Loading...
Docoh

Bank 2018-BNK10

Filed: 18 Jan 18, 7:00pm

  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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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 NumberProperty NameMortgage Loan SellerCross Collateralized and Cross Defaulted Loan FlagAddressCityStateZip CodeGeneral Property TypeSpecific Property Type
1Apple Campus 3WFB 222 North Wolfe RoadSunnyvaleCA94085OfficeSuburban
2LARP I PortfolioMSMCH VariousVariousVariousVariousMultifamilyVarious
2.01BlackwoodMSMCH 5200 South Blackstone AvenueChicagoIL60615MultifamilyHigh Rise
2.025500 CornellMSMCH 1601-1648 East 55th Street; 5493 South Cornell AvenueChicagoIL60615MultifamilyGarden
2.03Clyde ManorMSMCH 350 East Armour BoulevardKansas CityMO64111MultifamilyMid Rise
2.04Woodlawn TerraceMSMCH 4726-4740 South Woodlawn AvenueChicagoIL60615MultifamilyGarden
2.05Park CentralMSMCH 300 East Armour BoulevardKansas CityMO64111MultifamilyMid Rise
2.06Maple CourtMSMCH 1120-1126 East 47th StreetChicagoIL60615MultifamilyGarden
2.07Ellis StreetMSMCH 4721-4729 South Ellis AvenueChicagoIL60615MultifamilyGarden
2.08Drexel GrandMSMCH 5220 South Drexel AvenueChicagoIL60615MultifamilyGarden
2.09Ellis CourtMSMCH 5305-5309 South Ellis Avenue / 1001-1013 E 53rd StreetChicagoIL60615MultifamilyGarden
2.10Kenwood CourtMSMCH 1350 East 53rd Street / 5234-5242 South Kenwood AvenueChicagoIL60615MultifamilyGarden
2.11Woodlawn CourtMSMCH 5218-5228 South Woodlawn AvenueChicagoIL60615MultifamilyGarden
2.12Harper CourtMSMCH 5134-5136 South Harper AvenueChicagoIL60615MultifamilyGarden
2.13925 E 46th StreetMSMCH 925 East 46th StreetChicagoIL60653MultifamilyGarden
2.14Yankee HillMSMCH 3430-3436 Gillham RoadKansas CityMO64111MultifamilyMid Rise
2.15Drexel TerraceMSMCH 5043-5045 South Drexel AvenueChicagoIL60615MultifamilyGarden
2.16Gillham HouseMSMCH 3411 Gillham RoadKansas CityMO64111MultifamilyMid Rise
2.17Cornell TerraceMSMCH 5430 South Cornell AvenueChicagoIL60615MultifamilyGarden
2.185508 CornellMSMCH 5508 South Cornell AvenueChicagoIL60615MultifamilyGarden
3Iron Guard Storage PortfolioBANA VariousVariousVariousVariousSelf StorageSelf Storage
3.01CamasBANA 2327 Northeast 3rd Loop CamasWA98607Self StorageSelf Storage
3.02WebsterBANA 410 Old Galveston Road WebsterTX77598Self StorageSelf Storage
3.03Gum BranchBANA 1230 Gum Branch Road JacksonvilleNC28546Self StorageSelf Storage
3.046th AvenueBANA 320 6th Avenue Southwest BirminghamAL35211Self StorageSelf Storage
3.05KatyBANA 24620 Franz Road KatyTX77493Self StorageSelf Storage
3.06La PorteBANA 2915 North 23rd Street La PorteTX77571Self StorageSelf Storage
3.07DentonBANA 550 Fort Worth Drive DentonTX76201Self StorageSelf Storage
3.08Prater WayBANA 275 East Prater Way SparksNV89431Self StorageSelf Storage
3.09ShurlingBANA 1300 Shurling Drive MaconGA31211Self StorageSelf Storage
3.10AdamsvilleBANA 500 Foust Court BirminghamAL35214Self StorageSelf Storage
3.11TroyBANA 4176 Troy Highway MontgomeryAL36116Self StorageSelf Storage
3.12ConroeBANA 4205 North Frazier Street ConroeTX77303Self StorageSelf Storage
3.13Del ValleBANA 4405 East Highway 71 Del ValleTX78617Self StorageSelf Storage
3.14TomballBANA 16920 FM 2920 Road TomballTX77377Self StorageSelf Storage
3.15Canyon LakeBANA 5622 FM 2673 Canyon LakeTX78133Self StorageSelf Storage
3.16RiversideBANA 2405 Riverside Drive DanvilleVA24540Self StorageSelf Storage
3.17BertramBANA 1045 Bertram Road AugustaGA30909Self StorageSelf Storage
3.18CenterBANA 135 Center Street JacksonvilleNC28546Self StorageSelf Storage
3.19KeyBANA 915 Key Street MaconGA31204Self StorageSelf Storage
3.2WyldsBANA 1805A Wylds Roads AugustaGA30909Self StorageSelf Storage
3.21MarineBANA 108 North Marine Boulevard JacksonvilleNC28540Self StorageSelf Storage
3.22DonnaBANA 1015 West Expressway 83 DonnaTX78537Self StorageSelf Storage
4Wisconsin Hotel PortfolioMSMCH VariousVariousWIVariousHospitalityVarious
4.01Holiday Inn - Madison WestMSMCH 1109 Fourier DriveMadisonWI53717HospitalityFull Service
4.02Fairfield Inn - Oak CreekMSMCH 6460 South 13th StreetOak CreekWI53154HospitalityLimited Service
4.03Holiday Inn - Fond Du LacMSMCH 625 West Rolling Meadows DriveFond Du LacWI54937HospitalityFull Service
4.04Holiday Inn Express - Fond Du LacMSMCH 55 Holiday LaneFond Du LacWI54937HospitalityLimited Service
4.05Baymont Inn - MadisonMSMCH 8102 Excelsior DriveMadisonWI53717HospitalityLimited Service
4.06Comfort Inn & Suites - Appleton AirportMSMCH 3809 West Wisconsin AveGrand ChuteWI54914HospitalityLimited Service
4.07Holiday Inn Express - OshkoshMSMCH 2251 Westowne AvenueOshkoshWI54904HospitalityLimited Service
4.08Comfort Inn & Suites - Milwaukee AirportMSMCH 6362 South 13th StreetOak CreekWI53154HospitalityLimited Service
4.09Comfort Inn & Suites - Madison WestMSMCH 1253 John Q. Hammons DriveMadisonWI53717HospitalityLimited Service
4.10Holiday Inn Express - Milwaukee AirportMSMCH 1400 West Zellman CourtMilwaukeeWI53221HospitalityLimited Service
4.11Comfort Inn & Suites - Fond Du LacMSMCH 77 Holiday LaneFond Du LacWI54937HospitalityLimited Service
5Brookwood Chase PortfolioMSMCH VariousVariousVariousVariousSelf StorageSelf Storage
5.01Old HammondMSMCH 10555 Old Hammond HwyBaton RougeLA70816Self StorageSelf Storage
5.02CourseyMSMCH 13605 Coursey BoulevardBaton RougeLA70817Self StorageSelf Storage
5.03SiegenMSMCH 8566 Siegen LaneBaton RougeLA70810Self StorageSelf Storage
5.04StaringMSMCH 1970 Staring LaneBaton RougeLA70810Self StorageSelf Storage
5.05Capital CourtMSMCH 7831 Capital CourtBaton RougeLA70810Self StorageSelf Storage
5.06LapalcoMSMCH 3812 Lapalco BoulevardHarveyLA70058Self StorageSelf Storage
5.07WallMSMCH 490 Wall BoulevardGretnaLA70056Self StorageSelf Storage
5.08WillowMSMCH 2130 West Willow StreetLafayetteLA70583Self StorageSelf Storage
5.09WestminsterMSMCH 7401 Lapalco BoulevardMarreroLA70072Self StorageSelf Storage
6Extra Space Self Storage PortfolioMSMCH VariousVariousVariousVariousSelf StorageSelf Storage
6.01Henderson - Stephanie PlaceMSMCH 1051 Stephanie PlaceHendersonNV89014Self StorageSelf Storage
6.02Brookfield - Federal RoadMSMCH 578 Federal RoadBrookfieldCT06804Self StorageSelf Storage
6.03Kingston - Sawkill RoadMSMCH 119 Sawkill RoadKingstonNY12401Self StorageSelf Storage
6.04Lake Elsinore - Central AvenueMSMCH 550 Central AvenueLake ElsinoreCA92530Self StorageSelf Storage
6.05Doylestown - North Broad StreetMSMCH 390 North Broad StreetDoylestownPA18901Self StorageSelf Storage
6.06Pennsauken - South Crescent BoulevardMSMCH 7480 South Crescent BoulevardPennsaukenNJ08109Self StorageSelf Storage
6.07New Paltz - South Putt Corners RoadMSMCH 24 South Putt Corners RoadNew PaltzNY12561Self StorageSelf Storage
6.08Tyngsborough - Industrial WayMSMCH 2 Industrial WayTyngsboroughMA01879Self StorageSelf Storage
6.09Hemet - South SandersonMSMCH 750 South Sanderson AvenueHemetCA92545Self StorageSelf Storage
6.10Bensalem - 1525 Bristol PikeMSMCH 1525 Bristol PikeBensalemPA19020Self StorageSelf Storage
6.11Eastpoint - Lakewood AvenueMSMCH 2960 Lakewood AvenueAtlantaGA30344Self StorageSelf Storage
6.12Howell - Route 9 SouthMSMCH 5440 U.S. 9HowellNJ07731Self StorageSelf Storage
6.13Lawrenceville - Hurricane Shoals RoadMSMCH 98 Hurricane Shoals Road NortheastLawrencevilleGA30046Self StorageSelf Storage
6.14Lawnside - White Horse PikeMSMCH 339 White Horse Pike NorthLawnsideNJ08045Self StorageSelf Storage
6.15Phoenix - West PeoriaMSMCH 2043 West Peoria AvenuePhoenixAZ85029Self StorageSelf Storage
6.16Mount Laurel - Ark RoadMSMCH 103 Ark RoadMount LaurelNJ08054Self StorageSelf Storage
6.17Burlington - Cadillac RoadMSMCH 10 Cadillac RoadBurlingtonNJ08016Self StorageSelf Storage
6.18Cherry Hill - Marlton PikeMSMCH 1986 Marlton Pike EastCherry HillNJ08003Self StorageSelf Storage
6.19Bensalem - Knights RoadMSMCH 2520 Knights RoadBensalemPA19020Self StorageSelf Storage
6.2Albuquerque - Ellison Road  NorthwestMSMCH 10340 Ellison Road NorthwestAlbuquerqueNM87114Self StorageSelf Storage
6.21Modesto - Crows LandingMSMCH 2201 Crows Landing RoadModestoCA95358Self StorageSelf Storage
6.22Auburndale - US Highway 92 WestMSMCH 1012 US Highway 92 WestAuburndaleFL33823Self StorageSelf Storage
6.23San Bernardino - West Club Center DriveMSMCH 155 West Club Center DriveSan BernardinoCA92408Self StorageSelf Storage
6.24Memphis - Mount Moriah TerraceMSMCH 2673 Mount Moriah TerraceMemphisTN38115Self StorageSelf Storage
6.25Hesperia - Mariposa RoadMSMCH 9353 Mariposa RoadHesperiaCA92344Self StorageSelf Storage
6.26Memphis - Covington WayMSMCH 4961 Covington WayMemphisTN38128Self StorageSelf Storage
6.27St. Louis - Halls Ferry RoadMSMCH 9702 Halls Ferry RoadSt. LouisMO63136Self StorageSelf Storage
6.28Killeen - Jasper DriveMSMCH 1035 West Jasper DriveKilleenTX76542Self StorageSelf Storage
6.29Albuquerque - Airport Drive NorthwestMSMCH 141 Airport Drive NorthwestAlbuquerqueNM87121Self StorageSelf Storage
6.30Memphis - Gateway DriveMSMCH 1235 Gateway DriveMemphisTN38116Self StorageSelf Storage
6.31Victorville - Yates RoadMSMCH 15555 Yates RoadVictorvilleCA92395Self StorageSelf Storage
6.32Las Vegas - North Lamont StreetMSMCH 3450 North Lamont StreetLas VegasNV89115Self StorageSelf Storage
6.33Columbus - East Main StreetMSMCH 3569 East Main StreetColumbusOH42313Self StorageSelf Storage
6.34Memphis - Raleigh-LaGrangeMSMCH 4994 Raleigh Lagrange RoadMemphisTN38128Self StorageSelf Storage
6.35Memphis - 5675 Summer AvenueMSMCH 5675 Summer AvenueMemphisTN38134Self StorageSelf Storage
6.36Memphis - Madison AvenueMSMCH 1075 Madison AvenueMemphisTN38104Self StorageSelf Storage
7Baybrook Lifestyle and Power CenterMSMCH 500 Baybrook Mall DriveFriendswoodTX77546RetailLifestyle Center
82020 Southwest 4th AvenueWFB 2020 Southwest 4th AvenuePortlandOR97201OfficeCBD
9Roedel Hotel PortfolioBANA VariousVariousVariousVariousHospitalityVarious
9.01Hilton Garden Inn - ManchesterBANA 101 South Commercial StreetManchesterNH03101HospitalitySelect Service
9.02Hilton Garden Inn - FishkillBANA 25 Westage DriveFishkillNY12524HospitalitySelect Service
9.03Holiday Inn Express - AuburnBANA 10-12 Johnson StreetAuburnMA01501HospitalityLimited Service
10Moffett Towers II - Building 2MSMCH 905 11th AvenueSunnyvaleCA94089OfficeSuburban
11One Kennedy SquareWFB 777 Woodward AvenueDetroitMI48226OfficeCBD
12One Newark CenterMSMCH 1085-1109 Raymond Boulevard, 50-58 RH Brown StreetNewarkNJ07102OfficeCBD
13ExchangeRight Portfolio 18BANA VariousVariousVariousVariousVariousVarious
13.01Walgreens - Chicago (Belmont), ILBANA 4745 West Belmont AvenueChicagoIL60641RetailSingle Tenant
13.02Hobby Lobby - Fort Wayne (Coldwater), INBANA 5519 Coldwater RoadFort WayneIN46825RetailSingle Tenant
13.03Walgreens - Chicago (Central), ILBANA 1546 North Central AvenueChicagoIL60651RetailSingle Tenant
13.04Walgreens - League City (Main), TXBANA 1088 West Main StreetLeague CityTX77573RetailSingle Tenant
13.05Tractor Supply - Meraux (Archbishop), LABANA 2400 Archbishop Philip M Hannan BoulevardMerauxLA70075RetailSingle Tenant
13.06Tractor Supply - Collinsville (136th), OKBANA 13325 East 136th Street NorthCollinsvilleOK74021RetailSingle Tenant
13.07Walgreens - Ocala (East Silver Springs Blvd), FLBANA 3529 East Silver Springs BoulevardOcalaFL34470RetailSingle Tenant
13.08Fresenius Medical Care - Bethlehem (Harvard), PABANA 1005 Harvard AvenueBethlehemPA18015OfficeMedical
13.09CVS Pharmacy - Richmond (18th), INBANA 298 Southwest 18th StreetRichmondIN47374RetailSingle Tenant
13.10Napa Auto Parts- Jerome (Wabash), ILBANA 1440 Wabash AvenueJeromeIL62704RetailSingle Tenant
13.11Advance Auto Parts - Chicago (Cottage), ILBANA 8501 South Cottage Grove AvenueChicagoIL60619RetailSingle Tenant
13.12Dollar General - Panama City (US-231), FLBANA 2337 US Highway 231Panama CityFL32405RetailSingle Tenant
13.13Dollar General - Elizabeth (Scenery), PABANA 420 Scenery DriveElizabethPA15037RetailSingle Tenant
13.14Dollar General - Baton Rouge (Plank), LABANA 4017 Plank RoadBaton RougeLA70805RetailSingle Tenant
13.15Dollar General - Altoona (14th), PABANA 1230 14th AvenueAltoonaPA16601RetailSingle Tenant
13.16Dollar General - Fayetteville (Strickland), NCBANA 2010 Strickland Bridge RoadFayettevilleNC28304RetailSingle Tenant
13.17Dollar General - Odessa (FM 1936), TXBANA 115 South FM 1936OdessaTX79763RetailSingle Tenant
14Courtyard Los Angeles Sherman OaksWFB 15433 Ventura BoulevardSherman OaksCA91403HospitalityFull Service
15Warwick MallBANA 400 Bald Hill RoadWarwickRI02886RetailAnchored
1611311 McCormick RoadBANA 11311 McCormick RoadHunt ValleyMD21031OfficeSuburban
17Kirkwood PlazaMSMCH 4345, 4435, & 4365-4491 Kirkwood HighwayWilmingtonDE19808RetailAnchored
18Rainbow Sunset Pavilion - NVWFB 6325 South Rainbow Boulevard & 7000 West Post RoadLas VegasNV89118; 89113OfficeSuburban
19StorQuest -  Los Angeles Hill StreetBANA 3707 South Hill StreetLos AngelesCA90007Self StorageSelf Storage
20Woodbridge CommonsMSMCH 306, 320, 322, 360 Route 9WoodbridgeNJ07095RetailAnchored
21Peterson Retail PortfolioWFB VariousVariousVAVariousVariousVarious
21.01The Shops at Fair LakesWFB 12701-12727, 12700, 12730, 12735 Shoppes LaneFairfaxVA22033RetailShadow Anchored
21.02Gateway BranchWFB 5291 Wellington Branch DriveGainesvilleVA20155OtherLeased Fee
22Safeway - Renton, WAWFB 4300 Northeast 4th StreetRentonWA98059RetailSingle Tenant
23Fremont Business CenterWFB 48371, 48377, 48383 & 48389 Fremont BoulevardFremontCA94538IndustrialFlex
24Everett VillageWFB 1124 & 1130 Southeast Everett Mall WayEverettWA98208RetailAnchored
25Hilton Garden Inn Boise SpectrumWFB 7699 West Spectrum StreetBoiseID83709HospitalitySelect Service
26East Towne CenterMSMCH 2090 Lincoln Hwy EastLancasterPA17602RetailAnchored
27Goldorado Shopping CenterWFB 3440, 3450, 3470, 3480, 3490, 3510 Palmer DriveCameron ParkCA95682RetailAnchored
28U Stor It San Diego LoganBANA 930 South 47th StreetSan DiegoCA92113Self StorageSelf Storage
29Comfort Suites Golden WestBANA 29300 US Hghway 40EvergreenCO80439HospitalityLimited Service
30Red Rock Business CenterMSMCH 6140 & 6180 Brent Thurman WayLas VegasNV89148OfficeSuburban
31Lawndale CommonsMSMCH 5000 Washington AvenueEvansvilleIN47715RetailAnchored
32La Quinta Inn - GoodlettsvilleMSMCH 120 South Cartwright CourtGoodlettsvilleTN37072HospitalityLimited Service
33Green Valley Ranch - DenverWFB 4820, 4830 & 4860 Tower Road; 18521, 18601, 18607, 18609 Green Valley Ranch BoulevardDenverCO80249RetailShadow Anchored
34Bayside Technology Park - Bldg 19WFB 3400 West Warren AvenueFremontCA94538IndustrialFlex
35Bridge Plaza Co-op, Inc.NCB 2185 Lemoine AvenueFort LeeNJ07024MultifamilyCooperative
36Azalea PortfolioMSMCH VariousVariousVariousVariousSelf StorageSelf Storage
36.01SherwoodMSMCH 2914 South Sherwood Forest BoulevardBaton RougeLA70816Self StorageSelf Storage
36.02College StationMSMCH 3820 Harvey RoadCollege StationTX77845Self StorageSelf Storage
37Lois Realty PortfolioBANA VariousVariousNYVariousManufactured Housing CommunityManufactured Housing Community
37.01ValkillBANA 20 Cardinal RoadHyde ParkNY12538Manufactured Housing CommunityManufactured Housing Community
37.02MoorgateBANA 80 Hosner Mountain RoadEast FishkillNY12533Manufactured Housing CommunityManufactured Housing Community
37.03StonegateBANA 129 North Brookside DriveSouth CairoNY12482Manufactured Housing CommunityManufactured Housing Community
38O’Hare Business CenterMSMCH 401 East Algonquin Road; 501 West Algonquin Road; 1840 and 1870 South Elmhurst RoadMount ProspectIL60005IndustrialFlex
39Highpoint-on-The Hudson Owners, Inc.NCB 2727 Palisade AvenueBronxNY10474MultifamilyCooperative
40Wyndham House Owners Corp.NCB 200 Atlantic AvenueLynbrookNY11563MultifamilyCooperative
41Best Western SandmanBANA 236 Jibboom StreetSacramentoCA95811HospitalityLimited Service
42Nathan Hale Owners Corp.NCB 38 Nathan Hale DriveHuntingtonNY11743MultifamilyCooperative
43Riverwood Research CenterBANA 24475 West 10 Mile RoadSouthfieldMI48033IndustrialFlex
44F5 NetworksMSMCH 1322 North Whitman LaneLiberty LakeWA99019OfficeSuburban
45Las Gaviotas Shopping CenterWFB 1245, 1249, & 1253 Cedar RoadChesapeakeVA23322RetailAnchored
46Park Center CircleWFB 6090-6126 Parkcenter CircleDublinOH43017RetailUnanchored
47Whispering Pines - SCWFB 400 Greenlawn DrColumbiaSC29209MultifamilyGarden
48American Mini Storage Colorado SpringsWFB 3110-3150, 3030 & 3035 Boychuck AvenueColorado SpringsCO80910Self StorageSelf Storage
49StorageOne DurangoBANA 7580 Oso Blanca RoadLas VegasNV89149Self StorageSelf Storage
50Fry Road Retail CenterMSMCH 3820 N Fry RoadKatyTX77449RetailUnanchored
51Arbrook SquareMSMCH 3751 Matlock RoadArlingtonTX76015RetailShadow Anchored
52Esplanade Mini StorageWFB 2180 Craig DriveOxnardCA93036Self StorageSelf Storage
53Talon CentreWFB 100 River Place DriveDetroitMI48207OfficeSuburban
54190 East Mosholu Parkway Owners Corp.NCB 190 East Mosholu Parkway SouthBronxNY10458MultifamilyCooperative
552390 Palisade Avenue Owners Corp.NCB 2390 Palisade AvenueBronxNY10463MultifamilyCooperative
5660 Pineapple Residence Corp.NCB 60 Pineapple StreetBrooklynNY11201MultifamilyCooperative
576340 Middlebelt RoadWFB 6340 Middlebelt RoadRomulusMI48174IndustrialWarehouse
58Worthington Industrial ParkWFB 2401 Worthington DriveDentonTX76207IndustrialFlex
5968 East Hartsdale Avenue Owners Corp.NCB 68 East Hartsdale AvenueHartsdaleNY10530MultifamilyCooperative
60Barclay Plaza North Owners, Inc.NCB 110-11 72nd AvenueForest HillsNY11375MultifamilyCooperative
61320 West 84th Corp.NCB 320 West 84th StreetNew YorkNY10024MultifamilyCooperative
62Crestwood Owners, Inc.NCB 1-24 Leewood Circle & 156, 160 Lincoln AvenueEastchesterNY10709MultifamilyCooperative
63Sunnylane Of Bethpage Redevelopment Company Owners Corp.NCB 400 Central Avenue a/k/a 777 Sunrise WayBethpageNY11714MultifamilyCooperative
64AAA Self Storage - TXWFB 5400 Hurd PlaceEl PasoTX79912Self StorageSelf Storage
65187 Pinehurst Owners Corp.NCB 187 Pinehurst AvenueNew YorkNY10033MultifamilyCooperative
662155 Bay Owner’s Corp.NCB 2155 82nd StreetBrooklynNY11214MultifamilyCooperative
671264 Owners Corp.NCB 1264 Amsterdam AvenueNew YorkNY10027MultifamilyCooperative
68Mates Owners Corp.NCB 100 Avenue PBrooklynNY11204MultifamilyCooperative

