lakewood Avenue                             11,150,000 11/1/2017
6.12 Howell - Route 9 South                             10,000,000 11/1/2017
6.13 Lawrenceville - Hurricane Shoals Road                             9,150,000 11/1/2017
6.14 Lawnside - White Horse Pike                             10,300,000 11/1/2017
6.15 Phoenix - West Peoria                             9,300,000 11/1/2017
6.16 Mount Laurel - Ark Road                             7,700,000 11/1/2017
6.17 Burlington - Cadillac Road                             7,700,000 11/1/2017
6.18 Cherry Hill - Marlton Pike                             7,500,000 11/1/2017
6.19 Bensalem - Knights Road                             7,600,000 11/1/2017
6.2 Albuquerque - Ellison Road  Northwest                             6,900,000 11/1/2017
6.21 Modesto - Crows Landing                             6,000,000 11/1/2017
6.22 Auburndale - US Highway 92 West                             5,700,000 11/1/2017
6.23 San Bernardino - West Club Center Drive                             6,300,000 11/1/2017
6.24 Memphis - Mount Moriah Terrace                             5,650,000 11/1/2017
6.25 Hesperia - Mariposa Road                             5,600,000 11/1/2017
6.26 Memphis - Covington Way                             5,300,000 11/1/2017
6.27 St. Louis - Halls Ferry Road                             5,100,000 11/1/2017
6.28 Killeen - Jasper Drive                             6,000,000 10/7/2017
6.29 Albuquerque - Airport Drive Northwest                             4,500,000 11/1/2017
6.30 Memphis - Gateway Drive                             3,650,000 11/1/2017

 

A-1-5

 

 

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

 

Mortgage Loan Number Property Name Interest Accrual Method Monthly P&I Payment ($) Amortization Type Interest Accrual Method During IO Original Term to Maturity or ARD (Mos.) Remaining Term to Maturity or ARD (Mos.) Original IO
Period (Mos.)		 Remaining IO
Period (Mos.)		 Original Amort Term (Mos.) Remaining Amort Term (Mos.) Seasoning Prepayment Provisions Grace Period Default (Days)(4) Grace Period Late (Days) Appraised Value ($)(5) Appraisal Date
6.31 Victorville - Yates Road                             3,800,000 11/1/2017
6.32 Las Vegas - North Lamont Street                             3,800,000 11/1/2017
6.33 Columbus - East Main Street                             2,750,000 11/1/2017
6.34 Memphis - Raleigh-LaGrange                             2,700,000 11/1/2017
6.35 Memphis - 5675 Summer Avenue                             2,350,000 11/1/2017
6.36 Memphis - Madison Avenue                             2,250,000 11/1/2017
7 Baybrook Lifestyle and Power Center Actual/360 191,118.06 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4)  2, once every 12-month period 0 241,000,000 7/1/2018
8 2020 Southwest 4th Avenue Actual/360 148,090.51 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),GRTR 1% or YM or D(87),O(7) 0 5 65,170,000 11/1/2017
9 Roedel Hotel Portfolio Actual/360 232,729.14 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 58,800,000 9/28/2017
9.01 Hilton Garden Inn - Manchester                             28,400,000 9/28/2017
9.02 Hilton Garden Inn - Fishkill                             16,500,000 9/28/2017
9.03 Holiday Inn Express - Auburn                             13,900,000 9/28/2017
10 Moffett Towers II - Building 2 Actual/360 187,979.57 Interest-only, Amortizing Balloon Actual/360 120 118 60 58 360 360 2 L(26),D(87),O(7) 0 0 351,000,000 10/18/2017
11 One Kennedy Square Actual/360 186,602.55 Interest-only, Amortizing Balloon Actual/360 120 120 36 36 360 360 0 L(24),D(92),O(4) 0 0 52,500,000 11/20/2017
12 One Newark Center Actual/360 170,112.81 Interest-only, Amortizing Balloon Actual/360 120 118 36 34 360 360 2 L(26),D(90),O(4) 5 0 94,000,000 10/10/2017
13 ExchangeRight Portfolio 18 Actual/360 115,505.61 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4) 4 5 54,520,000 Various
13.01 Walgreens - Chicago (Belmont), IL                             7,075,000 10/21/2017
13.02 Hobby Lobby - Fort Wayne (Coldwater), IN                             5,500,000 10/21/2017
13.03 Walgreens - Chicago (Central), IL                             5,625,000 10/21/2017
13.04 Walgreens - League City (Main), TX                             5,000,000 10/19/2017
13.05 Tractor Supply - Meraux (Archbishop), LA                             3,930,000 9/27/2017
13.06 Tractor Supply - Collinsville (136th), OK                             3,840,000 9/26/2017
13.07 Walgreens - Ocala (East Silver Springs Blvd), FL                             3,750,000 10/18/2017
13.08 Fresenius Medical Care - Bethlehem (Harvard), PA                             3,530,000 10/20/2017
13.09 CVS Pharmacy - Richmond (18th), IN                             2,625,000 8/31/2017
13.10 Napa Auto Parts- Jerome (Wabash), IL                             2,350,000 10/25/2017
13.11 Advance Auto Parts - Chicago (Cottage), IL                             2,075,000 10/21/2017
13.12 Dollar General - Panama City (US-231), FL                             1,870,000 10/17/2017
13.13 Dollar General - Elizabeth (Scenery), PA                             1,775,000 10/20/2017
13.14 Dollar General - Baton Rouge (Plank), LA                             1,600,000 9/11/2017
13.15 Dollar General - Altoona (14th), PA                             1,500,000 10/20/2017
13.16 Dollar General - Fayetteville (Strickland), NC                             1,175,000 9/15/2017
13.17 Dollar General - Odessa (FM 1936), TX                             1,300,000 10/24/2017
14 Courtyard Los Angeles Sherman Oaks Actual/360 141,439.65 Interest-only, Amortizing Balloon Actual/360 120 118 36 34 360 360 2 L(26),D(90),O(4) 0 0 85,900,000 10/6/2017
15 Warwick Mall Actual/360 138,441.21 Interest-only, Amortizing Balloon Actual/360 120 116 60 56 360 360 4 L(28),D(87),O(5) 4 0 158,000,000 7/28/2017
16 11311 McCormick Road Actual/360 121,499.59 Interest-only, Amortizing Balloon Actual/360 120 119 36 35 360 360 1 L(25),D(91),O(4) 0 0 34,000,000 10/3/2017
17 Kirkwood Plaza Actual/360 121,815.96 Amortizing Balloon   120 117 0 0 360 357 3 L(27),D(89),O(4) 5 0 55,770,000 9/5/2017
18 Rainbow Sunset Pavilion - NV Actual/360 119,805.33 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 33,000,000 10/24/2017
19 StorQuest -  Los Angeles Hill Street Actual/360 83,318.25 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),GRTR 1% or YM or D(88),O(7) 0 0 35,600,000 10/20/2017
20 Woodbridge Commons Actual/360 81,318.54 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(87),O(7) 5 0 41,200,000 10/10/2017
21 Peterson Retail Portfolio Actual/360 111,601.53 Interest-only, Amortizing Balloon Actual/360 120 120 60 60 360 360 0 L(24),D(92),O(4) 0 5 38,200,000 11/13/2017
21.01 The Shops at Fair Lakes                             25,500,000 11/13/2017
21.02 Gateway Branch                             12,700,000 11/13/2017
22 Safeway - Renton, WA Actual/360 73,000.00 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 29,500,000 11/3/2017
23 Fremont Business Center Actual/360 88,233.34 Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360 360 1 L(25),D(88),O(7) 0 0 30,190,000 2/1/2018
24 Everett Village Actual/360 88,448.25 Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360 360 1 L(25),D(91),O(4) 0 0 24,850,000 10/29/2017
25 Hilton Garden Inn Boise Spectrum Actual/360 87,507.79 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 25,700,000 10/1/2017
26 East Towne Center Actual/360 81,731.91 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 5 5 20,900,000 10/20/2017
27 Goldorado Shopping Center Actual/360 49,416.10 Interest-only, Balloon Actual/360 120 115 120 115 0 0 5 L(29),D(86),O(5) 0 0 23,000,000 7/19/2017
28 U Stor It San Diego Logan Actual/360 52,317.34 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 4 5 22,870,000 11/27/2017
29 Comfort Suites Golden West Actual/360 55,695.98 Amortizing Balloon   120 117 0 0 360 357 3 L(27),D(89),O(4) 4 5 16,200,000 9/19/2017
30 Red Rock Business Center Actual/360 42,845.25 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 5 5 17,150,000 10/24/2017
31 Lawndale Commons Actual/360 43,020.57 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(90),O(5) 5 5 16,500,000 11/10/2017
32 La Quinta Inn - Goodlettsville Actual/360 61,877.27 Amortizing Balloon   120 118 0 0 300 298 2 L(26),D(90),O(4) 5 0 15,600,000 10/19/2017
33 Green Valley Ranch - Denver Actual/360 51,166.34 Interest-only, Amortizing Balloon Actual/360 120 118 36 34 360 360 2 L(26),GRTR 1% or YM or D(87),O(7) 0 0 14,900,000 10/19/2017
34 Bayside Technology Park - Bldg 19 Actual/360 45,278.19 Amortizing Balloon   120 119 0 0 480 479 1 L(25),D(88),O(7) 0 0 15,830,000 2/1/2018
35 Bridge Plaza Co-op, Inc. Actual/360 46,930.99 Amortizing Balloon   120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 19,900,000 8/3/2017
36 Azalea Portfolio Actual/360 34,187.07 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(90),O(5) 5 0 15,520,000 Various
36.01 Sherwood                             9,450,000 10/25/2017
36.02 College Station                             6,070,000 10/30/2017
37 Lois Realty Portfolio Actual/360 51,785.67 Amortizing Balloon   120 120 0 0 276 276 0 L(24),D(92),O(4) 4 5 14,500,000 11/13/2017
37.01 Valkill                             8,000,000 11/13/2017
37.02 Moorgate                             3,880,000 11/13/2017
37.03 Stonegate                             2,620,000 11/13/2017
38 O’Hare Business Center Actual/360 40,808.24 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 5 5 11,440,000 10/24/2017
39 Highpoint-on-The Hudson Owners, Inc. Actual/360 23,763.02 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 71,843,000 12/13/2017
40 Wyndham House Owners Corp. Actual/360 22,770.25 Interest-only, Balloon Actual/360 120 117 120 117 0 0 3 GRTR 1% or YM(113),1%(3),O(4) 10 10 31,900,000 9/21/2017
41 Best Western Sandman Actual/360 40,700.49 Amortizing Balloon   120 120 0 0 300 300 0 L(24),D(92),O(4) 4 5 11,500,000 11/13/2017
42 Nathan Hale Owners Corp. Actual/360 27,297.69 Amortizing Balloon   120 117 0 0 480 477 3 GRTR 1% or YM(113),1%(3),O(4) 10 10 81,000,000 5/12/2017
43 Riverwood Research Center Actual/360 32,519.32 Amortizing Balloon   120 120 0 0 360 360 0 L(24),D(92),O(4) 4 5 8,300,000 11/7/2017
44 F5 Networks Actual/360 30,383.30 Amortizing Balloon   120 120 0 0 360 360 0 L(24),D(92),O(4) 5 5 12,300,000 11/16/2017
45 Las Gaviotas Shopping Center Actual/360 27,394.25 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 9,100,000 12/1/2017
46 Park Center Circle Actual/360 27,617.46 Interest-only, Amortizing Balloon Actual/360 120 119 24 23 360 360 1 L(25),D(88),O(7) 0 0 7,160,000 10/24/2017
47 Whispering Pines - SC Actual/360 29,330.40 Amortizing Balloon   120 118 0 0 300 298 2 L(26),D(90),O(4) 0 0 7,320,000 11/2/2017
48 American Mini Storage Colorado Springs Actual/360 26,906.69 Interest-only, Amortizing Balloon Actual/360 84 83 36 35 360 360 1 L(25),D(55),O(4) 0 0 9,250,000 11/21/2017
49 StorageOne Durango Actual/360 16,470.63 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(89),O(5) 4 5 13,030,000 10/26/2017
50 Fry Road Retail Center Actual/360 16,122.95 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4) 5 5 8,230,000 10/17/2017
51 Arbrook Square Actual/360 21,838.21 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(88),O(7) 5 5 6,050,000 11/10/2017
52 Esplanade Mini Storage Actual/360 14,971.76 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4) 0 0 8,200,000 10/4/2017
53 Talon Centre Actual/360 19,888.92 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 6,570,000 10/30/2017
54 190 East Mosholu Parkway Owners Corp. Actual/360 17,177.29 Amortizing Balloon   120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 12,000,000 11/13/2017
55 2390 Palisade Avenue Owners Corp. Actual/360 14,067.03 Amortizing Balloon   120 119 0 0 480 479 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 15,900,000 11/9/2017
56 60 Pineapple Residence Corp. Actual/360 15,840.76 Amortizing Balloon   120 118 0 0 360 358 2 GRTR 1% or YM(113),1%(3),O(4) 10 10 87,700,000 10/20/2017
57 6340 Middlebelt Road Actual/360 13,554.72 Interest-only, Balloon Actual/360 60 59 60 59 0 0 1 L(25),D(31),O(4) 0 0 4,950,000 10/10/2017
58 Worthington Industrial Park Actual/360 16,114.88 Amortizing Balloon   120 119 0 0 360 359 1 L(25),GRTR 1% or YM or D(91),O(4) 0 0 4,100,000 11/10/2017
59 68 East Hartsdale Avenue Owners Corp. Actual/360 12,026.26 Amortizing Balloon   120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 12,540,000 11/9/2017
60 Barclay Plaza North Owners, Inc. Actual/360 6,370.60 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 29,000,000 11/3/2017
61 320 West 84th Corp. Actual/360 8,087.22 Amortizing Balloon   120 120 0 0 480 480 0 GRTR 1% or YM(113),1%(3),O(4) 10 10 20,080,000 11/7/2017
62 Crestwood Owners, Inc. Actual/360 9,285.02 Amortizing Balloon   120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 27,200,000 11/14/2017
63 Sunnylane Of Bethpage Redevelopment Company Owners Corp. Actual/360 7,671.21 Amortizing Balloon   120 119 0 0 480 479 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 52,140,000 11/7/2017
64 AAA Self Storage - TX Actual/360 9,367.97 Amortizing Balloon   120 119 0 0 360 359 1 L(25),GRTR 1% or YM(91),O(4) 0 0 3,600,000 11/2/2017
65 187 Pinehurst Owners Corp. Actual/360 7,446.21 Amortizing Balloon   120 117 0 0 360 357 3 GRTR 1% or YM(113),1%(3),O(4) 10 10 16,610,000 9/27/2017
66 2155 Bay Owner’s Corp. Actual/360 6,072.26 Amortizing Balloon   120 118 0 0 360 358 2 GRTR 1% or YM(113),1%(3),O(4) 10 10 22,155,000 11/10/2017
67 1264 Owners Corp. Actual/360 4,955.72 Amortizing Balloon   120 120 0 0 480 480 0 GRTR 1% or YM(113),1%(3),O(4) 10 10 12,800,000 11/29/2017
68 Mates Owners Corp. Actual/360 3,633.95 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 16,600,000 12/4/2017

 

A-1-6

 

 

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

 

Mortgage Loan Number Property Name Coop -Rental Value  Coop - LTV as Rental Coop - Unsold Percent  Coop - Sponsor Units  Coop - Investor Units  Coop - Units Coop - Sponsor Carry Coop - Committed Secondary Debt U/W NOI
DSCR (x)(6)		 U/W NCF
DSCR (x)(6)		 Cut-off Date LTV Ratio(5)(6) LTV Ratio at Maturity or ARD(5)(6) Cut-off Date U/W NOI Debt Yield(6) Cut-off Date U/W NCF Debt Yield(6) U/W
Revenues ($)		 U/W
Expenses ($)		 U/W Net Operating Income ($) U/W
Replacement ($)		 U/W
TI/LC ($)		 U/W
Net Cash Flow ($)		 Occupancy Rate(7)
1 Apple Campus 3                 3.57 3.55 44.0% 44.0% 12.2% 12.1% 46,190,545 4,804,932 41,385,613 176,531 0 41,209,082 100.0%
2 LARP I Portfolio                 1.68 1.62 64.0% 64.0% 8.5% 8.2% 13,044,378 5,394,782 7,649,597 251,983 11,272 7,386,342 93.3%
2.01 Blackwood                             2,362,260 942,646 1,419,614 36,250 0 1,383,364 91.0%
2.02 5500 Cornell                             1,504,794 507,683 997,112 19,877 6,841 970,394 96.9%
2.03 Clyde Manor                             1,184,634 517,507 667,127 28,750 0 638,377 90.0%
2.04 Woodlawn Terrace                             1,068,403 466,778 601,625 26,000 0 575,625 97.0%
2.05 Park Central                             1,001,701 386,079 615,622 26,500 0 589,122 88.0%
2.06 Maple Court                             853,746 409,904 443,842 17,000 896 425,946 97.0%
2.07 Ellis Street                             833,517 364,778 468,740 20,000 0 448,740 95.0%
2.08 Drexel Grand                             799,023 322,141 476,882 18,500 0 458,382 97.3%
2.09 Ellis Court                             654,153 270,387 383,766 10,750 2,100 370,916 95.0%
2.10 Kenwood Court                             641,532 253,534 387,998 6,250 1,435 380,313 88.0%
2.11 Woodlawn Court                             526,778 206,575 320,203 7,500 0 312,703 87.0%
2.12 Harper Court                             306,827 142,918 163,909 6,165 0 157,744 100.0%
2.13 925 E 46th Street                             290,198 126,713 163,485 6,000 0 157,485 100.0%
2.14 Yankee Hill                             232,527 103,847 128,680 4,883 0 123,796 87.5%
2.15 Drexel Terrace                             266,298 148,983 117,315 6,250 0 111,065 96.0%
2.16 Gillham House                             234,490 91,305 143,185 6,000 0 137,185 92.0%
2.17 Cornell Terrace                             189,801 89,532 100,269 4,239 0 96,031 100.0%
2.18 5508 Cornell                             93,696 43,472 50,224 1,069 0 49,155 66.7%
3 Iron Guard Storage Portfolio                 1.93 1.88 62.6% 62.6% 8.9% 8.7% 11,565,016 3,874,101 7,690,915 203,000 0 7,487,915 82.0%
3.01 Camas                             799,295 159,821 639,474 7,857 0 631,617 86.0%
3.02 Webster                             892,304 297,185 595,119 14,499 0 580,620 96.1%
3.03 Gum Branch                             765,051 186,897 578,154 12,105 0 566,049 84.6%
3.04 6th Avenue                             504,092 143,822 360,270 8,597 0 351,674 75.7%
3.05 Katy                             614,423 208,469 405,954 8,411 0 397,543 93.0%
3.06 La Porte                             700,451 271,089 429,362 9,260 0 420,103 95.1%
3.07 Denton                             505,543 199,889 305,654 7,418 0 298,237 78.4%
3.08 Prater Way                             464,817 123,820 340,997 6,632 0 334,365 90.5%
3.09 Shurling                             546,113 159,844 386,269 10,140 0 376,129 79.7%
3.10 Adamsville                             507,134 136,037 371,097 8,336 0 362,761 83.3%
3.11 Troy                             563,889 181,842 382,047 20,273 0 361,775 72.6%
3.12 Conroe                             546,297 175,744 370,553 8,869 0 361,684 88.9%
3.13 Del Valle                             554,025 231,072 322,953 10,078 0 312,875 72.3%
3.14 Tomball                             535,132 212,081 323,051 10,834 0 312,217 75.6%
3.15 Canyon Lake                             467,183 158,439 308,744 8,661 0 300,083 72.8%
3.16 Riverside                             467,147 149,737 317,410 7,445 0 309,965 85.6%
3.17 Bertram                             355,041 131,052 223,989 6,859 0 217,130 80.7%
3.18 Center                             428,270 153,879 274,391 8,784 0 265,607 83.6%
3.19 Key                             332,361 117,846 214,515 6,105 0 208,410 85.4%
3.2 Wylds                             338,471 145,764 192,707 7,763 0 184,945 77.8%
3.21 Marine                             375,924 168,906 207,018 5,675 0 201,343 80.1%
3.22 Donna                             302,053 160,866 141,187 8,404 0 132,783 73.7%
4 Wisconsin Hotel Portfolio                 1.78 1.51 63.2% 47.8% 12.9% 11.0% 35,445,688 25,842,488 9,603,200 1,417,827 0 8,185,373 66.3%
4.01 Holiday Inn - Madison West                             6,223,093 4,585,159 1,637,934 248,924 0 1,389,010 62.0%
4.02 Fairfield Inn - Oak Creek                             3,264,121 2,114,693 1,149,428 130,565 0 1,018,863 69.0%
4.03 Holiday Inn - Fond Du Lac                             6,091,464 5,004,132 1,087,332 243,659 0 843,673 64.6%
4.04 Holiday Inn Express - Fond Du Lac                             2,289,679 1,464,466 825,213 91,587 0 733,626 60.8%
4.05 Baymont Inn - Madison                             2,344,403 1,638,252 706,151 93,776 0 612,375 58.2%
4.06 Comfort Inn & Suites - Appleton Airport                             3,159,177 2,221,616 937,561 126,367 0 811,194 71.3%
4.07 Holiday Inn Express - Oshkosh                             2,090,837 1,400,712 690,125 83,633 0 606,492 71.8%
4.08 Comfort Inn & Suites - Milwaukee Airport                             3,117,485 2,401,572 715,913 124,699 0 591,214 65.9%
4.09 Comfort Inn & Suites - Madison West                             2,410,013 1,587,053 822,960 96,401 0 726,559 63.6%
4.10 Holiday Inn Express - Milwaukee Airport                             2,889,407 2,297,534 591,873 115,576 0 476,297 66.7%
4.11 Comfort Inn & Suites - Fond Du Lac                             1,566,009 1,127,299 438,710 62,640 0 376,070 83.9%
5 Brookwood Chase Portfolio                 2.40 2.37 58.9% 58.9% 9.9% 9.8% 8,798,742 2,357,462 6,441,280 91,500 0 6,349,780 86.7%
5.01 Old Hammond                             1,604,980 314,435 1,290,545 14,300 0 1,276,245 87.5%
5.02 Coursey                             1,256,428 254,386 1,002,042 12,900 0 989,142 85.6%
5.03 Siegen                             1,040,181 225,087 815,094 9,000 0 806,094 85.4%
5.04 Staring                             1,049,336 256,487 792,849 12,200 0 780,649 88.4%
5.05 Capital Court                             949,527 253,985 695,542 8,100 0 687,442 90.2%
5.06 Lapalco                             841,217 326,595 514,622 11,000 0 503,622 81.3%
5.07 Wall                             802,216 259,279 542,937 8,400 0 534,537 90.1%
5.08 Willow                             682,182 231,836 450,346 8,400 0 441,946 83.8%
5.09 Westminster                             572,675 235,372 337,303 7,200 0 330,103 89.7%
6 Extra Space Self Storage Portfolio                 2.06 2.01 65.0% 65.0% 8.7% 8.5% 27,645,157 10,672,978 16,972,179 412,651 0 16,559,528 95.1%
6.01 Henderson - Stephanie Place                             1,498,071 358,124 1,139,947 45,208 0 1,094,740 97.0%
6.02 Brookfield - Federal Road                             1,219,616 370,189 849,427 12,411 0 837,016 97.7%
6.03 Kingston - Sawkill Road                             1,309,401 496,860 812,541 13,250 0 799,291 93.2%
6.04 Lake Elsinore - Central Avenue                             1,006,271 278,991 727,280 16,360 0 710,920 92.6%
6.05 Doylestown - North Broad Street                             1,015,503 304,591 710,911 11,035 0 699,876 96.0%
6.06 Pennsauken - South Crescent Boulevard                             1,113,954 425,175 688,780 12,807 0 675,973 94.4%
6.07 New Paltz - South Putt Corners Road                             1,144,027 472,301 671,725 11,789 0 659,937 94.7%
6.08 Tyngsborough - Industrial Way                             957,413 288,896 668,517 12,249 0 656,268 94.1%
6.09 Hemet - South Sanderson                             981,540 345,600 635,940 13,949 0 621,991 93.0%
6.10 Bensalem - 1525 Bristol Pike                             1,030,579 405,338 625,240 10,991 0 614,249 93.6%
6.11 Eastpoint - Lakewood Avenue                             1,023,566 427,630 595,936 13,950 0 581,986 96.2%
6.12 Howell - Route 9 South                             949,796 369,661 580,135 10,789 0 569,346 94.0%
6.13 Lawrenceville - Hurricane Shoals Road                             901,563 324,523 577,039 16,058 0 560,982 94.9%
6.14 Lawnside - White Horse Pike                             955,582 397,457 558,125 9,985 0 548,139 96.3%
6.15 Phoenix - West Peoria                             771,527 268,465 503,062 9,776 0 493,286 94.6%
6.16 Mount Laurel - Ark Road                             744,750 291,272 453,478 7,137 0 446,341 96.6%
6.17 Burlington - Cadillac Road                             810,985 361,499 449,487 9,613 0 439,874 97.5%
6.18 Cherry Hill - Marlton Pike                             776,532 328,349 448,183 9,456 0 438,728 96.8%
6.19 Bensalem - Knights Road                             724,233 289,263 434,971 7,508 0 427,463 95.8%
6.2 Albuquerque - Ellison Road  Northwest                             637,368 208,888 428,479 8,484 0 419,995 95.6%
6.21 Modesto - Crows Landing                             655,532 249,067 406,465 11,808 0 394,657 96.9%
6.22 Auburndale - US Highway 92 West                             615,272 212,177 403,095 9,848 0 393,248 95.8%
6.23 San Bernardino - West Club Center Drive                             587,048 205,959 381,089 9,833 0 371,256 99.2%
6.24 Memphis - Mount Moriah Terrace                             650,339 284,415 365,924 13,085 0 352,838 93.1%
6.25 Hesperia - Mariposa Road                             573,765 235,225 338,540 12,001 0 326,539 96.8%
6.26 Memphis - Covington Way                             649,104 316,604 332,501 12,069 0 320,431 95.1%
6.27 St. Louis - Halls Ferry Road                             609,321 304,925 304,396 9,001 0 295,395 91.3%
6.28 Killeen - Jasper Drive                             601,251 299,007 302,244 14,688 0 287,557 90.8%
6.29 Albuquerque - Airport Drive Northwest                             438,275 178,119 260,157 8,234 0 251,923 97.1%
6.30 Memphis - Gateway Drive                             443,217 197,658 245,559 7,779 0 237,780 93.9%

 

A-1-7

 

 

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

 