 

 

 

 

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

          
Mortgage Loan NumberProperty NameYear
Built
Year
Renovated
Number of UnitsUnit of MeasureCut-off Date Balance Per Unit/SFOriginal Balance ($)Cut-off Date Balance ($)% of Aggregate
Cut-off Date
Balance
1Apple Campus 32017 882,657Sq. Ft.38594,000,00094,000,0007.3%
2LARP I PortfolioVariousVarious979Units91,93190,000,00090,000,0007.0%
2.01Blackwood19652009145Units 17,000,00017,000,0001.3%
2.025500 Cornell1903 65Units 12,333,33312,333,3331.0%
2.03Clyde Manor19202010115Units 8,333,3338,333,3330.6%
2.04Woodlawn Terrace1926 104Units 6,875,0006,875,0000.5%
2.05Park Central19302011106Units 6,416,6676,416,6670.5%
2.06Maple Court1913 68Units 5,416,6675,416,6670.4%
2.07Ellis Street1920201580Units 5,416,6675,416,6670.4%
2.08Drexel Grand1929200574Units 5,041,6675,041,6670.4%
2.09Ellis Court1924200943Units 4,562,5004,562,5000.4%
2.10Kenwood Court1911200825Units 4,541,6674,541,6670.4%
2.11Woodlawn Court1923200530Units 4,000,0004,000,0000.3%
2.12Harper Court1910 18Units 2,020,8332,020,8330.2%
2.13925 E 46th Street1930201624Units 1,791,6671,791,6670.1%
2.14Yankee Hill1913200816Units 1,583,3331,583,3330.1%
2.15Drexel Terrace1913 25Units 1,416,6671,416,6670.1%
2.16Gillham House1910200824Units 1,395,8331,395,8330.1%
2.17Cornell Terrace1924 14Units 1,229,1671,229,1670.1%
2.185508 Cornell192020023Units 624,999624,9990.0%
3Iron Guard Storage PortfolioVariousVarious1,352,239Sq. Ft.6486,000,00086,000,0006.7%
3.01Camas1978199451,755Sq. Ft. 8,255,0008,255,0000.6%
3.02Webster1999 96,097Sq. Ft. 6,890,0006,890,0000.5%
3.03Gum Branch1989 80,700Sq. Ft. 5,447,0005,447,0000.4%
3.046th Avenue2007 57,310Sq. Ft. 4,548,0004,548,0000.4%
3.05Katy2001 56,099Sq. Ft. 4,463,0004,463,0000.3%
3.06La Porte1999 61,730Sq. Ft. 4,435,0004,435,0000.3%
3.07Denton2001 49,450Sq. Ft. 4,244,0004,244,0000.3%
3.08Prater Way1990 44,214Sq. Ft. 4,060,0004,060,0000.3%
3.09Shurling1988 67,600Sq. Ft. 4,032,0004,032,0000.3%
3.10Adamsville2006 55,475Sq. Ft. 3,975,0003,975,0000.3%
3.11Troy1995 135,150Sq. Ft. 3,961,0003,961,0000.3%
3.12Conroe2011 59,147Sq. Ft. 3,947,0003,947,0000.3%
3.13Del Valle2005 67,228Sq. Ft. 3,763,0003,763,0000.3%
3.14Tomball2004 72,261Sq. Ft. 3,636,0003,636,0000.3%
3.15Canyon Lake2008 57,765Sq. Ft. 3,325,0003,325,0000.3%
3.16Riverside1988 49,636Sq. Ft. 3,049,0003,049,0000.2%
3.17Bertram1986 45,725Sq. Ft. 2,653,0002,653,0000.2%
3.18Center1995 58,562Sq. Ft. 2,617,0002,617,0000.2%
3.19Key1988 40,700Sq. Ft. 2,476,0002,476,0000.2%
3.2Wylds1988 51,750Sq. Ft. 2,440,0002,440,0000.2%
3.21Marine1985 37,830Sq. Ft. 2,108,0002,108,0000.2%
3.22Donna2002 56,055Sq. Ft. 1,676,0001,676,0000.1%
4Wisconsin Hotel PortfolioVariousVarious1,255Rooms59,44274,600,00074,600,0005.8%
4.01Holiday Inn - Madison West20002015157Rooms 13,550,00013,550,0001.1%
4.02Fairfield Inn - Oak Creek20082016119Rooms 9,436,0009,436,0000.7%
4.03Holiday Inn - Fond Du Lac19742015139Rooms 8,350,0008,350,0000.6%
4.04Holiday Inn Express - Fond Du Lac2015 86Rooms 7,225,0007,225,0000.6%
4.05Baymont Inn - Madison19882017129Rooms 6,020,0006,020,0000.5%
4.06Comfort Inn & Suites - Appleton Airport19892014130Rooms 5,900,0005,900,0000.5%
4.07Holiday Inn Express - Oshkosh1997 69Rooms 5,876,0005,876,0000.5%
4.08Comfort Inn & Suites - Milwaukee Airport19982013138Rooms 5,820,0005,820,0000.5%
4.09Comfort Inn & Suites - Madison West1994201495Rooms 5,067,0005,067,0000.4%
4.10Holiday Inn Express - Milwaukee Airport20052017115Rooms 4,710,0004,710,0000.4%
4.11Comfort Inn & Suites - Fond Du Lac1989201478Rooms 2,646,0002,646,0000.2%
5Brookwood Chase PortfolioVariousVarious916,733Sq. Ft.7165,000,00065,000,0005.0%
5.01Old Hammond1998 143,305Sq. Ft. 12,520,00012,520,0001.0%
5.02Coursey1994 129,475Sq. Ft. 9,660,0009,660,0000.8%
5.03Siegen2001 90,395Sq. Ft. 7,880,0007,880,0000.6%
5.04Staring19952009121,763Sq. Ft. 7,620,0007,620,0000.6%
5.05Capital Court2006 80,710Sq. Ft. 6,575,0006,575,0000.5%
5.06Lapalco2007 110,450Sq. Ft. 6,510,0006,510,0000.5%
5.07Wall1999 84,150Sq. Ft. 5,970,0005,970,0000.5%
5.08Willow2005 84,185Sq. Ft. 4,375,0004,375,0000.3%
5.09Westminster2007 72,300Sq. Ft. 3,890,0003,890,0000.3%
6Extra Space Self Storage PortfolioVarious 2,668,218Sq. Ft.7360,000,00060,000,0004.7%
6.01Henderson - Stephanie Place1996 292,316Sq. Ft. 4,015,4324,015,4320.3%
6.02Brookfield - Federal Road1988 80,250Sq. Ft. 2,996,9142,996,9140.2%
6.03Kingston - Sawkill Road1986 85,675Sq. Ft. 2,879,6302,879,6300.2%
6.04Lake Elsinore - Central Avenue2000 105,785Sq. Ft. 2,564,8152,564,8150.2%
6.05Doylestown - North Broad Street1988 71,355Sq. Ft. 2,509,2592,509,2590.2%
6.06Pennsauken - South Crescent Boulevard1990 82,810Sq. Ft. 2,441,3582,441,3580.2%
6.07New Paltz - South Putt Corners Road1989 76,226Sq. Ft. 2,382,7162,382,7160.2%
6.08Tyngsborough - Industrial Way1990 79,200Sq. Ft. 2,358,0252,358,0250.2%
6.09Hemet - South Sanderson1985 90,193Sq. Ft. 2,246,9142,246,9140.2%
6.10Bensalem - 1525 Bristol Pike2000 71,070Sq. Ft. 2,209,8772,209,8770.2%
6.11Eastpoint - Lakewood Avenue1962 90,200Sq. Ft. 2,108,0252,108,0250.2%
6.12Howell - Route 9 South1987 69,765Sq. Ft. 2,052,4692,052,4690.2%
6.13Lawrenceville - Hurricane Shoals Road1995 103,830Sq. Ft. 2,037,0372,037,0370.2%
6.14Lawnside - White Horse Pike1977 64,565Sq. Ft. 1,975,3091,975,3090.2%
6.15Phoenix - West Peoria1980 63,214Sq. Ft. 1,774,6911,774,6910.1%
6.16Mount Laurel - Ark Road1987 46,145Sq. Ft. 1,604,9381,604,9380.1%
6.17Burlington - Cadillac Road1940 62,160Sq. Ft. 1,592,5931,592,5930.1%
6.18Cherry Hill - Marlton Pike1990 61,140Sq. Ft. 1,589,5061,589,5060.1%
6.19Bensalem - Knights Road2004 48,546Sq. Ft. 1,537,0371,537,0370.1%
6.2Albuquerque - Ellison Road  Northwest1993 54,860Sq. Ft. 1,509,2591,509,2590.1%
6.21Modesto - Crows Landing2002 76,350Sq. Ft. 1,435,1851,435,1850.1%
6.22Auburndale - US Highway 92 West2000 63,675Sq. Ft. 1,419,7531,419,7530.1%
6.23San Bernardino - West Club Center Drive1989 63,578Sq. Ft. 1,345,6791,345,6790.1%
6.24Memphis - Mount Moriah Terrace1982 84,610Sq. Ft. 1,296,2961,296,2960.1%
6.25Hesperia - Mariposa Road1999 77,600Sq. Ft. 1,194,4441,194,4440.1%
6.26Memphis - Covington Way1984 78,040Sq. Ft. 1,179,0121,179,0120.1%
6.27St. Louis - Halls Ferry Road1998 58,200Sq. Ft. 1,083,3331,083,3330.1%
6.28Killeen - Jasper Drive1974 94,970Sq. Ft. 1,070,9881,070,9880.1%
6.29Albuquerque - Airport Drive Northwest1987 53,240Sq. Ft. 916,667916,6670.1%
6.30Memphis - Gateway Drive1987 50,300Sq. Ft. 870,370870,3700.1%
6.31Victorville - Yates Road1977 62,125Sq. Ft. 861,111861,1110.1%
6.32Las Vegas - North Lamont Street1988 56,985Sq. Ft. 675,926675,9260.1%
6.33Columbus - East Main Street1988 33,500Sq. Ft. 657,407657,4070.1%
6.34Memphis - Raleigh-LaGrange1984 40,395Sq. Ft. 595,679595,6790.0%
6.35Memphis - 5675 Summer Avenue1985 47,945Sq. Ft. 543,210543,2100.0%
6.36Memphis - Madison Avenue1982 27,400Sq. Ft. 469,136469,1360.0%
7Baybrook Lifestyle and Power Center2015 636,845Sq. Ft.22060,000,00060,000,0004.7%
82020 Southwest 4th Avenue19822016226,815Sq. Ft.19544,250,00044,250,0003.4%
9Roedel Hotel PortfolioVariousVarious349Rooms122,95143,000,00042,909,9553.3%
9.01Hilton Garden Inn - Manchester20062014125Rooms 20,768,70720,725,2161.6%
9.02Hilton Garden Inn - Fishkill20022014111Rooms 12,066,32712,041,0590.9%
9.03Holiday Inn Express - Auburn20042015113Rooms 10,164,96610,143,6800.8%
10Moffett Towers II - Building 22017 362,563Sq. Ft.45541,250,00041,250,0003.2%
11One Kennedy Square2005 246,304Sq. Ft.14836,400,00036,400,0002.8%
12One Newark Center1992 417,939Sq. Ft.15934,580,00034,580,0002.7%
13ExchangeRight Portfolio 18VariousVarious272,767Sq. Ft.12333,441,29433,441,2942.6%
13.01Walgreens - Chicago (Belmont), IL2001 18,340Sq. Ft. 4,297,0794,297,0790.3%
13.02Hobby Lobby - Fort Wayne (Coldwater), IN1989 74,705Sq. Ft. 3,583,4303,583,4300.3%
13.03Walgreens - Chicago (Central), IL1997201718,154Sq. Ft. 3,416,4053,416,4050.3%
13.04Walgreens - League City (Main), TX2001 14,490Sq. Ft. 3,036,8053,036,8050.2%
13.05Tractor Supply - Meraux (Archbishop), LA2017 19,097Sq. Ft. 2,386,9292,386,9290.2%
13.06Tractor Supply - Collinsville (136th), OK2017 19,175Sq. Ft. 2,332,2662,332,2660.2%
13.07Walgreens - Ocala (East Silver Springs Blvd), FL1995 15,525Sq. Ft. 2,277,6042,277,6040.2%
13.08Fresenius Medical Care - Bethlehem (Harvard), PA2017 8,275Sq. Ft. 2,143,9842,143,9840.2%
13.09CVS Pharmacy - Richmond (18th), IN1998 10,722Sq. Ft. 1,594,3221,594,3220.1%
13.10Napa Auto Parts- Jerome (Wabash), IL1974201715,294Sq. Ft. 1,427,2981,427,2980.1%
13.11Advance Auto Parts - Chicago (Cottage), IL2013 6,124Sq. Ft. 1,260,2741,260,2740.1%
13.12Dollar General - Panama City (US-231), FL2013 9,100Sq. Ft. 1,135,7651,135,7650.1%
13.13Dollar General - Elizabeth (Scenery), PA2017 9,026Sq. Ft. 1,078,0661,078,0660.1%
13.14Dollar General - Baton Rouge (Plank), LA2012 9,100Sq. Ft. 971,778971,7780.1%
13.15Dollar General - Altoona (14th), PA2017 7,489Sq. Ft. 911,041911,0410.1%
13.16Dollar General - Fayetteville (Strickland), NC2017 9,125Sq. Ft. 798,680798,6800.1%
13.17Dollar General - Odessa (FM 1936), TX2015 9,026Sq. Ft. 789,568789,5680.1%
14Courtyard Los Angeles Sherman Oaks19682017213Rooms258,21628,000,00028,000,0002.2%
15Warwick Mall19702010588,716Sq. Ft.12727,500,00027,500,0002.1%
1611311 McCormick Road1986 215,395Sq. Ft.11324,375,00024,375,0001.9%
17Kirkwood Plaza19622010309,924Sq. Ft.12523,790,00023,703,2551.8%
18Rainbow Sunset Pavilion - NV2007 104,795Sq. Ft.22023,100,00023,073,6861.8%
19StorQuest -  Los Angeles Hill Street19732009111,576Sq. Ft.19922,180,00022,180,0001.7%
20Woodbridge Commons1960, 2004 190,192Sq. Ft.11622,100,00022,100,0001.7%
21Peterson Retail PortfolioVarious 104,411Sq. Ft.21122,000,00022,000,0001.7%
21.01The Shops at Fair Lakes1988 24,442Sq. Ft. 14,000,00014,000,0001.1%
21.02Gateway Branch2016 79,969Sq. Ft. 8,000,0008,000,0000.6%
22Safeway - Renton, WA1996 61,951Sq. Ft.31019,200,00019,200,0001.5%
23Fremont Business Center2001 123,822Sq. Ft.14518,000,00018,000,0001.4%
24Everett Village19792007120,859Sq. Ft.14417,395,00017,395,0001.4%
25Hilton Garden Inn Boise Spectrum2002 137Rooms124,16317,050,00017,010,2731.3%
26East Towne Center19742018256,495Sq. Ft.6015,400,00015,383,2481.2%
27Goldorado Shopping Center1988 108,952Sq. Ft.13114,300,00014,300,0001.1%
28U Stor It San Diego Logan2016 98,242Sq. Ft.13813,600,00013,600,0001.1%
29Comfort Suites Golden West1999 85Rooms130,09511,100,00011,058,0430.9%
30Red Rock Business Center2009201274,010Sq. Ft.14911,000,00011,000,0000.9%
31Lawndale Commons2016 65,960Sq. Ft.16610,950,00010,950,0000.9%
32La Quinta Inn - Goodlettsville19872012122Rooms83,77210,250,00010,220,1780.8%
33Green Valley Ranch - Denver2003 49,200Sq. Ft.20710,162,50010,162,5000.8%
34Bayside Technology Park - Bldg 191986 76,976Sq. Ft.13010,000,0009,993,9020.8%
35Bridge Plaza Co-op, Inc.19622007130Units76,4359,950,0009,936,4840.8%
36Azalea PortfolioVarious 110,935Sq. Ft.889,750,0009,750,0000.8%
36.01Sherwood2001 54,110Sq. Ft. 5,937,0005,937,0000.5%
36.02College Station2003 56,825Sq. Ft. 3,813,0003,813,0000.3%
37Lois Realty PortfolioVariousVarious249Pads36,1459,000,0009,000,0000.7%
37.01Valkill1969 119Pads 4,965,5174,965,5170.4%
37.02Moorgate1960199048Pads 2,408,2762,408,2760.2%
37.03Stonegate1960 82Pads 1,626,2071,626,2070.1%
38O’Hare Business Center1966 189,986Sq. Ft.448,400,0008,389,1740.7%
39Highpoint-on-The Hudson Owners, Inc.19542011120Units62,5007,500,0007,500,0000.6%
40Wyndham House Owners Corp.19612002147Units47,6197,000,0007,000,0000.5%
41Best Western Sandman19732017112Rooms60,2686,750,0006,750,0000.5%
42Nathan Hale Owners Corp.19502007243Units27,5056,700,0006,683,6290.5%
43Riverwood Research Center1987200668,142Sq. Ft.886,020,0006,020,0000.5%
44F5 Networks2001201643,115Sq. Ft.1396,000,0006,000,0000.5%
45Las Gaviotas Shopping Center1987 90,283Sq. Ft.595,375,0005,362,3060.4%
46Park Center Circle2007 22,183Sq. Ft.2405,325,0005,325,0000.4%
47Whispering Pines - SC19772013144Units36,3365,250,0005,232,4440.4%
48American Mini Storage Colorado Springs2002 77,720Sq. Ft.675,200,0005,200,0000.4%
49StorageOne Durango2016 75,186Sq. Ft.604,500,0004,500,0000.3%
50Fry Road Retail Center2016 26,527Sq. Ft.1604,250,0004,250,0000.3%
51Arbrook Square2004 17,368Sq. Ft.2444,250,0004,245,0700.3%
52Esplanade Mini Storage1984 73,635Sq. Ft.544,000,0004,000,0000.3%
53Talon Centre1937199268,249Sq. Ft.584,000,0003,990,1010.3%
54190 East Mosholu Parkway Owners Corp.1937201254Units68,4233,700,0003,694,8340.3%
552390 Palisade Avenue Owners Corp.1964200158Units60,2973,500,0003,497,2050.3%
5660 Pineapple Residence Corp.1899200172Units47,7803,450,0003,440,1680.3%
576340 Middlebelt Road1998 77,508Sq. Ft.413,215,0003,215,0000.2%
58Worthington Industrial Park2008201563,000Sq. Ft.493,075,0003,071,5690.2%
5968 East Hartsdale Avenue Owners Corp.1928199467Units38,7512,600,0002,596,3470.2%
60Barclay Plaza North Owners, Inc.1965199658Units34,4832,000,0002,000,0000.2%
61320 West 84th Corp.1905201336Units55,5562,000,0002,000,0000.2%
62Crestwood Owners, Inc.19522005124Units16,1072,000,0001,997,2080.2%
63Sunnylane Of Bethpage Redevelopment Company Owners Corp.19962014300Units6,2621,880,0001,878,5450.1%
64AAA Self Storage - TX1993200552,050Sq. Ft.351,800,0001,797,9640.1%
65187 Pinehurst Owners Corp.1923200748Units33,1901,600,0001,593,1350.1%
662155 Bay Owner’s Corp.1962201685Units15,2521,300,0001,296,4020.1%
671264 Owners Corp.1905199722Units54,5451,200,0001,200,0000.1%
68Mates Owners Corp.1938200265Units16,9231,100,0001,100,0000.1%