Mortgage Loan Number Property Name Coop -Rental Value  Coop - LTV as Rental Coop - Unsold Percent  Coop - Sponsor Units  Coop - Investor Units  Coop - Units Coop - Sponsor Carry Coop - Committed Secondary Debt U/W NOI
DSCR (x)(6)		 U/W NCF
DSCR (x)(6)		 Cut-off Date LTV Ratio(5)(6) LTV Ratio at Maturity or ARD(5)(6) Cut-off Date U/W NOI Debt Yield(6) Cut-off Date U/W NCF Debt Yield(6) U/W
Revenues ($)		 U/W
Expenses ($)		 U/W Net Operating Income ($) U/W
Replacement ($)		 U/W
TI/LC ($)		 U/W
Net Cash Flow ($)		 Occupancy Rate(7)
6.31 Victorville - Yates Road                             461,599 218,102 243,497 9,608 0 233,889 96.7%
6.32 Las Vegas - North Lamont Street                             378,563 186,747 191,816 8,813 0 183,003 94.9%
6.33 Columbus - East Main Street                             358,001 172,483 185,518 5,181 0 180,337 94.9%
6.34 Memphis - Raleigh-LaGrange                             350,287 182,019 168,269 6,247 0 162,021 94.9%
6.35 Memphis - 5675 Summer Avenue                             384,888 232,614 152,274 7,415 0 144,859 92.0%
6.36 Memphis - Madison Avenue                             316,418 184,786 131,632 4,238 0 127,394 86.5%
7 Baybrook Lifestyle and Power Center                 2.95 2.80 58.1% 58.1% 11.3% 10.7% 20,728,426 4,953,868 15,774,558 95,527 717,130 14,961,901 94.1%
8 2020 Southwest 4th Avenue                 2.40 2.33 67.9% 67.9% 9.6% 9.3% 6,264,973 2,000,337 4,264,636 45,363 83,519 4,135,754 87.3%
9 Roedel Hotel Portfolio                 1.93 1.72 73.0% 60.3% 12.6% 11.2% 14,654,428 9,266,892 5,387,536 586,177 0 4,801,359 75.4%
9.01 Hilton Garden Inn - Manchester                             6,673,091 4,203,324 2,469,767 266,924 0 2,202,843 76.0%
9.02 Hilton Garden Inn - Fishkill                             4,258,778 2,811,570 1,447,208 170,351 0 1,276,857 74.8%
9.03 Holiday Inn Express - Auburn                             3,722,559 2,251,997 1,470,562 148,902 0 1,321,659 75.2%
10 Moffett Towers II - Building 2                 2.18 2.08 47.0% 42.4% 11.9% 11.4% 22,525,092 2,840,101 19,684,992 72,513 806,820 18,805,659 100.0%
11 One Kennedy Square                 1.84 1.67 69.3% 60.8% 11.3% 10.2% 8,780,267 4,670,953 4,109,314 49,261 331,694 3,728,360 100.0%
12 One Newark Center                 1.92 1.52 70.8% 61.6% 11.3% 9.0% 14,737,974 7,203,226 7,534,747 170,963 1,378,397 5,985,388 90.0%
13 ExchangeRight Portfolio 18                 2.30 2.18 61.3% 61.3% 9.5% 9.0% 3,265,503 81,638 3,183,865 32,060 128,143 3,023,662 100.0%
13.01 Walgreens - Chicago (Belmont), IL                             NAV NAV NAV NAV NAV NAV 100.0%
13.02 Hobby Lobby - Fort Wayne (Coldwater), IN                             NAV NAV NAV NAV NAV NAV 100.0%
13.03 Walgreens - Chicago (Central), IL                             NAV NAV NAV NAV NAV NAV 100.0%
13.04 Walgreens - League City (Main), TX                             NAV NAV NAV NAV NAV NAV 100.0%
13.05 Tractor Supply - Meraux (Archbishop), LA                             NAV NAV NAV NAV NAV NAV 100.0%
13.06 Tractor Supply - Collinsville (136th), OK                             NAV NAV NAV NAV NAV NAV 100.0%
13.07 Walgreens - Ocala (East Silver Springs Blvd), FL                             NAV NAV NAV NAV NAV NAV 100.0%
13.08 Fresenius Medical Care - Bethlehem (Harvard), PA                             NAV NAV NAV NAV NAV NAV 100.0%
13.09 CVS Pharmacy - Richmond (18th), IN                             NAV NAV NAV NAV NAV NAV 100.0%
13.10 Napa Auto Parts- Jerome (Wabash), IL                             NAV NAV NAV NAV NAV NAV 100.0%
13.11 Advance Auto Parts - Chicago (Cottage), IL                             NAV NAV NAV NAV NAV NAV 100.0%
13.12 Dollar General - Panama City (US-231), FL                             NAV NAV NAV NAV NAV NAV 100.0%
13.13 Dollar General - Elizabeth (Scenery), PA                             NAV NAV NAV NAV NAV NAV 100.0%
13.14 Dollar General - Baton Rouge (Plank), LA                             NAV NAV NAV NAV NAV NAV 100.0%
13.15 Dollar General - Altoona (14th), PA                             NAV NAV NAV NAV NAV NAV 100.0%
13.16 Dollar General - Fayetteville (Strickland), NC                             NAV NAV NAV NAV NAV NAV 100.0%
13.17 Dollar General - Odessa (FM 1936), TX                             NAV NAV NAV NAV NAV NAV 100.0%
14 Courtyard Los Angeles Sherman Oaks                 1.93 1.74 64.0% 56.0% 11.7% 10.5% 15,772,566 9,346,312 6,426,254 630,903 0 5,795,351 81.7%
15 Warwick Mall                 2.21 2.01 47.5% 43.4% 13.3% 12.2% 16,956,599 6,957,538 9,999,062 147,179 733,745 9,118,138 95.7%
16 11311 McCormick Road                 1.89 1.72 71.7% 62.5% 11.3% 10.3% 4,566,340 1,807,842 2,758,498 43,079 214,429 2,500,990 85.6%
17 Kirkwood Plaza                 1.44 1.37 69.3% 56.4% 8.9% 8.4% 4,281,336 858,626 3,422,710 46,489 121,863 3,254,358 99.3%
18 Rainbow Sunset Pavilion - NV                 1.52 1.41 69.9% 57.0% 9.5% 8.8% 2,909,533 719,863 2,189,669 20,959 141,473 2,027,237 99.6%
19 StorQuest -  Los Angeles Hill Street                 2.04 2.02 62.3% 62.3% 9.2% 9.1% 2,802,711 765,339 2,037,372 16,736 0 2,020,636 87.6%
20 Woodbridge Commons                 2.09 2.01 53.6% 53.6% 9.2% 8.9% 3,754,207 1,714,864 2,039,343 28,529 53,254 1,957,560 94.5%
21 Peterson Retail Portfolio                 1.57 1.53 57.6% 52.7% 9.6% 9.3% 2,698,974 596,537 2,102,436 9,146 44,055 2,049,236 100.0%
21.01 The Shops at Fair Lakes                             1,666,204 328,439 1,337,765 9,146 44,055 1,284,564 100.0%
21.02 Gateway Branch                             1,032,770 268,098 764,672 0 0 764,672 100.0%
22 Safeway - Renton, WA                 1.83 1.75 65.1% 65.1% 8.4% 8.0% 2,122,625 517,031 1,605,594 30,976 44,429 1,530,190 100.0%
23 Fremont Business Center                 1.68 1.53 59.6% 54.3% 9.9% 9.0% 2,279,369 504,504 1,774,865 24,764 130,755 1,619,345 100.0%
24 Everett Village                 1.73 1.59 70.0% 64.1% 10.6% 9.7% 2,496,027 660,838 1,835,190 24,172 123,719 1,687,299 100.0%
25 Hilton Garden Inn Boise Spectrum                 2.42 2.19 66.2% 53.8% 15.0% 13.5% 6,032,859 3,487,454 2,545,405 241,314 0 2,304,091 80.6%
26 East Towne Center                 1.67 1.47 73.6% 60.4% 10.7% 9.4% 2,304,997 665,763 1,639,234 42,133 156,462 1,440,639 91.8%
27 Goldorado Shopping Center                 2.45 2.29 62.2% 62.2% 10.2% 9.5% 2,005,224 551,545 1,453,679 21,790 74,439 1,357,449 88.9%
28 U Stor It San Diego Logan                 1.90 1.88 59.5% 59.5% 8.8% 8.7% 1,652,634 460,327 1,192,307 9,824 0 1,182,483 89.8%
29 Comfort Suites Golden West                 2.45 2.24 68.3% 55.2% 14.8% 13.5% 3,534,008 1,894,885 1,639,123 141,360 0 1,497,763 72.6%
30 Red Rock Business Center                 2.42 2.28 64.1% 64.1% 11.3% 10.7% 1,657,194 411,978 1,245,216 14,802 56,773 1,173,641 92.5%
31 Lawndale Commons                 1.84 1.74 66.4% 66.4% 8.7% 8.2% 1,333,592 382,009 951,583 9,968 42,984 898,631 100.0%
32 La Quinta Inn - Goodlettsville                 1.72 1.53 65.5% 49.7% 12.5% 11.1% 3,459,158 2,181,326 1,277,832 138,366 0 1,139,466 77.6%
33 Green Valley Ranch - Denver                 1.76 1.70 68.2% 59.6% 10.6% 10.2% 1,545,708 464,503 1,081,204 13,320 27,000 1,040,884 100.0%
34 Bayside Technology Park - Bldg 19                 1.60 1.43 63.1% 56.6% 8.7% 7.8% 1,294,643 424,450 870,193 16,165 76,976 777,052 100.0%
35 Bridge Plaza Co-op, Inc. 37,300,000 26.6% 0.0% 0 0 0     3.82 3.74 49.9% 39.6% 21.7% 21.2% 4,006,003 1,853,620 2,152,383 46,000 0 2,106,383 95.9%
36 Azalea Portfolio                 2.21 2.18 62.8% 62.8% 9.3% 9.2% 1,421,517 516,703 904,814 11,100 0 893,714 87.5%
36.01 Sherwood                             802,017 225,596 576,421 5,400 0 571,021 90.1%
36.02 College Station                             619,500 291,107 328,393 5,700 0 322,693 85.0%
37 Lois Realty Portfolio                 1.54 1.52 62.1% 42.8% 10.6% 10.5% 1,696,299 741,666 954,633 12,450 0 942,183 92.8%
37.01 Valkill                             844,985 311,710 533,275 5,950 0 527,325 91.6%
37.02 Moorgate                             416,548 183,187 233,361 2,400 0 230,961 97.9%
37.03 Stonegate                             434,766 246,769 187,997 4,100 0 183,897 91.5%
38 O’Hare Business Center                 1.82 1.62 73.3% 58.6% 10.7% 9.5% 1,596,232 702,782 893,450 32,298 66,394 794,759 95.3%
39 Highpoint-on-The Hudson Owners, Inc. 46,500,000 16.1% 6.7% 8 0 0 (4,712)   8.43 8.26 10.4% 10.4% 32.1% 31.4% 4,448,486 2,044,042 2,404,444 48,700 0 2,355,744 98.0%
40 Wyndham House Owners Corp. 37,600,000 18.6% 2.0% 0 3 0   250,000 8.42 8.26 21.9% 21.9% 32.9% 32.2% 3,838,112 1,537,017 2,301,095 44,700 0 2,256,395 96.0%
41 Best Western Sandman                 2.00 1.79 58.7% 44.4% 14.5% 12.9% 2,625,581 1,648,511 977,070 105,023 0 872,047 70.5%
42 Nathan Hale Owners Corp. 46,000,000 14.5% 0.0% 0 0 0   750,000 8.20 8.08 8.3% 7.3% 40.2% 39.6% 4,524,660 1,839,641 2,685,019 38,300 0 2,646,719 98.0%
43 Riverwood Research Center                 1.83 1.69 72.5% 59.7% 11.9% 10.9% 1,100,378 386,846 713,532 10,221 44,968 658,343 100.0%
44 F5 Networks                 1.99 1.74 48.8% 39.4% 12.1% 10.6% 1,355,819 629,557 726,263 8,623 81,487 636,152 100.0%
45 Las Gaviotas Shopping Center                 2.26 2.07 58.9% 47.8% 13.8% 12.7% 1,057,325 314,759 742,566 18,057 45,142 679,368 96.0%
46 Park Center Circle                 1.60 1.53 74.4% 63.9% 9.9% 9.5% 858,307 329,094 529,213 4,437 16,637 508,139 100.0%
47 Whispering Pines - SC                 1.62 1.50 71.5% 52.7% 10.9% 10.1% 1,245,897 677,386 568,511 41,760 0 526,751 93.8%
48 American Mini Storage Colorado Springs                 1.71 1.68 56.2% 52.6% 10.6% 10.4% 792,704 239,981 552,723 11,658 0 541,065 87.3%
49 StorageOne Durango                 3.45 3.39 34.5% 34.5% 15.1% 14.9% 1,025,280 344,144 681,136 11,278 0 669,858 84.4%
50 Fry Road Retail Center                 2.48 2.23 51.6% 51.6% 11.3% 10.2% 664,606 184,991 479,615 3,979 44,035 431,601 85.9%
51 Arbrook Square                 1.57 1.48 70.2% 57.0% 9.7% 9.1% 573,036 161,866 411,170 2,605 20,462 388,102 100.0%
52 Esplanade Mini Storage                 2.55 2.49 48.8% 48.8% 11.5% 11.2% 827,196 368,825 458,371 11,045 0 447,325 89.9%
53 Talon Centre                 2.25 1.90 60.7% 48.9% 13.5% 11.3% 1,297,151 760,352 536,799 15,697 68,249 452,852 91.5%
54 190 East Mosholu Parkway Owners Corp. 13,500,000 27.4% 25.9% 14 0 0 133,265 200,000 3.74 3.66 30.8% 24.3% 20.9% 20.4% 1,221,208 450,695 770,513 15,900 0 754,613 97.9%
55 2390 Palisade Avenue Owners Corp. 19,500,000 17.9% 8.6% 5 0 0 (24,695) 250,000 6.71 6.59 22.0% 19.3% 32.4% 31.8% 1,919,164 785,710 1,133,454 20,650 0 1,112,804 97.1%
56 60 Pineapple Residence Corp. 59,000,000 5.8% 0.0% 0 0 0   500,000 12.53 12.42 3.9% 3.1% 69.2% 68.6% 3,794,024 1,411,958 2,382,066 21,600 0 2,360,466 96.0%
57 6340 Middlebelt Road                 1.90 1.75 64.9% 64.9% 9.6% 8.9% 440,352 132,117 308,235 7,751 15,807 284,677 100.0%
58 Worthington Industrial Park                 1.66 1.50 74.9% 61.2% 10.5% 9.5% 541,187 219,236 321,951 9,450 22,135 290,366 94.6%
59 68 East Hartsdale Avenue Owners Corp. 13,500,000 19.2% 1.5% 1 0 0 8,395 250,000 5.56 5.44 20.7% 16.3% 30.9% 30.3% 1,454,583 651,658 802,925 17,300 0 785,625 98.0%
60 Barclay Plaza North Owners, Inc. 17,700,000 11.3% 5.2% 3 0 0 2,795 500,000 9.98 9.83 6.9% 6.9% 38.2% 37.6% 1,731,684 968,590 763,094 12,000 0 751,094 95.7%
61 320 West 84th Corp. 11,240,000 17.8% 13.9% 5 0 0 2,197 250,000 6.20 6.08 10.0% 8.7% 30.1% 29.5% 994,785 393,414 601,371 11,100 0 590,271 96.0%
62 Crestwood Owners, Inc. 27,800,000 7.2% 0.0% 0 0 0   250,000 17.10 16.82 7.3% 5.8% 95.4% 93.8% 3,295,974 1,390,699 1,905,275 31,000 0 1,874,275 97.0%
63 Sunnylane Of Bethpage Redevelopment Company Owners Corp. 99,600,000 1.9% 0.0% 0 0 0   500,000 60.62 59.85 3.6% 3.2% 297.0% 293.3% 6,925,500 1,345,305 5,580,195 71,000 0 5,509,195 98.0%
64 AAA Self Storage - TX                 1.69 1.62 49.9% 40.7% 10.6% 10.1% 399,307 209,212 190,096 7,808 0 182,288 89.7%
65 187 Pinehurst Owners Corp. 12,800,000 12.4% 43.8% 21 0 0 242,037   7.27 7.17 9.6% 7.6% 40.8% 40.2% 1,049,871 400,101 649,770 9,000 0 640,770 99.0%
66 2155 Bay Owner’s Corp. 22,600,000 5.7% 14.1% 12 0 0 79,966 250,000 15.85 15.58 5.9% 4.6% 89.1% 87.6% 1,792,384 637,341 1,155,043 20,000 0 1,135,043 97.9%
67 1264 Owners Corp. 10,200,000 11.8% 0.0% 0 0 0   100,000 8.83 8.74 9.4% 8.2% 43.8% 43.3% 740,920 215,614 525,306 5,500 0 519,806 96.9%
68 Mates Owners Corp. 13,600,000 8.1% 44.6% 29 0 0 401,703 250,000 14.41 14.03 6.6% 6.6% 57.1% 55.6% 1,258,010 629,817 628,193 16,500 0 611,693 95.0%

 

A-1-8

 

 

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

 

Mortgage Loan Number Property Name Occupancy as-of Date U/W Hotel ADR U/W Hotel RevPAR Most Recent Period Most Recent Revenues ($) Most Recent Expenses ($) Most
Recent
NOI ($)		 Most Recent Capital Expenditures Most Recent NCF ($) 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
1 Apple Campus 3 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
2 LARP I Portfolio Various     TTM 9/30/2017 12,874,422 5,216,323 7,658,099 0 7,658,099     Actual 2016 12,437,698 5,201,898 7,235,799 0
2.01 Blackwood 12/21/2017     TTM 9/30/2017 2,300,278 916,821 1,383,457 0 1,383,457     Actual 2016 2,197,887 942,211 1,255,676 0
2.02 5500 Cornell 12/19/2017     TTM 9/30/2017 1,505,218 492,847 1,012,371 0 1,012,371     Actual 2016 1,462,721 573,159 889,562 0
2.03 Clyde Manor 12/19/2017     TTM 9/30/2017 1,187,380 505,753 681,627 0 681,627     Actual 2016 1,226,573 545,984 680,590 0
2.04 Woodlawn Terrace 12/21/2017     TTM 9/30/2017 1,037,205 413,479 623,726 0 623,726     Actual 2016 1,013,389 423,413 589,976 0
2.05 Park Central 12/19/2017     TTM 9/30/2017 993,987 375,656 618,331 0 618,331     Actual 2016 994,747 342,665 652,081 0
2.06 Maple Court 12/21/2017     TTM 9/30/2017 842,874 401,300 441,574 0 441,574     Actual 2016 792,354 370,654 421,700 0
2.07 Ellis Street 12/21/2017     TTM 9/30/2017 818,830 355,613 463,217 0 463,217     Actual 2016 791,723 339,551 452,172 0
2.08 Drexel Grand 12/19/2017     TTM 9/30/2017 771,989 313,388 458,601 0 458,601     Actual 2016 730,425 309,105 421,320 0
2.09 Ellis Court 12/21/2017     TTM 9/30/2017 653,209 263,614 389,595 0 389,595     Actual 2016 633,906 266,473 367,432 0
2.10 Kenwood Court 12/20/2017     TTM 9/30/2017 629,765 246,626 383,139 0 383,139     Actual 2016 552,262 230,596 321,666 0
2.11 Woodlawn Court 12/21/2017     TTM 9/30/2017 520,457 201,406 319,051 0 319,051     Actual 2016 507,858 209,740 298,118 0
2.12 Harper Court 12/21/2017     TTM 9/30/2017 305,704 139,732 165,972 0 165,972     Actual 2016 284,469 120,743 163,726 0
2.13 925 E 46th Street 12/21/2017     TTM 9/30/2017 286,731 123,356 163,375 0 163,375     Actual 2016 269,789 107,218 162,572 0
2.14 Yankee Hill 12/19/2017     TTM 9/30/2017 230,824 101,420 129,404 0 129,404     Actual 2016 233,087 86,123 146,965 0
2.15 Drexel Terrace 12/21/2017     TTM 9/30/2017 278,035 146,305 131,730 0 131,730     Actual 2016 244,720 138,302 106,418 0
2.16 Gillham House 12/19/2017     TTM 9/30/2017 234,420 88,917 145,503 0 145,503     Actual 2016 227,298 82,141 145,157 0
2.17 Cornell Terrace 12/19/2017     TTM 9/30/2017 185,716 87,640 98,076 0 98,076     Actual 2016 190,952 68,935 122,017 0
2.18 5508 Cornell 12/19/2017     TTM 9/30/2017 91,800 42,450 49,350 0 49,350     Actual 2016 83,539 44,888 38,651 0
3 Iron Guard Storage Portfolio Various     TTM 11/30/2017 11,137,034 3,956,033 7,181,001 0 7,181,001     Actual 2016 10,499,451 3,885,479 6,613,972 0
3.01 Camas 11/16/2017     TTM 11/30/2017 785,845 167,872 617,973 0 617,973     Actual 2016 736,614 158,913 577,701 0
3.02 Webster 11/16/2017     TTM 11/30/2017 862,629 307,748 554,881 0 554,881     Actual 2016 834,251 299,075 535,176 0
3.03 Gum Branch 11/16/2017     TTM 11/30/2017 738,042 194,012 544,030 0 544,030     Actual 2016 731,662 189,437 542,224 0
3.04 6th Avenue 11/20/2017     TTM 11/30/2017 512,836 150,242 362,594 0 362,594     Actual 2016 486,294 144,322 341,971 0
3.05 Katy 11/16/2017     TTM 11/30/2017 563,712 213,271 350,441 0 350,441     Actual 2016 547,747 199,025 348,722 0
3.06 La Porte 11/16/2017     TTM 11/30/2017 650,189 273,087 377,102 0 377,102     Actual 2016 644,098 275,062 369,035 0
3.07 Denton 11/16/2017     TTM 11/30/2017 501,015 186,316 314,699 0 314,699     Actual 2016 493,336 178,615 314,721 0
3.08 Prater Way 11/20/2017     TTM 11/30/2017 450,946 128,308 322,638 0 322,638     Actual 2016 371,439 125,679 245,760 0
3.09 Shurling 11/17/2017     TTM 11/30/2017 524,815 164,365 360,450 0 360,450     Actual 2016 510,976 165,716 345,260 0
3.10 Adamsville 11/21/2017     TTM 11/30/2017 490,810 141,386 349,424 0 349,424     Actual 2016 429,028 136,966 292,062 0
3.11 Troy 11/27/2017     TTM 11/30/2017 541,211 182,624 358,587 0 358,587     Actual 2016 529,938 198,555 331,383 0
3.12 Conroe 11/20/2017     TTM 11/30/2017 518,113 179,104 339,009 0 339,009     Actual 2016 467,039 174,829 292,210 0
3.13 Del Valle 11/22/2017     TTM 11/30/2017 548,370 220,624 327,746 0 327,746     Actual 2016 554,099 218,470 335,629 0
3.14 Tomball 11/20/2017     TTM 11/30/2017 492,989 224,623 268,366 0 268,366     Actual 2016 424,366 233,128 191,238 0
3.15 Canyon Lake 11/22/2017     TTM 11/30/2017 448,777 162,518 286,259 0 286,259     Actual 2016 430,282 164,027 266,254 0
3.16 Riverside 11/20/2017     TTM 11/30/2017 454,734 155,970 298,764 0 298,764     Actual 2016 435,117 146,969 288,147 0
3.17 Bertram 11/16/2017     TTM 11/30/2017 342,876 134,948 207,928 0 207,928     Actual 2016 323,001 129,139 193,862 0
3.18 Center 11/16/2017     TTM 11/30/2017 400,327 157,313 243,014 0 243,014     Actual 2016 355,771 151,610 204,161 0
3.19 Key 11/17/2017     TTM 11/30/2017 331,095 119,833 211,262 0 211,262     Actual 2016 331,238 126,417 204,821 0
3.2 Wylds 11/16/2017     TTM 11/30/2017 318,930 150,775 168,155 0 168,155     Actual 2016 274,368 154,140 120,228 0
3.21 Marine 11/16/2017     TTM 11/30/2017 359,595 172,586 187,009 0 187,009     Actual 2016 338,823 163,050 175,773 0
3.22 Donna 11/16/2017     TTM 11/30/2017 299,178 168,508 130,670 0 130,670     Actual 2016 249,970 152,335 97,634 0
4 Wisconsin Hotel Portfolio 10/31/2017 105 68 TTM 10/31/2017 35,445,688 25,930,003 9,515,686 1,417,826 8,097,859 105 68 Actual 2016 34,809,030 25,789,844 9,019,184 1,392,361
4.01 Holiday Inn - Madison West 10/31/2017 130 81 TTM 10/31/2017 6,223,093 4,600,397 1,622,696 248,924 1,373,772 130 81 Actual 2016 6,549,576 4,734,472 1,815,104 261,983
4.02 Fairfield Inn - Oak Creek 10/31/2017 107 74 TTM 10/31/2017 3,264,121 2,095,133 1,168,989 130,565 1,038,424 107 74 Actual 2016 3,026,588 1,983,365 1,043,223 121,064
4.03 Holiday Inn - Fond Du Lac 10/31/2017 100 64 TTM 10/31/2017 6,091,464 5,025,134 1,066,330 243,659 822,671 100 64 Actual 2016 5,843,500 4,845,992 997,507 233,740
4.04 Holiday Inn Express - Fond Du Lac 10/31/2017 117 71 TTM 10/31/2017 2,289,679 1,478,371 811,308 91,587 719,721 117 71 Actual 2016 2,214,425 1,469,023 745,401 88,577
4.05 Baymont Inn - Madison 10/31/2017 82 48 TTM 10/31/2017 2,344,404 1,650,370 694,034 93,776 600,258 82 48 Actual 2016 2,356,058 1,625,363 730,695 94,242
4.06 Comfort Inn & Suites - Appleton Airport 10/31/2017 87 62 TTM 10/31/2017 3,159,177 2,223,357 935,821 126,367 809,454 87 62 Actual 2016 3,065,933 2,174,885 891,048 122,637
4.07 Holiday Inn Express - Oshkosh 10/31/2017 115 82 TTM 10/31/2017 2,090,837 1,409,345 681,491 83,633 597,858 115 82 Actual 2016 2,088,999 1,392,247 696,751 83,560
4.08 Comfort Inn & Suites - Milwaukee Airport 10/31/2017 85 56 TTM 10/31/2017 3,117,485 2,408,635 708,850 124,699 584,151 85 56 Actual 2016 3,079,097 2,439,576 639,521 123,164
4.09 Comfort Inn & Suites - Madison West 10/31/2017 104 66 TTM 10/31/2017 2,410,013 1,595,613 814,400 96,400 718,000 104 66 Actual 2016 2,516,377 1,690,756 825,621 100,655
4.10 Holiday Inn Express - Milwaukee Airport 10/31/2017 101 67 TTM 10/31/2017 2,889,406 2,309,855 579,551 115,576 463,975 101 67 Actual 2016 2,529,033 2,262,735 266,298 101,161
4.11 Comfort Inn & Suites - Fond Du Lac 10/31/2017 65 54 TTM 10/31/2017 1,566,009 1,133,792 432,217 62,640 369,577 65 54 Actual 2016 1,539,444 1,171,429 368,014 61,578
5 Brookwood Chase Portfolio Various     TTM 10/31/2017 8,806,989 2,048,909 6,758,080 0 6,758,080     Actual 2016 7,965,347 1,828,994 6,136,354 0
5.01 Old Hammond 12/4/2017     TTM 10/31/2017 1,576,840 227,417 1,349,423 0 1,349,423     Actual 2016 1,505,139 203,786 1,301,354 0
5.02 Coursey 12/1/2017     TTM 10/31/2017 1,233,513 197,824 1,035,690 0 1,035,690     Actual 2016 1,129,525 161,716 967,809 0
5.03 Siegen 12/1/2017     TTM 10/31/2017 1,023,101 185,143 837,958 0 837,958     Actual 2016 948,211 150,023 798,188 0
5.04 Staring 12/1/2017     TTM 10/31/2017 1,046,255 201,511 844,743 0 844,743     Actual 2016 890,337 165,762 724,576 0
5.05 Capital Court 12/1/2017     TTM 10/31/2017 940,030 214,147 725,883 0 725,883     Actual 2016 818,133 166,492 651,642 0
5.06 Lapalco 11/1/2017     TTM 10/31/2017 866,693 295,969 570,725 0 570,725     Actual 2016 737,032 316,304 420,728 0
5.07 Wall 11/1/2017     TTM 10/31/2017 862,683 237,258 625,425 0 625,425     Actual 2016 780,264 260,416 519,848 0
5.08 Willow 12/11/2017     TTM 10/31/2017 667,917 257,151 410,766 0 410,766     Actual 2016 674,231 178,654 495,577 0
5.09 Westminster 10/31/2017     TTM 10/31/2017 589,957 232,490 357,467 0 357,467     Actual 2016 482,475 225,841 256,633 0
6 Extra Space Self Storage Portfolio 9/30/2017     TTM 9/30/2017 27,645,157 10,591,850 17,053,307 0 17,053,307     Actual 2016 26,391,121 10,291,797 16,099,324 0
6.01 Henderson - Stephanie Place 9/30/2017     TTM 9/30/2017 1,498,071 356,642 1,141,429 0 1,141,429     Actual 2016 1,433,079 358,688 1,074,391 0
6.02 Brookfield - Federal Road 9/30/2017     TTM 9/30/2017 1,219,616 367,675 851,941 0 851,941     Actual 2016 1,184,613 349,360 835,253 0
6.03 Kingston - Sawkill Road 9/30/2017     TTM 9/30/2017 1,309,401 491,091 818,310 0 818,310     Actual 2016 1,219,370 483,183 736,187 0
6.04 Lake Elsinore - Central Avenue 9/30/2017     TTM 9/30/2017 1,006,271 277,326 728,946 0 728,946     Actual 2016 944,254 272,278 671,976 0
6.05 Doylestown - North Broad Street 9/30/2017     TTM 9/30/2017 1,015,503 302,452 713,051 0 713,051     Actual 2016 975,709 299,209 676,500 0
6.06 Pennsauken - South Crescent Boulevard 9/30/2017     TTM 9/30/2017 1,113,954 420,267 693,688 0 693,688     Actual 2016 1,073,110 412,583 660,527 0
6.07 New Paltz - South Putt Corners Road 9/30/2017     TTM 9/30/2017 1,144,027 466,983 677,043 0 677,043     Actual 2016 1,095,879 432,354 663,525 0
6.08 Tyngsborough - Industrial Way 9/30/2017     TTM 9/30/2017 957,413 287,294 670,119 0 670,119     Actual 2016 950,508 275,222 675,286 0
6.09 Hemet - South Sanderson 9/30/2017     TTM 9/30/2017 981,540 343,151 638,388 0 638,388     Actual 2016 932,948 319,062 613,886 0
6.10 Bensalem - 1525 Bristol Pike 9/30/2017     TTM 9/30/2017 1,030,579 402,275 628,304 0 628,304     Actual 2016 985,697 387,403 598,294 0
6.11 Eastpoint - Lakewood Avenue 9/30/2017     TTM 9/30/2017 1,023,566 424,626 598,939 0 598,939     Actual 2016 1,065,971 383,437 682,534 0
6.12 Howell - Route 9 South 9/30/2017     TTM 9/30/2017 949,796 366,675 583,122 0 583,122     Actual 2016 920,521 366,100 554,421 0
6.13 Lawrenceville - Hurricane Shoals Road 9/30/2017     TTM 9/30/2017 901,563 322,537 579,026 0 579,026     Actual 2016 862,223 328,094 534,129 0
6.14 Lawnside - White Horse Pike 9/30/2017     TTM 9/30/2017 955,582 393,843 561,739 0 561,739     Actual 2016 934,697 382,629 552,068 0
6.15 Phoenix - West Peoria 9/30/2017     TTM 9/30/2017 771,527 266,834 504,693 0 504,693     Actual 2016 729,884 264,966 464,918 0
6.16 Mount Laurel - Ark Road 9/30/2017     TTM 9/30/2017 744,750 288,817 455,932 0 455,932     Actual 2016 696,676 266,746 429,930 0
6.17 Burlington - Cadillac Road 9/30/2017     TTM 9/30/2017 810,985 358,250 452,735 0 452,735     Actual 2016 767,345 344,476 422,869 0
6.18 Cherry Hill - Marlton Pike 9/30/2017     TTM 9/30/2017 776,532 325,056 451,476 0 451,476     Actual 2016 732,610 317,677 414,933 0
6.19 Bensalem - Knights Road 9/30/2017     TTM 9/30/2017 724,233 287,058 437,175 0 437,175     Actual 2016 709,097 289,639 419,458 0
6.2 Albuquerque - Ellison Road  Northwest 9/30/2017     TTM 9/30/2017 637,368 208,031 429,337 0 429,337     Actual 2016 591,633 206,488 385,145 0
6.21 Modesto - Crows Landing 9/30/2017     TTM 9/30/2017 655,532 247,968 407,564 0 407,564     Actual 2016 572,720 228,972 343,748 0
6.22 Auburndale - US Highway 92 West 9/30/2017     TTM 9/30/2017 615,272 211,424 403,848 0 403,848     Actual 2016 560,716 215,158 345,558 0
6.23 San Bernardino - West Club Center Drive 9/30/2017     TTM 9/30/2017 587,048 204,739 382,308 0 382,308     Actual 2016 538,025 207,025 331,000 0
6.24 Memphis - Mount Moriah Terrace 9/30/2017     TTM 9/30/2017 650,339 281,917 368,422 0 368,422     Actual 2016 619,823 284,688 335,135 0
6.25 Hesperia - Mariposa Road 9/30/2017     TTM 9/30/2017 573,765 234,043 339,722 0 339,722     Actual 2016 525,988 227,639 298,349 0
6.26 Memphis - Covington Way 9/30/2017     TTM 9/30/2017 649,104 314,083 335,021 0 335,021     Actual 2016 616,268 288,988 327,280 0
6.27 St. Louis - Halls Ferry Road 9/30/2017     TTM 9/30/2017 609,321 301,023 308,298 0 308,298     Actual 2016 602,737 313,272 289,465 0
6.28 Killeen - Jasper Drive 9/30/2017     TTM 9/30/2017 601,251 297,146 304,105 0 304,105     Actual 2016 588,902 267,757 321,145 0
6.29 Albuquerque - Airport Drive Northwest 9/30/2017     TTM 9/30/2017 438,275 177,327 260,948 0 260,948     Actual 2016 419,682 182,029 237,652 0
6.30 Memphis - Gateway Drive 9/30/2017     TTM 9/30/2017 443,217 196,271 246,946 0 246,946     Actual 2016 415,466 199,432 216,034 0