 

 

 

 

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

          
Mortgage Loan NumberProperty NameMaturity Date or ARD Balloon Payment ($)ARD LoanOrigination DateFirst Pay DateLast IO Pay DateFirst P&I Pay DateMaturity Date or Anticipated Repayment DateARD Loan Maturity Date
1Apple Campus 394,000,000Y12/14/20172/6/20181/6/2028 1/6/20284/6/2031
2LARP I Portfolio90,000,000N12/22/20172/1/20181/1/2028 1/1/2028 
2.01Blackwood        
2.025500 Cornell        
2.03Clyde Manor        
2.04Woodlawn Terrace        
2.05Park Central        
2.06Maple Court        
2.07Ellis Street        
2.08Drexel Grand        
2.09Ellis Court        
2.10Kenwood Court        
2.11Woodlawn Court        
2.12Harper Court        
2.13925 E 46th Street        
2.14Yankee Hill        
2.15Drexel Terrace        
2.16Gillham House        
2.17Cornell Terrace        
2.185508 Cornell        
3Iron Guard Storage Portfolio86,000,000N1/9/20183/1/20182/1/2028 2/1/2028 
3.01Camas        
3.02Webster        
3.03Gum Branch        
3.046th Avenue        
3.05Katy        
3.06La Porte        
3.07Denton        
3.08Prater Way        
3.09Shurling        
3.10Adamsville        
3.11Troy        
3.12Conroe        
3.13Del Valle        
3.14Tomball        
3.15Canyon Lake        
3.16Riverside        
3.17Bertram        
3.18Center        
3.19Key        
3.2Wylds        
3.21Marine        
3.22Donna        
4Wisconsin Hotel Portfolio56,425,532N1/4/20183/1/2018 3/1/20182/1/2028 
4.01Holiday Inn - Madison West        
4.02Fairfield Inn - Oak Creek        
4.03Holiday Inn - Fond Du Lac        
4.04Holiday Inn Express - Fond Du Lac        
4.05Baymont Inn - Madison        
4.06Comfort Inn & Suites - Appleton Airport        
4.07Holiday Inn Express - Oshkosh        
4.08Comfort Inn & Suites - Milwaukee Airport        
4.09Comfort Inn & Suites - Madison West        
4.10Holiday Inn Express - Milwaukee Airport        
4.11Comfort Inn & Suites - Fond Du Lac        
5Brookwood Chase Portfolio65,000,000N12/13/20172/1/20181/1/2028 1/1/2028 
5.01Old Hammond        
5.02Coursey        
5.03Siegen        
5.04Staring        
5.05Capital Court        
5.06Lapalco        
5.07Wall        
5.08Willow        
5.09Westminster        
6Extra Space Self Storage Portfolio60,000,000N11/30/20171/1/201812/1/2027 12/1/2027 
6.01Henderson - Stephanie Place        
6.02Brookfield - Federal Road        
6.03Kingston - Sawkill Road        
6.04Lake Elsinore - Central Avenue        
6.05Doylestown - North Broad Street        
6.06Pennsauken - South Crescent Boulevard        
6.07New Paltz - South Putt Corners Road        
6.08Tyngsborough - Industrial Way        
6.09Hemet - South Sanderson        
6.10Bensalem - 1525 Bristol Pike        
6.11Eastpoint - Lakewood Avenue        
6.12Howell - Route 9 South        
6.13Lawrenceville - Hurricane Shoals Road        
6.14Lawnside - White Horse Pike        
6.15Phoenix - West Peoria        
6.16Mount Laurel - Ark Road        
6.17Burlington - Cadillac Road        
6.18Cherry Hill - Marlton Pike        
6.19Bensalem - Knights Road        
6.2Albuquerque - Ellison Road  Northwest        
6.21Modesto - Crows Landing        
6.22Auburndale - US Highway 92 West        
6.23San Bernardino - West Club Center Drive        
6.24Memphis - Mount Moriah Terrace        
6.25Hesperia - Mariposa Road        
6.26Memphis - Covington Way        
6.27St. Louis - Halls Ferry Road        
6.28Killeen - Jasper Drive        
6.29Albuquerque - Airport Drive Northwest        
6.30Memphis - Gateway Drive        
6.31Victorville - Yates Road        
6.32Las Vegas - North Lamont Street        
6.33Columbus - East Main Street        
6.34Memphis - Raleigh-LaGrange        
6.35Memphis - 5675 Summer Avenue        
6.36Memphis - Madison Avenue        
7Baybrook Lifestyle and Power Center60,000,000N11/17/20171/1/201812/1/2027 12/1/2027 
82020 Southwest 4th Avenue44,250,000N12/11/20171/11/201812/11/2027 12/11/2027 
9Roedel Hotel Portfolio35,431,932N11/22/20171/1/2018 1/1/201812/1/2027 
9.01Hilton Garden Inn - Manchester        
9.02Hilton Garden Inn - Fishkill        
9.03Holiday Inn Express - Auburn        
10Moffett Towers II - Building 237,187,837N11/16/20171/6/201812/6/20221/6/202312/6/2027 
11One Kennedy Square31,929,142N1/19/20183/11/20182/11/20213/11/20212/11/2028 
12One Newark Center30,089,198N11/30/20171/1/201812/1/20201/1/202112/1/2027 
13ExchangeRight Portfolio 1833,441,294N11/10/20171/1/201812/1/2027 12/1/2027 
13.01Walgreens - Chicago (Belmont), IL        
13.02Hobby Lobby - Fort Wayne (Coldwater), IN        
13.03Walgreens - Chicago (Central), IL        
13.04Walgreens - League City (Main), TX        
13.05Tractor Supply - Meraux (Archbishop), LA        
13.06Tractor Supply - Collinsville (136th), OK        
13.07Walgreens - Ocala (East Silver Springs Blvd), FL        
13.08Fresenius Medical Care - Bethlehem (Harvard), PA        
13.09CVS Pharmacy - Richmond (18th), IN        
13.10Napa Auto Parts- Jerome (Wabash), IL        
13.11Advance Auto Parts - Chicago (Cottage), IL        
13.12Dollar General - Panama City (US-231), FL        
13.13Dollar General - Elizabeth (Scenery), PA        
13.14Dollar General - Baton Rouge (Plank), LA        
13.15Dollar General - Altoona (14th), PA        
13.16Dollar General - Fayetteville (Strickland), NC        
13.17Dollar General - Odessa (FM 1936), TX        
14Courtyard Los Angeles Sherman Oaks24,491,954N11/30/20171/11/201812/11/20201/11/202112/11/2027 
15Warwick Mall25,142,487N9/14/201711/1/201710/1/202211/1/202210/1/2027 
1611311 McCormick Road21,264,258N12/7/20172/1/20181/1/20212/1/20211/1/2028 
17Kirkwood Plaza19,290,498N10/26/201712/1/2017 12/1/201711/1/2027 
18Rainbow Sunset Pavilion - NV18,800,525N1/11/20182/11/2018 2/11/20181/11/2028 
19StorQuest -  Los Angeles Hill Street22,180,000N12/19/20172/1/20181/1/2028 1/1/2028 
20Woodbridge Commons22,100,000N11/15/20171/1/201812/1/2027 12/1/2027 
21Peterson Retail Portfolio20,133,874N1/16/20183/11/20182/11/20233/11/20232/11/2028 
21.01The Shops at Fair Lakes        
21.02Gateway Branch        
22Safeway - Renton, WA19,200,000N12/19/20172/11/20181/11/2028 1/11/2028 
23Fremont Business Center16,395,816N12/15/20172/11/20181/11/20232/11/20231/11/2028 
24Everett Village15,925,013N12/21/20172/11/20181/11/20232/11/20231/11/2028 
25Hilton Garden Inn Boise Spectrum13,835,402N11/17/20171/11/2018 1/11/201812/11/2027 
26East Towne Center12,617,436N12/14/20172/1/2018 2/1/20181/1/2028 
27Goldorado Shopping Center14,300,000N9/7/201710/11/20179/11/2027 9/11/2027 
28U Stor It San Diego Logan13,600,000N12/19/20172/1/20181/1/2028 1/1/2028 
29Comfort Suites Golden West8,947,317N10/18/201712/1/2017 12/1/201711/1/2027 
30Red Rock Business Center11,000,000N12/15/20172/1/20181/1/2028 1/1/2028 
31Lawndale Commons10,950,000N12/13/20172/1/20181/1/2028 1/1/2028 
32La Quinta Inn - Goodlettsville7,753,114N11/29/20171/1/2018 1/1/201812/1/2027 
33Green Valley Ranch - Denver8,883,500N11/16/20171/11/201812/11/20201/11/202112/11/2027 
34Bayside Technology Park - Bldg 198,962,843N12/19/20172/11/2018 2/11/20181/11/2028 
35Bridge Plaza Co-op, Inc.7,874,196N12/28/20172/1/2018 2/1/20181/1/2028 
36Azalea Portfolio9,750,000N12/13/20172/1/20181/1/2028 1/1/2028 
36.01Sherwood        
36.02College Station        
37Lois Realty Portfolio6,212,964N1/5/20183/1/2018 3/1/20182/1/2028 
37.01Valkill        
37.02Moorgate        
37.03Stonegate        
38O’Hare Business Center6,706,496N12/13/20172/1/2018 2/1/20181/1/2028 
39Highpoint-on-The Hudson Owners, Inc.7,500,000N12/29/20172/1/20181/1/2028 1/1/2028 
40Wyndham House Owners Corp.7,000,000N10/25/201712/1/201711/1/2027 11/1/2027 
41Best Western Sandman5,102,450N1/4/20183/1/2018 3/1/20182/1/2028 
42Nathan Hale Owners Corp.5,879,474N10/31/201712/1/2017 12/1/201711/1/2027 
43Riverwood Research Center4,956,924N1/5/20183/1/2018 3/1/20182/1/2028 
44F5 Networks4,849,011N1/4/20183/1/2018 3/1/20182/1/2028 
45Las Gaviotas Shopping Center4,352,691N12/1/20171/11/2018 1/11/201812/11/2027 
46Park Center Circle4,571,965N12/15/20172/11/20181/11/20202/11/20201/11/2028 
47Whispering Pines - SC3,859,995N12/5/20171/11/2018 1/11/201812/11/2027 
48American Mini Storage Colorado Springs4,865,865N12/20/20172/11/20181/11/20212/11/20211/11/2025 
49StorageOne Durango4,500,000N12/1/20171/1/201812/1/2027 12/1/2027 
50Fry Road Retail Center4,250,000N11/22/20171/1/201812/1/2027 12/1/2027 
51Arbrook Square3,449,637N12/29/20172/1/2018 2/1/20181/1/2028 
52Esplanade Mini Storage4,000,000N11/30/20171/11/201812/11/2027 12/11/2027 
53Talon Centre3,215,795N12/8/20171/11/2018 1/11/201812/11/2027 
54190 East Mosholu Parkway Owners Corp.2,914,156N12/21/20172/1/2018 2/1/20181/1/2028 
552390 Palisade Avenue Owners Corp.3,062,714N12/19/20172/1/2018 2/1/20181/1/2028 
5660 Pineapple Residence Corp.2,708,328N11/30/20171/1/2018 1/1/201812/1/2027 
576340 Middlebelt Road3,215,000N12/14/20172/11/20181/11/2023 1/11/2023 
58Worthington Industrial Park2,510,221N12/21/20172/11/2018 2/11/20181/11/2028 
5968 East Hartsdale Avenue Owners Corp.2,045,513N12/29/20172/1/2018 2/1/20181/1/2028 
60Barclay Plaza North Owners, Inc.2,000,000N12/13/20172/1/20181/1/2028 1/1/2028 
61320 West 84th Corp.1,752,248N1/2/20183/1/2018 3/1/20182/1/2028 
62Crestwood Owners, Inc.1,575,220N12/29/20172/1/2018 2/1/20181/1/2028 
63Sunnylane Of Bethpage Redevelopment Company Owners Corp.1,650,258N12/29/20172/1/2018 2/1/20181/1/2028 
64AAA Self Storage - TX1,466,452N12/20/20172/11/2018 2/11/20181/11/2028 
65187 Pinehurst Owners Corp.1,261,122N11/1/201712/1/2017 12/1/201711/1/2027 
662155 Bay Owner’s Corp.1,025,834N11/30/20171/1/2018 1/1/201812/1/2027 
671264 Owners Corp.1,055,910N1/2/20183/1/2018 3/1/20182/1/2028 
68Mates Owners Corp.1,100,000N12/27/20172/1/20181/1/2028 1/1/2028 

 

 

 

 

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

          
Mortgage Loan NumberProperty NameGross Mortgage RateTrust Advisor FeeCertificate Administrator Fee RateServicing FeeCREFC® IP Royalty License Fee RateAsset Representations Reviewer Fee RateNet Mortgage RateInterest Accrual Method
1Apple Campus 33.36498%0.00210%0.00590%0.00500%0.00050%0.00025%3.35123%Actual/360
2LARP I Portfolio5.00400%0.00210%0.00590%0.00500%0.00050%0.00025%4.99025%Actual/360
2.01Blackwood        
2.025500 Cornell        
2.03Clyde Manor        
2.04Woodlawn Terrace        
2.05Park Central        
2.06Maple Court        
2.07Ellis Street        
2.08Drexel Grand        
2.09Ellis Court        
2.10Kenwood Court        
2.11Woodlawn Court        
2.12Harper Court        
2.13925 E 46th Street        
2.14Yankee Hill        
2.15Drexel Terrace        
2.16Gillham House        
2.17Cornell Terrace        
2.185508 Cornell        
3Iron Guard Storage Portfolio4.56650%0.00210%0.00590%0.00500%0.00050%0.00025%4.55275%Actual/360
3.01Camas        
3.02Webster        
3.03Gum Branch        
3.046th Avenue        
3.05Katy        
3.06La Porte        
3.07Denton        
3.08Prater Way        
3.09Shurling        
3.10Adamsville        
3.11Troy        
3.12Conroe        
3.13Del Valle        
3.14Tomball        
3.15Canyon Lake        
3.16Riverside        
3.17Bertram        
3.18Center        
3.19Key        
3.2Wylds        
3.21Marine        
3.22Donna        
4Wisconsin Hotel Portfolio5.33000%0.00210%0.00590%0.00500%0.00050%0.00025%5.31625%Actual/360
4.01Holiday Inn - Madison West        
4.02Fairfield Inn - Oak Creek        
4.03Holiday Inn - Fond Du Lac        
4.04Holiday Inn Express - Fond Du Lac        
4.05Baymont Inn - Madison        
4.06Comfort Inn & Suites - Appleton Airport        
4.07Holiday Inn Express - Oshkosh        
4.08Comfort Inn & Suites - Milwaukee Airport        
4.09Comfort Inn & Suites - Madison West        
4.10Holiday Inn Express - Milwaukee Airport        
4.11Comfort Inn & Suites - Fond Du Lac        
5Brookwood Chase Portfolio4.07000%0.00210%0.00590%0.02250%0.00050%0.00025%4.03875%Actual/360
5.01Old Hammond        
5.02Coursey        
5.03Siegen        
5.04Staring        
5.05Capital Court        
5.06Lapalco        
5.07Wall        
5.08Willow        
5.09Westminster        
6Extra Space Self Storage Portfolio4.17500%0.00210%0.00590%0.02000%0.00050%0.00025%4.14625%Actual/360
6.01Henderson - Stephanie Place        
6.02Brookfield - Federal Road        
6.03Kingston - Sawkill Road        
6.04Lake Elsinore - Central Avenue        
6.05Doylestown - North Broad Street        
6.06Pennsauken - South Crescent Boulevard        
6.07New Paltz - South Putt Corners Road        
6.08Tyngsborough - Industrial Way        
6.09Hemet - South Sanderson        
6.10Bensalem - 1525 Bristol Pike        
6.11Eastpoint - Lakewood Avenue        
6.12Howell - Route 9 South        
6.13Lawrenceville - Hurricane Shoals Road        
6.14Lawnside - White Horse Pike        
6.15Phoenix - West Peoria        
6.16Mount Laurel - Ark Road        
6.17Burlington - Cadillac Road        
6.18Cherry Hill - Marlton Pike        
6.19Bensalem - Knights Road        
6.2Albuquerque - Ellison Road  Northwest        
6.21Modesto - Crows Landing        
6.22Auburndale - US Highway 92 West        
6.23San Bernardino - West Club Center Drive        
6.24Memphis - Mount Moriah Terrace        
6.25Hesperia - Mariposa Road        
6.26Memphis - Covington Way        
6.27St. Louis - Halls Ferry Road        
6.28Killeen - Jasper Drive        
6.29Albuquerque - Airport Drive Northwest        
6.30Memphis - Gateway Drive        
6.31Victorville - Yates Road        
6.32Las Vegas - North Lamont Street        
6.33Columbus - East Main Street        
6.34Memphis - Raleigh-LaGrange        
6.35Memphis - 5675 Summer Avenue        
6.36Memphis - Madison Avenue        
7Baybrook Lifestyle and Power Center3.77000%0.00210%0.00590%0.00500%0.00050%0.00025%3.75625%Actual/360
82020 Southwest 4th Avenue3.96100%0.00210%0.00590%0.00500%0.00050%0.00025%3.94725%Actual/360
9Roedel Hotel Portfolio5.07200%0.00210%0.00590%0.00500%0.00050%0.00025%5.05825%Actual/360
9.01Hilton Garden Inn - Manchester        
9.02Hilton Garden Inn - Fishkill        
9.03Holiday Inn Express - Auburn        
10Moffett Towers II - Building 23.61890%0.00210%0.00590%0.00500%0.00050%0.00025%3.60515%Actual/360
11One Kennedy Square4.60000%0.00210%0.00590%0.03250%0.00050%0.00025%4.55875%Actual/360
12One Newark Center4.25000%0.00210%0.00590%0.00500%0.00050%0.00025%4.23625%Actual/360
13ExchangeRight Portfolio 184.08800%0.00210%0.00590%0.02250%0.00050%0.00025%4.05675%Actual/360
13.01Walgreens - Chicago (Belmont), IL        
13.02Hobby Lobby - Fort Wayne (Coldwater), IN        
13.03Walgreens - Chicago (Central), IL        
13.04Walgreens - League City (Main), TX        
13.05Tractor Supply - Meraux (Archbishop), LA        
13.06Tractor Supply - Collinsville (136th), OK        
13.07Walgreens - Ocala (East Silver Springs Blvd), FL        
13.08Fresenius Medical Care - Bethlehem (Harvard), PA        
13.09CVS Pharmacy - Richmond (18th), IN        
13.10Napa Auto Parts- Jerome (Wabash), IL        
13.11Advance Auto Parts - Chicago (Cottage), IL        
13.12Dollar General - Panama City (US-231), FL        
13.13Dollar General - Elizabeth (Scenery), PA        
13.14Dollar General - Baton Rouge (Plank), LA        
13.15Dollar General - Altoona (14th), PA        
13.16Dollar General - Fayetteville (Strickland), NC        
13.17Dollar General - Odessa (FM 1936), TX        
14Courtyard Los Angeles Sherman Oaks4.47400%0.00210%0.00590%0.00500%0.00050%0.00025%4.46025%Actual/360
15Warwick Mall4.44500%0.00210%0.00590%0.01500%0.00050%0.00025%4.42125%Actual/360
1611311 McCormick Road4.36100%0.00210%0.00590%0.00500%0.00050%0.00025%4.34725%Actual/360
17Kirkwood Plaza4.59000%0.00210%0.00590%0.02250%0.00050%0.00025%4.55875%Actual/360
18Rainbow Sunset Pavilion - NV4.70000%0.00210%0.00590%0.00500%0.00050%0.00025%4.68625%Actual/360
19StorQuest -  Los Angeles Hill Street4.44600%0.00210%0.00590%0.00500%0.00050%0.00025%4.43225%Actual/360
20Woodbridge Commons4.35500%0.00210%0.00590%0.03500%0.00050%0.00025%4.31125%Actual/360
21Peterson Retail Portfolio4.51000%0.00210%0.00590%0.00500%0.00050%0.00025%4.49625%Actual/360
21.01The Shops at Fair Lakes        
21.02Gateway Branch        
22Safeway - Renton, WA4.50000%0.00210%0.00590%0.00500%0.00050%0.00025%4.48625%Actual/360
23Fremont Business Center4.22000%0.00210%0.00590%0.00500%0.00050%0.00025%4.20625%Actual/360
24Everett Village4.53000%0.00210%0.00590%0.00500%0.00050%0.00025%4.51625%Actual/360
25Hilton Garden Inn Boise Spectrum4.61000%0.00210%0.00590%0.00500%0.00050%0.00025%4.59625%Actual/360
26East Towne Center4.90000%0.00210%0.00590%0.00500%0.00050%0.00025%4.88625%Actual/360
27Goldorado Shopping Center4.09000%0.00210%0.00590%0.03500%0.00050%0.00025%4.04625%Actual/360
28U Stor It San Diego Logan4.55300%0.00210%0.00590%0.00500%0.00050%0.00025%4.53925%Actual/360
29Comfort Suites Golden West4.41700%0.00210%0.00590%0.00500%0.00050%0.00025%4.40325%Actual/360
30Red Rock Business Center4.61000%0.00210%0.00590%0.00500%0.00050%0.00025%4.59625%Actual/360
31Lawndale Commons4.65000%0.00210%0.00590%0.04250%0.00050%0.00025%4.59875%Actual/360
32La Quinta Inn - Goodlettsville5.32500%0.00210%0.00590%0.00500%0.00050%0.00025%5.31125%Actual/360
33Green Valley Ranch - Denver4.44600%0.00210%0.00590%0.00500%0.00050%0.00025%4.43225%Actual/360
34Bayside Technology Park - Bldg 194.55000%0.00210%0.00590%0.00500%0.00050%0.00025%4.53625%Actual/360
35Bridge Plaza Co-op, Inc.3.90000%0.00210%0.00590%0.08000%0.00050%0.00025%3.81125%Actual/360
36Azalea Portfolio4.15000%0.00210%0.00590%0.06250%0.00050%0.00025%4.07875%Actual/360
36.01Sherwood        
36.02College Station        
37Lois Realty Portfolio4.37700%0.00210%0.00590%0.00500%0.00050%0.00025%4.36325%Actual/360
37.01Valkill        
37.02Moorgate        
37.03Stonegate        
38O’Hare Business Center4.14500%0.00210%0.00590%0.00500%0.00050%0.00025%4.13125%Actual/360
39Highpoint-on-The Hudson Owners, Inc.3.75000%0.00210%0.00590%0.08000%0.00050%0.00025%3.66125%Actual/360
40Wyndham House Owners Corp.3.85000%0.00210%0.00590%0.08000%0.00050%0.00025%3.76125%Actual/360
41Best Western Sandman5.31300%0.00210%0.00590%0.00500%0.00050%0.00025%5.29925%Actual/360
42Nathan Hale Owners Corp.3.83000%0.00210%0.00590%0.08000%0.00050%0.00025%3.74125%Actual/360
43Riverwood Research Center5.05500%0.00210%0.00590%0.00500%0.00050%0.00025%5.04125%Actual/360
44F5 Networks4.49500%0.00210%0.00590%0.00500%0.00050%0.00025%4.48125%Actual/360
45Las Gaviotas Shopping Center4.55000%0.00210%0.00590%0.00500%0.00050%0.00025%4.53625%Actual/360
46Park Center Circle4.70000%0.00210%0.00590%0.00500%0.00050%0.00025%4.68625%Actual/360
47Whispering Pines - SC4.55000%0.00210%0.00590%0.00500%0.00050%0.00025%4.53625%Actual/360
48American Mini Storage Colorado Springs4.68000%0.00210%0.00590%0.00500%0.00050%0.00025%4.66625%Actual/360
49StorageOne Durango4.33200%0.00210%0.00590%0.00500%0.00050%0.00025%4.31825%Actual/360
50Fry Road Retail Center4.49000%0.00210%0.00590%0.08250%0.00050%0.00025%4.39875%Actual/360
51Arbrook Square4.62000%0.00210%0.00590%0.07250%0.00050%0.00025%4.53875%Actual/360
52Esplanade Mini Storage4.43000%0.00210%0.00590%0.00500%0.00050%0.00025%4.41625%Actual/360
53Talon Centre4.34000%0.00210%0.00590%0.00500%0.00050%0.00025%4.32625%Actual/360
54190 East Mosholu Parkway Owners Corp.3.77000%0.00210%0.00590%0.08000%0.00050%0.00025%3.68125%Actual/360
552390 Palisade Avenue Owners Corp.3.74000%0.00210%0.00590%0.08000%0.00050%0.00025%3.65125%Actual/360
5660 Pineapple Residence Corp.3.68000%0.00210%0.00590%0.08000%0.00050%0.00025%3.59125%Actual/360
576340 Middlebelt Road4.99000%0.00210%0.00590%0.00500%0.00050%0.00025%4.97625%Actual/360
58Worthington Industrial Park4.79000%0.00210%0.00590%0.00500%0.00050%0.00025%4.77625%Actual/360
5968 East Hartsdale Avenue Owners Corp.3.74000%0.00210%0.00590%0.08000%0.00050%0.00025%3.65125%Actual/360
60Barclay Plaza North Owners, Inc.3.77000%0.00210%0.00590%0.08000%0.00050%0.00025%3.68125%Actual/360
61320 West 84th Corp.3.78000%0.00210%0.00590%0.08000%0.00050%0.00025%3.69125%Actual/360
62Crestwood Owners, Inc.3.77000%0.00210%0.00590%0.08000%0.00050%0.00025%3.68125%Actual/360
63Sunnylane Of Bethpage Redevelopment Company Owners Corp.3.84000%0.00210%0.00590%0.08000%0.00050%0.00025%3.75125%Actual/360
64AAA Self Storage - TX4.73000%0.00210%0.00590%0.00500%0.00050%0.00025%4.71625%Actual/360
65187 Pinehurst Owners Corp.3.79000%0.00210%0.00590%0.08000%0.00050%0.00025%3.70125%Actual/360
662155 Bay Owner’s Corp.3.82000%0.00210%0.00590%0.08000%0.00050%0.00025%3.73125%Actual/360
671264 Owners Corp.3.92000%0.00210%0.00590%0.08000%0.00050%0.00025%3.83125%Actual/360
68Mates Owners Corp.3.91000%0.00210%0.00590%0.08000%0.00050%0.00025%3.82125%Actual/360

 

 

 

 