 

A-1-9

 

 

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

 

Mortgage Loan Number Property Name Occupancy as-of Date U/W Hotel ADR U/W Hotel RevPAR Most Recent Period Most Recent Revenues ($) Most Recent Expenses ($) Most
Recent
NOI ($)		 Most Recent Capital Expenditures Most Recent NCF ($) 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
6.31 Victorville - Yates Road 9/30/2017     TTM 9/30/2017 461,599 217,207 244,392 0 244,392     Actual 2016 403,537 207,479 196,058 0
6.32 Las Vegas - North Lamont Street 9/30/2017     TTM 9/30/2017 378,563 186,188 192,375 0 192,375     Actual 2016 347,430 175,315 172,115 0
6.33 Columbus - East Main Street 9/30/2017     TTM 9/30/2017 358,001 171,306 186,696 0 186,696     Actual 2016 350,379 183,796 166,583 0
6.34 Memphis - Raleigh-LaGrange 9/30/2017     TTM 9/30/2017 350,287 180,747 169,541 0 169,541     Actual 2016 335,472 196,407 139,065 0
6.35 Memphis - 5675 Summer Avenue 9/30/2017     TTM 9/30/2017 384,888 230,471 154,416 0 154,416     Actual 2016 376,513 198,481 178,032 0
6.36 Memphis - Madison Avenue 9/30/2017     TTM 9/30/2017 316,418 183,106 133,313 0 133,313     Actual 2016 311,639 175,766 135,872 0
7 Baybrook Lifestyle and Power Center 11/13/2017     TTM 9/30/2017 16,037,688 4,006,012 12,031,676 0 12,031,676     Actual 2016 10,745,878 3,084,463 7,661,415 0
8 2020 Southwest 4th Avenue 10/31/2017     TTM 9/30/2017 5,100,967 2,035,251 3,065,716 0 3,065,716     Actual 2016 4,560,916 1,896,825 2,664,091 0
9 Roedel Hotel Portfolio 9/30/2017 137 104 TTM 9/30/2017 14,654,428 9,187,795 5,466,633 586,177 4,880,456 137 104 Actual 2016 15,159,669 9,375,124 5,784,545 606,386
9.01 Hilton Garden Inn - Manchester 9/30/2017 162 123 TTM 9/30/2017 6,673,091 4,109,775 2,563,316 266,924 2,296,392 162 123 Actual 2016 6,758,529 4,133,522 2,625,007 270,341
9.02 Hilton Garden Inn - Fishkill 9/30/2017 129 96 TTM 9/30/2017 4,258,778 2,822,474 1,436,304 170,351 1,265,953 129 96 Actual 2016 4,521,737 2,899,908 1,621,829 180,869
9.03 Holiday Inn Express - Auburn 9/30/2017 119 89 TTM 9/30/2017 3,722,559 2,255,546 1,467,013 148,902 1,318,111 119 89 Actual 2016 3,879,403 2,341,694 1,537,709 155,176
10 Moffett Towers II - Building 2 12/1/2017     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
11 One Kennedy Square 11/1/2017     TTM 11/30/2017 8,804,317 4,307,364 4,496,953 0 4,496,953     Actual 2016 9,194,394 4,114,751 5,079,643 0
12 One Newark Center 11/1/2017     TTM 9/30/2017 13,475,198 7,238,396 6,236,802 0 6,236,802     Actual 2016 14,183,978 7,522,493 6,661,485 0
13 ExchangeRight Portfolio 18 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
13.01 Walgreens - Chicago (Belmont), IL 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
13.02 Hobby Lobby - Fort Wayne (Coldwater), IN 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
13.03 Walgreens - Chicago (Central), IL 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
13.04 Walgreens - League City (Main), TX 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
13.05 Tractor Supply - Meraux (Archbishop), LA 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
13.06 Tractor Supply - Collinsville (136th), OK 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
13.07 Walgreens - Ocala (East Silver Springs Blvd), FL 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
13.08 Fresenius Medical Care - Bethlehem (Harvard), PA 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
13.09 CVS Pharmacy - Richmond (18th), IN 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
13.10 Napa Auto Parts- Jerome (Wabash), IL 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
13.11 Advance Auto Parts - Chicago (Cottage), IL 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
13.12 Dollar General - Panama City (US-231), FL 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
13.13 Dollar General - Elizabeth (Scenery), PA 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
13.14 Dollar General - Baton Rouge (Plank), LA 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
13.15 Dollar General - Altoona (14th), PA 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
13.16 Dollar General - Fayetteville (Strickland), NC 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
13.17 Dollar General - Odessa (FM 1936), TX 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
14 Courtyard Los Angeles Sherman Oaks 10/31/2017 205 170 TTM 10/31/2017 15,624,434 8,988,390 6,636,044 0 6,636,044 205 168 Actual 2016 16,920,295 8,626,734 8,293,561 0
15 Warwick Mall 11/17/2017     TTM 10/31/2017 17,233,125 7,003,398 10,229,726 0 10,229,726     Actual 2016 17,332,261 7,023,306 10,308,956 0
16 11311 McCormick Road 11/21/2017     Annualized 9 9/30/2017 4,894,888 1,867,362 3,027,526 0 3,027,526     Actual 2016 5,034,792 1,852,402 3,182,390 0
17 Kirkwood Plaza 9/1/2017     TTM 6/30/2017 4,185,431 799,378 3,386,053 0 3,386,053     Actual 2016 4,125,770 806,620 3,319,150 0
18 Rainbow Sunset Pavilion - NV 9/18/2017     TTM 9/30/2017 2,925,691 724,975 2,200,716 0 2,200,716     Actual 2016 2,418,716 686,720 1,731,996 0
19 StorQuest -  Los Angeles Hill Street 12/1/2017     TTM 10/31/2017 2,652,562 781,730 1,870,832 0 1,870,832     Actual 2016 2,432,621 843,880 1,588,741 0
20 Woodbridge Commons 11/9/2017     TTM 9/30/2017 3,850,597 1,657,634 2,192,963 0 2,192,963     Actual 2016 4,149,588 1,746,518 2,403,070 0
21 Peterson Retail Portfolio Various     TTM 10/31/2017 1,670,404 303,528 1,366,876 0 1,366,876     Actual 2016 1,638,400 298,586 1,339,814 0
21.01 The Shops at Fair Lakes 1/1/2018     TTM 10/31/2017 1,670,404 303,528 1,366,876 0 1,366,876     Actual 2016 1,638,400 298,586 1,339,814 0
21.02 Gateway Branch 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
22 Safeway - Renton, WA 2/1/2018     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
23 Fremont Business Center 12/15/2017     TTM 10/31/2017 1,988,616 554,330 1,434,286 0 1,434,286     Actual 2016 1,712,390 527,957 1,184,433 0
24 Everett Village 11/30/2017     TTM 10/31/2017 2,598,541 609,946 1,988,594 0 1,988,594     Actual 2016 2,533,828 575,047 1,958,781 0
25 Hilton Garden Inn Boise Spectrum 10/31/2017 137 110 TTM 10/31/2017 6,032,912 3,461,307 2,571,606 0 2,571,606 137 110 Actual 2016 5,921,718 3,384,798 2,536,920 0
26 East Towne Center 11/27/2017     TTM 10/31/2017 1,858,143 713,463 1,144,680 0 1,144,680     Actual 2016 1,956,722 713,222 1,243,500 0
27 Goldorado Shopping Center 10/2/2017     TTM 11/30/2017 2,024,926 599,917 1,425,010 0 1,425,010     Actual 2016 2,012,463 546,133 1,466,330 0
28 U Stor It San Diego Logan 12/4/2017     TTM 11/30/2017 1,226,647 337,387 889,260 63,975 825,285     NAV NAV NAV NAV NAV
29 Comfort Suites Golden West 9/30/2017 143 104 TTM 9/30/2017 3,534,008 1,886,652 1,647,356 141,360 1,505,996 143 104 Actual 2016 3,358,328 1,805,550 1,552,778 134,333
30 Red Rock Business Center 11/29/2017     TTM 10/31/2017 1,324,915 253,165 1,071,750 0 1,071,750     Actual 2016 1,120,463 255,577 864,886 0
31 Lawndale Commons 10/16/2017     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
32 La Quinta Inn - Goodlettsville 8/31/2017 98 76 TTM 8/31/2017 3,459,158 2,222,276 1,236,882 138,366 1,098,516 98 76 Actual 2016 3,119,777 1,995,276 1,124,501 124,791
33 Green Valley Ranch - Denver 11/1/2017     TTM 10/31/2017 1,615,250 460,840 1,154,410 0 1,154,410     Actual 2016 1,455,063 440,789 1,014,274 0
34 Bayside Technology Park - Bldg 19 11/2/2017     Annualized 11 9/30/2017 1,183,200 357,429 825,771 0 825,771     Actual 2016 1,151,830 357,623 794,207 0
35 Bridge Plaza Co-op, Inc. 8/3/2017                              
36 Azalea Portfolio 11/1/2017     TTM 8/31/2017 1,421,517 514,206 907,311 0 907,311     Actual 2016 1,343,170 482,148 861,020 0
36.01 Sherwood 11/1/2017     TTM 8/31/2017 802,017 234,362 567,655 0 567,655     Actual 2016 740,512 233,576 506,935 0
36.02 College Station 11/1/2017     TTM 8/31/2017 619,500 279,844 339,656 0 339,656     Actual 2016 602,658 248,572 354,085 0
37 Lois Realty Portfolio 12/20/2017     TTM 8/31/2017 1,670,909 721,270 949,639 0 949,639     Actual 2016 1,607,581 706,667 900,914 0
37.01 Valkill 12/20/2017     TTM 8/31/2017 814,188 307,158 507,030 0 507,030     Actual 2016 783,428 305,020 478,408 0
37.02 Moorgate 12/20/2017     TTM 8/31/2017 427,471 170,789 256,682 0 256,682     Actual 2016 407,945 166,116 241,829 0
37.03 Stonegate 12/20/2017     TTM 8/31/2017 429,250 243,323 185,927 0 185,927     Actual 2016 416,208 235,531 180,677 0
38 O’Hare Business Center Various - 9/18/2017 & 11/28/2017     TTM 8/31/2017 1,436,389 384,150 1,052,238 0 1,052,238     Actual 2016 1,323,504 459,054 864,450 0
39 Highpoint-on-The Hudson Owners, Inc. 12/13/2017                              
40 Wyndham House Owners Corp. 9/21/2017                              
41 Best Western Sandman 9/30/2017 88 62 TTM 9/30/2017 2,625,581 1,583,688 1,041,893 105,023 936,870 88 62 Actual 2016 2,616,657 1,501,981 1,114,676 104,666
42 Nathan Hale Owners Corp. 5/12/2017                              
43 Riverwood Research Center 12/11/2017     TTM 11/30/2017 949,328 320,604 628,724 0 628,724     Actual 2016 722,045 323,319 398,726 0
44 F5 Networks 11/21/2017     TTM 8/31/2017 1,313,628 525,460 788,168 0 788,168     Actual 2016 1,304,150 528,555 775,595 0
45 Las Gaviotas Shopping Center 11/6/2017     TTM 7/31/2017 1,188,760 331,564 857,196 0 857,196     Actual 2016 1,148,660 339,369 809,290 0
46 Park Center Circle 12/13/2017     TTM 9/30/2017 646,197 212,284 433,913 0 433,913     Actual 2016 536,619 211,991 324,628 0
47 Whispering Pines - SC 12/13/2017     TTM 11/30/2017 1,191,263 688,909 502,354 0 502,354     Actual 2016 1,207,115 664,795 542,320 0
48 American Mini Storage Colorado Springs 12/19/2017     TTM 9/30/2017 793,370 236,135 557,236 0 557,236     Actual 2016 716,506 225,898 490,608 0
49 StorageOne Durango 11/15/2017     TTM 10/31/2017 747,793 343,681 404,112 0 404,112     Actual 2016 101,972 95,478 6,494 0
50 Fry Road Retail Center 11/15/2017     YTD 8/31/2017 138,010 69,498 68,512 0 68,512     NAV NAV NAV NAV NAV
51 Arbrook Square 11/2/2017     Annualized 9 9/30/2017 594,388 168,131 426,257 0 426,257     Actual 2016 580,583 162,464 418,119 0
52 Esplanade Mini Storage 9/22/2017     TTM 8/31/2017 827,548 371,502 456,046 0 456,046     Actual 2016 814,150 366,446 447,705 0
53 Talon Centre 12/7/2017     TTM 11/30/2017 1,218,782 753,368 465,414 0 465,414     Annualized 7 12/31/2016 1,038,009 721,965 316,044 0
54 190 East Mosholu Parkway Owners Corp. 11/13/2017                              
55 2390 Palisade Avenue Owners Corp. 11/9/2017                              
56 60 Pineapple Residence Corp. 10/20/2017                              
57 6340 Middlebelt Road 2/1/2018     TTM 8/31/2017 436,222 136,046 300,176 0 300,176     Actual 2016 397,149 107,215 289,934 0
58 Worthington Industrial Park 12/15/2017     TTM 11/30/2017 551,486 230,447 321,038 0 321,038     Actual 2016 459,713 204,427 255,286 0
59 68 East Hartsdale Avenue Owners Corp. 11/9/2017                              
60 Barclay Plaza North Owners, Inc. 11/3/2017                              
61 320 West 84th Corp. 11/7/2017                              
62 Crestwood Owners, Inc. 11/14/2017                              
63 Sunnylane Of Bethpage Redevelopment Company Owners Corp. 11/7/2017                              
64 AAA Self Storage - TX 11/7/2017     TTM 10/31/2017 395,889 206,149 189,739 0 189,739     Actual 2016 386,742 201,538 185,204 0
65 187 Pinehurst Owners Corp. 9/27/2017                              
66 2155 Bay Owner’s Corp. 11/10/2017                              
67 1264 Owners Corp. 11/29/2017                              
68 Mates Owners Corp. 12/4/2017                              

 

A-1-10

 

 

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

 

Mortgage Loan Number Property Name Second Most Recent NCF ($) Second Most Recent Hotel ADR Second Most Recent Hotel RevPAR Third Most Recent Period Third Most Recent Revenues ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) 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(2)(5)(7)(8) Largest Tenant Sq. Ft. Largest
Tenant
% of NRA		 Largest Tenant Exp. Date
1 Apple Campus 3 NAV     NAV NAV NAV NAV NAV NAV     N Apple 882,657 100.0% 2/28/2031
2 LARP I Portfolio 7,235,799     Actual 2015 12,044,063 5,384,208 6,659,855 0 6,659,855     N        
2.01 Blackwood 1,255,676     Actual 2015 2,117,683 966,103 1,151,580 0 1,151,580     N        
2.02 5500 Cornell 889,562     Actual 2015 1,427,087 628,473 798,614 0 798,614     N        
2.03 Clyde Manor 680,590     Actual 2015 1,190,938 485,344 705,593 0 705,593     N        
2.04 Woodlawn Terrace 589,976     Actual 2015 1,040,939 447,357 593,582 0 593,582     N        
2.05 Park Central 652,081     Actual 2015 937,836 338,682 599,153 0 599,153     N        
2.06 Maple Court 421,700     Actual 2015 805,092 394,901 410,191 0 410,191     N        
2.07 Ellis Street 452,172     Actual 2015 766,316 362,169 404,147 0 404,147     N        
2.08 Drexel Grand 421,320     Actual 2015 724,565 320,293 404,273 0 404,273     N        
2.09 Ellis Court 367,432     Actual 2015 596,189 300,007 296,183 0 296,183     N        
2.10 Kenwood Court 321,666     Actual 2015 522,743 257,012 265,732 0 265,732     N        
2.11 Woodlawn Court 298,118     Actual 2015 476,029 216,119 259,910 0 259,910     N        
2.12 Harper Court 163,726     Actual 2015 265,134 131,986 133,148 0 133,148     N        
2.13 925 E 46th Street 162,572     Actual 2015 260,935 122,151 138,784 0 138,784     N        
2.14 Yankee Hill 146,965     Actual 2015 213,448 78,441 135,007 0 135,007     N        
2.15 Drexel Terrace 106,418     Actual 2015 249,575 137,186 112,389 0 112,389     N        
2.16 Gillham House 145,157     Actual 2015 189,247 67,464 121,783 0 121,783     N        
2.17 Cornell Terrace 122,017     Actual 2015 177,495 90,551 86,944 0 86,944     N        
2.18 5508 Cornell 38,651     Actual 2015 82,810 39,970 42,841 0 42,841     N        
3 Iron Guard Storage Portfolio 6,613,972     Actual 2015 9,894,157 3,403,120 6,491,037 0 6,491,037     N        
3.01 Camas 577,701     Actual 2015 645,854 159,204 486,651 0 486,651     N        
3.02 Webster 535,176     Actual 2015 771,458 267,317 504,142 0 504,142     N        
3.03 Gum Branch 542,224     Actual 2015 665,557 189,169 476,389 0 476,389     N        
3.04 6th Avenue 341,971     Actual 2015 456,538 142,956 313,582 0 313,582     N        
3.05 Katy 348,722     Actual 2015 497,635 182,736 314,900 0 314,900     N        
3.06 La Porte 369,035     Actual 2015 567,573 223,443 344,130 0 344,130     N        
3.07 Denton 314,721     Actual 2015 378,540 190,544 187,996 0 187,996     N        
3.08 Prater Way 245,760     Actual 2015 310,771 127,147 183,624 0 183,624     N        
3.09 Shurling 345,260     Actual 2015 459,437 167,659 291,778 0 291,778     N        
3.10 Adamsville 292,062     Actual 2015 417,062 125,998 291,064 0 291,064     N        
3.11 Troy 331,383     Actual 2015 557,966 197,044 360,922 0 360,922     N        
3.12 Conroe 292,210     Actual 2015 459,075 135,916 323,159 0 323,159     N        
3.13 Del Valle 335,629     Actual 2015 560,916 137,712 423,204 0 423,204     N        
3.14 Tomball 191,238     Actual 2015 521,482 97,646 423,836 0 423,836     N        
3.15 Canyon Lake 266,254     Actual 2015 396,305 104,564 291,741 0 291,741     N        
3.16 Riverside 288,147     Actual 2015 392,242 137,323 254,920 0 254,920     N        
3.17 Bertram 193,862     Actual 2015 277,148 122,758 154,390 0 154,390     N        
3.18 Center 204,161     Actual 2015 307,154 154,617 152,537 0 152,537     N        
3.19 Key 204,821     Actual 2015 388,203 132,784 255,419 0 255,419     N        
3.2 Wylds 120,228     Actual 2015 288,225 145,171 143,055 0 143,055     N        
3.21 Marine 175,773     Actual 2015 299,198 168,640 130,558 0 130,558     N        
3.22 Donna 97,634     Actual 2015 275,818 92,772 183,046 0 183,046     N        
4 Wisconsin Hotel Portfolio 7,626,823 103 67 Actual 2015 33,646,030 24,751,002 8,895,028 1,345,842 7,549,187 102 67 N        
4.01 Holiday Inn - Madison West 1,553,121 128 85 Actual 2015 6,727,349 4,838,503 1,888,846 269,094 1,619,752 124 86 N        
4.02 Fairfield Inn - Oak Creek 922,159 110 68 Actual 2015 3,024,401 1,861,603 1,162,798 120,976 1,041,822 105 69 N        
4.03 Holiday Inn - Fond Du Lac 763,768 99 60 Actual 2015 5,843,971 4,797,401 1,046,570 233,759 812,811 100 67 N        
4.04 Holiday Inn Express - Fond Du Lac 656,824 119 69 Actual 2015 1,255,014 840,790 414,224 50,201 364,023 135 67 N        
4.05 Baymont Inn - Madison 636,453 77 48 Actual 2015 2,277,531 1,673,799 603,731 91,101 512,630 72 46 N        
4.06 Comfort Inn & Suites - Appleton Airport 768,410 87 62 Actual 2015 2,942,821 2,129,907 812,914 117,713 695,201 85 60 N        
4.07 Holiday Inn Express - Oshkosh 613,191 114 82 Actual 2015 2,039,737 1,356,131 683,606 81,590 602,016 114 80 N        
4.08 Comfort Inn & Suites - Milwaukee Airport 516,357 81 56 Actual 2015 3,005,520 2,337,839 667,681 120,221 547,460 78 54 N        
4.09 Comfort Inn & Suites - Madison West 724,966 102 69 Actual 2015 2,383,246 1,588,937 794,309 95,330 698,979 95 65 N        
4.10 Holiday Inn Express - Milwaukee Airport 165,137 94 59 Actual 2015 2,635,246 2,189,130 446,116 105,410 340,706 92 62 N        
4.11 Comfort Inn & Suites - Fond Du Lac 306,436 65 53 Actual 2015 1,511,194 1,136,961 374,234 60,448 313,786 65 53 N        
5 Brookwood Chase Portfolio 6,136,354     Actual 2015 6,464,596 1,641,555 4,823,041 0 4,823,041     N        
5.01 Old Hammond 1,301,354     Actual 2015 1,347,789 193,306 1,154,483 0 1,154,483     N        
5.02 Coursey 967,809     Actual 2015 907,445 137,643 769,802 0 769,802     N        
5.03 Siegen 798,188     Actual 2015 790,110 142,100 648,010 0 648,010     N        
5.04 Staring 724,576     Actual 2015 696,310 174,965 521,345 0 521,345     N        
5.05 Capital Court 651,642     Actual 2015 599,302 149,073 450,229 0 450,229     N        
5.06 Lapalco 420,728     Actual 2015 532,378 265,203 267,175 0 267,175     N        
5.07 Wall 519,848     Actual 2015 652,149 237,464 414,685 0 414,685     N        
5.08 Willow 495,577     Actual 2015 584,701 133,253 451,448 0 451,448     N        
5.09 Westminster 256,633     Actual 2015 354,412 208,548 145,864 0 145,864     N        
6 Extra Space Self Storage Portfolio 16,099,324     Actual 2015 24,800,992 10,151,952 14,649,039 0 14,649,039     N        
6.01 Henderson - Stephanie Place 1,074,391     Actual 2015 1,385,092 360,506 1,024,586 0 1,024,586     N        
6.02 Brookfield - Federal Road 835,253     Actual 2015 1,152,117 357,181 794,936 0 794,936     N        
6.03 Kingston - Sawkill Road 736,187     Actual 2015 1,177,081 505,775 671,305 0 671,305     N        
6.04 Lake Elsinore - Central Avenue 671,976     Actual 2015 872,052 277,739 594,313 0 594,313     N        
6.05 Doylestown - North Broad Street 676,500     Actual 2015 916,733 307,580 609,153 0 609,153     N        
6.06 Pennsauken - South Crescent Boulevard 660,527     Actual 2015 999,620 415,616 584,004 0 584,004     N        
6.07 New Paltz - South Putt Corners Road 663,525     Actual 2015 1,025,126 414,519 610,607 0 610,607     N        
6.08 Tyngsborough - Industrial Way 675,286     Actual 2015 896,326 283,511 612,815 0 612,815     N        
6.09 Hemet - South Sanderson 613,886     Actual 2015 834,964 308,987 525,977 0 525,977     N        
6.10 Bensalem - 1525 Bristol Pike 598,294     Actual 2015 918,336 393,172 525,164 0 525,164     N        
6.11 Eastpoint - Lakewood Avenue 682,534     Actual 2015 973,154 380,078 593,076 0 593,076     N        
6.12 Howell - Route 9 South 554,421     Actual 2015 872,027 342,843 529,184 0 529,184     N        
6.13 Lawrenceville - Hurricane Shoals Road 534,129     Actual 2015 790,710 318,176 472,534 0 472,534     N        
6.14 Lawnside - White Horse Pike 552,068     Actual 2015 877,335 389,465 487,870 0 487,870     N        
6.15 Phoenix - West Peoria 464,918     Actual 2015 653,460 249,146 404,314 0 404,314     N        
6.16 Mount Laurel - Ark Road 429,930     Actual 2015 675,793 271,821 403,971 0 403,971     N        
6.17 Burlington - Cadillac Road 422,869     Actual 2015 719,128 360,984 358,144 0 358,144     N        
6.18 Cherry Hill - Marlton Pike 414,933     Actual 2015 686,882 327,399 359,483 0 359,483     N        
6.19 Bensalem - Knights Road 419,458     Actual 2015 679,391 287,624 391,768 0 391,768     N        
6.2 Albuquerque - Ellison Road  Northwest 385,145     Actual 2015 591,228 205,853 385,374 0 385,374     N        
6.21 Modesto - Crows Landing 343,748     Actual 2015 513,870 210,154 303,716 0 303,716     N        
6.22 Auburndale - US Highway 92 West 345,558     Actual 2015 499,756 201,553 298,202 0 298,202     N        
6.23 San Bernardino - West Club Center Drive 331,000     Actual 2015 481,813 203,841 277,972 0 277,972     N        
6.24 Memphis - Mount Moriah Terrace 335,135     Actual 2015 621,378 302,250 319,128 0 319,128     N        
6.25 Hesperia - Mariposa Road 298,349     Actual 2015 466,674 213,071 253,604 0 253,604     N        
6.26 Memphis - Covington Way 327,280     Actual 2015 600,080 254,668 345,413 0 345,413     N        
6.27 St. Louis - Halls Ferry Road 289,465     Actual 2015 590,404 312,148 278,256 0 278,256     N        
6.28 Killeen - Jasper Drive 321,145     Actual 2015 534,062 243,159 290,903 0 290,903     N        
6.29 Albuquerque - Airport Drive Northwest 237,652     Actual 2015 387,375 175,756 211,619 0 211,619     N        
6.30 Memphis - Gateway Drive 216,034     Actual 2015 417,350 194,862 222,488 0 222,488     N        

 

A-1-11

 

 

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

 

Mortgage Loan Number Property Name Second Most Recent NCF ($) Second Most Recent Hotel ADR Second Most Recent Hotel RevPAR Third Most Recent Period Third Most Recent Revenues ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) 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(2)(5)(7)(8) Largest Tenant Sq. Ft. Largest
Tenant
% of NRA		 Largest Tenant Exp. Date
6.31 Victorville - Yates Road 196,058     Actual 2015 355,424 182,307 173,116 0 173,116     N        
6.32 Las Vegas - North Lamont Street 172,115     Actual 2015 319,404 173,198 146,206 0 146,206     N        
6.33 Columbus - East Main Street 166,583     Actual 2015 334,482 184,487 149,995 0 149,995     N        
6.34 Memphis - Raleigh-LaGrange 139,065     Actual 2015 313,721 169,564 144,158 0 144,158     N        
6.35 Memphis - 5675 Summer Avenue 178,032     Actual 2015 364,533 204,286 160,247 0 160,247     N        
6.36 Memphis - Madison Avenue 135,872     Actual 2015 304,110 168,671 135,439 0 135,439     N        
7 Baybrook Lifestyle and Power Center 7,661,415     NAV NAV NAV NAV NAV NAV     N Life Time Fitness 120,000 18.8% 9/1/2038
8 2020 Southwest 4th Avenue 2,664,091     Actual 2015 2,439,494 1,239,276 1,200,218 0 1,200,218     N CH2M Hill 120,407 53.1% 3/31/2025
9 Roedel Hotel Portfolio 5,178,159 145 109 Actual 2015 14,377,471 9,126,090 5,251,381 575,099 4,676,282 139 103 N        
9.01 Hilton Garden Inn - Manchester 2,354,666 175 128 Actual 2015 6,600,340 4,087,620 2,512,720 264,014 2,248,706 163 123 N        
9.02 Hilton Garden Inn - Fishkill 1,440,960 133 105 Actual 2015 4,327,505 2,897,973 1,429,532 173,100 1,256,432 128 100 N        
9.03 Holiday Inn Express - Auburn 1,382,533 124 93 Actual 2015 3,449,626 2,140,497 1,309,129 137,985 1,171,144 123 83 N        
10 Moffett Towers II - Building 2 NAV     NAV NAV NAV NAV NAV NAV     N Amazon 362,563 100.0% 4/30/2028
11 One Kennedy Square 5,079,643     Actual 2015 8,953,605 4,104,549 4,849,056 0 4,849,056     N Caidan Management 91,228 37.0% 12/31/2025
12 One Newark Center 6,661,485     Actual 2015 13,933,658 7,541,972 6,391,686 0 6,391,686     N K&L Gates, LLP 52,148 12.5% 1/31/2022
13 ExchangeRight Portfolio 18 NAV     NAV NAV NAV NAV NAV NAV     Y Various Various Various Various
13.01 Walgreens - Chicago (Belmont), IL NAV     NAV NAV NAV NAV NAV NAV     Y Walgreens 18,340 100.0% 1/31/2028
13.02 Hobby Lobby - Fort Wayne (Coldwater), IN NAV     NAV NAV NAV NAV NAV NAV     Y Hobby Lobby 74,705 100.0% 12/31/2027
13.03 Walgreens - Chicago (Central), IL NAV     NAV NAV NAV NAV NAV NAV     Y Walgreens 18,154 100.0% 3/31/2029
13.04 Walgreens - League City (Main), TX NAV     NAV NAV NAV NAV NAV NAV     Y Walgreens 14,490 100.0% 5/1/2027
13.05 Tractor Supply - Meraux (Archbishop), LA NAV     NAV NAV NAV NAV NAV NAV     Y Tractor Supply 19,097 100.0% 11/1/2032
13.06 Tractor Supply - Collinsville (136th), OK NAV     NAV NAV NAV NAV NAV NAV     Y Tractor Supply 19,175 100.0% 9/30/2032
13.07 Walgreens - Ocala (East Silver Springs Blvd), FL NAV     NAV NAV NAV NAV NAV NAV     Y Walgreens 15,525 100.0% 11/30/2028
13.08 Fresenius Medical Care - Bethlehem (Harvard), PA NAV     NAV NAV NAV NAV NAV NAV     Y Fresenius Medical Care 8,275 100.0% 5/1/2029
13.09 CVS Pharmacy - Richmond (18th), IN NAV     NAV NAV NAV NAV NAV NAV     Y CVS Pharmacy 10,722 100.0% 5/31/2036
13.10 Napa Auto Parts- Jerome (Wabash), IL NAV     NAV NAV NAV NAV NAV NAV     Y Napa Auto Parts 15,294 100.0% 10/31/2037
13.11 Advance Auto Parts - Chicago (Cottage), IL NAV     NAV NAV NAV NAV NAV NAV     Y Advance Auto Parts 6,124 100.0% 4/30/2028
13.12 Dollar General - Panama City (US-231), FL NAV     NAV NAV NAV NAV NAV NAV     Y Dollar General 9,100 100.0% 5/31/2028
13.13 Dollar General - Elizabeth (Scenery), PA NAV     NAV NAV NAV NAV NAV NAV     Y Dollar General 9,026 100.0% 7/31/2032
13.14 Dollar General - Baton Rouge (Plank), LA NAV     NAV NAV NAV NAV NAV NAV     Y Dollar General 9,100 100.0% 9/30/2028
13.15 Dollar General - Altoona (14th), PA NAV     NAV NAV NAV NAV NAV NAV     Y Dollar General 7,489 100.0% 6/30/2032
13.16 Dollar General - Fayetteville (Strickland), NC NAV     NAV NAV NAV NAV NAV NAV     Y Dollar General 9,125 100.0% 10/9/2027
13.17 Dollar General - Odessa (FM 1936), TX NAV     NAV NAV NAV NAV NAV NAV     Y Dollar General 9,026 100.0% 2/28/2030
14 Courtyard Los Angeles Sherman Oaks 8,293,561 229 187 Actual 2015 13,898,648 7,792,405 6,106,243 0 6,106,243 182 150 N        
15 Warwick Mall 10,308,956     Actual 2015 16,273,009 6,932,726 9,340,283 0 9,340,283     N JC Penney 137,952 23.4% 3/31/2020
16 11311 McCormick Road 3,182,390     Actual 2015 4,882,442 1,806,847 3,075,595 0 3,075,595     N P.S.A. Financial Center, Inc. 50,620 23.5% 8/31/2027
17 Kirkwood Plaza 3,319,150     Actual 2015 3,981,105 787,180 3,193,925 0 3,193,925     N Kohl’s Department Store 113,797 36.7% 4/30/2030
18 Rainbow Sunset Pavilion - NV 1,731,996     Actual 2015 2,359,288 676,077 1,683,210 0 1,683,210     N Wells Fargo Bank, N.A. 52,899 50.5% 1/31/2025
19 StorQuest -  Los Angeles Hill Street 1,588,741     Actual 2015 2,180,502 637,043 1,543,459 0 1,543,459     N        
20 Woodbridge Commons 2,403,070     Actual 2015 3,962,973 1,469,722 2,493,251 0 2,493,251     N Wal-Mart 135,930 71.5% 8/15/2024
21 Peterson Retail Portfolio 1,339,814     Actual 2015 1,609,516 313,482 1,296,033 0 1,296,033     N Various Various Various Various
21.01 The Shops at Fair Lakes 1,339,814     Actual 2015 1,609,515 313,482 1,296,033 0 1,296,033     N Blue Iguana Group LLC 3,977 16.3% 9/9/2020
21.02 Gateway Branch NAV     NAV NAV NAV NAV NAV NAV     N Cabela’s Wholesale, Inc. 79,969 100.0% 1/31/2038
22 Safeway - Renton, WA NAV     NAV NAV NAV NAV NAV NAV     N Safeway 61,951 100.0% 12/28/2035
23 Fremont Business Center 1,184,433     Actual 2015 1,626,518 464,331 1,162,187 0 1,162,187     N CoaguSense 13,804 11.1% 1/31/2021
24 Everett Village 1,958,781     NAV NAV NAV NAV NAV NAV     N Best Buy Stores, L.P 30,300 25.1% 1/31/2021
25 Hilton Garden Inn Boise Spectrum 2,536,920 130 107 Actual 2015 5,252,650 3,051,677 2,200,973 0 2,200,973 119 96 N        
26 East Towne Center 1,243,500     Actual 2015 1,509,906 680,371 829,536 0 829,536     N Burlington Coat Factory 56,429 22.0% 2/28/2027
27 Goldorado Shopping Center 1,466,330     Actual 2015 2,034,997 549,407 1,485,590 0 1,485,590     N Bel Air Mart 53,830 49.4% 5/31/2029
28 U Stor It San Diego Logan NAV     NAV NAV NAV NAV NAV NAV     N        
29 Comfort Suites Golden West 1,418,445 140 99 Actual 2015 3,108,343 1,701,641 1,406,702 124,334 1,282,368 131 91 N        
30 Red Rock Business Center 864,886     Actual 2015 506,166 239,940 266,226 0 266,226     N Keller Williams 17,143 23.2% 2/28/2027
31 Lawndale Commons NAV     NAV NAV NAV NAV NAV NAV     N Schnuck Markets 58,449 88.6% 1/31/2037
32 La Quinta Inn - Goodlettsville 999,710 94 69 Actual 2015 2,531,556 1,692,550 839,006 101,262 737,744 82 58 N        
33 Green Valley Ranch - Denver 1,014,274     Actual 2015 1,451,113 423,534 1,027,578 0 1,027,578     N Tower Liquors 8,511 17.3% 3/31/2019
34 Bayside Technology Park - Bldg 19 794,207     Actual 2015 1,069,462 330,083 739,379 0 739,379     N DCG Systems 55,000 71.5% 6/30/2021
35 Bridge Plaza Co-op, Inc.                                
36 Azalea Portfolio 861,020     Actual 2015 1,189,299 424,865 764,434 0 764,434     N        
36.01 Sherwood 506,935     Actual 2015 599,978 204,055 395,923 0 395,923     N        
36.02 College Station 354,085     Actual 2015 589,321 220,810 368,511 0 368,511     N        
37 Lois Realty Portfolio 900,914     Actual 2015 1,621,162 674,606 946,556 0 946,556     N        
37.01 Valkill 478,408     Actual 2015 790,263 301,129 489,134 0 489,134     N        
37.02 Moorgate 241,829     Actual 2015 407,634 179,439 228,195 0 228,195     N        
37.03 Stonegate 180,677     Actual 2015 423,265 194,038 229,227 0 229,227     N        
38 O’Hare Business Center 864,450     TTM 8/31/2016 1,139,672 450,639 689,033 0 689,033     N Lapmaster International 62,344 32.8% 10/31/2021
39 Highpoint-on-The Hudson Owners, Inc.                                
40 Wyndham House Owners Corp.                                
41 Best Western Sandman 1,010,010 93 61 Actual 2015 2,546,589 1,473,690 1,072,899 101,864 971,035 80 60 N        
42 Nathan Hale Owners Corp.                                
43 Riverwood Research Center 398,726     NAV NAV NAV NAV NAV NAV     N PACE South East Michigan 32,297 47.4% 8/31/2031
44 F5 Networks 775,595     NAV NAV NAV NAV NAV NAV     N F5 Networks 43,115 100.0% 11/30/2025
45 Las Gaviotas Shopping Center 809,290     Actual 2015 1,165,515 359,689 805,826 0 805,826     N Food Lion 30,280 33.5% 12/31/2027
46 Park Center Circle 324,628     Actual 2015 708,052 235,647 472,405 0 472,405     N Mattress Firm 5,072 22.9% 7/31/2018
47 Whispering Pines - SC 542,320     Actual 2015 1,040,296 617,658 422,638 0 422,638     N        
48 American Mini Storage Colorado Springs 490,608     Actual 2015 637,188 229,932 407,256 0 407,256     N        
49 StorageOne Durango 6,494     NAV NAV NAV NAV NAV NAV     N        
50 Fry Road Retail Center NAV     NAV NAV NAV NAV NAV NAV     N Teloloapan Meat Market, Inc. 8,643 32.6% 7/31/2027
51 Arbrook Square 418,119     Actual 2015 579,911 146,418 433,493 0 433,493     N New Balance DFW 3,225 18.6% 4/30/2023
52 Esplanade Mini Storage 447,705     Actual 2015 755,394 359,014 396,380 0 396,380     N        
53 Talon Centre 316,044     Annualized 11 11/30/2015 1,077,237 636,845 440,391 0 440,391     N Wayne Center 17,190 25.2% 11/30/2024
54 190 East Mosholu Parkway Owners Corp.                                
55 2390 Palisade Avenue Owners Corp.                                
56 60 Pineapple Residence Corp.                                
57 6340 Middlebelt Road 289,934     Actual 2015 306,595 21,792 284,803 0 284,803     N DHL 77,508 100.0% 4/25/2027
58 Worthington Industrial Park 255,286     Actual 2015 509,863 199,302 310,561 0 310,561     N Dallas Ski Boats 5,625 8.9% 12/31/2018
59 68 East Hartsdale Avenue Owners Corp.                                
60 Barclay Plaza North Owners, Inc.                                
61 320 West 84th Corp.                                
62 Crestwood Owners, Inc.                                
63 Sunnylane Of Bethpage Redevelopment Company Owners Corp.                                
64 AAA Self Storage - TX 185,204     Actual 2015 372,793 202,143 170,650 0 170,650     N        
65 187 Pinehurst Owners Corp.                                
66 2155 Bay Owner’s Corp.                                
67 1264 Owners Corp.                                
68 Mates Owners Corp.                                

 

A-1-12

 

 

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

 

Mortgage Loan Number Property Name 2nd Largest Tenant Name(8)(9) 2nd Largest Tenant Sq. Ft. 2nd Largest
Tenant
% of NRA		 2nd Largest Tenant Exp. Date 3rd Largest Tenant Name(7)(8)(9) 3rd Largest Tenant Sq. Ft. 3rd Largest
Tenant
% of NRA		 3rd Largest Tenant Exp. Date 4th Largest Tenant Name(7)(8) 4th Largest Tenant Sq. Ft. 4th Largest
Tenant
% of NRA		 4th Largest Tenant Exp. Date
1 Apple Campus 3                        
2 LARP I Portfolio                        
2.01 Blackwood                        
2.02 5500 Cornell                        
2.03 Clyde Manor                        
2.04 Woodlawn Terrace                        
2.05 Park Central                        
2.06 Maple Court                        
2.07 Ellis Street                        
2.08 Drexel Grand                        
2.09 Ellis Court                        
2.10 Kenwood Court                        
2.11 Woodlawn Court                        
2.12 Harper Court                        
2.13 925 E 46th Street                        
2.14 Yankee Hill                        
2.15 Drexel Terrace                        
2.16 Gillham House                        
2.17 Cornell Terrace                        
2.18 5508 Cornell                        
3 Iron Guard Storage Portfolio                        
3.01 Camas                        
3.02 Webster                        
3.03 Gum Branch                        
3.04 6th Avenue                        
3.05 Katy                        
3.06 La Porte                        
3.07 Denton                        
3.08 Prater Way                        
3.09 Shurling                        
3.10 Adamsville                        
3.11 Troy                        
3.12 Conroe                        
3.13 Del Valle                        
3.14 Tomball                        
3.15 Canyon Lake                        
3.16 Riverside                        
3.17 Bertram                        
3.18 Center                        
3.19 Key                        
3.2 Wylds                        
3.21 Marine                        
3.22 Donna                        
4 Wisconsin Hotel Portfolio                        
4.01 Holiday Inn - Madison West                        
4.02 Fairfield Inn - Oak Creek                        
4.03 Holiday Inn - Fond Du Lac                        
4.04 Holiday Inn Express - Fond Du Lac                        
4.05 Baymont Inn - Madison                        
4.06 Comfort Inn & Suites - Appleton Airport                        
4.07 Holiday Inn Express - Oshkosh                        
4.08 Comfort Inn & Suites - Milwaukee Airport                        
4.09 Comfort Inn & Suites - Madison West                        
4.10 Holiday Inn Express - Milwaukee Airport                        
4.11 Comfort Inn & Suites - Fond Du Lac                        
5 Brookwood Chase Portfolio                        
5.01 Old Hammond                        
5.02 Coursey                        
5.03 Siegen                        
5.04 Staring                        
5.05 Capital Court                        
5.06 Lapalco                        
5.07 Wall                        
5.08 Willow                        
5.09 Westminster                        
6 Extra Space Self Storage Portfolio                        
6.01 Henderson - Stephanie Place                        
6.02 Brookfield - Federal Road                        
6.03 Kingston - Sawkill Road                        
6.04 Lake Elsinore - Central Avenue                        
6.05 Doylestown - North Broad Street                        
6.06 Pennsauken - South Crescent Boulevard                        
6.07 New Paltz - South Putt Corners Road                        
6.08 Tyngsborough - Industrial Way                        
6.09 Hemet - South Sanderson                        
6.10 Bensalem - 1525 Bristol Pike                        
6.11 Eastpoint - Lakewood Avenue                        
6.12 Howell - Route 9 South                        
6.13 Lawrenceville - Hurricane Shoals Road                        
6.14 Lawnside - White Horse Pike                        
6.15 Phoenix - West Peoria                        
6.16 Mount Laurel - Ark Road                        
6.17 Burlington - Cadillac Road                        
6.18 Cherry Hill - Marlton Pike                        
6.19 Bensalem - Knights Road                        
6.2 Albuquerque - Ellison Road  Northwest                        
6.21 Modesto - Crows Landing                        
6.22 Auburndale - US Highway 92 West                        
6.23 San Bernardino - West Club Center Drive                        
6.24 Memphis - Mount Moriah Terrace                        
6.25 Hesperia - Mariposa Road                        
6.26 Memphis - Covington Way                        
6.27 St. Louis - Halls Ferry Road                        
6.28 Killeen - Jasper Drive                        
6.29 Albuquerque - Airport Drive Northwest                        
6.30 Memphis - Gateway Drive                        

 

A-1-13

 

 

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

 