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

          
Mortgage Loan NumberProperty NameMonthly P&I Payment ($)Amortization TypeInterest Accrual Method During IOOriginal 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.)
1Apple Campus 3267,250.91Interest-only, ARDActual/3601201191201190
2LARP I Portfolio380,512.50Interest-only, BalloonActual/3601201191201190
2.01Blackwood        
2.025500 Cornell        
2.03Clyde Manor        
2.04Woodlawn Terrace        
2.05Park Central        
2.06Maple Court        
2.07Ellis Street        
2.08Drexel Grand        
2.09Ellis Court        
2.10Kenwood Court        
2.11Woodlawn Court        
2.12Harper Court        
2.13925 E 46th Street        
2.14Yankee Hill        
2.15Drexel Terrace        
2.16Gillham House        
2.17Cornell Terrace        
2.185508 Cornell        
3Iron Guard Storage Portfolio331,811.19Interest-only, BalloonActual/3601201201201200
3.01Camas        
3.02Webster        
3.03Gum Branch        
3.046th Avenue        
3.05Katy        
3.06La Porte        
3.07Denton        
3.08Prater Way        
3.09Shurling        
3.10Adamsville        
3.11Troy        
3.12Conroe        
3.13Del Valle        
3.14Tomball        
3.15Canyon Lake        
3.16Riverside        
3.17Bertram        
3.18Center        
3.19Key        
3.2Wylds        
3.21Marine        
3.22Donna        
4Wisconsin Hotel Portfolio450,566.67Amortizing Balloon 12012000300
4.01Holiday Inn - Madison West        
4.02Fairfield Inn - Oak Creek        
4.03Holiday Inn - Fond Du Lac        
4.04Holiday Inn Express - Fond Du Lac        
4.05Baymont Inn - Madison        
4.06Comfort Inn & Suites - Appleton Airport        
4.07Holiday Inn Express - Oshkosh        
4.08Comfort Inn & Suites - Milwaukee Airport        
4.09Comfort Inn & Suites - Madison West        
4.10Holiday Inn Express - Milwaukee Airport        
4.11Comfort Inn & Suites - Fond Du Lac        
5Brookwood Chase Portfolio223,520.25Interest-only, BalloonActual/3601201191201190
5.01Old Hammond        
5.02Coursey        
5.03Siegen        
5.04Staring        
5.05Capital Court        
5.06Lapalco        
5.07Wall        
5.08Willow        
5.09Westminster        
6Extra Space Self Storage Portfolio211,649.31Interest-only, BalloonActual/3601201181201180
6.01Henderson - Stephanie Place        
6.02Brookfield - Federal Road        
6.03Kingston - Sawkill Road        
6.04Lake Elsinore - Central Avenue        
6.05Doylestown - North Broad Street        
6.06Pennsauken - South Crescent Boulevard        
6.07New Paltz - South Putt Corners Road        
6.08Tyngsborough - Industrial Way        
6.09Hemet - South Sanderson        
6.10Bensalem - 1525 Bristol Pike        
6.11Eastpoint - Lakewood Avenue        
6.12Howell - Route 9 South        
6.13Lawrenceville - Hurricane Shoals Road        
6.14Lawnside - White Horse Pike        
6.15Phoenix - West Peoria        
6.16Mount Laurel - Ark Road        
6.17Burlington - Cadillac Road        
6.18Cherry Hill - Marlton Pike        
6.19Bensalem - Knights Road        
6.2Albuquerque - Ellison Road  Northwest        
6.21Modesto - Crows Landing        
6.22Auburndale - US Highway 92 West        
6.23San Bernardino - West Club Center Drive        
6.24Memphis - Mount Moriah Terrace        
6.25Hesperia - Mariposa Road        
6.26Memphis - Covington Way        
6.27St. Louis - Halls Ferry Road        
6.28Killeen - Jasper Drive        
6.29Albuquerque - Airport Drive Northwest        
6.30Memphis - Gateway Drive        
6.31Victorville - Yates Road        
6.32Las Vegas - North Lamont Street        
6.33Columbus - East Main Street        
6.34Memphis - Raleigh-LaGrange        
6.35Memphis - 5675 Summer Avenue        
6.36Memphis - Madison Avenue        
7Baybrook Lifestyle and Power Center191,118.06Interest-only, BalloonActual/3601201181201180
82020 Southwest 4th Avenue148,090.51Interest-only, BalloonActual/3601201181201180
9Roedel Hotel Portfolio232,729.14Amortizing Balloon 12011800360
9.01Hilton Garden Inn - Manchester        
9.02Hilton Garden Inn - Fishkill        
9.03Holiday Inn Express - Auburn        
10Moffett Towers II - Building 2187,979.57Interest-only, Amortizing BalloonActual/3601201186058360
11One Kennedy Square186,602.55Interest-only, Amortizing BalloonActual/3601201203636360
12One Newark Center170,112.81Interest-only, Amortizing BalloonActual/3601201183634360
13ExchangeRight Portfolio 18115,505.61Interest-only, BalloonActual/3601201181201180
13.01Walgreens - Chicago (Belmont), IL        
13.02Hobby Lobby - Fort Wayne (Coldwater), IN        
13.03Walgreens - Chicago (Central), IL        
13.04Walgreens - League City (Main), TX        
13.05Tractor Supply - Meraux (Archbishop), LA        
13.06Tractor Supply - Collinsville (136th), OK        
13.07Walgreens - Ocala (East Silver Springs Blvd), FL        
13.08Fresenius Medical Care - Bethlehem (Harvard), PA        
13.09CVS Pharmacy - Richmond (18th), IN        
13.10Napa Auto Parts- Jerome (Wabash), IL        
13.11Advance Auto Parts - Chicago (Cottage), IL        
13.12Dollar General - Panama City (US-231), FL        
13.13Dollar General - Elizabeth (Scenery), PA        
13.14Dollar General - Baton Rouge (Plank), LA        
13.15Dollar General - Altoona (14th), PA        
13.16Dollar General - Fayetteville (Strickland), NC        
13.17Dollar General - Odessa (FM 1936), TX        
14Courtyard Los Angeles Sherman Oaks141,439.65Interest-only, Amortizing BalloonActual/3601201183634360
15Warwick Mall138,441.21Interest-only, Amortizing BalloonActual/3601201166056360
1611311 McCormick Road121,499.59Interest-only, Amortizing BalloonActual/3601201193635360
17Kirkwood Plaza121,815.96Amortizing Balloon 12011700360
18Rainbow Sunset Pavilion - NV119,805.33Amortizing Balloon 12011900360
19StorQuest -  Los Angeles Hill Street83,318.25Interest-only, BalloonActual/3601201191201190
20Woodbridge Commons81,318.54Interest-only, BalloonActual/3601201181201180
21Peterson Retail Portfolio111,601.53Interest-only, Amortizing BalloonActual/3601201206060360
21.01The Shops at Fair Lakes        
21.02Gateway Branch        
22Safeway - Renton, WA73,000.00Interest-only, BalloonActual/3601201191201190
23Fremont Business Center88,233.34Interest-only, Amortizing BalloonActual/3601201196059360
24Everett Village88,448.25Interest-only, Amortizing BalloonActual/3601201196059360
25Hilton Garden Inn Boise Spectrum87,507.79Amortizing Balloon 12011800360
26East Towne Center81,731.91Amortizing Balloon 12011900360
27Goldorado Shopping Center49,416.10Interest-only, BalloonActual/3601201151201150
28U Stor It San Diego Logan52,317.34Interest-only, BalloonActual/3601201191201190
29Comfort Suites Golden West55,695.98Amortizing Balloon 12011700360
30Red Rock Business Center42,845.25Interest-only, BalloonActual/3601201191201190
31Lawndale Commons43,020.57Interest-only, BalloonActual/3601201191201190
32La Quinta Inn - Goodlettsville61,877.27Amortizing Balloon 12011800300
33Green Valley Ranch - Denver51,166.34Interest-only, Amortizing BalloonActual/3601201183634360
34Bayside Technology Park - Bldg 1945,278.19Amortizing Balloon 12011900480
35Bridge Plaza Co-op, Inc.46,930.99Amortizing Balloon 12011900360
36Azalea Portfolio34,187.07Interest-only, BalloonActual/3601201191201190
36.01Sherwood        
36.02College Station        
37Lois Realty Portfolio51,785.67Amortizing Balloon 12012000276
37.01Valkill        
37.02Moorgate        
37.03Stonegate        
38O’Hare Business Center40,808.24Amortizing Balloon 12011900360
39Highpoint-on-The Hudson Owners, Inc.23,763.02Interest-only, BalloonActual/3601201191201190
40Wyndham House Owners Corp.22,770.25Interest-only, BalloonActual/3601201171201170
41Best Western Sandman40,700.49Amortizing Balloon 12012000300
42Nathan Hale Owners Corp.27,297.69Amortizing Balloon 12011700480
43Riverwood Research Center32,519.32Amortizing Balloon 12012000360
44F5 Networks30,383.30Amortizing Balloon 12012000360
45Las Gaviotas Shopping Center27,394.25Amortizing Balloon 12011800360
46Park Center Circle27,617.46Interest-only, Amortizing BalloonActual/3601201192423360
47Whispering Pines - SC29,330.40Amortizing Balloon 12011800300
48American Mini Storage Colorado Springs26,906.69Interest-only, Amortizing BalloonActual/36084833635360
49StorageOne Durango16,470.63Interest-only, BalloonActual/3601201181201180
50Fry Road Retail Center16,122.95Interest-only, BalloonActual/3601201181201180
51Arbrook Square21,838.21Amortizing Balloon 12011900360
52Esplanade Mini Storage14,971.76Interest-only, BalloonActual/3601201181201180
53Talon Centre19,888.92Amortizing Balloon 12011800360
54190 East Mosholu Parkway Owners Corp.17,177.29Amortizing Balloon 12011900360
552390 Palisade Avenue Owners Corp.14,067.03Amortizing Balloon 12011900480
5660 Pineapple Residence Corp.15,840.76Amortizing Balloon 12011800360
576340 Middlebelt Road13,554.72Interest-only, BalloonActual/360605960590
58Worthington Industrial Park16,114.88Amortizing Balloon 12011900360
5968 East Hartsdale Avenue Owners Corp.12,026.26Amortizing Balloon 12011900360
60Barclay Plaza North Owners, Inc.6,370.60Interest-only, BalloonActual/3601201191201190
61320 West 84th Corp.8,087.22Amortizing Balloon 12012000480
62Crestwood Owners, Inc.9,285.02Amortizing Balloon 12011900360
63Sunnylane Of Bethpage Redevelopment Company Owners Corp.7,671.21Amortizing Balloon 12011900480
64AAA Self Storage - TX9,367.97Amortizing Balloon 12011900360
65187 Pinehurst Owners Corp.7,446.21Amortizing Balloon 12011700360
662155 Bay Owner’s Corp.6,072.26Amortizing Balloon 12011800360
671264 Owners Corp.4,955.72Amortizing Balloon 12012000480
68Mates Owners Corp.3,633.95Interest-only, BalloonActual/3601201191201190

 

 

 

 

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

          
Mortgage Loan NumberProperty NameRemaining Amort Term (Mos.)SeasoningPrepayment ProvisionsGrace Period Default (Days)Grace Period Late (Days)Appraised Value ($)Appraisal DateCoop -Rental Value
1Apple Campus 301L(25),D(88),O(7)00773,600,0006/1/2019 
2LARP I Portfolio01L(25),D(88),O(7)50140,530,00011/3/2017 
2.01Blackwood     26,200,00011/3/2017 
2.025500 Cornell     19,000,00011/3/2017 
2.03Clyde Manor     12,930,00011/3/2017 
2.04Woodlawn Terrace     10,600,00011/3/2017 
2.05Park Central     9,880,00011/3/2017 
2.06Maple Court     8,760,00011/3/2017 
2.07Ellis Street     8,350,00011/3/2017 
2.08Drexel Grand     7,800,00011/3/2017 
2.09Ellis Court     7,040,00011/3/2017 
2.10Kenwood Court     7,000,00011/3/2017 
2.11Woodlawn Court     6,200,00011/3/2017 
2.12Harper Court     3,380,00011/3/2017 
2.13925 E 46th Street     2,760,00011/3/2017 
2.14Yankee Hill     2,420,00011/3/2017 
2.15Drexel Terrace     2,810,00011/3/2017 
2.16Gillham House     2,200,00011/3/2017 
2.17Cornell Terrace     2,000,00011/3/2017 
2.185508 Cornell     1,200,00011/3/2017 
3Iron Guard Storage Portfolio00L(24),D(92),O(4)50138,060,000Various 
3.01Camas     11,670,00011/14/2017 
3.02Webster     9,740,00011/10/2017 
3.03Gum Branch     7,700,00011/8/2017 
3.046th Avenue     6,430,00011/9/2017 
3.05Katy     6,310,00011/10/2017 
3.06La Porte     6,270,00011/10/2017 
3.07Denton     6,000,00011/9/2017 
3.08Prater Way     5,740,00011/7/2017 
3.09Shurling     5,700,00011/8/2017 
3.10Adamsville     5,620,00011/9/2017 
3.11Troy     5,600,00011/9/2017 
3.12Conroe     5,580,00011/10/2017 
3.13Del Valle     5,320,00011/7/2017 
3.14Tomball     5,140,00011/10/2017 
3.15Canyon Lake     4,700,00011/7/2017 
3.16Riverside     4,310,00011/9/2017 
3.17Bertram     3,750,00011/9/2017 
3.18Center     3,700,00011/8/2017 
3.19Key     3,500,00011/8/2017 
3.2Wylds     3,450,00011/9/2017 
3.21Marine     2,980,00011/8/2017 
3.22Donna     2,370,00011/8/2017 
4Wisconsin Hotel Portfolio3000L(24),D(92),O(4)50118,010,000Various 
4.01Holiday Inn - Madison West     18,160,00011/20/2017 
4.02Fairfield Inn - Oak Creek     13,480,00011/22/2017 
4.03Holiday Inn - Fond Du Lac     16,200,00011/17/2017 
4.04Holiday Inn Express - Fond Du Lac     11,670,00011/17/2017 
4.05Baymont Inn - Madison     10,160,00011/20/2017 
4.06Comfort Inn & Suites - Appleton Airport     8,430,00011/17/2017 
4.07Holiday Inn Express - Oshkosh     8,170,00011/17/2017 
4.08Comfort Inn & Suites - Milwaukee Airport     8,490,00011/22/2017 
4.09Comfort Inn & Suites - Madison West     7,240,00011/20/2017 
4.10Holiday Inn Express - Milwaukee Airport     12,230,00011/22/2017 
4.11Comfort Inn & Suites - Fond Du Lac     3,780,00011/17/2017 
5Brookwood Chase Portfolio01L(25),D(90),O(5)50110,330,000Various 
5.01Old Hammond     21,250,00010/25/2017 
5.02Coursey     16,410,00010/25/2017 
5.03Siegen     13,370,00010/25/2017 
5.04Staring     12,930,00010/25/2017 
5.05Capital Court     11,160,00010/25/2017 
5.06Lapalco     11,050,00010/30/2017 
5.07Wall     10,130,00010/30/2017 
5.08Willow     7,430,00010/25/2017 
5.09Westminster     6,600,00010/25/2017 
6Extra Space Self Storage Portfolio02L(26),D(87),O(7)50299,250,00011/1/2017 
6.01Henderson - Stephanie Place     18,700,00011/1/2017 
6.02Brookfield - Federal Road     13,800,00011/1/2017 
6.03Kingston - Sawkill Road     12,400,00011/1/2017 
6.04Lake Elsinore - Central Avenue     12,300,00011/1/2017 
6.05Doylestown - North Broad Street     11,400,00011/1/2017 
6.06Pennsauken - South Crescent Boulevard     12,300,00011/1/2017 
6.07New Paltz - South Putt Corners Road     10,900,00011/1/2017 
6.08Tyngsborough - Industrial Way     10,300,00011/1/2017 
6.09Hemet - South Sanderson     11,000,00011/1/2017 
6.10Bensalem - 1525 Bristol Pike     10,800,00011/1/2017 
6.11Eastpoint - Lakewood Avenue     11,150,00011/1/2017 
6.12Howell - Route 9 South     10,000,00011/1/2017 
6.13Lawrenceville - Hurricane Shoals Road     9,150,00011/1/2017 
6.14Lawnside - White Horse Pike     10,300,00011/1/2017 
6.15Phoenix - West Peoria     9,300,00011/1/2017 
6.16Mount Laurel - Ark Road     7,700,00011/1/2017 
6.17Burlington - Cadillac Road     7,700,00011/1/2017 
6.18Cherry Hill - Marlton Pike     7,500,00011/1/2017 
6.19Bensalem - Knights Road     7,600,00011/1/2017 
6.2Albuquerque - Ellison Road  Northwest     6,900,00011/1/2017 
6.21Modesto - Crows Landing     6,000,00011/1/2017 
6.22Auburndale - US Highway 92 West     5,700,00011/1/2017 
6.23San Bernardino - West Club Center Drive     6,300,00011/1/2017 
6.24Memphis - Mount Moriah Terrace     5,650,00011/1/2017 
6.25Hesperia - Mariposa Road     5,600,00011/1/2017 
6.26Memphis - Covington Way     5,300,00011/1/2017 
6.27St. Louis - Halls Ferry Road     5,100,00011/1/2017 
6.28Killeen - Jasper Drive     6,000,00010/7/2017 
6.29Albuquerque - Airport Drive Northwest     4,500,00011/1/2017 
6.30Memphis - Gateway Drive     3,650,00011/1/2017 
6.31Victorville - Yates Road     3,800,00011/1/2017 
6.32Las Vegas - North Lamont Street     3,800,00011/1/2017 
6.33Columbus - East Main Street     2,750,00011/1/2017 
6.34Memphis - Raleigh-LaGrange     2,700,00011/1/2017 
6.35Memphis - 5675 Summer Avenue     2,350,00011/1/2017 
6.36Memphis - Madison Avenue     2,250,00011/1/2017 
7Baybrook Lifestyle and Power Center02L(26),D(90),O(4) 2, once every 12-month period0241,000,0007/1/2018 
82020 Southwest 4th Avenue02L(26),GRTR 1% or YM or D(87),O(7)0565,170,00011/1/2017 
9Roedel Hotel Portfolio3582L(26),D(90),O(4)0058,800,0009/28/2017 
9.01Hilton Garden Inn - Manchester     28,400,0009/28/2017 
9.02Hilton Garden Inn - Fishkill     16,500,0009/28/2017 
9.03Holiday Inn Express - Auburn     13,900,0009/28/2017 
10Moffett Towers II - Building 23602L(26),D(87),O(7)00351,000,00010/18/2017 
11One Kennedy Square3600L(24),D(92),O(4)0052,500,00011/20/2017 
12One Newark Center3602L(26),D(90),O(4)5094,000,00010/10/2017 
13ExchangeRight Portfolio 1802L(26),D(90),O(4)4554,520,000Various 
13.01Walgreens - Chicago (Belmont), IL     7,075,00010/21/2017 
13.02Hobby Lobby - Fort Wayne (Coldwater), IN     5,500,00010/21/2017 
13.03Walgreens - Chicago (Central), IL     5,625,00010/21/2017 
13.04Walgreens - League City (Main), TX     5,000,00010/19/2017 
13.05Tractor Supply - Meraux (Archbishop), LA     3,930,0009/27/2017 
13.06Tractor Supply - Collinsville (136th), OK     3,840,0009/26/2017 
13.07Walgreens - Ocala (East Silver Springs Blvd), FL     3,750,00010/18/2017 
13.08Fresenius Medical Care - Bethlehem (Harvard), PA     3,530,00010/20/2017 
13.09CVS Pharmacy - Richmond (18th), IN     2,625,0008/31/2017 
13.10Napa Auto Parts- Jerome (Wabash), IL     2,350,00010/25/2017 
13.11Advance Auto Parts - Chicago (Cottage), IL     2,075,00010/21/2017 
13.12Dollar General - Panama City (US-231), FL     1,870,00010/17/2017 
13.13Dollar General - Elizabeth (Scenery), PA     1,775,00010/20/2017 
13.14Dollar General - Baton Rouge (Plank), LA     1,600,0009/11/2017 
13.15Dollar General - Altoona (14th), PA     1,500,00010/20/2017 
13.16Dollar General - Fayetteville (Strickland), NC     1,175,0009/15/2017 
13.17Dollar General - Odessa (FM 1936), TX     1,300,00010/24/2017 
14Courtyard Los Angeles Sherman Oaks3602L(26),D(90),O(4)0085,900,00010/6/2017 
15Warwick Mall3604L(28),D(87),O(5)40158,000,0007/28/2017 
1611311 McCormick Road3601L(25),D(91),O(4)0034,000,00010/3/2017 
17Kirkwood Plaza3573L(27),D(89),O(4)5055,770,0009/5/2017 
18Rainbow Sunset Pavilion - NV3591L(25),D(91),O(4)0033,000,00010/24/2017 
19StorQuest -  Los Angeles Hill Street01L(25),GRTR 1% or YM or D(88),O(7)0035,600,00010/20/2017 
20Woodbridge Commons02L(26),D(87),O(7)5041,200,00010/10/2017 
21Peterson Retail Portfolio3600L(24),D(92),O(4)0538,200,00011/13/2017 
21.01The Shops at Fair Lakes     25,500,00011/13/2017 
21.02Gateway Branch     12,700,00011/13/2017 
22Safeway - Renton, WA01L(25),D(91),O(4)0029,500,00011/3/2017 
23Fremont Business Center3601L(25),D(88),O(7)0030,190,0002/1/2018 
24Everett Village3601L(25),D(91),O(4)0024,850,00010/29/2017 
25Hilton Garden Inn Boise Spectrum3582L(26),D(90),O(4)0025,700,00010/1/2017 
26East Towne Center3591L(25),D(91),O(4)5520,900,00010/20/2017 
27Goldorado Shopping Center05L(29),D(86),O(5)0023,000,0007/19/2017 
28U Stor It San Diego Logan01L(25),D(91),O(4)4522,870,00011/27/2017 
29Comfort Suites Golden West3573L(27),D(89),O(4)4516,200,0009/19/2017 
30Red Rock Business Center01L(25),D(91),O(4)5517,150,00010/24/2017 
31Lawndale Commons01L(25),D(90),O(5)5516,500,00011/10/2017 
32La Quinta Inn - Goodlettsville2982L(26),D(90),O(4)5015,600,00010/19/2017 
33Green Valley Ranch - Denver3602L(26),GRTR 1% or YM or D(87),O(7)0014,900,00010/19/2017 
34Bayside Technology Park - Bldg 194791L(25),D(88),O(7)0015,830,0002/1/2018 
35Bridge Plaza Co-op, Inc.3591GRTR 1% or YM(113),1%(3),O(4)101019,900,0008/3/201737,300,000
36Azalea Portfolio01L(25),D(90),O(5)5015,520,000Various 
36.01Sherwood     9,450,00010/25/2017 
36.02College Station     6,070,00010/30/2017 
37Lois Realty Portfolio2760L(24),D(92),O(4)4514,500,00011/13/2017 
37.01Valkill     8,000,00011/13/2017 
37.02Moorgate     3,880,00011/13/2017 
37.03Stonegate     2,620,00011/13/2017 
38O’Hare Business Center3591L(25),D(91),O(4)5511,440,00010/24/2017 
39Highpoint-on-The Hudson Owners, Inc.01GRTR 1% or YM(113),1%(3),O(4)101071,843,00012/13/201746,500,000
40Wyndham House Owners Corp.03GRTR 1% or YM(113),1%(3),O(4)101031,900,0009/21/201737,600,000
41Best Western Sandman3000L(24),D(92),O(4)4511,500,00011/13/2017 
42Nathan Hale Owners Corp.4773GRTR 1% or YM(113),1%(3),O(4)101081,000,0005/12/201746,000,000
43Riverwood Research Center3600L(24),D(92),O(4)458,300,00011/7/2017 
44F5 Networks3600L(24),D(92),O(4)5512,300,00011/16/2017 
45Las Gaviotas Shopping Center3582L(26),D(90),O(4)009,100,00012/1/2017 
46Park Center Circle3601L(25),D(88),O(7)007,160,00010/24/2017 
47Whispering Pines - SC2982L(26),D(90),O(4)007,320,00011/2/2017 
48American Mini Storage Colorado Springs3601L(25),D(55),O(4)009,250,00011/21/2017 
49StorageOne Durango02L(26),D(89),O(5)4513,030,00010/26/2017 
50Fry Road Retail Center02L(26),D(90),O(4)558,230,00010/17/2017 
51Arbrook Square3591L(25),D(88),O(7)556,050,00011/10/2017 
52Esplanade Mini Storage02L(26),D(90),O(4)008,200,00010/4/2017 
53Talon Centre3582L(26),D(90),O(4)006,570,00010/30/2017 
54190 East Mosholu Parkway Owners Corp.3591GRTR 1% or YM(113),1%(3),O(4)101012,000,00011/13/201713,500,000
552390 Palisade Avenue Owners Corp.4791GRTR 1% or YM(113),1%(3),O(4)101015,900,00011/9/201719,500,000
5660 Pineapple Residence Corp.3582GRTR 1% or YM(113),1%(3),O(4)101087,700,00010/20/201759,000,000
576340 Middlebelt Road01L(25),D(31),O(4)004,950,00010/10/2017 
58Worthington Industrial Park3591L(25),GRTR 1% or YM or D(91),O(4)004,100,00011/10/2017 
5968 East Hartsdale Avenue Owners Corp.3591GRTR 1% or YM(113),1%(3),O(4)101012,540,00011/9/201713,500,000
60Barclay Plaza North Owners, Inc.01GRTR 1% or YM(113),1%(3),O(4)101029,000,00011/3/201717,700,000
61320 West 84th Corp.4800GRTR 1% or YM(113),1%(3),O(4)101020,080,00011/7/201711,240,000
62Crestwood Owners, Inc.3591GRTR 1% or YM(113),1%(3),O(4)101027,200,00011/14/201727,800,000
63Sunnylane Of Bethpage Redevelopment Company Owners Corp.4791GRTR 1% or YM(113),1%(3),O(4)101052,140,00011/7/201799,600,000
64AAA Self Storage - TX3591L(25),GRTR 1% or YM(91),O(4)003,600,00011/2/2017 
65187 Pinehurst Owners Corp.3573GRTR 1% or YM(113),1%(3),O(4)101016,610,0009/27/201712,800,000
662155 Bay Owner’s Corp.3582GRTR 1% or YM(113),1%(3),O(4)101022,155,00011/10/201722,600,000
671264 Owners Corp.4800GRTR 1% or YM(113),1%(3),O(4)101012,800,00011/29/201710,200,000
68Mates Owners Corp.01GRTR 1% or YM(113),1%(3),O(4)101016,600,00012/4/201713,600,000