Mortgage Loan Number Property Name 2nd Largest Tenant Name(8)(9) 2nd Largest Tenant Sq. Ft. 2nd Largest
Tenant
% of NRA		 2nd Largest Tenant Exp. Date 3rd Largest Tenant Name(7)(8)(9) 3rd Largest Tenant Sq. Ft. 3rd Largest
Tenant
% of NRA		 3rd Largest Tenant Exp. Date 4th Largest Tenant Name(7)(8) 4th Largest Tenant Sq. Ft. 4th Largest
Tenant
% of NRA		 4th Largest Tenant Exp. Date
6.31 Victorville - Yates Road                        
6.32 Las Vegas - North Lamont Street                        
6.33 Columbus - East Main Street                        
6.34 Memphis - Raleigh-LaGrange                        
6.35 Memphis - 5675 Summer Avenue                        
6.36 Memphis - Madison Avenue                        
7 Baybrook Lifestyle and Power Center Dick’s Sporting Goods 105,000 16.5% 1/31/2027 Star Cinema Grill 42,147 6.6% 12/31/2030 Dave & Buster’s 41,996 6.6% 1/31/2031
8 2020 Southwest 4th Avenue Premera Blue Cross 18,652 8.2% 4/30/2020 City of Portland - Bureau of Development Services 13,312 5.9% 10/31/2019 Zidell Marine Corp. 12,323 5.4% 11/30/2024
9 Roedel Hotel Portfolio                        
9.01 Hilton Garden Inn - Manchester                        
9.02 Hilton Garden Inn - Fishkill                        
9.03 Holiday Inn Express - Auburn                        
10 Moffett Towers II - Building 2                        
11 One Kennedy Square The Walbridge Group, Inc. 51,402 20.9% 4/30/2022 Marketing Associates 51,402 20.9% 3/31/2026 Ernst & Young US LLP 37,277 15.1% 12/31/2026
12 One Newark Center GSA IRS 45,075 10.8% 12/29/2019 GSA HUD 41,555 9.9% 4/21/2018 Level 3 Communications 33,485 8.0% 4/30/2020
13 ExchangeRight Portfolio 18                        
13.01 Walgreens - Chicago (Belmont), IL                        
13.02 Hobby Lobby - Fort Wayne (Coldwater), IN                        
13.03 Walgreens - Chicago (Central), IL                        
13.04 Walgreens - League City (Main), TX                        
13.05 Tractor Supply - Meraux (Archbishop), LA                        
13.06 Tractor Supply - Collinsville (136th), OK                        
13.07 Walgreens - Ocala (East Silver Springs Blvd), FL                        
13.08 Fresenius Medical Care - Bethlehem (Harvard), PA                        
13.09 CVS Pharmacy - Richmond (18th), IN                        
13.10 Napa Auto Parts- Jerome (Wabash), IL                        
13.11 Advance Auto Parts - Chicago (Cottage), IL                        
13.12 Dollar General - Panama City (US-231), FL                        
13.13 Dollar General - Elizabeth (Scenery), PA                        
13.14 Dollar General - Baton Rouge (Plank), LA                        
13.15 Dollar General - Altoona (14th), PA                        
13.16 Dollar General - Fayetteville (Strickland), NC                        
13.17 Dollar General - Odessa (FM 1936), TX                        
14 Courtyard Los Angeles Sherman Oaks                        
15 Warwick Mall Jordan’s Furniture 113,743 19.3% 12/31/2021 Showcase Cinemas 57,160 9.7% 4/30/2021 Nordstrom, Inc. 37,472 6.4% 11/30/2022
16 11311 McCormick Road University of Maryland Medical Systems 31,171 14.5% 1/31/2027 First Data Merchant Services Corporation 24,017 11.2% 5/31/2022 Gilchrist Hospice Care 22,983 10.7% 4/30/2019
17 Kirkwood Plaza Acme 52,936 17.1% 4/30/2020 A.C. Moore 30,000 9.7% 2/28/2021 Just Cabinets 20,055 6.5% 10/31/2020
18 Rainbow Sunset Pavilion - NV American Wagering, Inc. 20,660 19.7% 2/28/2025 New York Life Insurance 19,760 18.9% 4/30/2023 Your Leasing Solution, LLC 4,892 4.7% 8/31/2022
19 StorQuest -  Los Angeles Hill Street                        
20 Woodbridge Commons Dollar Tree 15,003 7.9% 8/31/2020 Advance Auto Parts 12,640 6.6% 9/30/2025 Payless Shoesource 4,004 2.1% 5/31/2021
21 Peterson Retail Portfolio Various Various Various Various Various Various Various Various Various Various Various Various
21.01 The Shops at Fair Lakes WashingtonFirst Bank 3,818 15.6% 7/31/2023 Sunoco 2,503 10.2% 4/3/2024 McDonald’s 2,220 9.1% 11/21/2021
21.02 Gateway Branch                        
22 Safeway - Renton, WA                        
23 Fremont Business Center Primity Bio 12,745 10.3% 1/31/2023 Meshare Inc 11,091 9.0% 11/30/2019 Pivotal Systems 10,035 8.1% 9/30/2020
24 Everett Village The TJX companies, Inc 26,019 21.5% 8/31/2022 Bed Bath & Beyond, Inc 25,300 20.9% 1/31/2021 Petsmart, Inc 20,015 16.6% 2/28/2021
25 Hilton Garden Inn Boise Spectrum                        
26 East Towne Center Gabriel Brothers 51,200 20.0% 1/21/2026 Ollie’s 36,030 14.0% 12/31/2022 Penn National Turf Club 24,050 9.4% 7/31/2018
27 Goldorado Shopping Center Anytime Fitness 5,200 4.8% 9/30/2024 Auto Zone 3,744 3.4% 9/30/2021 Wells Fargo Bank 3,250 3.0% 2/28/2021
28 U Stor It San Diego Logan                        
29 Comfort Suites Golden West                        
30 Red Rock Business Center Sun Commercial Real Estate 9,427 12.7% 6/30/2023 Toll Bros Inc. 9,025 12.2% 3/31/2020 Valley Electric Association 7,499 10.1% 2/28/2022
31 Lawndale Commons Pet Supplies Plus 6,211 9.4% 12/31/2026 Great Clips 1,300 2.0% 12/31/2021        
32 La Quinta Inn - Goodlettsville                        
33 Green Valley Ranch - Denver 1st Bank 6,000 12.2% 4/30/2030 Grease Monkey 4,000 8.1% 11/30/2029 Wendy’s 3,200 6.5% 12/31/2018
34 Bayside Technology Park - Bldg 19 Avalanche Technology 21,976 28.5% 1/31/2023                
35 Bridge Plaza Co-op, Inc.                        
36 Azalea Portfolio                        
36.01 Sherwood                        
36.02 College Station                        
37 Lois Realty Portfolio                        
37.01 Valkill                        
37.02 Moorgate                        
37.03 Stonegate                        
38 O’Hare Business Center Home Value LLC 12,546 6.6% 8/31/2018 Amset 11,562 6.1% 11/30/2018 InterWest Distribution Company 7,639 4.0% 2/28/2019
39 Highpoint-on-The Hudson Owners, Inc.                        
40 Wyndham House Owners Corp.                        
41 Best Western Sandman                        
42 Nathan Hale Owners Corp.                        
43 Riverwood Research Center Federal Mogul Motorparts Corporation 25,005 36.7% 3/31/2021 Total Renal Care, Inc. 6,688 9.8% 3/31/2019 Superior Imaging 4,152 6.1% 11/30/2019
44 F5 Networks                        
45 Las Gaviotas Shopping Center Fitness 19 10,804 12.0% 1/31/2022 Dollar General 8,000 8.9% 10/31/2019 Plaza Azteca 5,700 6.3% 9/30/2023
46 Park Center Circle Casa Patron 4,664 21.0% 12/31/2024 Panera Bread 4,595 20.7% 3/31/2027 Noodles & Company 2,957 13.3% 12/31/2021
47 Whispering Pines - SC                        
48 American Mini Storage Colorado Springs                        
49 StorageOne Durango                        
50 Fry Road Retail Center T-Mobile West, LLC 2,705 10.2% 5/31/2027 Domino’s Pizza LLC 2,583 9.7% 9/30/2027 Estella’s Bakery 2,500 9.4% 5/31/2027
51 Arbrook Square JP Morgan Chase Bank 3,212 18.5% 9/30/2019 Hand & Stone Massage and Facial 2,599 15.0% 10/31/2019 Ideal Image 2,063 11.9% 12/31/2020
52 Esplanade Mini Storage                        
53 Talon Centre Skillman Foundation 16,781 24.6% 12/31/2025 MMSDC 11,318 16.6% 3/31/2020 Advantage Health Care 8,595 12.6% 5/31/2024
54 190 East Mosholu Parkway Owners Corp.                        
55 2390 Palisade Avenue Owners Corp.                        
56 60 Pineapple Residence Corp.                        
57 6340 Middlebelt Road                        
58 Worthington Industrial Park Advantage Hail Repair 4,500 7.1% 4/30/2018 Diamond H Trenching 4,500 7.1% 4/30/2018 Planet Dents, Inc. 4,500 7.1% 8/31/2018
59 68 East Hartsdale Avenue Owners Corp.                        
60 Barclay Plaza North Owners, Inc.                        
61 320 West 84th Corp.                        
62 Crestwood Owners, Inc.                        
63 Sunnylane Of Bethpage Redevelopment Company Owners Corp.                        
64 AAA Self Storage - TX                        
65 187 Pinehurst Owners Corp.                        
66 2155 Bay Owner’s Corp.                        
67 1264 Owners Corp.                        
68 Mates Owners Corp.                        

 

A-1-14

 

 

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

 

Mortgage Loan Number Property Name 5th Largest Tenant Name(7)(8) 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) Loan Purpose Engineering Escrow / Deferred Maintenance ($) Tax Escrow (Initial) Monthly Tax Escrow ($) Tax Escrow - Cash or LoC Tax Escrow - LoC Counterparty
1 Apple Campus 3         11/20/2017 11/20/2017   11/20/2017 10.0% N Y Refinance 0 0 249,368 Cash  
2 LARP I Portfolio         Various Various       N Y Recapitalization 47,439 413,520 68,920 Cash  
2.01 Blackwood         11/13/2017 11/13/2017       N Y            
2.02 5500 Cornell         11/13/2017 11/13/2017       N Y            
2.03 Clyde Manor         11/13/2017 11/16/2017       N Y            
2.04 Woodlawn Terrace         11/13/2017 11/13/2017       N Y            
2.05 Park Central         11/16/2017 11/16/2017       N Y            
2.06 Maple Court         11/13/2017 11/13/2017       N Y            
2.07 Ellis Street         11/13/2017 11/13/2017       N Y            
2.08 Drexel Grand         11/13/2017 11/13/2017       N Y            
2.09 Ellis Court         11/13/2017 11/13/2017       N Y            
2.10 Kenwood Court         11/13/2017 11/13/2017       N Y            
2.11 Woodlawn Court         11/13/2017 11/13/2017       N Y            
2.12 Harper Court         11/13/2017 11/13/2017       N Y            
2.13 925 E 46th Street         11/14/2017 11/13/2017       N Y            
2.14 Yankee Hill         11/16/2017 11/16/2017       N Y            
2.15 Drexel Terrace         11/13/2017 11/13/2017       N Y            
2.16 Gillham House         11/16/2017 11/16/2017       N Y            
2.17 Cornell Terrace         11/13/2017 11/13/2017       N Y            
2.18 5508 Cornell         11/13/2017 11/13/2017       N Y            
3 Iron Guard Storage Portfolio         Various Various   Various Various N Y Refinance 212,900 170,242 96,239 Cash  
3.01 Camas         11/14/2017 11/13/2017   11/14/2017 6.0% N Y            
3.02 Webster         11/14/2017 11/15/2017       N Y            
3.03 Gum Branch         11/14/2017 11/14/2017       N Y            
3.04 6th Avenue         11/14/2017 11/14/2017       N Y            
3.05 Katy         11/14/2017 11/13/2017       N Y            
3.06 La Porte         11/13/2017 11/14/2017       N Y            
3.07 Denton         11/15/2017 11/14/2017       N Y            
3.08 Prater Way         11/14/2017 11/14/2017   11/14/2017 9.0% N Y            
3.09 Shurling         11/14/2017 11/14/2017       N Y            
3.10 Adamsville         11/14/2017 11/14/2017       N Y            
3.11 Troy         11/14/2017 11/14/2017       N Y            
3.12 Conroe         11/15/2017 11/15/2017       N Y            
3.13 Del Valle         11/14/2017 11/15/2017       N Y            
3.14 Tomball         11/14/2017 11/14/2017       N Y            
3.15 Canyon Lake         11/14/2017 11/14/2017       N Y            
3.16 Riverside         11/14/2017 11/15/2017       N Y            
3.17 Bertram         11/13/2017 11/14/2017       N Y            
3.18 Center         11/14/2017 11/14/2017       N Y            
3.19 Key         11/14/2017 11/14/2017       N Y            
3.2 Wylds         11/14/2017 11/14/2017       N Y            
3.21 Marine         11/14/2017 11/14/2017       N Y            
3.22 Donna         11/14/2017 11/13/2017       N Y            
4 Wisconsin Hotel Portfolio         11/30/2017 11/30/2017       N Y Refinance 223,475 176,010 1/12 of the Taxes that Lender reasonably estimates will be payable during the next ensuing twelve (12) months Cash  
4.01 Holiday Inn - Madison West         11/30/2017 11/30/2017       N Y            
4.02 Fairfield Inn - Oak Creek         11/30/2017 11/30/2017       N Y            
4.03 Holiday Inn - Fond Du Lac         11/30/2017 11/30/2017       N Y            
4.04 Holiday Inn Express - Fond Du Lac         11/30/2017 11/30/2017       N Y            
4.05 Baymont Inn - Madison         11/30/2017 11/30/2017       N Y            
4.06 Comfort Inn & Suites - Appleton Airport         11/30/2017 11/30/2017       N Y            
4.07 Holiday Inn Express - Oshkosh         11/30/2017 11/30/2017       N Y            
4.08 Comfort Inn & Suites - Milwaukee Airport         11/30/2017 11/30/2017       N Y            
4.09 Comfort Inn & Suites - Madison West         11/30/2017 11/30/2017       N Y            
4.10 Holiday Inn Express - Milwaukee Airport         11/30/2017 11/30/2017       N Y            
4.11 Comfort Inn & Suites - Fond Du Lac         11/30/2017 11/30/2017       N Y            
5 Brookwood Chase Portfolio         11/1/2017 11/1/2017       N Y Refinance 12,250 27,087 27,087 Cash  
5.01 Old Hammond         11/1/2017 11/1/2017       N Y            
5.02 Coursey         11/1/2017 11/1/2017       N Y            
5.03 Siegen         11/1/2017 11/1/2017       N Y            
5.04 Staring         11/1/2017 11/1/2017       N Y            
5.05 Capital Court         11/1/2017 11/1/2017       N Y            
5.06 Lapalco         11/1/2017 11/1/2017       N Y            
5.07 Wall         11/1/2017 11/1/2017       N Y            
5.08 Willow         11/1/2017 11/1/2017       N Y            
5.09 Westminster         11/1/2017 11/1/2017       N Y            
6 Extra Space Self Storage Portfolio         Various 11/3/2017   Various Various N Y Recapitalization 0 0 Springing    
6.01 Henderson - Stephanie Place         9/20/2017 11/3/2017       N Y            
6.02 Brookfield - Federal Road         9/20/2017 11/3/2017       N Y            
6.03 Kingston - Sawkill Road         9/20/2017 11/3/2017       N Y            
6.04 Lake Elsinore - Central Avenue         9/20/2017 11/3/2017   9/18/2017 10.0% N Y            
6.05 Doylestown - North Broad Street         9/14/2017 11/3/2017       N Y            
6.06 Pennsauken - South Crescent Boulevard         9/20/2017 11/3/2017       N Y            
6.07 New Paltz - South Putt Corners Road         9/20/2017 11/3/2017       N Y            
6.08 Tyngsborough - Industrial Way         9/20/2017 11/3/2017       N Y            
6.09 Hemet - South Sanderson         9/20/2017 11/3/2017   9/18/2017 12.0% N Y            
6.10 Bensalem - 1525 Bristol Pike         9/20/2017 11/3/2017       N Y            
6.11 Eastpoint - Lakewood Avenue         9/20/2017 11/3/2017       N Y            
6.12 Howell - Route 9 South         9/20/2017 11/3/2017       N Y            
6.13 Lawrenceville - Hurricane Shoals Road         9/20/2017 11/3/2017       N Y            
6.14 Lawnside - White Horse Pike         9/20/2017 11/3/2017       N Y            
6.15 Phoenix - West Peoria         9/20/2017 11/3/2017       N Y            
6.16 Mount Laurel - Ark Road         9/20/2017 11/3/2017       N Y            
6.17 Burlington - Cadillac Road         9/20/2017 11/3/2017       N Y            
6.18 Cherry Hill - Marlton Pike         9/20/2017 11/3/2017       N Y            
6.19 Bensalem - Knights Road         9/20/2017 11/3/2017       N Y            
6.2 Albuquerque - Ellison Road  Northwest         9/20/2017 11/3/2017       N Y            
6.21 Modesto - Crows Landing         9/20/2017 11/3/2017   9/20/2017 5.0% N Y            
6.22 Auburndale - US Highway 92 West         9/20/2017 11/3/2017       N Y            
6.23 San Bernardino - West Club Center Drive         9/20/2017 11/3/2017   9/18/2017 18.0% N Y            
6.24 Memphis - Mount Moriah Terrace         9/20/2017 11/3/2017   10/20/2017 14.0% N Y            
6.25 Hesperia - Mariposa Road         9/20/2017 11/3/2017   9/20/2017 9.0% N Y            
6.26 Memphis - Covington Way         9/20/2017 11/3/2017   10/20/2017 11.0% N Y            
6.27 St. Louis - Halls Ferry Road         9/20/2017 11/3/2017       N Y            
6.28 Killeen - Jasper Drive         9/20/2017 11/3/2017       N Y            
6.29 Albuquerque - Airport Drive Northwest         9/20/2017 11/3/2017       N Y            
6.30 Memphis - Gateway Drive         9/20/2017 11/3/2017   10/20/2017 9.0% N Y            

 

A-1-15

 

 

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

 

Mortgage Loan Number Property Name 5th Largest Tenant Name(7)(8) 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) Loan Purpose Engineering Escrow / Deferred Maintenance ($) Tax Escrow (Initial) Monthly Tax Escrow ($) Tax Escrow - Cash or LoC Tax Escrow - LoC Counterparty
6.31 Victorville - Yates Road         9/20/2017 11/3/2017   9/19/2017 12.0% N Y            
6.32 Las Vegas - North Lamont Street         9/20/2017 11/3/2017       N Y            
6.33 Columbus - East Main Street         9/20/2017 11/3/2017       N Y            
6.34 Memphis - Raleigh-LaGrange         9/20/2017 11/3/2017   10/20/2017 11.0% N Y            
6.35 Memphis - 5675 Summer Avenue         9/20/2017 11/3/2017   10/20/2017 11.0% N Y            
6.36 Memphis - Madison Avenue         9/20/2017 11/3/2017   10/20/2017 15.9% N Y            
7 Baybrook Lifestyle and Power Center Zara 36,982 5.8% 12/31/2025 11/2/2017 11/3/2017       N Y Refinance 0 0 Springing    
8 2020 Southwest 4th Avenue Acumentra Health 11,334 5.0% 5/31/2019 11/30/2017 10/30/2017   11/30/2017 8.0% N Y Acquisition 0 0 Springing    
9 Roedel Hotel Portfolio         10/13/2017 10/13/2017       N Y Refinance 13,938 55,120 55,120 Cash  
9.01 Hilton Garden Inn - Manchester         10/13/2017 10/13/2017       N Y            
9.02 Hilton Garden Inn - Fishkill         10/13/2017 10/13/2017       N Y            
9.03 Holiday Inn Express - Auburn         10/13/2017 10/13/2017       N Y            
10 Moffett Towers II - Building 2         10/20/2017 10/19/2017   10/18/2017 3.0% N Y Refinance 0 0 111,859 Cash  
11 One Kennedy Square RBS Citizens, N.A. 5,251 2.1% 7/31/2018 1/4/2018 11/29/2017       N Y Refinance 0 216,960 108,481 Cash  
12 One Newark Center Proskauer Rose, LLP 26,074 6.2% 1/31/2020 10/4/2017 11/30/2017       N Y Acquisition 27,750 388,733 194,366 Cash  
13 ExchangeRight Portfolio 18         Various Various       N Y Acquisition 68,281 93,985 18,611 Cash  
13.01 Walgreens - Chicago (Belmont), IL         10/26/2017 10/30/2017       N Y            
13.02 Hobby Lobby - Fort Wayne (Coldwater), IN         11/1/2017 10/10/2017       N Y            
13.03 Walgreens - Chicago (Central), IL         10/12/2017 10/13/2017       N Y            
13.04 Walgreens - League City (Main), TX         10/2/2017 10/4/2017       N Y            
13.05 Tractor Supply - Meraux (Archbishop), LA         10/17/2017 9/28/2017       N Y            
13.06 Tractor Supply - Collinsville (136th), OK         9/28/2017 9/28/2017       N Y            
13.07 Walgreens - Ocala (East Silver Springs Blvd), FL         10/30/2017 10/23/2017       N Y            
13.08 Fresenius Medical Care - Bethlehem (Harvard), PA         10/10/2017 10/20/2017       N Y            
13.09 CVS Pharmacy - Richmond (18th), IN         9/12/2017 9/18/2017       N Y            
13.10 Napa Auto Parts- Jerome (Wabash), IL         9/12/2017 5/2/2017       N Y            
13.11 Advance Auto Parts - Chicago (Cottage), IL         10/17/2017 10/19/2017       N Y            
13.12 Dollar General - Panama City (US-231), FL         10/13/2017 10/17/2017       N Y            
13.13 Dollar General - Elizabeth (Scenery), PA         9/19/2017 9/20/2017       N Y            
13.14 Dollar General - Baton Rouge (Plank), LA         9/18/2017 9/18/2017       N Y            
13.15 Dollar General - Altoona (14th), PA         9/19/2017 9/20/2017       N Y            
13.16 Dollar General - Fayetteville (Strickland), NC         10/19/2017 10/10/2017       N Y            
13.17 Dollar General - Odessa (FM 1936), TX         10/25/2017 10/25/2017       N Y            
14 Courtyard Los Angeles Sherman Oaks         11/3/2017 11/6/2017   11/7/2017 23.0% Y Y Refinance 0 63,960 21,320 Cash  
15 Warwick Mall Old Navy 22,579 3.8% 1/31/2021 4/6/2017 4/7/2017       N Y Refinance 0 120,833 120,833 Cash  
16 11311 McCormick Road The Sheridan Group, Inc. 10,629 4.9% 11/30/2021 9/28/2017 11/28/2017       N Y Acquisition 25,000 183,750 36,750 Cash  
17 Kirkwood Plaza Dollar Tree 18,954 6.1% 4/30/2020 9/12/2017 9/12/2017       N Y Refinance 15,938 97,335 19,467 Cash  
18 Rainbow Sunset Pavilion - NV Watt, Tieder, Hoffar & Fitzgerald 2,609 2.5% 11/30/2018 10/16/2017 10/30/2017       N Y Acquisition 0 0 8,254 Cash  
19 StorQuest -  Los Angeles Hill Street         10/25/2017 10/26/2017   10/25/2017 11.0% N Y Refinance 0 80,868 16,174 Cash  
20 Woodbridge Commons Pizza Hut 3,614 1.9% 5/31/2020 10/13/2017 10/18/2017       N Y Refinance 24,505 0 Springing    
21 Peterson Retail Portfolio Various Various Various Various Various Various       N Y Refinance 0 0 12,810 Cash  
21.01 The Shops at Fair Lakes Fair Lakes Urgent Care Ctr 2,031 8.3% 1/31/2018 11/15/2017 12/7/2017       N Y            
21.02 Gateway Branch         11/28/2017 11/20/2017       N Y            
22 Safeway - Renton, WA         11/20/2017 11/21/2017   11/20/2017 8.0% N N Acquisition 0 0 Springing    
23 Fremont Business Center Morro Systems 9,492 7.7% 9/30/2018 11/13/2017 11/13/2017   11/13/2017 14.0% N Y Refinance 48,000 85,660 21,415 Cash  
24 Everett Village Bank of America, National Association 9,046 7.5% 9/30/2018 10/26/2017 10/10/2017   10/26/2017 11.0% N Y Acquisition 0 0 20,538 Cash  
25 Hilton Garden Inn Boise Spectrum         10/23/2017 10/23/2017       N Y Acquisition 0 38,444 19,222 Cash  
26 East Towne Center AC Moore 22,000 8.6% 7/31/2028 10/24/2017 10/24/2017       N Y Refinance 845,000 134,449 22,408 Cash  
27 Goldorado Shopping Center Jiffy Lube 2,865 2.6% 6/30/2021 7/24/2017 2/21/2017 3/29/2017 7/24/2017 5.0% N Y Refinance 35,719 11,912 11,912 Cash  
28 U Stor It San Diego Logan         12/1/2017 12/1/2017   12/1/2017 7.0% N Y Refinance 0 58,971 11,794 Cash  
29 Comfort Suites Golden West         10/2/2017 10/2/2017       N Y Refinance 0 115,337 14,417 Cash  
30 Red Rock Business Center Axia Home Loans 6,376 8.6% 8/31/2021 10/31/2017 10/31/2017       N Y Acquisition 0 11,911 5,956 Cash  
31 Lawndale Commons         11/14/2017 11/15/2017       N Y Acquisition 0 26,226 13,113 Cash  
32 La Quinta Inn - Goodlettsville         10/23/2017 10/25/2017       N Y Refinance 0 7,167 7,167 Cash  
33 Green Valley Ranch - Denver Lil Peoples Learning Center 2,730 5.5% 2/28/2019 10/24/2017 10/3/2017       N Y Acquisition 0 118,363 16,909 Cash  
34 Bayside Technology Park - Bldg 19         11/8/2017 8/4/2017   11/7/2017 16.0% N Y Acquisition 0 42,900 10,725 Cash  
35 Bridge Plaza Co-op, Inc.         9/19/2017 9/19/2017       N Y Refinance 0 0 Springing    
36 Azalea Portfolio         Various 11/1/2017       N Y Refinance 6,813 34,309 8,577 Cash  
36.01 Sherwood         11/2/2017 11/1/2017       N Y            
36.02 College Station         11/1/2017 11/1/2017       N Y            
37 Lois Realty Portfolio         11/17/2017 Various       N Y Refinance 22,500 142,310 33,304 Cash  
37.01 Valkill         11/17/2017 11/20/2017       N Y            
37.02 Moorgate         11/17/2017 11/17/2017       N Y            
37.03 Stonegate         11/17/2017 11/17/2017       N Y            
38 O’Hare Business Center SES - Security Equipment Supplies 7,639 4.0% 12/31/2017 10/24/2017 10/24/2017       N Y Acquisition 0 148,730 37,183 Cash  
39 Highpoint-on-The Hudson Owners, Inc.         12/18/2017 12/19/2017       N Y Refinance 0 0 Springing    
40 Wyndham House Owners Corp.         10/10/2017 10/10/2017       N Y Refinance 0 0 Springing    
41 Best Western Sandman         12/8/2017 12/13/2017   11/17/2017 5.0% N Y Refinance 6,000 0 7,063    
42 Nathan Hale Owners Corp.         5/31/2017 6/1/2017       N Y Refinance 0 74,000 37,000 Cash  
43 Riverwood Research Center         11/16/2017 11/21/2017       N Y Acquisition 0 15,667 7,833 Cash  
44 F5 Networks         11/27/2017 11/27/2017       N Y Acquisition 150,000 54,387 10,877 Cash  
45 Las Gaviotas Shopping Center AJ Gators 4,800 5.3% 7/31/2021 9/28/2017 10/25/2017       N Y Acquisition 300,000 10,522 10,522 Cash  
46 Park Center Circle Hamsa Consulting 2,048 9.2% 7/31/2020 11/6/2017 11/6/2017       N Y Acquisition 0 22,920 11,460 Cash  
47 Whispering Pines - SC         11/7/2017 11/7/2017       N Y Refinance 0 9,002 9,002 Cash  
48 American Mini Storage Colorado Springs         12/5/2017 12/5/2017       N Y Refinance 0 24,408 2,712 Cash  
49 StorageOne Durango         10/31/2017 10/30/2017       N Y Refinance 0 11,670 5,835 Cash  
50 Fry Road Retail Center iLuv Dental and Tan Pham, DDS, PA 2,120 8.0% 4/30/2027 10/26/2017 10/27/2017       N Y Refinance 0 0 6,403 Cash  
51 Arbrook Square Vision Palace 1,952 11.2% 7/31/2022 11/15/2017 11/15/2017       N Y Refinance 0 6,215 6,215 Cash  
52 Esplanade Mini Storage         10/11/2017     10/11/2017 17.0% N Y Refinance 0 17,316 5,772 Cash  
53 Talon Centre Nemeth Law P.C. 8,595 12.6% 5/31/2019 11/7/2017 11/7/2017       N Y Refinance 0 24,190 12,095 Cash  
54 190 East Mosholu Parkway Owners Corp.         11/20/2017 11/22/2017       N Y Refinance 0 0 Springing    
55 2390 Palisade Avenue Owners Corp.         11/27/2017 11/21/2017       N Y Refinance 0 28,000 14,000 Cash  
56 60 Pineapple Residence Corp.         11/6/2017 11/6/2017       N Y Refinance 0 49,000 49,000 Cash  
57 6340 Middlebelt Road         10/17/2017 10/17/2017       N Y Refinance 0 0 Springing    
58 Worthington Industrial Park Portaboards Enterprises 4,500 7.1% 2/28/2019 11/20/2017 11/20/2017       N Y Acquisition 0 5,979 5,979 Cash  
59 68 East Hartsdale Avenue Owners Corp.         11/21/2017 11/21/2017       N Y Refinance 0 0 Springing    
60 Barclay Plaza North Owners, Inc.         11/22/2017 11/20/2017       N Y Refinance 0 41,533 20,767 Cash  
61 320 West 84th Corp.         11/21/2017 11/20/2017       N Y Refinance 0 0 Springing    
62 Crestwood Owners, Inc.         11/30/2017 11/29/2017       N Y Refinance 0 242,988 24,834 Cash  
63 Sunnylane Of Bethpage Redevelopment Company Owners Corp.         11/16/2017 11/13/2017       N Y Refinance 0 0 Springing    
64 AAA Self Storage - TX         11/8/2017         N Y Refinance 0 6,452 3,226 Cash  
65 187 Pinehurst Owners Corp.         10/12/2017 10/11/2017       N Y Refinance 0 34,800 11,600 Cash  
66 2155 Bay Owner’s Corp.         11/10/2017 11/8/2017       N Y Refinance 0 0 Springing    
67 1264 Owners Corp.         12/4/2017 12/1/2017       N Y Refinance 0 0 Springing    
68 Mates Owners Corp.         12/6/2017 12/6/2017       N N Refinance 0 0 Springing    

 

A-1-16

 

 

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

 

Mortgage Loan Number Property Name Insurance Escrow (Initial) Monthly Insurance Escrow ($) Insurance Escrow - Cash or LoC Insurance Escrow - LoC Counterparty Upfront Replacement Reserve ($)(5) Monthly Replacement Reserve ($)(10) Replacement Reserve Cap ($) Replacement Reserve Escrow - Cash or LoC Replacement Reserve Escrow - LoC Counterparty Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Reserve Cap ($)
1 Apple Campus 3 0 Springing     0 Springing 0     2,979,839 0 0
2 LARP I Portfolio 147,650 Springing Cash   0 20,999 0 Cash   0 940 33,840
2.01 Blackwood                        
2.02 5500 Cornell                        
2.03 Clyde Manor                        
2.04 Woodlawn Terrace                        
2.05 Park Central                        
2.06 Maple Court                        
2.07 Ellis Street                        
2.08 Drexel Grand                        
2.09 Ellis Court                        
2.10 Kenwood Court                        
2.11 Woodlawn Court                        
2.12 Harper Court                        
2.13 925 E 46th Street                        
2.14 Yankee Hill                        
2.15 Drexel Terrace                        
2.16 Gillham House                        
2.17 Cornell Terrace                        
2.18 5508 Cornell                        
3 Iron Guard Storage Portfolio 158,395 17,599 Cash   0 11,278 406,000 Cash   0 0 0
3.01 Camas                        
3.02 Webster                        
3.03 Gum Branch                        
3.04 6th Avenue                        
3.05 Katy                        
3.06 La Porte                        
3.07 Denton                        
3.08 Prater Way                        
3.09 Shurling                        
3.10 Adamsville                        
3.11 Troy                        
3.12 Conroe                        
3.13 Del Valle                        
3.14 Tomball                        
3.15 Canyon Lake                        
3.16 Riverside                        
3.17 Bertram                        
3.18 Center                        
3.19 Key                        
3.2 Wylds                        
3.21 Marine                        
3.22 Donna                        
4 Wisconsin Hotel Portfolio 0 Springing     0 118,152 0 Cash   0 0 0
4.01 Holiday Inn - Madison West                        
4.02 Fairfield Inn - Oak Creek                        
4.03 Holiday Inn - Fond Du Lac                        
4.04 Holiday Inn Express - Fond Du Lac                        
4.05 Baymont Inn - Madison                        
4.06 Comfort Inn & Suites - Appleton Airport                        
4.07 Holiday Inn Express - Oshkosh                        
4.08 Comfort Inn & Suites - Milwaukee Airport                        
4.09 Comfort Inn & Suites - Madison West                        
4.10 Holiday Inn Express - Milwaukee Airport                        
4.11 Comfort Inn & Suites - Fond Du Lac                        
5 Brookwood Chase Portfolio 0 Springing     0 Springing 0     0 0 0
5.01 Old Hammond                        
5.02 Coursey                        
5.03 Siegen                        
5.04 Staring                        
5.05 Capital Court                        
5.06 Lapalco                        
5.07 Wall                        
5.08 Willow                        
5.09 Westminster                        
6 Extra Space Self Storage Portfolio 0 Springing     0 0 0     0 0 0
6.01 Henderson - Stephanie Place                        
6.02 Brookfield - Federal Road                        
6.03 Kingston - Sawkill Road                        
6.04 Lake Elsinore - Central Avenue                        
6.05 Doylestown - North Broad Street                        
6.06 Pennsauken - South Crescent Boulevard                        
6.07 New Paltz - South Putt Corners Road                        
6.08 Tyngsborough - Industrial Way                        
6.09 Hemet - South Sanderson                        
6.10 Bensalem - 1525 Bristol Pike                        
6.11 Eastpoint - Lakewood Avenue                        
6.12 Howell - Route 9 South                        
6.13 Lawrenceville - Hurricane Shoals Road                        
6.14 Lawnside - White Horse Pike                        
6.15 Phoenix - West Peoria                        
6.16 Mount Laurel - Ark Road                        
6.17 Burlington - Cadillac Road                        
6.18 Cherry Hill - Marlton Pike                        
6.19 Bensalem - Knights Road                        
6.2 Albuquerque - Ellison Road  Northwest                        
6.21 Modesto - Crows Landing                        
6.22 Auburndale - US Highway 92 West                        
6.23 San Bernardino - West Club Center Drive                        
6.24 Memphis - Mount Moriah Terrace                        
6.25 Hesperia - Mariposa Road                        
6.26 Memphis - Covington Way                        
6.27 St. Louis - Halls Ferry Road                        
6.28 Killeen - Jasper Drive                        
6.29 Albuquerque - Airport Drive Northwest                        
6.30 Memphis - Gateway Drive                        

  

A-1-17

 

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

 

Mortgage Loan Number Property Name Insurance Escrow (Initial) Monthly Insurance Escrow ($) Insurance Escrow - Cash or LoC Insurance Escrow - LoC Counterparty Upfront Replacement Reserve ($)(5) Monthly Replacement Reserve ($)(10) Replacement Reserve Cap ($) Replacement Reserve Escrow - Cash or LoC Replacement Reserve Escrow - LoC Counterparty Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Reserve Cap ($)
6.31 Victorville - Yates Road                        
6.32 Las Vegas - North Lamont Street                        
6.33 Columbus - East Main Street                        
6.34 Memphis - Raleigh-LaGrange                        
6.35 Memphis - 5675 Summer Avenue                        
6.36 Memphis - Madison Avenue                        
7 Baybrook Lifestyle and Power Center 0 Springing     0 Springing 159,211     0 Springing 636,845
8 2020 Southwest 4th Avenue 0 Springing     0 Springing 0     2,000,000 Springing 0
9 Roedel Hotel Portfolio 0 Springing     0 48,848 0 Cash   0 0 0
9.01 Hilton Garden Inn - Manchester                        
9.02 Hilton Garden Inn - Fishkill                        
9.03 Holiday Inn Express - Auburn                        
10 Moffett Towers II - Building 2 0 Springing     0 0 0     0 0 0
11 One Kennedy Square 0 Springing     0 4,105 0 Cash   0 28,735; Springing 1,400,000
12 One Newark Center 44,763 22,319 Cash   0 14,247 0 Cash   2,850,000 104,485 3,800,000
13 ExchangeRight Portfolio 18 780 390 Cash   133,000 2,672 0 Cash   500,000 Springing 0
13.01 Walgreens - Chicago (Belmont), IL                        
13.02 Hobby Lobby - Fort Wayne (Coldwater), IN                        
13.03 Walgreens - Chicago (Central), IL                        
13.04 Walgreens - League City (Main), TX                        
13.05 Tractor Supply - Meraux (Archbishop), LA                        
13.06 Tractor Supply - Collinsville (136th), OK                        
13.07 Walgreens - Ocala (East Silver Springs Blvd), FL                        
13.08 Fresenius Medical Care - Bethlehem (Harvard), PA                        
13.09 CVS Pharmacy - Richmond (18th), IN                        
13.10 Napa Auto Parts- Jerome (Wabash), IL                        
13.11 Advance Auto Parts - Chicago (Cottage), IL                        
13.12 Dollar General - Panama City (US-231), FL                        
13.13 Dollar General - Elizabeth (Scenery), PA                        
13.14 Dollar General - Baton Rouge (Plank), LA                        
13.15 Dollar General - Altoona (14th), PA                        
13.16 Dollar General - Fayetteville (Strickland), NC                        
13.17 Dollar General - Odessa (FM 1936), TX                        
14 Courtyard Los Angeles Sherman Oaks 70,734 23,578 Cash   0 52,178 0 Cash   0 0 0
15 Warwick Mall 241,667 48,333 Cash   0 12,265 0 Cash   830,000 61,196 0
16 11311 McCormick Road 0 Springing     0 3,590 129,237 Cash   240,170 17,950; Springing 0
17 Kirkwood Plaza 0 Springing     0 3,874 232,443 Cash   315,652 30,992 1,075,000
18 Rainbow Sunset Pavilion - NV 3,604 1,805 Cash   0 1,747 100,000 Cash   0 11,789 If Wells Fargo and William Hill extend their lease or execute new leases to 2025 or after, then the Leasing Reserve shall be capped at $30 PSF for any leases maturing during the remaining loan term.
19 StorQuest -  Los Angeles Hill Street 0 Springing     0 1,395 50,208 Cash   0 0 0
20 Woodbridge Commons 0 Springing     0 2,376 0 Cash   175,430 Springing 250,000
21 Peterson Retail Portfolio 0 Springing     0 762 0 Cash   0 3,750 280,000
21.01 The Shops at Fair Lakes                        
21.02 Gateway Branch                        
22 Safeway - Renton, WA 0 Springing     0 Springing 0     0 0 0
23 Fremont Business Center 0 Springing     0 2,064 49,528 Cash   0 10,896 261,510
24 Everett Village 0 Springing     0 2,014; Springing 48,336 Cash   0 5,036 181,296
25 Hilton Garden Inn Boise Spectrum 8,152 4,076 Cash   0 19,489 0 Cash   0 0 0
26 East Towne Center 0 Springing     605,000 3,511 0 Cash   0 23,407 842,652
27 Goldorado Shopping Center 0 Springing     0 Springing 0     0 6,012 144,288
28 U Stor It San Diego Logan 0 Springing     0 Springing 0     0 0 0
29 Comfort Suites Golden West 15,578 2,596 Cash   0 11,780 0 Cash   0 0 0
30 Red Rock Business Center 1,854 Springing Cash   0 1,542 55,512 Cash   0 8,943 321,944
31 Lawndale Commons 1,646 1,646 Cash   0 829 39,800 Cash   0 1,382 75,000
32 La Quinta Inn - Goodlettsville 15,260 2,180 Cash   0 11,531 0 Cash   0 0 0
33 Green Valley Ranch - Denver 0 Springing     0 600 14,400 Cash   85,000 5,370 128,800
34 Bayside Technology Park - Bldg 19 0 Springing     0 1,328 31,872 Cash   0 8,178 200,000
35 Bridge Plaza Co-op, Inc. 0 Springing     0 0 0     0 0 0
36 Azalea Portfolio 0 Springing     0 Springing 0     0 0 0
36.01 Sherwood                        
36.02 College Station                        
37 Lois Realty Portfolio 1,267 158 Cash   0 1,038 0 Cash   0 0 0
37.01 Valkill                        
37.02 Moorgate                        
37.03 Stonegate                        
38 O’Hare Business Center 0 Springing     0 2,375 0 Cash   210,000 7,124 341,481
39 Highpoint-on-The Hudson Owners, Inc. 0 Springing     0 0 0     0 0 0
40 Wyndham House Owners Corp. 0 Springing     0 0 0     0 0 0
41 Best Western Sandman 14,055 2,342 Cash   0 8,752 0 Cash   0 0 0
42 Nathan Hale Owners Corp. 0 Springing     0 0 0     0 0 0
43 Riverwood Research Center 3,083 1,542 Cash   0 852 0 Cash   0 3,691 0
44 F5 Networks 2,050 Springing Cash   0 719 0 Cash   0 4,850 58,205
45 Las Gaviotas Shopping Center 1,360 1,360 Cash   0 1,505 72,000 Cash   0 5,643 270,000
46 Park Center Circle 538 538 Cash   45,000 Springing 0 Cash   155,000 1,575; Springing 200,000
47 Whispering Pines - SC 0 Springing     0 3,480 200,000 Cash   0 0 0
48 American Mini Storage Colorado Springs 0 Springing     0 972 35,000 Cash   0 0 0
49 StorageOne Durango 0 Springing     0 0 0     0 0 0
50 Fry Road Retail Center 0 Springing     0 332 100,000 Cash   0 2,211 100,000
51 Arbrook Square 0 Springing     0 217 0 Cash   75,000 1,447 75,000
52 Esplanade Mini Storage 11,792 1,310 Cash   0 Springing 0     0 0 0
53 Talon Centre 0 Springing     0 1,308 68,350 Cash   0 8,531 $500,000 prior to the occurrence of a Full Renewal Event per loan agreement, and $200,000 upon the occurrence of a Full Renewal Event per loan agreement, and thereafter.
54 190 East Mosholu Parkway Owners Corp. 0 Springing     0 0 0     0 0 0
55 2390 Palisade Avenue Owners Corp. 0 Springing     0 0 0     0 0 0
56 60 Pineapple Residence Corp. 0 Springing     0 0 0     0 0 0
57 6340 Middlebelt Road 0 Springing     0 Springing 0     0 0 0
58 Worthington Industrial Park 1,392 1,392 Cash   0 788; Springing 18,912 Cash   25,000 2,993; Springing 50,000
59 68 East Hartsdale Avenue Owners Corp. 0 Springing     0 0 0     0 0 0
60 Barclay Plaza North Owners, Inc. 0 Springing     0 0 0     0 0 0
61 320 West 84th Corp. 0 Springing     0 0 0     0 0 0
62 Crestwood Owners, Inc. 0 Springing     0 0 0     0 0 0
63 Sunnylane Of Bethpage Redevelopment Company Owners Corp. 0 Springing     0 0 0     0 0 0
64 AAA Self Storage - TX 9,240 770 Cash   0 651 0 Cash   0 0 0
65 187 Pinehurst Owners Corp. 0 Springing     0 0 0     0 0 0
66 2155 Bay Owner’s Corp. 0 Springing     0 0 0     0 0 0
67 1264 Owners Corp. 0 Springing     0 0 0     0 0 0
68 Mates Owners Corp. 0 Springing     0 0 0     0 0 0

  

A-1-18

  

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

 

Mortgage Loan Number Property Name TI/LC Escrow - Cash or LoC TI/LC Escrow - LoC Counterparty Debt Service Escrow (Initial) ($) Debt Service Escrow (Monthly) ($) Debt Service Escrow - Cash or LoC Debt Service Escrow - LoC Counterparty Other Escrow I Reserve Description Other Escrow I (Initial) ($)(5)(7) Other Escrow I (Monthly) ($)(10) Other Escrow I Cap ($) Other Escrow I Escrow - Cash or LoC Other  Escrow I - LoC Counterparty
1 Apple Campus 3 Cash   0 0     Rent Concession Reserve 42,706,326 0 0 Cash  
2 LARP I Portfolio Cash   0 0     Commercial Unit Replacement Reserve 0 403 14,508 Cash  
2.01 Blackwood                        
2.02 5500 Cornell                        
2.03 Clyde Manor                        
2.04 Woodlawn Terrace                        
2.05 Park Central                        
2.06 Maple Court                        
2.07 Ellis Street                        
2.08 Drexel Grand                        
2.09 Ellis Court                        
2.10 Kenwood Court                        
2.11 Woodlawn Court                        
2.12 Harper Court                        
2.13 925 E 46th Street                        
2.14 Yankee Hill                        
2.15 Drexel Terrace                        
2.16 Gillham House                        
2.17 Cornell Terrace                        
2.18 5508 Cornell                        
3 Iron Guard Storage Portfolio     0 0       0 0 0    
3.01 Camas                        
3.02 Webster                        
3.03 Gum Branch                        
3.04 6th Avenue                        
3.05 Katy                        
3.06 La Porte                        
3.07 Denton                        
3.08 Prater Way                        
3.09 Shurling                        
3.10 Adamsville                        
3.11 Troy                        
3.12 Conroe                        
3.13 Del Valle                        
3.14 Tomball                        
3.15 Canyon Lake                        
3.16 Riverside                        
3.17 Bertram                        
3.18 Center                        
3.19 Key                        
3.2 Wylds                        
3.21 Marine                        
3.22 Donna                        
4 Wisconsin Hotel Portfolio     0 0      PIP Reserves 5,200,000 0 0    
4.01 Holiday Inn - Madison West                        
4.02 Fairfield Inn - Oak Creek                        
4.03 Holiday Inn - Fond Du Lac                        
4.04 Holiday Inn Express - Fond Du Lac                        
4.05 Baymont Inn - Madison                        
4.06 Comfort Inn & Suites - Appleton Airport                        
4.07 Holiday Inn Express - Oshkosh                        
4.08 Comfort Inn & Suites - Milwaukee Airport                        
4.09 Comfort Inn & Suites - Madison West                        
4.10 Holiday Inn Express - Milwaukee Airport                        
4.11 Comfort Inn & Suites - Fond Du Lac                        
5 Brookwood Chase Portfolio     0 0      Ground Lease Escrow 3,000 3,000 0    
5.01 Old Hammond                        
5.02 Coursey                        
5.03 Siegen                        
5.04 Staring                        
5.05 Capital Court                        
5.06 Lapalco                        
5.07 Wall                        
5.08 Willow                        
5.09 Westminster                        
6 Extra Space Self Storage Portfolio     0 0       0 0 0    
6.01 Henderson - Stephanie Place                        
6.02 Brookfield - Federal Road                        
6.03 Kingston - Sawkill Road                        
6.04 Lake Elsinore - Central Avenue                        
6.05 Doylestown - North Broad Street                        
6.06 Pennsauken - South Crescent Boulevard                        
6.07 New Paltz - South Putt Corners Road                        
6.08 Tyngsborough - Industrial Way                        
6.09 Hemet - South Sanderson                        
6.10 Bensalem - 1525 Bristol Pike                        
6.11 Eastpoint - Lakewood Avenue                        
6.12 Howell - Route 9 South                        
6.13 Lawrenceville - Hurricane Shoals Road                        
6.14 Lawnside - White Horse Pike                        
6.15 Phoenix - West Peoria                        
6.16 Mount Laurel - Ark Road                        
6.17 Burlington - Cadillac Road                        
6.18 Cherry Hill - Marlton Pike                        
6.19 Bensalem - Knights Road                        
6.2 Albuquerque - Ellison Road  Northwest                        
6.21 Modesto - Crows Landing                        
6.22 Auburndale - US Highway 92 West                        
6.23 San Bernardino - West Club Center Drive                        
6.24 Memphis - Mount Moriah Terrace                        
6.25 Hesperia - Mariposa Road                        
6.26 Memphis - Covington Way                        
6.27 St. Louis - Halls Ferry Road                        
6.28 Killeen - Jasper Drive                        
6.29 Albuquerque - Airport Drive Northwest                        
6.30 Memphis - Gateway Drive                        

  

A-1-19

 

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

 

Mortgage Loan Number Property Name TI/LC Escrow - Cash or LoC TI/LC Escrow - LoC Counterparty Debt Service Escrow (Initial) ($) Debt Service Escrow (Monthly) ($) Debt Service Escrow - Cash or LoC Debt Service Escrow - LoC Counterparty Other Escrow I Reserve Description Other Escrow I (Initial) ($)(5)(7) Other Escrow I (Monthly) ($)(10) Other Escrow I Cap ($) Other Escrow I Escrow - Cash or LoC Other  Escrow I - LoC Counterparty
6.31 Victorville - Yates Road                        
6.32 Las Vegas - North Lamont Street                        
6.33 Columbus - East Main Street                        
6.34 Memphis - Raleigh-LaGrange                        
6.35 Memphis - 5675 Summer Avenue                        
6.36 Memphis - Madison Avenue                        
7 Baybrook Lifestyle and Power Center     0 0         0 0    
8 2020 Southwest 4th Avenue Cash   0 0     Zidell TILC Reserve 913,781 0 0 Cash  
9 Roedel Hotel Portfolio     0 0     Seasonality Reserve 400,000 Springing 0 Cash  
9.01 Hilton Garden Inn - Manchester                        
9.02 Hilton Garden Inn - Fishkill                        
9.03 Holiday Inn Express - Auburn                        
10 Moffett Towers II - Building 2     1,000,000 0 Cash   Upfront TI/LC Funds ($19,433,495); Rent Concession Funds ($8,332,337) 27,765,832 Springing 0 Cash  
11 One Kennedy Square Cash   0 0     Caidan Management TILC Reserve 739,080 0 0 Cash  
12 One Newark Center Cash   0 0      Outstanding TI/LC Funds 579,656 0 0 Cash  
13 ExchangeRight Portfolio 18 Cash   0 0     Hobby Lobby Demolition Reserve 33,031 0 0 Cash  
13.01 Walgreens - Chicago (Belmont), IL                        
13.02 Hobby Lobby - Fort Wayne (Coldwater), IN                        
13.03 Walgreens - Chicago (Central), IL                        
13.04 Walgreens - League City (Main), TX                        
13.05 Tractor Supply - Meraux (Archbishop), LA                        
13.06 Tractor Supply - Collinsville (136th), OK                        
13.07 Walgreens - Ocala (East Silver Springs Blvd), FL                        
13.08 Fresenius Medical Care - Bethlehem (Harvard), PA                        
13.09 CVS Pharmacy - Richmond (18th), IN                        
13.10 Napa Auto Parts- Jerome (Wabash), IL                        
13.11 Advance Auto Parts - Chicago (Cottage), IL                        
13.12 Dollar General - Panama City (US-231), FL                        
13.13 Dollar General - Elizabeth (Scenery), PA                        
13.14 Dollar General - Baton Rouge (Plank), LA                        
13.15 Dollar General - Altoona (14th), PA                        
13.16 Dollar General - Fayetteville (Strickland), NC                        
13.17 Dollar General - Odessa (FM 1936), TX                        
14 Courtyard Los Angeles Sherman Oaks     0 0     PIP Reserve 0 Springing 0    
15 Warwick Mall Cash   0 0     Guaranty Reserve 5,000,000 0 0 Cash  
16 11311 McCormick Road Cash   0 0       0 0 0    
17 Kirkwood Plaza Cash   0 0     Ground Rent Funds 0 1,200 0 Cash  
18 Rainbow Sunset Pavilion - NV Cash   0 0       0 0 0    
19 StorQuest -  Los Angeles Hill Street     0 0       0 0 0    
20 Woodbridge Commons Cash   0 0       0 0 0    
21 Peterson Retail Portfolio Cash   0 0       0 0 0    
21.01 The Shops at Fair Lakes                        
21.02 Gateway Branch                        
22 Safeway - Renton, WA     0 0       0 0 0    
23 Fremont Business Center Cash   0 0       0 0 0    
24 Everett Village Cash   0 0       0 0 0    
25 Hilton Garden Inn Boise Spectrum     0 0     PIP Reserve 1,078,000 Springing 0 Cash  
26 East Towne Center Cash   0 0      AC Moore Outstanding TI/LC Reserve 576,000 0 0 Cash  
27 Goldorado Shopping Center Cash   0 0       0 0 0    
28 U Stor It San Diego Logan     0 0       0 0 0    
29 Comfort Suites Golden West     0 0       0 0      
30 Red Rock Business Center Cash   0 0      Free Rent Reserve 56,523 0 0 Cash  
31 Lawndale Commons Cash   0 0       0 0 0    
32 La Quinta Inn - Goodlettsville     0 0      PIP 1,264,000 Springing 0 Cash  
33 Green Valley Ranch - Denver Cash   0 0       0 0 0    
34 Bayside Technology Park - Bldg 19 Cash   0 0     DCG Leasing Reserve 100,000 0 0 Cash  
35 Bridge Plaza Co-op, Inc.     0 0     Collateral Security Agreement for Capital Improvements 3,895,735 0 0 Cash  
36 Azalea Portfolio     0 0       0 0 0    
36.01 Sherwood                        
36.02 College Station                        
37 Lois Realty Portfolio     0 0       0 0 0    
37.01 Valkill                        
37.02 Moorgate                        
37.03 Stonegate                        
38 O’Hare Business Center Cash   0 0       0 0 0    
39 Highpoint-on-The Hudson Owners, Inc.     0 0       0 0 0    
40 Wyndham House Owners Corp.     0 0       0 0 0    
41 Best Western Sandman     0 0     PIP Reserve Account 745,000 0 0 Cash  
42 Nathan Hale Owners Corp.     0 0       0 0 0    
43 Riverwood Research Center Cash   0 0     Free Rent Reserve Fund 27,368 0 0 Cash  
44 F5 Networks Cash   0 0       0 0 0    
45 Las Gaviotas Shopping Center Cash   0 0     Springing Food Lion Reserve 0 Springing 0    
46 Park Center Circle Cash   0 0       0 0 0    
47 Whispering Pines - SC     0 0       0 0 0    
48 American Mini Storage Colorado Springs     0 0       0 0 0    
49 StorageOne Durango     0 0       0 0      
50 Fry Road Retail Center Cash   0 0      Existing Free Rent Lease Reserve 9,340 0 0 Cash  
51 Arbrook Square Cash   0 0       0 0 0    
52 Esplanade Mini Storage     0 0       0 0 0    
53 Talon Centre Cash   0 0     Springing MMSDC Reserve 0 Springing 0    
54 190 East Mosholu Parkway Owners Corp.     0 0       0 0 0    
55 2390 Palisade Avenue Owners Corp.     0 0       0 0 0    
56 60 Pineapple Residence Corp.     0 0       0 0 0    
57 6340 Middlebelt Road     0 0     Leasing Reserve Funds 0 Springing 0    
58 Worthington Industrial Park Cash   0 0       0 0 0    
59 68 East Hartsdale Avenue Owners Corp.     0 0       0 0 0    
60 Barclay Plaza North Owners, Inc.     0 0       0 0 0    
61 320 West 84th Corp.     0 0       0 0 0    
62 Crestwood Owners, Inc.     0 0       0 0 0    
63 Sunnylane Of Bethpage Redevelopment Company Owners Corp.     0 0       0 0 0    
64 AAA Self Storage - TX     0 0       0 0 0    
65 187 Pinehurst Owners Corp.     0 0       0 0 0    
66 2155 Bay Owner’s Corp.     0 0       0 0 0    
67 1264 Owners Corp.     0 0       0 0 0    
68 Mates Owners Corp.     0 0       0 0 0    

  

A-1-20

  

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

 