 

 

 

 

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

          
Mortgage Loan NumberProperty Name Coop - LTV as RentalCoop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - UnitsCoop - Sponsor CarryCoop - Committed Secondary DebtU/W NOI
DSCR (x)
1Apple Campus 3       3.57
2LARP I Portfolio       1.68
2.01Blackwood        
2.025500 Cornell        
2.03Clyde Manor        
2.04Woodlawn Terrace        
2.05Park Central        
2.06Maple Court        
2.07Ellis Street        
2.08Drexel Grand        
2.09Ellis Court        
2.10Kenwood Court        
2.11Woodlawn Court        
2.12Harper Court        
2.13925 E 46th Street        
2.14Yankee Hill        
2.15Drexel Terrace        
2.16Gillham House        
2.17Cornell Terrace        
2.185508 Cornell        
3Iron Guard Storage Portfolio       1.93
3.01Camas        
3.02Webster        
3.03Gum Branch        
3.046th Avenue        
3.05Katy        
3.06La Porte        
3.07Denton        
3.08Prater Way        
3.09Shurling        
3.10Adamsville        
3.11Troy        
3.12Conroe        
3.13Del Valle        
3.14Tomball        
3.15Canyon Lake        
3.16Riverside        
3.17Bertram        
3.18Center        
3.19Key        
3.2Wylds        
3.21Marine        
3.22Donna        
4Wisconsin Hotel Portfolio       1.78
4.01Holiday Inn - Madison West        
4.02Fairfield Inn - Oak Creek        
4.03Holiday Inn - Fond Du Lac        
4.04Holiday Inn Express - Fond Du Lac        
4.05Baymont Inn - Madison        
4.06Comfort Inn & Suites - Appleton Airport        
4.07Holiday Inn Express - Oshkosh        
4.08Comfort Inn & Suites - Milwaukee Airport        
4.09Comfort Inn & Suites - Madison West        
4.10Holiday Inn Express - Milwaukee Airport        
4.11Comfort Inn & Suites - Fond Du Lac        
5Brookwood Chase Portfolio       2.40
5.01Old Hammond        
5.02Coursey        
5.03Siegen        
5.04Staring        
5.05Capital Court        
5.06Lapalco        
5.07Wall        
5.08Willow        
5.09Westminster        
6Extra Space Self Storage Portfolio       2.06
6.01Henderson - Stephanie Place        
6.02Brookfield - Federal Road        
6.03Kingston - Sawkill Road        
6.04Lake Elsinore - Central Avenue        
6.05Doylestown - North Broad Street        
6.06Pennsauken - South Crescent Boulevard        
6.07New Paltz - South Putt Corners Road        
6.08Tyngsborough - Industrial Way        
6.09Hemet - South Sanderson        
6.10Bensalem - 1525 Bristol Pike        
6.11Eastpoint - Lakewood Avenue        
6.12Howell - Route 9 South        
6.13Lawrenceville - Hurricane Shoals Road        
6.14Lawnside - White Horse Pike        
6.15Phoenix - West Peoria        
6.16Mount Laurel - Ark Road        
6.17Burlington - Cadillac Road        
6.18Cherry Hill - Marlton Pike        
6.19Bensalem - Knights Road        
6.2Albuquerque - Ellison Road  Northwest        
6.21Modesto - Crows Landing        
6.22Auburndale - US Highway 92 West        
6.23San Bernardino - West Club Center Drive        
6.24Memphis - Mount Moriah Terrace        
6.25Hesperia - Mariposa Road        
6.26Memphis - Covington Way        
6.27St. Louis - Halls Ferry Road        
6.28Killeen - Jasper Drive        
6.29Albuquerque - Airport Drive Northwest        
6.30Memphis - Gateway Drive        
6.31Victorville - Yates Road        
6.32Las Vegas - North Lamont Street        
6.33Columbus - East Main Street        
6.34Memphis - Raleigh-LaGrange        
6.35Memphis - 5675 Summer Avenue        
6.36Memphis - Madison Avenue        
7Baybrook Lifestyle and Power Center       2.95
82020 Southwest 4th Avenue       2.40
9Roedel Hotel Portfolio       1.93
9.01Hilton Garden Inn - Manchester        
9.02Hilton Garden Inn - Fishkill        
9.03Holiday Inn Express - Auburn        
10Moffett Towers II - Building 2       2.18
11One Kennedy Square       1.84
12One Newark Center       1.92
13ExchangeRight Portfolio 18       2.30
13.01Walgreens - Chicago (Belmont), IL        
13.02Hobby Lobby - Fort Wayne (Coldwater), IN        
13.03Walgreens - Chicago (Central), IL        
13.04Walgreens - League City (Main), TX        
13.05Tractor Supply - Meraux (Archbishop), LA        
13.06Tractor Supply - Collinsville (136th), OK        
13.07Walgreens - Ocala (East Silver Springs Blvd), FL        
13.08Fresenius Medical Care - Bethlehem (Harvard), PA        
13.09CVS Pharmacy - Richmond (18th), IN        
13.10Napa Auto Parts- Jerome (Wabash), IL        
13.11Advance Auto Parts - Chicago (Cottage), IL        
13.12Dollar General - Panama City (US-231), FL        
13.13Dollar General - Elizabeth (Scenery), PA        
13.14Dollar General - Baton Rouge (Plank), LA        
13.15Dollar General - Altoona (14th), PA        
13.16Dollar General - Fayetteville (Strickland), NC        
13.17Dollar General - Odessa (FM 1936), TX        
14Courtyard Los Angeles Sherman Oaks       1.93
15Warwick Mall       2.21
1611311 McCormick Road       1.89
17Kirkwood Plaza       1.44
18Rainbow Sunset Pavilion - NV       1.52
19StorQuest -  Los Angeles Hill Street       2.04
20Woodbridge Commons       2.09
21Peterson Retail Portfolio       1.57
21.01The Shops at Fair Lakes        
21.02Gateway Branch        
22Safeway - Renton, WA       1.83
23Fremont Business Center       1.68
24Everett Village       1.73
25Hilton Garden Inn Boise Spectrum       2.42
26East Towne Center       1.67
27Goldorado Shopping Center       2.45
28U Stor It San Diego Logan       1.90
29Comfort Suites Golden West       2.45
30Red Rock Business Center       2.42
31Lawndale Commons       1.84
32La Quinta Inn - Goodlettsville       1.72
33Green Valley Ranch - Denver       1.76
34Bayside Technology Park - Bldg 19       1.60
35Bridge Plaza Co-op, Inc.26.6%0.0%000  3.82
36Azalea Portfolio       2.21
36.01Sherwood        
36.02College Station        
37Lois Realty Portfolio       1.54
37.01Valkill        
37.02Moorgate        
37.03Stonegate        
38O’Hare Business Center       1.82
39Highpoint-on-The Hudson Owners, Inc.16.1%6.7%800(4,712) 8.43
40Wyndham House Owners Corp.18.6%2.0%030 250,0008.42
41Best Western Sandman       2.00
42Nathan Hale Owners Corp.14.5%0.0%000 750,0008.20
43Riverwood Research Center       1.83
44F5 Networks       1.99
45Las Gaviotas Shopping Center       2.26
46Park Center Circle       1.60
47Whispering Pines - SC       1.62
48American Mini Storage Colorado Springs       1.71
49StorageOne Durango       3.45
50Fry Road Retail Center       2.48
51Arbrook Square       1.57
52Esplanade Mini Storage       2.55
53Talon Centre       2.25
54190 East Mosholu Parkway Owners Corp.27.4%25.9%1400133,265200,0003.74
552390 Palisade Avenue Owners Corp.17.9%8.6%500(24,695)250,0006.71
5660 Pineapple Residence Corp.5.8%0.0%000 500,00012.53
576340 Middlebelt Road       1.90
58Worthington Industrial Park       1.66
5968 East Hartsdale Avenue Owners Corp.19.2%1.5%1008,395250,0005.56
60Barclay Plaza North Owners, Inc.11.3%5.2%3002,795500,0009.98
61320 West 84th Corp.17.8%13.9%5002,197250,0006.20
62Crestwood Owners, Inc.7.2%0.0%000 250,00017.10
63Sunnylane Of Bethpage Redevelopment Company Owners Corp.1.9%0.0%000 500,00060.62
64AAA Self Storage - TX       1.69
65187 Pinehurst Owners Corp.12.4%43.8%2100242,037 7.27
662155 Bay Owner’s Corp.5.7%14.1%120079,966250,00015.85
671264 Owners Corp.11.8%0.0%000 100,0008.83
68Mates Owners Corp.8.1%44.6%2900401,703250,00014.41

 

 

 

 

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

          
Mortgage Loan NumberProperty NameU/W NCF
DSCR (x)
Cut-off Date LTV RatioLTV Ratio at Maturity or ARDCut-off Date U/W NOI Debt YieldCut-off Date U/W NCF Debt YieldU/W
Revenues ($)
U/W
Expenses ($)
U/W Net Operating Income ($)
1Apple Campus 33.5544.0%44.0%12.2%12.1%46,190,5454,804,93241,385,613
2LARP I Portfolio1.6264.0%64.0%8.5%8.2%13,044,3785,394,7827,649,597
2.01Blackwood     2,362,260942,6461,419,614
2.025500 Cornell     1,504,794507,683997,112
2.03Clyde Manor     1,184,634517,507667,127
2.04Woodlawn Terrace     1,068,403466,778601,625
2.05Park Central     1,001,701386,079615,622
2.06Maple Court     853,746409,904443,842
2.07Ellis Street     833,517364,778468,740
2.08Drexel Grand     799,023322,141476,882
2.09Ellis Court     654,153270,387383,766
2.10Kenwood Court     641,532253,534387,998
2.11Woodlawn Court     526,778206,575320,203
2.12Harper Court     306,827142,918163,909
2.13925 E 46th Street     290,198126,713163,485
2.14Yankee Hill     232,527103,847128,680
2.15Drexel Terrace     266,298148,983117,315
2.16Gillham House     234,49091,305143,185
2.17Cornell Terrace     189,80189,532100,269
2.185508 Cornell     93,69643,47250,224
3Iron Guard Storage Portfolio1.8862.3%62.3%8.9%8.7%11,565,0163,874,1017,690,915
3.01Camas     799,295159,821639,474
3.02Webster     892,304297,185595,119
3.03Gum Branch     765,051186,897578,154
3.046th Avenue     504,092143,822360,270
3.05Katy     614,423208,469405,954
3.06La Porte     700,451271,089429,362
3.07Denton     505,543199,889305,654
3.08Prater Way     464,817123,820340,997
3.09Shurling     546,113159,844386,269
3.10Adamsville     507,134136,037371,097
3.11Troy     563,889181,842382,047
3.12Conroe     546,297175,744370,553
3.13Del Valle     554,025231,072322,953
3.14Tomball     535,132212,081323,051
3.15Canyon Lake     467,183158,439308,744
3.16Riverside     467,147149,737317,410
3.17Bertram     355,041131,052223,989
3.18Center     428,270153,879274,391
3.19Key     332,361117,846214,515
3.2Wylds     338,471145,764192,707
3.21Marine     375,924168,906207,018
3.22Donna     302,053160,866141,187
4Wisconsin Hotel Portfolio1.5163.2%47.8%12.9%11.0%35,445,68825,842,4889,603,200
4.01Holiday Inn - Madison West     6,223,0934,585,1591,637,934
4.02Fairfield Inn - Oak Creek     3,264,1212,114,6931,149,428
4.03Holiday Inn - Fond Du Lac     6,091,4645,004,1321,087,332
4.04Holiday Inn Express - Fond Du Lac     2,289,6791,464,466825,213
4.05Baymont Inn - Madison     2,344,4031,638,252706,151
4.06Comfort Inn & Suites - Appleton Airport     3,159,1772,221,616937,561
4.07Holiday Inn Express - Oshkosh     2,090,8371,400,712690,125
4.08Comfort Inn & Suites - Milwaukee Airport     3,117,4852,401,572715,913
4.09Comfort Inn & Suites - Madison West     2,410,0131,587,053822,960
4.10Holiday Inn Express - Milwaukee Airport     2,889,4072,297,534591,873
4.11Comfort Inn & Suites - Fond Du Lac     1,566,0091,127,299438,710
5Brookwood Chase Portfolio2.3758.9%58.9%9.9%9.8%8,798,7422,357,4626,441,280
5.01Old Hammond     1,604,980314,4351,290,545
5.02Coursey     1,256,428254,3861,002,042
5.03Siegen     1,040,181225,087815,094
5.04Staring     1,049,336256,487792,849
5.05Capital Court     949,527253,985695,542
5.06Lapalco     841,217326,595514,622
5.07Wall     802,216259,279542,937
5.08Willow     682,182231,836450,346
5.09Westminster     572,675235,372337,303
6Extra Space Self Storage Portfolio2.0165.0%65.0%8.7%8.5%27,645,15710,672,97816,972,179
6.01Henderson - Stephanie Place     1,498,071358,1241,139,947
6.02Brookfield - Federal Road     1,219,616370,189849,427
6.03Kingston - Sawkill Road     1,309,401496,860812,541
6.04Lake Elsinore - Central Avenue     1,006,271278,991727,280
6.05Doylestown - North Broad Street     1,015,503304,591710,911
6.06Pennsauken - South Crescent Boulevard     1,113,954425,175688,780
6.07New Paltz - South Putt Corners Road     1,144,027472,301671,725
6.08Tyngsborough - Industrial Way     957,413288,896668,517
6.09Hemet - South Sanderson     981,540345,600635,940
6.10Bensalem - 1525 Bristol Pike     1,030,579405,338625,240
6.11Eastpoint - Lakewood Avenue     1,023,566427,630595,936
6.12Howell - Route 9 South     949,796369,661580,135
6.13Lawrenceville - Hurricane Shoals Road     901,563324,523577,039
6.14Lawnside - White Horse Pike     955,582397,457558,125
6.15Phoenix - West Peoria     771,527268,465503,062
6.16Mount Laurel - Ark Road     744,750291,272453,478
6.17Burlington - Cadillac Road     810,985361,499449,487
6.18Cherry Hill - Marlton Pike     776,532328,349448,183
6.19Bensalem - Knights Road     724,233289,263434,971
6.2Albuquerque - Ellison Road  Northwest     637,368208,888428,479
6.21Modesto - Crows Landing     655,532249,067406,465
6.22Auburndale - US Highway 92 West     615,272212,177403,095
6.23San Bernardino - West Club Center Drive     587,048205,959381,089
6.24Memphis - Mount Moriah Terrace     650,339284,415365,924
6.25Hesperia - Mariposa Road     573,765235,225338,540
6.26Memphis - Covington Way     649,104316,604332,501
6.27St. Louis - Halls Ferry Road     609,321304,925304,396
6.28Killeen - Jasper Drive     601,251299,007302,244
6.29Albuquerque - Airport Drive Northwest     438,275178,119260,157
6.30Memphis - Gateway Drive     443,217197,658245,559
6.31Victorville - Yates Road     461,599218,102243,497
6.32Las Vegas - North Lamont Street     378,563186,747191,816
6.33Columbus - East Main Street     358,001172,483185,518
6.34Memphis - Raleigh-LaGrange     350,287182,019168,269
6.35Memphis - 5675 Summer Avenue     384,888232,614152,274
6.36Memphis - Madison Avenue     316,418184,786131,632
7Baybrook Lifestyle and Power Center2.8058.1%58.1%11.3%10.7%20,728,4264,953,86815,774,558
82020 Southwest 4th Avenue2.3367.9%67.9%9.6%9.3%6,264,9732,000,3374,264,636
9Roedel Hotel Portfolio1.7273.0%60.3%12.6%11.2%14,654,4289,266,8925,387,536
9.01Hilton Garden Inn - Manchester     6,673,0914,203,3242,469,767
9.02Hilton Garden Inn - Fishkill     4,258,7782,811,5701,447,208
9.03Holiday Inn Express - Auburn     3,722,5592,251,9971,470,562
10Moffett Towers II - Building 22.0847.0%42.4%11.9%11.4%22,525,0922,840,10119,684,992
11One Kennedy Square1.6769.3%60.8%11.3%10.2%8,780,2674,670,9534,109,314
12One Newark Center1.5270.8%61.6%11.3%9.0%14,737,9747,203,2267,534,747
13ExchangeRight Portfolio 182.1861.3%61.3%9.5%9.0%3,265,50381,6383,183,865
13.01Walgreens - Chicago (Belmont), IL     NAVNAVNAV
13.02Hobby Lobby - Fort Wayne (Coldwater), IN     NAVNAVNAV
13.03Walgreens - Chicago (Central), IL     NAVNAVNAV
13.04Walgreens - League City (Main), TX     NAVNAVNAV
13.05Tractor Supply - Meraux (Archbishop), LA     NAVNAVNAV
13.06Tractor Supply - Collinsville (136th), OK     NAVNAVNAV
13.07Walgreens - Ocala (East Silver Springs Blvd), FL     NAVNAVNAV
13.08Fresenius Medical Care - Bethlehem (Harvard), PA     NAVNAVNAV
13.09CVS Pharmacy - Richmond (18th), IN     NAVNAVNAV
13.10Napa Auto Parts- Jerome (Wabash), IL     NAVNAVNAV
13.11Advance Auto Parts - Chicago (Cottage), IL     NAVNAVNAV
13.12Dollar General - Panama City (US-231), FL     NAVNAVNAV
13.13Dollar General - Elizabeth (Scenery), PA     NAVNAVNAV
13.14Dollar General - Baton Rouge (Plank), LA     NAVNAVNAV
13.15Dollar General - Altoona (14th), PA     NAVNAVNAV
13.16Dollar General - Fayetteville (Strickland), NC     NAVNAVNAV
13.17Dollar General - Odessa (FM 1936), TX     NAVNAVNAV
14Courtyard Los Angeles Sherman Oaks1.7464.0%56.0%11.7%10.5%15,772,5669,346,3126,426,254
15Warwick Mall2.0147.5%43.4%13.3%12.2%16,956,5996,957,5389,999,062
1611311 McCormick Road1.7271.7%62.5%11.3%10.3%4,566,3401,807,8422,758,498
17Kirkwood Plaza1.3769.3%56.4%8.9%8.4%4,281,336858,6263,422,710
18Rainbow Sunset Pavilion - NV1.4169.9%57.0%9.5%8.8%2,909,533719,8632,189,669
19StorQuest -  Los Angeles Hill Street2.0262.3%62.3%9.2%9.1%2,802,711765,3392,037,372
20Woodbridge Commons2.0153.6%53.6%9.2%8.9%3,754,2071,714,8642,039,343
21Peterson Retail Portfolio1.5357.6%52.7%9.6%9.3%2,698,974596,5372,102,436
21.01The Shops at Fair Lakes     1,666,204328,4391,337,765
21.02Gateway Branch     1,032,770268,098764,672
22Safeway - Renton, WA1.7565.1%65.1%8.4%8.0%2,122,625517,0311,605,594
23Fremont Business Center1.5359.6%54.3%9.9%9.0%2,279,369504,5041,774,865
24Everett Village1.5970.0%64.1%10.6%9.7%2,496,027660,8381,835,190
25Hilton Garden Inn Boise Spectrum2.1966.2%53.8%15.0%13.5%6,032,8593,487,4542,545,405
26East Towne Center1.4773.6%60.4%10.7%9.4%2,304,997665,7631,639,234
27Goldorado Shopping Center2.2962.2%62.2%10.2%9.5%2,005,224551,5451,453,679
28U Stor It San Diego Logan1.8859.5%59.5%8.8%8.7%1,652,634460,3271,192,307
29Comfort Suites Golden West2.2468.3%55.2%14.8%13.5%3,534,0081,894,8851,639,123
30Red Rock Business Center2.2864.1%64.1%11.3%10.7%1,657,194411,9781,245,216
31Lawndale Commons1.7466.4%66.4%8.7%8.2%1,333,592382,009951,583
32La Quinta Inn - Goodlettsville1.5365.5%49.7%12.5%11.1%3,459,1582,181,3261,277,832
33Green Valley Ranch - Denver1.7068.2%59.6%10.6%10.2%1,545,708464,5031,081,204
34Bayside Technology Park - Bldg 191.4363.1%56.6%8.7%7.8%1,294,643424,450870,193
35Bridge Plaza Co-op, Inc.3.7449.9%39.6%21.7%21.2%4,006,0031,853,6202,152,383
36Azalea Portfolio2.1862.8%62.8%9.3%9.2%1,421,517516,703904,814
36.01Sherwood     802,017225,596576,421
36.02College Station     619,500291,107328,393
37Lois Realty Portfolio1.5262.1%42.8%10.6%10.5%1,696,299741,666954,633
37.01Valkill     844,985311,710533,275
37.02Moorgate     416,548183,187233,361
37.03Stonegate     434,766246,769187,997
38O’Hare Business Center1.6273.3%58.6%10.7%9.5%1,596,232702,782893,450
39Highpoint-on-The Hudson Owners, Inc.8.2610.4%10.4%32.1%31.4%4,448,4862,044,0422,404,444
40Wyndham House Owners Corp.8.2621.9%21.9%32.9%32.2%3,838,1121,537,0172,301,095
41Best Western Sandman1.7958.7%44.4%14.5%12.9%2,625,5811,648,511977,070
42Nathan Hale Owners Corp.8.088.3%7.3%40.2%39.6%4,524,6601,839,6412,685,019
43Riverwood Research Center1.6972.5%59.7%11.9%10.9%1,100,378386,846713,532
44F5 Networks1.7448.8%39.4%12.1%10.6%1,355,819629,557726,263
45Las Gaviotas Shopping Center2.0758.9%47.8%13.8%12.7%1,057,325314,759742,566
46Park Center Circle1.5374.4%63.9%9.9%9.5%858,307329,094529,213
47Whispering Pines - SC1.5071.5%52.7%10.9%10.1%1,245,897677,386568,511
48American Mini Storage Colorado Springs1.6856.2%52.6%10.6%10.4%792,704239,981552,723
49StorageOne Durango3.3934.5%34.5%15.1%14.9%1,025,280344,144681,136
50Fry Road Retail Center2.2351.6%51.6%11.3%10.2%664,606184,991479,615
51Arbrook Square1.4870.2%57.0%9.7%9.1%573,036161,866411,170
52Esplanade Mini Storage2.4948.8%48.8%11.5%11.2%827,196368,825458,371
53Talon Centre1.9060.7%48.9%13.5%11.3%1,297,151760,352536,799
54190 East Mosholu Parkway Owners Corp.3.6630.8%24.3%20.9%20.4%1,221,208450,695770,513
552390 Palisade Avenue Owners Corp.6.5922.0%19.3%32.4%31.8%1,919,164785,7101,133,454
5660 Pineapple Residence Corp.12.423.9%3.1%69.2%68.6%3,794,0241,411,9582,382,066
576340 Middlebelt Road1.7564.9%64.9%9.6%8.9%440,352132,117308,235
58Worthington Industrial Park1.5074.9%61.2%10.5%9.5%541,187219,236321,951
5968 East Hartsdale Avenue Owners Corp.5.4420.7%16.3%30.9%30.3%1,454,583651,658802,925
60Barclay Plaza North Owners, Inc.9.836.9%6.9%38.2%37.6%1,731,684968,590763,094
61320 West 84th Corp.6.0810.0%8.7%30.1%29.5%994,785393,414601,371
62Crestwood Owners, Inc.16.827.3%5.8%95.4%93.8%3,295,9741,390,6991,905,275
63Sunnylane Of Bethpage Redevelopment Company Owners Corp.59.853.6%3.2%297.0%293.3%6,925,5001,345,3055,580,195
64AAA Self Storage - TX1.6249.9%40.7%10.6%10.1%399,307209,212190,096
65187 Pinehurst Owners Corp.7.179.6%7.6%40.8%40.2%1,049,871400,101649,770
662155 Bay Owner’s Corp.15.585.9%4.6%89.1%87.6%1,792,384637,3411,155,043
671264 Owners Corp.8.749.4%8.2%43.8%43.3%740,920215,614525,306
68Mates Owners Corp.14.036.6%6.6%57.1%55.6%1,258,010629,817628,193

 

 

 

 