Mortgage Loan Number Property Name Other Escrow II Reserve Description Other Escrow II (Initial) ($)(5)(7) Other Escrow II (Monthly) ($) Other Escrow II Cap ($) Other Escrow II Escrow - Cash or LoC Other  Escrow II - LoC Counterparty Holdback(3)(7)
1 Apple Campus 3 Punchlist Reserve 93,750 Springing 0 Cash    
2 LARP I Portfolio   0 0 0      
2.01 Blackwood              
2.02 5500 Cornell              
2.03 Clyde Manor              
2.04 Woodlawn Terrace              
2.05 Park Central              
2.06 Maple Court              
2.07 Ellis Street              
2.08 Drexel Grand              
2.09 Ellis Court              
2.10 Kenwood Court              
2.11 Woodlawn Court              
2.12 Harper Court              
2.13 925 E 46th Street              
2.14 Yankee Hill              
2.15 Drexel Terrace              
2.16 Gillham House              
2.17 Cornell Terrace              
2.18 5508 Cornell              
3 Iron Guard Storage Portfolio   0 0 0      
3.01 Camas              
3.02 Webster              
3.03 Gum Branch              
3.04 6th Avenue              
3.05 Katy              
3.06 La Porte              
3.07 Denton              
3.08 Prater Way              
3.09 Shurling              
3.10 Adamsville              
3.11 Troy              
3.12 Conroe              
3.13 Del Valle              
3.14 Tomball              
3.15 Canyon Lake              
3.16 Riverside              
3.17 Bertram              
3.18 Center              
3.19 Key              
3.2 Wylds              
3.21 Marine              
3.22 Donna              
4 Wisconsin Hotel Portfolio   0 0 0      
4.01 Holiday Inn - Madison West              
4.02 Fairfield Inn - Oak Creek              
4.03 Holiday Inn - Fond Du Lac              
4.04 Holiday Inn Express - Fond Du Lac              
4.05 Baymont Inn - Madison              
4.06 Comfort Inn & Suites - Appleton Airport              
4.07 Holiday Inn Express - Oshkosh              
4.08 Comfort Inn & Suites - Milwaukee Airport              
4.09 Comfort Inn & Suites - Madison West              
4.10 Holiday Inn Express - Milwaukee Airport              
4.11 Comfort Inn & Suites - Fond Du Lac              
5 Brookwood Chase Portfolio   0 0 0      
5.01 Old Hammond              
5.02 Coursey              
5.03 Siegen              
5.04 Staring              
5.05 Capital Court              
5.06 Lapalco              
5.07 Wall              
5.08 Willow              
5.09 Westminster              
6 Extra Space Self Storage Portfolio   0 0 0      
6.01 Henderson - Stephanie Place              
6.02 Brookfield - Federal Road              
6.03 Kingston - Sawkill Road              
6.04 Lake Elsinore - Central Avenue              
6.05 Doylestown - North Broad Street              
6.06 Pennsauken - South Crescent Boulevard              
6.07 New Paltz - South Putt Corners Road              
6.08 Tyngsborough - Industrial Way              
6.09 Hemet - South Sanderson              
6.10 Bensalem - 1525 Bristol Pike              
6.11 Eastpoint - Lakewood Avenue              
6.12 Howell - Route 9 South              
6.13 Lawrenceville - Hurricane Shoals Road              
6.14 Lawnside - White Horse Pike              
6.15 Phoenix - West Peoria              
6.16 Mount Laurel - Ark Road              
6.17 Burlington - Cadillac Road              
6.18 Cherry Hill - Marlton Pike              
6.19 Bensalem - Knights Road              
6.2 Albuquerque - Ellison Road  Northwest              
6.21 Modesto - Crows Landing              
6.22 Auburndale - US Highway 92 West              
6.23 San Bernardino - West Club Center Drive              
6.24 Memphis - Mount Moriah Terrace              
6.25 Hesperia - Mariposa Road              
6.26 Memphis - Covington Way              
6.27 St. Louis - Halls Ferry Road              
6.28 Killeen - Jasper Drive              
6.29 Albuquerque - Airport Drive Northwest              
6.30 Memphis - Gateway Drive              

  

A-1-21

 

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

 

Mortgage Loan Number Property Name Other Escrow II Reserve Description Other Escrow II (Initial) ($)(5)(7) Other Escrow II (Monthly) ($) Other Escrow II Cap ($) Other Escrow II Escrow - Cash or LoC Other  Escrow II - LoC Counterparty Holdback(3)(7)
6.31 Victorville - Yates Road              
6.32 Las Vegas - North Lamont Street              
6.33 Columbus - East Main Street              
6.34 Memphis - Raleigh-LaGrange              
6.35 Memphis - 5675 Summer Avenue              
6.36 Memphis - Madison Avenue              
7 Baybrook Lifestyle and Power Center   0 0 0     22,000,000
8 2020 Southwest 4th Avenue   0 0 0      
9 Roedel Hotel Portfolio   0 0 0      
9.01 Hilton Garden Inn - Manchester              
9.02 Hilton Garden Inn - Fishkill              
9.03 Holiday Inn Express - Auburn              
10 Moffett Towers II - Building 2 Parking Reserve ($2,700,000); Amenities Reserve ($286,310.4) 2,986,310 Springing 0 Cash    
11 One Kennedy Square   0 0 0      
12 One Newark Center Outstanding Free Rent 549,852 0 0 Cash    
13 ExchangeRight Portfolio 18 i) Hobby Lobby Tenant Improvement Reserve; ii) Walgreens Chicago Belmont Reserve 345,000 0 0 Cash    
13.01 Walgreens - Chicago (Belmont), IL              
13.02 Hobby Lobby - Fort Wayne (Coldwater), IN              
13.03 Walgreens - Chicago (Central), IL              
13.04 Walgreens - League City (Main), TX              
13.05 Tractor Supply - Meraux (Archbishop), LA              
13.06 Tractor Supply - Collinsville (136th), OK              
13.07 Walgreens - Ocala (East Silver Springs Blvd), FL              
13.08 Fresenius Medical Care - Bethlehem (Harvard), PA              
13.09 CVS Pharmacy - Richmond (18th), IN              
13.10 Napa Auto Parts- Jerome (Wabash), IL              
13.11 Advance Auto Parts - Chicago (Cottage), IL              
13.12 Dollar General - Panama City (US-231), FL              
13.13 Dollar General - Elizabeth (Scenery), PA              
13.14 Dollar General - Baton Rouge (Plank), LA              
13.15 Dollar General - Altoona (14th), PA              
13.16 Dollar General - Fayetteville (Strickland), NC              
13.17 Dollar General - Odessa (FM 1936), TX              
14 Courtyard Los Angeles Sherman Oaks Insurance Deductible Reserve 0 Springing 0      
15 Warwick Mall Condominium Common Charges 0 6,377 0 Cash    
16 11311 McCormick Road   0 0 0      
17 Kirkwood Plaza   0 0 0      
18 Rainbow Sunset Pavilion - NV   0 0 0      
19 StorQuest -  Los Angeles Hill Street   0 0 0      
20 Woodbridge Commons   0 0 0      
21 Peterson Retail Portfolio   0 0 0      
21.01 The Shops at Fair Lakes              
21.02 Gateway Branch              
22 Safeway - Renton, WA   0 0 0      
23 Fremont Business Center   0 0 0      
24 Everett Village   0 0 0      
25 Hilton Garden Inn Boise Spectrum   0 0 0      
26 East Towne Center AC Moore Free Rent/Reimbursement Reserve 250,000 0 0 Cash    
27 Goldorado Shopping Center   0 0 0      
28 U Stor It San Diego Logan   0 0 0      
29 Comfort Suites Golden West   0 0        
30 Red Rock Business Center Vacant Space Ti/LC Reserve 372,200 0 0 Cash    
31 Lawndale Commons   0 0 0      
32 La Quinta Inn - Goodlettsville   0 0 0      
33 Green Valley Ranch - Denver   0 0 0      
34 Bayside Technology Park - Bldg 19 Rent Concession Reserve/Owners Association Reserve Rent Concession Reserve ($61,789) /Owners Association Reserve ($0) Springing 0 Cash    
35 Bridge Plaza Co-op, Inc.   0 0 0      
36 Azalea Portfolio   0 0 0      
36.01 Sherwood              
36.02 College Station              
37 Lois Realty Portfolio   0 0 0      
37.01 Valkill              
37.02 Moorgate              
37.03 Stonegate              
38 O’Hare Business Center   0 0 0      
39 Highpoint-on-The Hudson Owners, Inc.   0 0 0      
40 Wyndham House Owners Corp.   0 0 0      
41 Best Western Sandman   0 0 0      
42 Nathan Hale Owners Corp.   0 0 0      
43 Riverwood Research Center   0 0 0      
44 F5 Networks   0 0 0      
45 Las Gaviotas Shopping Center   0 0 0      
46 Park Center Circle   0 0 0      
47 Whispering Pines - SC   0 0 0      
48 American Mini Storage Colorado Springs   0 0 0      
49 StorageOne Durango   0 0        
50 Fry Road Retail Center Existing CAM Lease Reserve 123,750 0 0 Cash    
51 Arbrook Square   0 0 0      
52 Esplanade Mini Storage   0 0 0      
53 Talon Centre Springing Wayne Center Reserve/Springing Skillman Foundation Reserve 0 Springing 0      
54 190 East Mosholu Parkway Owners Corp.   0 0 0      
55 2390 Palisade Avenue Owners Corp.   0 0 0      
56 60 Pineapple Residence Corp.   0 0 0      
57 6340 Middlebelt Road   0 0 0      
58 Worthington Industrial Park   0 0 0      
59 68 East Hartsdale Avenue Owners Corp.   0 0 0      
60 Barclay Plaza North Owners, Inc.   0 0 0      
61 320 West 84th Corp.   0 0 0      
62 Crestwood Owners, Inc.   0 0 0      
63 Sunnylane Of Bethpage Redevelopment Company Owners Corp.   0 0 0      
64 AAA Self Storage - TX   0 0 0      
65 187 Pinehurst Owners Corp.   0 0 0      
66 2155 Bay Owner’s Corp.   0 0 0      
67 1264 Owners Corp.   0 0 0      
68 Mates Owners Corp.   0 0 0      

 

A-1-22

 

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

 

Mortgage Loan Number Property Name Ownership Interest Ground Lease Initial Expiration Date Annual Ground Rent Payment(11) 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)
1 Apple Campus 3 Fee       Hard/Upfront Cash Management            
2 LARP I Portfolio Fee       Springing            
2.01 Blackwood Fee                    
2.02 5500 Cornell Fee                    
2.03 Clyde Manor Fee                    
2.04 Woodlawn Terrace Fee                    
2.05 Park Central Fee                    
2.06 Maple Court Fee                    
2.07 Ellis Street Fee                    
2.08 Drexel Grand Fee                    
2.09 Ellis Court Fee                    
2.10 Kenwood Court Fee                    
2.11 Woodlawn Court Fee                    
2.12 Harper Court Fee                    
2.13 925 E 46th Street Fee                    
2.14 Yankee Hill Fee                    
2.15 Drexel Terrace Fee                    
2.16 Gillham House Fee                    
2.17 Cornell Terrace Fee                    
2.18 5508 Cornell Fee                    
3 Iron Guard Storage Portfolio Fee       Springing            
3.01 Camas Fee                    
3.02 Webster Fee                    
3.03 Gum Branch Fee                    
3.04 6th Avenue Fee                    
3.05 Katy Fee                    
3.06 La Porte Fee                    
3.07 Denton Fee                    
3.08 Prater Way Fee                    
3.09 Shurling Fee                    
3.10 Adamsville Fee                    
3.11 Troy Fee                    
3.12 Conroe Fee                    
3.13 Del Valle Fee                    
3.14 Tomball Fee                    
3.15 Canyon Lake Fee                    
3.16 Riverside Fee                    
3.17 Bertram Fee                    
3.18 Center Fee                    
3.19 Key Fee                    
3.2 Wylds Fee                    
3.21 Marine Fee                    
3.22 Donna Fee                    
4 Wisconsin Hotel Portfolio Fee       Springing            
4.01 Holiday Inn - Madison West Fee                    
4.02 Fairfield Inn - Oak Creek Fee                    
4.03 Holiday Inn - Fond Du Lac Fee                    
4.04 Holiday Inn Express - Fond Du Lac Fee                    
4.05 Baymont Inn - Madison Fee                    
4.06 Comfort Inn & Suites - Appleton Airport Fee                    
4.07 Holiday Inn Express - Oshkosh Fee                    
4.08 Comfort Inn & Suites - Milwaukee Airport Fee                    
4.09 Comfort Inn & Suites - Madison West Fee                    
4.10 Holiday Inn Express - Milwaukee Airport Fee                    
4.11 Comfort Inn & Suites - Fond Du Lac Fee                    
5 Brookwood Chase Portfolio Various Various Various Various Springing            
5.01 Old Hammond Leasehold 12/31/2020 $36,000 Increase to $3,750/mo. 1/1/21 to 12/31/35; $4,500/mo. 1/1/36 to 12/31/50; $5,250/mo. 1/1/51 to 12/31/65              
5.02 Coursey Fee                    
5.03 Siegen Fee                    
5.04 Staring Fee                    
5.05 Capital Court Fee                    
5.06 Lapalco Fee                    
5.07 Wall Fee                    
5.08 Willow Fee                    
5.09 Westminster Fee                    
6 Extra Space Self Storage Portfolio Fee       Springing            
6.01 Henderson - Stephanie Place Fee                    
6.02 Brookfield - Federal Road Fee                    
6.03 Kingston - Sawkill Road Fee                    
6.04 Lake Elsinore - Central Avenue Fee                    
6.05 Doylestown - North Broad Street Fee                    
6.06 Pennsauken - South Crescent Boulevard Fee                    
6.07 New Paltz - South Putt Corners Road Fee                    
6.08 Tyngsborough - Industrial Way Fee                    
6.09 Hemet - South Sanderson Fee                    
6.10 Bensalem - 1525 Bristol Pike Fee                    
6.11 Eastpoint - Lakewood Avenue Fee                    
6.12 Howell - Route 9 South Fee                    
6.13 Lawrenceville - Hurricane Shoals Road Fee                    
6.14 Lawnside - White Horse Pike Fee                    
6.15 Phoenix - West Peoria Fee                    
6.16 Mount Laurel - Ark Road Fee                    
6.17 Burlington - Cadillac Road Fee                    
6.18 Cherry Hill - Marlton Pike Fee                    
6.19 Bensalem - Knights Road Fee                    
6.2 Albuquerque - Ellison Road  Northwest Fee                    
6.21 Modesto - Crows Landing Fee                    
6.22 Auburndale - US Highway 92 West Fee                    
6.23 San Bernardino - West Club Center Drive Fee                    
6.24 Memphis - Mount Moriah Terrace Fee                    
6.25 Hesperia - Mariposa Road Fee                    
6.26 Memphis - Covington Way Fee                    
6.27 St. Louis - Halls Ferry Road Fee                    
6.28 Killeen - Jasper Drive Fee                    
6.29 Albuquerque - Airport Drive Northwest Fee                    
6.30 Memphis - Gateway Drive Fee                    

 

A-1-23

 

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

 

Mortgage Loan Number Property Name Ownership Interest Ground Lease Initial Expiration Date Annual Ground Rent Payment(11) 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)
6.31 Victorville - Yates Road Fee                    
6.32 Las Vegas - North Lamont Street Fee                    
6.33 Columbus - East Main Street Fee                    
6.34 Memphis - Raleigh-LaGrange Fee                    
6.35 Memphis - 5675 Summer Avenue Fee                    
6.36 Memphis - Madison Avenue Fee                    
7 Baybrook Lifestyle and Power Center Fee       Hard/Springing Cash Management            
8 2020 Southwest 4th Avenue Fee       Hard/Springing Cash Management            
9 Roedel Hotel Portfolio Fee       Hard/Springing Cash Management            
9.01 Hilton Garden Inn - Manchester Fee                    
9.02 Hilton Garden Inn - Fishkill Fee                    
9.03 Holiday Inn Express - Auburn Fee                    
10 Moffett Towers II - Building 2 Fee       Hard/Upfront Cash Management            
11 One Kennedy Square Fee and Leasehold 12/31/2032 $693,000 2019 to 2021: $693,000 annually; 2022 to 2026: $727,650 annually; 2027 to 2032: $764,032.56 annually; 2042 to 2048: $884,462 annually Springing            
12 One Newark Center Fee       Springing            
13 ExchangeRight Portfolio 18 Fee       Hard/Springing Cash Management            
13.01 Walgreens - Chicago (Belmont), IL Fee                    
13.02 Hobby Lobby - Fort Wayne (Coldwater), IN Fee                    
13.03 Walgreens - Chicago (Central), IL Fee                    
13.04 Walgreens - League City (Main), TX Fee                    
13.05 Tractor Supply - Meraux (Archbishop), LA Fee                    
13.06 Tractor Supply - Collinsville (136th), OK Fee                    
13.07 Walgreens - Ocala (East Silver Springs Blvd), FL Fee                    
13.08 Fresenius Medical Care - Bethlehem (Harvard), PA Fee                    
13.09 CVS Pharmacy - Richmond (18th), IN Fee                    
13.10 Napa Auto Parts- Jerome (Wabash), IL Fee                    
13.11 Advance Auto Parts - Chicago (Cottage), IL Fee                    
13.12 Dollar General - Panama City (US-231), FL Fee                    
13.13 Dollar General - Elizabeth (Scenery), PA Fee                    
13.14 Dollar General - Baton Rouge (Plank), LA Fee                    
13.15 Dollar General - Altoona (14th), PA Fee                    
13.16 Dollar General - Fayetteville (Strickland), NC Fee                    
13.17 Dollar General - Odessa (FM 1936), TX Fee                    
14 Courtyard Los Angeles Sherman Oaks Fee       Hard/Springing Cash Management            
15 Warwick Mall Fee       Hard/Springing Cash Management            
16 11311 McCormick Road Fee       Hard/Springing Cash Management            
17 Kirkwood Plaza Leasehold 12/6/2036 $14,400 None Springing            
18 Rainbow Sunset Pavilion - NV Fee       Hard/Springing Cash Management            
19 StorQuest -  Los Angeles Hill Street Fee       Springing            
20 Woodbridge Commons Fee       Springing            
21 Peterson Retail Portfolio Fee       Hard/Springing Cash Management            
21.01 The Shops at Fair Lakes Fee                    
21.02 Gateway Branch Fee                    
22 Safeway - Renton, WA Fee       Hard/Upfront Cash Management            
23 Fremont Business Center Fee       Springing            
24 Everett Village Fee       Springing            
25 Hilton Garden Inn Boise Spectrum Fee       Springing            
26 East Towne Center Fee       Springing            
27 Goldorado Shopping Center Fee       Springing            
28 U Stor It San Diego Logan Fee       Springing            
29 Comfort Suites Golden West Fee       Springing            
30 Red Rock Business Center Fee       Springing            
31 Lawndale Commons Fee       Springing            
32 La Quinta Inn - Goodlettsville Fee       Springing            
33 Green Valley Ranch - Denver Fee       None            
34 Bayside Technology Park - Bldg 19 Fee       Springing            
35 Bridge Plaza Co-op, Inc. Fee       None            
36 Azalea Portfolio Fee       Springing            
36.01 Sherwood Fee                    
36.02 College Station Fee                    
37 Lois Realty Portfolio Fee       Springing            
37.01 Valkill Fee                    
37.02 Moorgate Fee                    
37.03 Stonegate Fee                    
38 O’Hare Business Center Fee       Springing            
39 Highpoint-on-The Hudson Owners, Inc. Fee       None            
40 Wyndham House Owners Corp. Fee       None 7,250,000 23,874 250,000 0 8.03 7.88
41 Best Western Sandman Fee       Springing            
42 Nathan Hale Owners Corp. Fee       None 7,433,629 30,695 750,000 0 7.29 7.19
43 Riverwood Research Center Fee       Hard/Springing Cash Management            
44 F5 Networks Fee       Springing            
45 Las Gaviotas Shopping Center Fee       None            
46 Park Center Circle Fee       None            
47 Whispering Pines - SC Fee       None            
48 American Mini Storage Colorado Springs Fee       None            
49 StorageOne Durango Fee       None            
50 Fry Road Retail Center Fee       Springing            
51 Arbrook Square Fee       Springing            
52 Esplanade Mini Storage Fee       None            
53 Talon Centre Fee       None            
54 190 East Mosholu Parkway Owners Corp. Fee       None 3,894,834 17,980 200,000 0 3.57 3.50
55 2390 Palisade Avenue Owners Corp. Fee       None 3,747,205 15,070 250,000 0 6.27 6.15
56 60 Pineapple Residence Corp. Fee       None 3,940,168 17,947 500,000 0 11.06 10.96
57 6340 Middlebelt Road Fee       Hard/Upfront Cash Management            
58 Worthington Industrial Park Fee       Springing            
59 68 East Hartsdale Avenue Owners Corp. Fee       None 2,846,347 13,030 250,000 0 5.14 5.02
60 Barclay Plaza North Owners, Inc. Fee       None 2,500,000 8,377 500,000 0 7.59 7.47
61 320 West 84th Corp. Fee       None 2,250,000 9,091 250,000 0 5.51 5.41
62 Crestwood Owners, Inc. Fee       None 2,247,208 10,288 250,000 0 15.43 15.18
63 Sunnylane Of Bethpage Redevelopment Company Owners Corp. Fee       None 2,378,545 9,678 500,000 0 48.05 47.44
64 AAA Self Storage - TX Fee       None            
65 187 Pinehurst Owners Corp. Fee       None            
66 2155 Bay Owner’s Corp. Fee       None 1,546,402 7,176 250,000 0 13.41 13.18
67 1264 Owners Corp. Fee       None 1,300,000 5,357 100,000 0 8.17 8.09
68 Mates Owners Corp. Fee       None 1,350,000 4,637 250,000 0 11.29 10.99

 

A-1-24

 

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

 

Mortgage Loan Number Property Name 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 Apple Campus 3       235,000,000 Paul Guarantor LLC Y - Group 1 1
2 LARP I Portfolio       18,000,000 Antheus Capital   2
2.01 Blackwood             2.01
2.02 5500 Cornell             2.02
2.03 Clyde Manor             2.03
2.04 Woodlawn Terrace             2.04
2.05 Park Central             2.05
2.06 Maple Court             2.06
2.07 Ellis Street             2.07
2.08 Drexel Grand             2.08
2.09 Ellis Court             2.09
2.10 Kenwood Court             2.10
2.11 Woodlawn Court             2.11
2.12 Harper Court             2.12
2.13 925 E 46th Street             2.13
2.14 Yankee Hill             2.14
2.15 Drexel Terrace             2.15
2.16 Gillham House             2.16
2.17 Cornell Terrace             2.17
2.18 5508 Cornell             2.18
3 Iron Guard Storage Portfolio       12,150,000 David Ross   3
3.01 Camas             3.01
3.02 Webster             3.02
3.03 Gum Branch             3.03
3.04 6th Avenue             3.04
3.05 Katy             3.05
3.06 La Porte             3.06
3.07 Denton             3.07
3.08 Prater Way             3.08
3.09 Shurling             3.09
3.10 Adamsville             3.10
3.11 Troy             3.11
3.12 Conroe             3.12
3.13 Del Valle             3.13
3.14 Tomball             3.14
3.15 Canyon Lake             3.15
3.16 Riverside             3.16
3.17 Bertram             3.17
3.18 Center             3.18
3.19 Key             3.19
3.2 Wylds             3.2
3.21 Marine             3.21
3.22 Donna             3.22
4 Wisconsin Hotel Portfolio         William Zanetis   4
4.01 Holiday Inn - Madison West             4.01
4.02 Fairfield Inn - Oak Creek             4.02
4.03 Holiday Inn - Fond Du Lac             4.03
4.04 Holiday Inn Express - Fond Du Lac             4.04
4.05 Baymont Inn - Madison             4.05
4.06 Comfort Inn & Suites - Appleton Airport             4.06
4.07 Holiday Inn Express - Oshkosh             4.07
4.08 Comfort Inn & Suites - Milwaukee Airport             4.08
4.09 Comfort Inn & Suites - Madison West             4.09
4.10 Holiday Inn Express - Milwaukee Airport             4.10
4.11 Comfort Inn & Suites - Fond Du Lac             4.11
5 Brookwood Chase Portfolio         Robert Craig Smith   5
5.01 Old Hammond             5.01
5.02 Coursey             5.02
5.03 Siegen             5.03
5.04 Staring             5.04
5.05 Capital Court             5.05
5.06 Lapalco             5.06
5.07 Wall             5.07
5.08 Willow             5.08
5.09 Westminster             5.09
6 Extra Space Self Storage Portfolio         ExtraSpace Storage Inc.; TH Real Estate   6
6.01 Henderson - Stephanie Place             6.01
6.02 Brookfield - Federal Road             6.02
6.03 Kingston - Sawkill Road             6.03
6.04 Lake Elsinore - Central Avenue             6.04
6.05 Doylestown - North Broad Street             6.05
6.06 Pennsauken - South Crescent Boulevard             6.06
6.07 New Paltz - South Putt Corners Road             6.07
6.08 Tyngsborough - Industrial Way             6.08
6.09 Hemet - South Sanderson             6.09
6.10 Bensalem - 1525 Bristol Pike             6.10
6.11 Eastpoint - Lakewood Avenue             6.11
6.12 Howell - Route 9 South             6.12
6.13 Lawrenceville - Hurricane Shoals Road             6.13
6.14 Lawnside - White Horse Pike             6.14
6.15 Phoenix - West Peoria             6.15
6.16 Mount Laurel - Ark Road             6.16
6.17 Burlington - Cadillac Road             6.17
6.18 Cherry Hill - Marlton Pike             6.18
6.19 Bensalem - Knights Road             6.19
6.2 Albuquerque - Ellison Road  Northwest             6.2
6.21 Modesto - Crows Landing             6.21
6.22 Auburndale - US Highway 92 West             6.22
6.23 San Bernardino - West Club Center Drive             6.23
6.24 Memphis - Mount Moriah Terrace             6.24
6.25 Hesperia - Mariposa Road             6.25
6.26 Memphis - Covington Way             6.26
6.27 St. Louis - Halls Ferry Road             6.27
6.28 Killeen - Jasper Drive             6.28
6.29 Albuquerque - Airport Drive Northwest             6.29
6.30 Memphis - Gateway Drive             6.30

  

A-1-25

 

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

 

Mortgage Loan Number Property Name 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
6.31 Victorville - Yates Road             6.31
6.32 Las Vegas - North Lamont Street             6.32
6.33 Columbus - East Main Street             6.33
6.34 Memphis - Raleigh-LaGrange             6.34
6.35 Memphis - 5675 Summer Avenue             6.35
6.36 Memphis - Madison Avenue             6.36
7 Baybrook Lifestyle and Power Center         GGP Real Estate Holding I, Inc.   7
8 2020 Southwest 4th Avenue         Oaktree Pinnacle Investment Fund, L.P.; ScanlanKemperBard Companies, LLC; Todd Gooding   8
9 Roedel Hotel Portfolio         Roedel Companies, LLC; David W. Roedel; Fred B. Roedel, III   9
9.01 Hilton Garden Inn - Manchester             9.01
9.02 Hilton Garden Inn - Fishkill             9.02
9.03 Holiday Inn Express - Auburn             9.03
10 Moffett Towers II - Building 2       105,000,000 Jay Paul Company Y - Group 1 10
11 One Kennedy Square         Redico Properties LLC   11
12 One Newark Center         Beijing Ideal Group   12
13 ExchangeRight Portfolio 18         ExchangeRight Real Estate, LLC   13
13.01 Walgreens - Chicago (Belmont), IL             13.01
13.02 Hobby Lobby - Fort Wayne (Coldwater), IN             13.02
13.03 Walgreens - Chicago (Central), IL             13.03
13.04 Walgreens - League City (Main), TX             13.04
13.05 Tractor Supply - Meraux (Archbishop), LA             13.05
13.06 Tractor Supply - Collinsville (136th), OK             13.06
13.07 Walgreens - Ocala (East Silver Springs Blvd), FL             13.07
13.08 Fresenius Medical Care - Bethlehem (Harvard), PA             13.08
13.09 CVS Pharmacy - Richmond (18th), IN             13.09
13.10 Napa Auto Parts- Jerome (Wabash), IL             13.10
13.11 Advance Auto Parts - Chicago (Cottage), IL             13.11
13.12 Dollar General - Panama City (US-231), FL             13.12
13.13 Dollar General - Elizabeth (Scenery), PA             13.13
13.14 Dollar General - Baton Rouge (Plank), LA             13.14
13.15 Dollar General - Altoona (14th), PA             13.15
13.16 Dollar General - Fayetteville (Strickland), NC             13.16
13.17 Dollar General - Odessa (FM 1936), TX             13.17
14 Courtyard Los Angeles Sherman Oaks         Lewis N. Wolff; Keith M. Wolff   14
15 Warwick Mall         Bliss Properties; Lane Family Trust; Mark T. Brennan   15
16 11311 McCormick Road         Stoltz Real Estate Fund VI, L.P.; SREF VI REIT Holdings, LLC   16
17 Kirkwood Plaza         Christos Economides   17
18 Rainbow Sunset Pavilion - NV         Ryan Tedder; Keith Kantrowitz   18
19 StorQuest -  Los Angeles Hill Street         William W. Hobin; Clark W. Porter; Timothy B. Hobin   19
20 Woodbridge Commons         Urban Edge Properties   20
21 Peterson Retail Portfolio         Peterson Family Trust   21
21.01 The Shops at Fair Lakes             21.01
21.02 Gateway Branch             21.02
22 Safeway - Renton, WA         Isam H. Khoury; Jane Khoury; Isam H. Khoury and Jane J. Khoury, Trustees of The Khoury Family Trust   22
23 Fremont Business Center         David B. Dollinger Y - Group 2 23
24 Everett Village         Stephen B. Jaeger   24
25 Hilton Garden Inn Boise Spectrum         Jason R. Kotter; Ryan Van Alfen   25
26 East Towne Center         East Lancaster Associates, LP   26
27 Goldorado Shopping Center         Carl E. Best; The Carl E. Best 1999 Trust   27
28 U Stor It San Diego Logan         Lawrence S. Nora   28
29 Comfort Suites Golden West         Dong Gi Kim   29
30 Red Rock Business Center         Constantino Noval   30
31 Lawndale Commons         Jim Miller; Patty Miller   31
32 La Quinta Inn - Goodlettsville         Parshwanath, LLC   32
33 Green Valley Ranch - Denver         Jeffrey Seltzer   33
34 Bayside Technology Park - Bldg 19         David B. Dollinger Y - Group 2 34
35 Bridge Plaza Co-op, Inc.             35
36 Azalea Portfolio         Patrick Smith; Matthew Sandlin   36
36.01 Sherwood             36.01
36.02 College Station             36.02
37 Lois Realty Portfolio         Eugene Lois   37
37.01 Valkill             37.01
37.02 Moorgate             37.02
37.03 Stonegate             37.03
38 O’Hare Business Center         Glen Una Management   38
39 Highpoint-on-The Hudson Owners, Inc.             39
40 Wyndham House Owners Corp. 22.7% 31.7% 31.1%       40
41 Best Western Sandman         Venu M. Kondle; Silas Ting   41
42 Nathan Hale Owners Corp. 9.2% 36.1% 35.6%       42
43 Riverwood Research Center         David Halabu; Sadeer Daood   43
44 F5 Networks         Allan Solares   44
45 Las Gaviotas Shopping Center         Ardena Holdings Inc.; Nivea Developments Limited; Nivea Developments Florida 3 Inc.; Pavona Cape Fear LLC; Pavona Lane LTD.   45
46 Park Center Circle         Adam M. Lutz   46
47 Whispering Pines - SC         Matthew B. Lester Y - Group 3 47
48 American Mini Storage Colorado Springs         Troy Downing   48
49 StorageOne Durango         James Meservey; James Hammer; Randall Schaefer   49
50 Fry Road Retail Center         American Realty Group   50
51 Arbrook Square         Windstar Properties   51
52 Esplanade Mini Storage         Carlo Sarmiento; William B. Kendall   52
53 Talon Centre         Matthew B. Lester Y - Group 3 53
54 190 East Mosholu Parkway Owners Corp. 32.5% 19.8% 19.4%       54
55 2390 Palisade Avenue Owners Corp. 23.6% 30.2% 29.7%       55
56 60 Pineapple Residence Corp. 4.5% 60.5% 59.9%       56
57 6340 Middlebelt Road         Eliahou S. Zami   57
58 Worthington Industrial Park         Brad D. Andrus; R. Bret Andrus; Michael Alex Payne; Everett Wayne Newland; Terry Lane Brockett   58
59 68 East Hartsdale Avenue Owners Corp. 22.7% 28.2% 27.6%       59
60 Barclay Plaza North Owners, Inc. 8.6% 30.5% 30.0%       60
61 320 West 84th Corp. 11.2% 26.7% 26.2%       61
62 Crestwood Owners, Inc. 8.3% 84.8% 83.4%       62
63 Sunnylane Of Bethpage Redevelopment Company Owners Corp. 4.6% 234.6% 231.6%       63
64 AAA Self Storage - TX         William E. Avila; Carolina B. Avila   64
65 187 Pinehurst Owners Corp.             65
66 2155 Bay Owner’s Corp. 7.0% 74.7% 73.4%       66
67 1264 Owners Corp. 10.2% 40.4% 40.0%       67
68 Mates Owners Corp. 8.1% 46.5% 45.3%       68

 

A-1-26

 

                           
          FOOTNOTES TO ANNEX A-1          
                           
                           
  See “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” in the Preliminary Prospectus for additional information on the 15 largest mortgage loans.
                           
(1) “MSMCH” denotes Morgan Stanley Mortgage Capital Holdings LLC, “WFB” denotes Wells Fargo Bank, National Association, “BANA” denotes Bank of America, National Association and “NCB” denotes National Cooperative Bank, N.A.
                           
(2) For mortgage loan #10 (Moffett Towers II – Building 2), the Number of Units includes 350,633 square feet of office space in the Moffett Towers II - Building 2 property and 11,930 square feet of amenities space allocated to the Moffett Towers II - Building 2 property leased by the largest tenant, based on a specified 20.0% share in the common elements of the greater Moffett Towers II campus.
                           
(3) For mortgage loan #7 (Baybrook Lifestyle and Power Center), all LTVs, DSCRs and Debt Yields are calculated assuming the full loan amount of $140,000,000. In the event that the commencement date of the Life Time Fitness lease or a replacement lease does not occur by November 17, 2019, the lender may elect to apply the Life Time Fitness Reserve ($22,000,000) to prepay the Baybrook Lifestyle and Power Center Whole Loan and pay the related prepayment fee equal to the greater of 1.0% of the amount prepaid and a yield maintenance premium. In such event, the Life Time Fitness parcel may be released.
                           
(4) For mortgage loan #7 (Baybrook Lifestyle and Power Center), the Grace Period Default (Days) is two business days once in any trailing twelve month period.
                           
(5) For mortgage loan #1 (Apple Campus 3), the Appraised Value assumes all outstanding free rent and leasing commissions have been paid and tenant improvements have been completed.  All outstanding free rent, tenant improvements and leasing commissions have been reserved.  The appraised value assuming the outstanding free rent and leasing commissions have not been paid and tenant improvements have not been completed is $624,600,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $624,600,000 appraised value is 54.4%.
                           
  For mortgage loan #3 (Iron Guard Storage Portfolio), the “as portfolio” value of $137,470,000 reflects a 12.8% premium attributed to the aggregate “as-is” value of the related mortgaged properties as a whole. The sum of the “as-is” values for each of the related mortgaged properties on an individual basis is $121,820,000, which represents a Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD of 70.6%.
                           
  For mortgage loan #6 (Extra Space Self Storage Portfolio), Appraised Value presented for the mortgage loan of $299,250,000 reflects a pool level appraisal, which includes a 5.9% portfolio premium based on an assumption that all the mortgaged properties would be sold together as a portfolio.  The aggregate of the individual mortgaged property appraised values is $282,650,000. The appraiser’s “as-is” appraised value of $282,650,000 would result in a Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD of approximately 68.8%.
                           
  For mortgage loan #7 (Baybrook Lifestyle and Power Center), the Appraised Value of $241,000,000 represents the “As-Complete” value which assumes the under construction improvements of the Life Time Fitness expansion are completed with Life Time Fitness taking occupancy. The appraiser’s “as-is” appraised value, excluding the Life Time Fitness parcel and lease, of $203,860,000 would result in a Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD of approximately 58.9%, after accounting for the approximate estimated pay-down based on certain assumptions of the Baybrook Lifestyle and Power Center Whole Loan, after payment of the prepayment consideration provided for in the loan documents, resulting from the $22,000,000 Life Time Fitness Reserve. The actual amount of the pay-down and the prepayment consideration may be different from the assumed amounts.
                           
  For mortgage loan #10 (Moffett Towers II – Building 2), the Appraised Value assumes an escrow account was established for outstanding tenant improvements, leasing commissions and free rent

 

A-1-27

 

                           
  and that the sole tenant will be paying rent within 12 months from the date of value of the Mortgaged Property.  Reserves totalling $27,765,832 were taken at closing, representing the outstanding tenant improvements, leasing commissions and free rent.
                           
  For mortgage loan #23 (Fremont Business Center), the Appraised Value assumes two leases scheduled to commence February 1, 2018 have commenced.  The appraised value assuming the two leases have not commenced is $29,840,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $29,840,000 appraised value are 60.3% and 54.9%, respectively.
                           
  For mortgage loan #35 (Bayside Technology Park – Bldg 19), the Appraised Value assumes all outstanding leasing commissions have been paid and tenant improvements have been completed.  All outstanding tenant improvements and leasing commissions have been reserved.  The appraised value assuming the outstanding leasing commissions have not been paid and tenant improvements have not been completed is $15,260,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $15,260,000 appraised value are 65.5% and 58.7%, respectively.
                           
  For mortgage loan #45 (Las Gaviotas Shopping Center), the Appraised Value assumes the largest tenant (30,280 square feet), representing 33.5% of net rentable square feet, has executed a lease extension.  The largest tenant executed a lease extension on December 1, 2017.  
                           
  For mortgage loan #48 (American Mini Storage Colorado Springs), the Appraised Value includes $160,000 attributed to an unimproved parcel available for free release.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD, based on the appraised value excluding the unimproved parcel, are 57.2% and 53.5%, respectively.
                           
(6) For mortgage loan #1 (Apple Campus 3), the mortgage loan represents Note A-3 of five pari passu notes, which have a combined Cut-off Date Balance of $340,000,000.  Notes A-1, A-2, A-4 and A-5 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2, A-3, A-4 and A-5 in the aggregate (the “Apple Campus 3 Whole Loan”). Note A-3 represents the controlling interest in the Apple Campus 3 Whole Loan.
                           
  For mortgage loan #6 (Extra Space Self Storage Portfolio), the mortgage loan represents Note A-2 of three pari passu notes, which have a combined Cut-off Date Balance of $194,400,000.  Notes A-1 and A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2 and A-3 in the aggregate (the “Extra Space Self Storage Portfolio Whole Loan”). Note A-2 represents a non-controlling interest in the Extra Space Self Storage Portfolio Whole Loan.
                           
  For mortgage loan #7 (Baybrook Lifestyle and Power Center), the mortgage loan represents Notes A-2 and A-4, two of four pari passu notes, which have a combined Cut-off Date Balance of $140,000,000. Notes A-1 and A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1, A-2, A-3 and A-4 in the aggregate (the “Baybrook Lifestyle and Power Center Whole Loan”). Notes A-2 and A-4 represent non-controlling interests in the Baybrook Lifestyle and Power Center Whole Loan.
                           
  For mortgage loan #10 (Moffett Towers II – Building 2), the mortgage loan represents Note A-4, one of four pari passu notes, which have a combined Cut-off Date Balance of $165,000,000. Notes A-1, A-2 and A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1, A-2, A-3 and A-4 in the aggregate (the “Moffett Towers II – Building 2 Whole Loan”). Note A-4 represents a non-controlling interest in the Moffett Towers II – Building 2 Whole Loan.
                           
  For mortgage loan #12 (One Newark Center), the mortgage loan represents Notes A-2 and A-3 of three pari passu notes, which have a combined Cut-off Date Balance of $66,580,000.  Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2 and A-3 in the aggregate (the “One Newark Center Whole Loan”). Note A-2 represents the controlling interest in the One Newark Center Whole Loan.

 

A-1-28

 

                           
  For mortgage loan #14 (Courtyard Los Angeles Sherman Oaks), the mortgage loan represents Note A-1 of two pari passu notes, which have a combined Cut-off Date Balance of $55,000,000.  Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “Courtyard Los Angeles Sherman Oaks Whole Loan”). Note A-1 represents the controlling interest in the Courtyard Los Angeles Sherman Oaks Whole Loan.
                           
  For mortgage loan #15 (Warwick Mall), the mortgage loan represents Note A-2 of three pari passu companion loans, which have a combined Cut-off Date principal balance of $75,000,000.  Notes A-1 and A-3 are not included in the trust.  All LTV, DSCR, Debt Yield and Cut-off Date Balance per unit of measure presented are based on Notes A-1, A-2 and A-3 in the aggregate (“Warwick Mall Whole Loan”).  Note A-1 is the controlling interest in the Warwick Mall Whole Loan and was included in the BANK 2017-BNK9 transaction.
                           
  For mortgage loan #17 (Kirkwood Plaza), the mortgage loan represents Note A-1 of two pari passu notes, which have a combined Cut-off Date Balance of $38,648,561.  Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “Kirkwood Plaza Whole Loan”). Note A-1 represents the controlling interest in the Kirkwood Plaza Whole Loan.
                           
(7) In certain cases, mortgage loans may have tenants that have executed leases, but may not be fully paying rent or occupying the related leased premises that were included in the underwriting.
                           
  For mortgage loan #1 (Apple Campus 3), the sole tenant (882,657 square feet), representing 100% of net rentable square feet, has taken possession but is currently building out its space and has abated rent through May 2019.  All outstanding free rent, tenant improvements and leasing commissions were reserved for at closing.
                           
  For mortgage loan #7 (Baybrook Lifestyle and Power Center), the largest tenant, Life Time Fitness, is not yet in occupancy, and its space is under construction.  The Life Time Fitness tenant is expected to take occupancy and commence paying rent in June 2018, and to open for business in the third quarter of 2018. Gap rent has not been reserved.  In the event that the commencement date of the Life Time Fitness lease or a replacement lease does not occur by November 17, 2019, the lender may elect to apply the Life Time Fitness Reserve ($22,000,000) to prepay the Baybrook Lifestyle and Power Center Whole Loan and pay the related prepayment fee equal to the greater of 1.0% of the amount prepaid and a yield maintenance premium. In such event, the Life Time Fitness parcel may be released as described in this prospectus.
                           
  For mortgage loan #8 (2020 Southwest 4th Avenue), the largest tenant (120,407 square feet), representing 53.1% of net rentable square feet, is underutilizing approximately 50% of its space on the 9th floor of the mortgaged property.  
                           
  For mortgage loan #10 (Moffett Towers II - Building 2), the largest tenant (362,563 square feet), representing 100.0% of net rentable square feet is not yet in occupancy and is building out its space. In addition, the tenant has abated rent through April 2018 for 350,633 square feet of office space and abated rent through July 2018 for 47,718 square feet of amenities space. An $8,332,337 reserve was taken at closing representing the outstanding rent abatement.
                           
  For mortgage loan #11 (One Kennedy Square), the third largest tenant (51,402 square feet), representing 20.9% of net rentable square feet, has free rent in April of 2018 through 2025.
                           
  For mortgage loan #21 (Peterson Retail Portfolio), the third and fourth largest tenants at The Shops at Fair Lakes mortgaged property (4,723 square feet), representing 4.5% of the entire portfolio, lease the collateral pad site and the improvements built on the pad site are owned by the tenant.
                           
  For mortgage loan #26 (East Towne Center), the fifth largest tenant (22,000 square feet), representing 8.6% of net rentable square feet is not expected to take occupancy until April 2018. A $250,000 free rent reserve was taken at closing. Rent is expected to commence on the earlier

 

A-1-29

 

                           
  of (1) 120 days after the delivery date and (2) the date tenant first opens for business, each as defined in the loan documents.
                           
  For mortgage loan #33 (Green Valley Ranch – Denver), the second, third and fourth largest tenants (13,200 square feet), representing 26.8% of net rentable square feet, lease their collateral pad sites and the improvements built on the pad sites are owned by the tenant.
                           
  For mortgage loan #43 (Riverwood Research Center), the largest tenant has a partial rent abatement through May 31, 2018 in connection with expansion.  The related borrower deposited $27,368 at closing to cover rent abatement for such tenant.
                           
  For mortgage loan #50 (Fry Road Retail Center), the largest tenant (8,643 square feet), representing 32.6% of net rentable square feet, has a $123,750 CAM lease reserve, which was taken at closing to be allocated to its remaining 22 month abatement.
                           
  For mortgage loan #53 (Talon Centre), the third largest tenant 11,318 square feet), representing 16.6% of net rentable square feet, has free rent in September 2018.  U/W Revenues for this tenant are net of the outstanding free rent obligation.
                           
(8) The tenant early termination options discussed in this footnote are not intended to be an exclusive list. In particular, termination options based on co-tenancy clauses are generally included only for top five tenants by net rentable square feet if the option is currently or imminently exercisable.
                           
  For mortgage loan #7 (Baybrook Lifestyle and Power Center), the fifth largest tenant (36,982 square feet), representing 5.8% of net rentable square feet, can terminate with 365 days written notice given at any time within 120 days following December 31, 2020 if net sales fail to exceed $5,000,000 beginning in the 49th calendar month and ending on the 60th calendar month.
                           
  For mortgage loan #8 (2020 Southwest 4th Avenue), the largest tenant (120,407 square feet), representing 53.1% of net rentable square feet, has a contraction option for the entirety of one of the 7th, 8th or 9th floors (each 18,652 square feet) as of March 31, 2020 and one of the 7th, 8th and 9th floors as of March 31, 2022, upon providing 365 days’ written notice and payment of all unamortized tenant improvements and leasing commissions.
                           
  For mortgage loan #11 (One Kennedy Square), the third largest tenant (51,402 square feet), representing 20.9% of net rentable square feet, may terminate its lease as of March 31, 2023 upon providing written notice as of March 31, 2022 and payment of a termination fee equal to six months base and additional rent plus all unamortized tenant improvements, leasing commissions and free rent.
                           
  For mortgage loan #12 (One Newark Center), the second largest tenant (45,075 square feet), representing 10.8% of net rentable square feet, may terminate its lease as of April 29, 2019 upon providing 120 days’ written notice.
                           
  For mortgage loan #13 (ExchangeRight Portfolio 18), Walgreens is a tenant at four of the ExchangeRight Portfolio 18 properties and leases: (i) 18,340 square feet at the Walgreens – Chicago (Belmont), IL property under a lease that expires on January 31, 2068 and has the option to terminate its lease on January 31, 2028 and every five years thereafter through January 31, 2063; (ii) 18,154 square feet at the Walgreens – Chicago (Central), IL property under a lease that expires on March 31, 2069 and has the option to terminate its lease on March 31, 2029 and every five years thereafter through March 31, 2064; (iii) 15,525 square feet at the Walgreens – Ocala (East Silver Springs Blvd), FL property under a lease that expires on November 30, 2053 and has the option to terminate its lease on November 30, 2028 and every five years thereafter through November 30, 2048 and (iv) 14,490 square feet at the Walgreens – League City (Main), TX property under a lease that expires on May 1, 2067 and has the option to terminate its lease on May 1, 2027 and every five years thereafter through May 1, 2062.
                           
  For mortgage loan #15 (Warwick Mall), the third largest tenant (57,160 square feet), representing 9.7% of net rentable square feet, may request a change in use of the premises,

 

A-1-30

 

                           
  which is subject to landlord’s reasonable consent. Landlord may withhold consent, terminate the lease or permit such requested change by tenant. If tenant has had an operating loss for theater operations during at least 2 of the previous 3 full fiscal years, then tenant may terminate the lease (at the end of 1 year following such notice) to the extent that landlord continues to deny the request to change the use of the premises.
                           
  For mortgage loan #18 (Rainbow Sunset Pavillion – NV), the largest tenant (52,899 square feet), representing 50.5% of net rentable square feet, may terminate its lease one full floor at a time as of January 31, 2019, 2021 or 2023 upon providing 6 months’ written notice and payment of a termination fee equal to all unamortized tenant improvements and leasing commissions.  The termination fee is not applicable for the January 31, 2023 termination option.  The second largest tenant (20,660 square feet), representing 19.7% of net rentable square feet, may terminate its lease as of January 31, 2023 upon providing six months’ written notice and payment of a termination fee equal to $120,000.
                           
  For mortgage loan #20 (Woodbridge Commons), the fourth largest tenant (4,004 square feet), representing 2.1% of net rentable square feet, may terminate its lease as of May 31, 2019 upon providing 90 days’ written notice.
                           
  For mortgage loan #24 (Everett Village), the third largest tenant (25,300 square feet), representing 20.9% of net rentable square feet, has a co-tenancy provision related to stores at the adjacent mall being open and operating for business, including Mervyn’s and Bon Marche/Macy’s.  Mervyn’s has not been open and operating at the adjacent mall since 2006 and Bon Marche/Macy’s has not been open and operating at the adjacent mall since March 2017.  The third largest tenant has remedies of 1) alternate rent of 3% of gross sales, not to exceed 50% of the current rent; or 2) if the co-tenancy provision remains for a 365 day period, within 30 days of the 365 day period, the tenant pay terminate its lease with at least 60 days written notice.  The UW, NOI DSCR, UW NCF DSCR, UW NOI DY and UW NCF DY assuming the alternative rent is being paid by the tenant, using the most recent sales available, are 1.54x, 1.40x, 9.4% and 8.6%, respectively.  The third largest tenant has not exercised any of its remedies and did not reference either an uncured default or the co-tenancy provisions in its estoppel.
                           
  For mortgage loan #26 (East Towne Center), the fifth largest tenant (22,000 square feet), representing 8.6% of net rentable square feet, may terminate its lease during its third lease year (2021) if annual gross sales are less than $3,000,000, upon providing 60 days’ written notice and payment of all unamortized tenant improvements and leasing commissions.
                           
  For mortgage loan #30 (Red Rock Business Center), the fifth largest tenant (6,376 square feet) representing 8.6% of net rentable square feet, may terminate its lease effective April 30, 2019 upon 8 months’ notice and payment of $50,000.
                           
  For mortgage loan #46 (Park Center Circle), the largest tenant (5,072 square feet), representing 22.9% of net rentable square feet, may terminate its lease at any time upon providing 120 days’ written notice.
                           
  For mortgage loan #50 (Fry Road Retail Center), the second largest tenant (2,705 square feet), representing 10.2% of net rentable square feet, may terminate its lease as of June 9, 2024 upon providing 180 days’ written notice and payment of all unamortized tenant improvements and leasing commissions.
   
  For mortgage loan #53 (Talon Centre), the second largest tenant (16,781 square feet), representing 24.6% of net rentable square feet, may terminate its lease at any time after December 31, 2020 upon providing six months’ written notice and payment of a termination fee equal to three months of rent plus unamortized tenant improvements and leasing commissions.
                           
(9) For mortgage loan #8 (2020 Southwest 4th Avenue), the second largest tenant (18,652 square feet), representing 8.2% of net rentable square feet, is subleasing its space for an annual base rent of $484,952 ($26.00 per square foot) expiring April 30, 2020.

 

A-1-31

 

                           
  For mortgage loan #30 (Red Rock Business Center), the third largest tenant (9,025 square feet), representing 12.2% of net rentable square feet, is subleasing 700 square feet of its space for an annual base rent of $14,028 ($20.04 per square foot) expiring September 29, 2020.
                           
(10) For mortgage loan #4 (Wisconsin Hotel Portfolio), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of: (i) the deposit required by franchisor under the franchise agreement; and (ii) (a) 2% of gross operating income for the prior fiscal year from March 2018 through February 2019, (b) 3% of gross operating income for the prior fiscal year from March 2019 through February 2020 and (c) 4% of gross operating income for the prior fiscal year  from March 2020 and each monthly payment date thereafter.
                           
  For mortgage loan #9 (Roedel Hotel Portfolio), the Monthly Replacement Reserve will be an amount equal to 4.0% of rents for the calendar month two months prior to such payment date.
                           
  For mortgage loan #9 (Roedel Hotel Portfolio), at loan origination and on each payment date occurring each April, May, June, July, August, September and October of each calendar year, the related borrower is required to deposit a seasonality reserve in the amount of $400,000 to ensure that there are sufficient funds on deposit to fund each monthly debt service payment at a minimum DSCR of not less than 1.05x.
                           
  For mortgage loan #20 (Woodbridge Commons) the borrower is permitted to deliver a guaranty from an issuer acceptable to lender in lieu of making required monthly payments to any reserve accounts in the amount required to be on deposit for such purpose, which amount will be reduced as the borrower expends funds for the purposes for which such funds would have otherwise been deposited in the reserve account. Notwithstanding the foregoing, if the aggregate amount of any guaranty (and the face amount of any letter of credit)  at any time exceed 10.0% of the outstanding principal balance of the related whole loan, the borrower’s right to obtain any such guaranty shall be conditioned upon delivery of a non-consolidation opinion reasonably satisfactory to the lender addressing such guaranty.
                           
  For mortgage loan #14 (Courtyard Los Angeles Sherman Oaks), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of the existing Monthly Replacement Reserve and 1/12th of 4% of U/W Revenues for the prior fiscal year.
                           
  For mortgage loan #25 (Hilton Garden Inn Boise Spectrum), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of the existing Monthly Replacement Reserve and 1/12th of 4% of U/W Revenues for the prior fiscal year.
                           
  For mortgage loan #32 (La Quinta Inn - Goodlettsville), the Monthly Replacement Reserve will be adjusted to an amount equal to 1/12 of 4.0% of gross operating income for the preceding calendar year.
                           
(11) For mortgage loan #5 (Brookwood Chase Portfolio), the effective ground rent at the Old Hammond property is as of February 1, 2017 and will increase to $3,750 per month on January 1, 2021.  On January 1, 2036 and January 1, 2051, monthly ground rent will be increased to $4,500 and $5,250, respectively.

 

A-1-32