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

          
Mortgage Loan NumberProperty NameU/W
Replacement ($)
U/W
TI/LC ($)
U/W
Net Cash Flow ($)
Occupancy RateOccupancy as-of DateU/W Hotel ADRU/W Hotel RevPARMost Recent Period
1Apple Campus 3176,531041,209,082100.0%2/1/2018  NAV
2LARP I Portfolio251,98311,2727,386,34293.3%Various  TTM 9/30/2017
2.01Blackwood36,25001,383,36491.0%12/21/2017  TTM 9/30/2017
2.025500 Cornell19,8776,841970,39496.9%12/19/2017  TTM 9/30/2017
2.03Clyde Manor28,7500638,37790.0%12/19/2017  TTM 9/30/2017
2.04Woodlawn Terrace26,0000575,62597.0%12/21/2017  TTM 9/30/2017
2.05Park Central26,5000589,12288.0%12/19/2017  TTM 9/30/2017
2.06Maple Court17,000896425,94697.0%12/21/2017  TTM 9/30/2017
2.07Ellis Street20,0000448,74095.0%12/21/2017  TTM 9/30/2017
2.08Drexel Grand18,5000458,38297.3%12/19/2017  TTM 9/30/2017
2.09Ellis Court10,7502,100370,91695.0%12/21/2017  TTM 9/30/2017
2.10Kenwood Court6,2501,435380,31388.0%12/20/2017  TTM 9/30/2017
2.11Woodlawn Court7,5000312,70387.0%12/21/2017  TTM 9/30/2017
2.12Harper Court6,1650157,744100.0%12/21/2017  TTM 9/30/2017
2.13925 E 46th Street6,0000157,485100.0%12/21/2017  TTM 9/30/2017
2.14Yankee Hill4,8830123,79687.5%12/19/2017  TTM 9/30/2017
2.15Drexel Terrace6,2500111,06596.0%12/21/2017  TTM 9/30/2017
2.16Gillham House6,0000137,18592.0%12/19/2017  TTM 9/30/2017
2.17Cornell Terrace4,239096,031100.0%12/19/2017  TTM 9/30/2017
2.185508 Cornell1,069049,15566.7%12/19/2017  TTM 9/30/2017
3Iron Guard Storage Portfolio203,00007,487,91582.0%Various  TTM 11/30/2017
3.01Camas7,8570631,61786.0%11/16/2017  TTM 11/30/2017
3.02Webster14,4990580,62096.1%11/16/2017  TTM 11/30/2017
3.03Gum Branch12,1050566,04984.6%11/16/2017  TTM 11/30/2017
3.046th Avenue8,5970351,67475.7%11/20/2017  TTM 11/30/2017
3.05Katy8,4110397,54393.0%11/16/2017  TTM 11/30/2017
3.06La Porte9,2600420,10395.1%11/16/2017  TTM 11/30/2017
3.07Denton7,4180298,23778.4%11/16/2017  TTM 11/30/2017
3.08Prater Way6,6320334,36590.5%11/20/2017  TTM 11/30/2017
3.09Shurling10,1400376,12979.7%11/17/2017  TTM 11/30/2017
3.10Adamsville8,3360362,76183.3%11/21/2017  TTM 11/30/2017
3.11Troy20,2730361,77572.6%11/27/2017  TTM 11/30/2017
3.12Conroe8,8690361,68488.9%11/20/2017  TTM 11/30/2017
3.13Del Valle10,0780312,87572.3%11/22/2017  TTM 11/30/2017
3.14Tomball10,8340312,21775.6%11/20/2017  TTM 11/30/2017
3.15Canyon Lake8,6610300,08372.8%11/22/2017  TTM 11/30/2017
3.16Riverside7,4450309,96585.6%11/20/2017  TTM 11/30/2017
3.17Bertram6,8590217,13080.7%11/16/2017  TTM 11/30/2017
3.18Center8,7840265,60783.6%11/16/2017  TTM 10/31/2017
3.19Key6,1050208,41085.4%11/17/2017  TTM 11/30/2017
3.2Wylds7,7630184,94577.8%11/16/2017  TTM 11/30/2017
3.21Marine5,6750201,34380.1%11/16/2017  TTM 11/30/2017
3.22Donna8,4040132,78373.7%11/16/2017  TTM 11/30/2017
4Wisconsin Hotel Portfolio1,417,82708,185,37366.3%10/31/201710568TTM 10/31/2017
4.01Holiday Inn - Madison West248,92401,389,01062.0%10/31/201713081TTM 10/31/2017
4.02Fairfield Inn - Oak Creek130,56501,018,86369.0%10/31/201710774TTM 10/31/2017
4.03Holiday Inn - Fond Du Lac243,6590843,67364.6%10/31/201710064TTM 10/31/2017
4.04Holiday Inn Express - Fond Du Lac91,5870733,62660.8%10/31/201711771TTM 10/31/2017
4.05Baymont Inn - Madison93,7760612,37558.2%10/31/20178248TTM 10/31/2017
4.06Comfort Inn & Suites - Appleton Airport126,3670811,19471.3%10/31/20178762TTM 10/31/2017
4.07Holiday Inn Express - Oshkosh83,6330606,49271.8%10/31/201711582TTM 10/31/2017
4.08Comfort Inn & Suites - Milwaukee Airport124,6990591,21465.9%10/31/20178556TTM 10/31/2017
4.09Comfort Inn & Suites - Madison West96,4010726,55963.6%10/31/201710466TTM 10/31/2017
4.10Holiday Inn Express - Milwaukee Airport115,5760476,29766.7%10/31/201710167TTM 10/31/2017
4.11Comfort Inn & Suites - Fond Du Lac62,6400376,07083.9%10/31/20176554TTM 10/31/2017
5Brookwood Chase Portfolio91,50006,349,78086.7%Various  TTM 10/31/2017
5.01Old Hammond14,30001,276,24587.5%12/4/2017  TTM 10/31/2017
5.02Coursey12,9000989,14285.6%12/1/2017  TTM 10/31/2017
5.03Siegen9,0000806,09485.4%12/1/2017  TTM 10/31/2017
5.04Staring12,2000780,64988.4%12/1/2017  TTM 10/31/2017
5.05Capital Court8,1000687,44290.2%12/1/2017  TTM 10/31/2017
5.06Lapalco11,0000503,62281.3%11/1/2017  TTM 10/31/2017
5.07Wall8,4000534,53790.1%11/1/2017  TTM 10/31/2017
5.08Willow8,4000441,94683.8%12/11/2017  TTM 10/31/2017
5.09Westminster7,2000330,10389.7%10/31/2017  TTM 10/31/2017
6Extra Space Self Storage Portfolio412,651016,559,52895.1%9/30/2017  TTM 9/30/2017
6.01Henderson - Stephanie Place45,20801,094,74097.0%9/30/2017  TTM 9/30/2017
6.02Brookfield - Federal Road12,4110837,01697.7%9/30/2017  TTM 9/30/2017
6.03Kingston - Sawkill Road13,2500799,29193.2%9/30/2017  TTM 9/30/2017
6.04Lake Elsinore - Central Avenue16,3600710,92092.6%9/30/2017  TTM 9/30/2017
6.05Doylestown - North Broad Street11,0350699,87696.0%9/30/2017  TTM 9/30/2017
6.06Pennsauken - South Crescent Boulevard12,8070675,97394.4%9/30/2017  TTM 9/30/2017
6.07New Paltz - South Putt Corners Road11,7890659,93794.7%9/30/2017  TTM 9/30/2017
6.08Tyngsborough - Industrial Way12,2490656,26894.1%9/30/2017  TTM 9/30/2017
6.09Hemet - South Sanderson13,9490621,99193.0%9/30/2017  TTM 9/30/2017
6.10Bensalem - 1525 Bristol Pike10,9910614,24993.6%9/30/2017  TTM 9/30/2017
6.11Eastpoint - Lakewood Avenue13,9500581,98696.2%9/30/2017  TTM 9/30/2017
6.12Howell - Route 9 South10,7890569,34694.0%9/30/2017  TTM 9/30/2017
6.13Lawrenceville - Hurricane Shoals Road16,0580560,98294.9%9/30/2017  TTM 9/30/2017
6.14Lawnside - White Horse Pike9,9850548,13996.3%9/30/2017  TTM 9/30/2017
6.15Phoenix - West Peoria9,7760493,28694.6%9/30/2017  TTM 9/30/2017
6.16Mount Laurel - Ark Road7,1370446,34196.6%9/30/2017  TTM 9/30/2017
6.17Burlington - Cadillac Road9,6130439,87497.5%9/30/2017  TTM 9/30/2017
6.18Cherry Hill - Marlton Pike9,4560438,72896.8%9/30/2017  TTM 9/30/2017
6.19Bensalem - Knights Road7,5080427,46395.8%9/30/2017  TTM 9/30/2017
6.2Albuquerque - Ellison Road  Northwest8,4840419,99595.6%9/30/2017  TTM 9/30/2017
6.21Modesto - Crows Landing11,8080394,65796.9%9/30/2017  TTM 9/30/2017
6.22Auburndale - US Highway 92 West9,8480393,24895.8%9/30/2017  TTM 9/30/2017
6.23San Bernardino - West Club Center Drive9,8330371,25699.2%9/30/2017  TTM 9/30/2017
6.24Memphis - Mount Moriah Terrace13,0850352,83893.1%9/30/2017  TTM 9/30/2017
6.25Hesperia - Mariposa Road12,0010326,53996.8%9/30/2017  TTM 9/30/2017
6.26Memphis - Covington Way12,0690320,43195.1%9/30/2017  TTM 9/30/2017
6.27St. Louis - Halls Ferry Road9,0010295,39591.3%9/30/2017  TTM 9/30/2017
6.28Killeen - Jasper Drive14,6880287,55790.8%9/30/2017  TTM 9/30/2017
6.29Albuquerque - Airport Drive Northwest8,2340251,92397.1%9/30/2017  TTM 9/30/2017
6.30Memphis - Gateway Drive7,7790237,78093.9%9/30/2017  TTM 9/30/2017
6.31Victorville - Yates Road9,6080233,88996.7%9/30/2017  TTM 9/30/2017
6.32Las Vegas - North Lamont Street8,8130183,00394.9%9/30/2017  TTM 9/30/2017
6.33Columbus - East Main Street5,1810180,33794.9%9/30/2017  TTM 9/30/2017
6.34Memphis - Raleigh-LaGrange6,2470162,02194.9%9/30/2017  TTM 9/30/2017
6.35Memphis - 5675 Summer Avenue7,4150144,85992.0%9/30/2017  TTM 9/30/2017
6.36Memphis - Madison Avenue4,2380127,39486.5%9/30/2017  TTM 9/30/2017
7Baybrook Lifestyle and Power Center95,527717,13014,961,90194.1%11/13/2017  TTM 9/30/2017
82020 Southwest 4th Avenue45,36383,5194,135,75487.3%10/31/2017  TTM 9/30/2017
9Roedel Hotel Portfolio586,17704,801,35975.4%9/30/2017137104TTM 9/30/2017
9.01Hilton Garden Inn - Manchester266,92402,202,84376.0%9/30/2017162123TTM 9/30/2017
9.02Hilton Garden Inn - Fishkill170,35101,276,85774.8%9/30/201712996TTM 9/30/2017
9.03Holiday Inn Express - Auburn148,90201,321,65975.2%9/30/201711989TTM 9/30/2017
10Moffett Towers II - Building 272,513806,82018,805,659100.0%12/1/2017  NAV
11One Kennedy Square49,261331,6943,728,360100.0%11/1/2017  TTM 11/30/2017
12One Newark Center170,9631,378,3975,985,38890.0%11/1/2017  TTM 9/30/2017
13ExchangeRight Portfolio 1832,060128,1433,023,662100.0%2/1/2018  NAV
13.01Walgreens - Chicago (Belmont), ILNAVNAVNAV100.0%2/1/2018  NAV
13.02Hobby Lobby - Fort Wayne (Coldwater), INNAVNAVNAV100.0%2/1/2018  NAV
13.03Walgreens - Chicago (Central), ILNAVNAVNAV100.0%2/1/2018  NAV
13.04Walgreens - League City (Main), TXNAVNAVNAV100.0%2/1/2018  NAV
13.05Tractor Supply - Meraux (Archbishop), LANAVNAVNAV100.0%2/1/2018  NAV
13.06Tractor Supply - Collinsville (136th), OKNAVNAVNAV100.0%2/1/2018  NAV
13.07Walgreens - Ocala (East Silver Springs Blvd), FLNAVNAVNAV100.0%2/1/2018  NAV
13.08Fresenius Medical Care - Bethlehem (Harvard), PANAVNAVNAV100.0%2/1/2018  NAV
13.09CVS Pharmacy - Richmond (18th), INNAVNAVNAV100.0%2/1/2018  NAV
13.10Napa Auto Parts- Jerome (Wabash), ILNAVNAVNAV100.0%2/1/2018  NAV
13.11Advance Auto Parts - Chicago (Cottage), ILNAVNAVNAV100.0%2/1/2018  NAV
13.12Dollar General - Panama City (US-231), FLNAVNAVNAV100.0%2/1/2018  NAV
13.13Dollar General - Elizabeth (Scenery), PANAVNAVNAV100.0%2/1/2018  NAV
13.14Dollar General - Baton Rouge (Plank), LANAVNAVNAV100.0%2/1/2018  NAV
13.15Dollar General - Altoona (14th), PANAVNAVNAV100.0%2/1/2018  NAV
13.16Dollar General - Fayetteville (Strickland), NCNAVNAVNAV100.0%2/1/2018  NAV
13.17Dollar General - Odessa (FM 1936), TXNAVNAVNAV100.0%2/1/2018  NAV
14Courtyard Los Angeles Sherman Oaks630,90305,795,35181.7%10/31/2017205170TTM 10/31/2017
15Warwick Mall147,179733,7459,118,13895.7%11/17/2017  TTM 10/31/2017
1611311 McCormick Road43,079214,4292,500,99085.6%11/21/2017  Annualized 9 9/30/2017
17Kirkwood Plaza46,489121,8633,254,35899.3%9/1/2017  TTM 6/30/2017
18Rainbow Sunset Pavilion - NV20,959141,4732,027,23799.6%9/18/2017  TTM 9/30/2017
19StorQuest -  Los Angeles Hill Street16,73602,020,63687.6%12/1/2017  TTM 10/31/2017
20Woodbridge Commons28,52953,2541,957,56094.5%11/9/2017  TTM 9/30/2017
21Peterson Retail Portfolio9,14644,0552,049,236100.0%Various  TTM 10/31/2017
21.01The Shops at Fair Lakes9,14644,0551,284,564100.0%1/1/2018  TTM 10/31/2017
21.02Gateway Branch00764,672100.0%2/1/2018  NAV
22Safeway - Renton, WA30,97644,4291,530,190100.0%2/1/2018  NAV
23Fremont Business Center24,764130,7551,619,345100.0%12/15/2017  TTM 10/31/2017
24Everett Village24,172123,7191,687,299100.0%11/30/2017  TTM 10/31/2017
25Hilton Garden Inn Boise Spectrum241,31402,304,09180.6%10/31/2017137110TTM 10/31/2017
26East Towne Center42,133156,4621,440,63991.8%11/27/2017  TTM 10/31/2017
27Goldorado Shopping Center21,79074,4391,357,44988.9%10/2/2017  TTM 11/30/2017
28U Stor It San Diego Logan9,82401,182,48389.8%12/4/2017  TTM 11/30/2017
29Comfort Suites Golden West141,36001,497,76372.6%9/30/2017143104TTM 9/30/2017
30Red Rock Business Center14,80256,7731,173,64192.5%11/29/2017  TTM 10/31/2017
31Lawndale Commons9,96842,984898,631100.0%10/16/2017  NAV
32La Quinta Inn - Goodlettsville138,36601,139,46677.6%8/31/20179876TTM 8/31/2017
33Green Valley Ranch - Denver13,32027,0001,040,884100.0%11/1/2017  TTM 10/31/2017
34Bayside Technology Park - Bldg 1916,16576,976777,052100.0%11/2/2017  Annualized 11 9/30/2017
35Bridge Plaza Co-op, Inc.46,00002,106,38395.9%8/3/2017   
36Azalea Portfolio11,1000893,71487.5%11/1/2017  TTM 8/31/2017
36.01Sherwood5,4000571,02190.1%11/1/2017  TTM 8/31/2017
36.02College Station5,7000322,69385.0%11/1/2017  TTM 8/31/2017
37Lois Realty Portfolio12,4500942,18392.8%12/20/2017  TTM 8/31/2017
37.01Valkill5,9500527,32591.6%12/20/2017  TTM 8/31/2017
37.02Moorgate2,4000230,96197.9%12/20/2017  TTM 8/31/2017
37.03Stonegate4,1000183,89791.5%12/20/2017  TTM 8/31/2017
38O’Hare Business Center32,29866,394794,75995.3%Various - 9/18/2017 & 11/28/2017  TTM 8/31/2017
39Highpoint-on-The Hudson Owners, Inc.48,70002,355,74498.0%12/13/2017   
40Wyndham House Owners Corp.44,70002,256,39596.0%9/21/2017   
41Best Western Sandman105,0230872,04770.5%9/30/20178862TTM 9/30/2017
42Nathan Hale Owners Corp.38,30002,646,71998.0%5/12/2017   
43Riverwood Research Center10,22144,968658,343100.0%12/11/2017  TTM 11/30/2017
44F5 Networks8,62381,487636,152100.0%11/21/2017  TTM 8/31/2017
45Las Gaviotas Shopping Center18,05745,142679,36896.0%11/6/2017  TTM 7/31/2017
46Park Center Circle4,43716,637508,139100.0%12/13/2017  TTM 9/30/2017
47Whispering Pines - SC41,7600526,75193.8%12/13/2017  TTM 11/30/2017
48American Mini Storage Colorado Springs11,6580541,06587.3%12/19/2017  TTM 9/30/2017
49StorageOne Durango11,2780669,85884.4%11/15/2017  TTM 10/31/2017
50Fry Road Retail Center3,97944,035431,60185.9%11/15/2017  YTD 8/31/2017
51Arbrook Square2,60520,462388,102100.0%11/2/2017  Annualized 9 9/30/2017
52Esplanade Mini Storage11,0450447,32589.9%9/22/2017  TTM 8/31/2017
53Talon Centre15,69768,249452,85291.5%12/7/2017  TTM 11/30/2017
54190 East Mosholu Parkway Owners Corp.15,9000754,61397.9%11/13/2017   
552390 Palisade Avenue Owners Corp.20,65001,112,80497.1%11/9/2017   
5660 Pineapple Residence Corp.21,60002,360,46696.0%10/20/2017   
576340 Middlebelt Road7,75115,807284,677100.0%2/1/2018  TTM 8/31/2017
58Worthington Industrial Park9,45022,135290,36694.6%12/15/2017  TTM 11/30/2017
5968 East Hartsdale Avenue Owners Corp.17,3000785,62598.0%11/9/2017   
60Barclay Plaza North Owners, Inc.12,0000751,09495.7%11/3/2017   
61320 West 84th Corp.11,1000590,27196.0%11/7/2017   
62Crestwood Owners, Inc.31,00001,874,27597.0%11/14/2017   
63Sunnylane Of Bethpage Redevelopment Company Owners Corp.71,00005,509,19598.0%11/7/2017   
64AAA Self Storage - TX7,8080182,28889.7%11/7/2017  TTM 10/31/2017
65187 Pinehurst Owners Corp.9,0000640,77099.0%9/27/2017   
662155 Bay Owner’s Corp.20,00001,135,04397.9%11/10/2017   
671264 Owners Corp.5,5000519,80696.9%11/29/2017   
68Mates Owners Corp.16,5000611,69395.0%12/4/2017   

 

 

 

 

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

        
Mortgage Loan NumberProperty NameMost Recent Revenues ($)Most Recent Expenses ($)Most
Recent
NOI ($)
Most Recent Capital ExpendituresMost Recent NCF ($)Most Recent Hotel ADR
1Apple Campus 3NAVNAVNAVNAVNAV 
2LARP I Portfolio12,874,4225,216,3237,658,09907,658,099 
2.01Blackwood2,300,278916,8211,383,45701,383,457 
2.025500 Cornell1,505,218492,8471,012,37101,012,371 
2.03Clyde Manor1,187,380505,753681,6270681,627 
2.04Woodlawn Terrace1,037,205413,479623,7260623,726 
2.05Park Central993,987375,656618,3310618,331 
2.06Maple Court842,874401,300441,5740441,574 
2.07Ellis Street818,830355,613463,2170463,217 
2.08Drexel Grand771,989313,388458,6010458,601 
2.09Ellis Court653,209263,614389,5950389,595 
2.10Kenwood Court629,765246,626383,1390383,139 
2.11Woodlawn Court520,457201,406319,0510319,051 
2.12Harper Court305,704139,732165,9720165,972 
2.13925 E 46th Street286,731123,356163,3750163,375 
2.14Yankee Hill230,824101,420129,4040129,404 
2.15Drexel Terrace278,035146,305131,7300131,730 
2.16Gillham House234,42088,917145,5030145,503 
2.17Cornell Terrace185,71687,64098,076098,076 
2.185508 Cornell91,80042,45049,350049,350 
3Iron Guard Storage Portfolio11,137,0343,956,0337,181,00107,181,001 
3.01Camas785,845167,872617,9730617,973 
3.02Webster862,629307,748554,8810554,881 
3.03Gum Branch738,042194,012544,0300544,030 
3.046th Avenue512,836150,242362,5940362,594 
3.05Katy563,712213,271350,4410350,441 
3.06La Porte650,189273,087377,1020377,102 
3.07Denton501,015186,316314,6990314,699 
3.08Prater Way450,946128,308322,6380322,638 
3.09Shurling524,815164,365360,4500360,450 
3.10Adamsville490,810141,386349,4240349,424 
3.11Troy541,211182,624358,5870358,587 
3.12Conroe518,113179,104339,0090339,009 
3.13Del Valle548,370220,624327,7460327,746 
3.14Tomball492,989224,623268,3660268,366 
3.15Canyon Lake448,777162,518286,2590286,259 
3.16Riverside454,734155,970298,7640298,764 
3.17Bertram342,876134,948207,9280207,928 
3.18Center400,327157,313243,0140243,014 
3.19Key331,095119,833211,2620211,262 
3.2Wylds318,930150,775168,1550168,155 
3.21Marine359,595172,586187,0090187,009 
3.22Donna299,178168,508130,6700130,670 
4Wisconsin Hotel Portfolio35,445,68825,930,0039,515,6861,417,8268,097,859105
4.01Holiday Inn - Madison West6,223,0934,600,3971,622,696248,9241,373,772130
4.02Fairfield Inn - Oak Creek3,264,1212,095,1331,168,989130,5651,038,424107
4.03Holiday Inn - Fond Du Lac6,091,4645,025,1341,066,330243,659822,671100
4.04Holiday Inn Express - Fond Du Lac2,289,6791,478,371811,30891,587719,721117
4.05Baymont Inn - Madison2,344,4041,650,370694,03493,776600,25882
4.06Comfort Inn & Suites - Appleton Airport3,159,1772,223,357935,821126,367809,45487
4.07Holiday Inn Express - Oshkosh2,090,8371,409,345681,49183,633597,858115
4.08Comfort Inn & Suites - Milwaukee Airport3,117,4852,408,635708,850124,699584,15185
4.09Comfort Inn & Suites - Madison West2,410,0131,595,613814,40096,400718,000104
4.10Holiday Inn Express - Milwaukee Airport2,889,4062,309,855579,551115,576463,975101
4.11Comfort Inn & Suites - Fond Du Lac1,566,0091,133,792432,21762,640369,57765
5Brookwood Chase Portfolio8,806,9892,048,9096,758,08006,758,080 
5.01Old Hammond1,576,840227,4171,349,42301,349,423 
5.02Coursey1,233,513197,8241,035,69001,035,690 
5.03Siegen1,023,101185,143837,9580837,958 
5.04Staring1,046,255201,511844,7430844,743 
5.05Capital Court940,030214,147725,8830725,883 
5.06Lapalco866,693295,969570,7250570,725 
5.07Wall862,683237,258625,4250625,425 
5.08Willow667,917257,151410,7660410,766 
5.09Westminster589,957232,490357,4670357,467 
6Extra Space Self Storage Portfolio27,645,15710,591,85017,053,307017,053,307 
6.01Henderson - Stephanie Place1,498,071356,6421,141,42901,141,429 
6.02Brookfield - Federal Road1,219,616367,675851,9410851,941 
6.03Kingston - Sawkill Road1,309,401491,091818,3100818,310 
6.04Lake Elsinore - Central Avenue1,006,271277,326728,9460728,946 
6.05Doylestown - North Broad Street1,015,503302,452713,0510713,051 
6.06Pennsauken - South Crescent Boulevard1,113,954420,267693,6880693,688 
6.07New Paltz - South Putt Corners Road1,144,027466,983677,0430677,043 
6.08Tyngsborough - Industrial Way957,413287,294670,1190670,119 
6.09Hemet - South Sanderson981,540343,151638,3880638,388 
6.10Bensalem - 1525 Bristol Pike1,030,579402,275628,3040628,304 
6.11Eastpoint - Lakewood Avenue1,023,566424,626598,9390598,939 
6.12Howell - Route 9 South949,796366,675583,1220583,122 
6.13Lawrenceville - Hurricane Shoals Road901,563322,537579,0260579,026 
6.14Lawnside - White Horse Pike955,582393,843561,7390561,739 
6.15Phoenix - West Peoria771,527266,834504,6930504,693 
6.16Mount Laurel - Ark Road744,750288,817455,9320455,932 
6.17Burlington - Cadillac Road810,985358,250452,7350452,735 
6.18Cherry Hill - Marlton Pike776,532325,056451,4760451,476 
6.19Bensalem - Knights Road724,233287,058437,1750437,175 
6.2Albuquerque - Ellison Road  Northwest637,368208,031429,3370429,337 
6.21Modesto - Crows Landing655,532247,968407,5640407,564 
6.22Auburndale - US Highway 92 West615,272211,424403,8480403,848 
6.23San Bernardino - West Club Center Drive587,048204,739382,3080382,308 
6.24Memphis - Mount Moriah Terrace650,339281,917368,4220368,422 
6.25Hesperia - Mariposa Road573,765234,043339,7220339,722 
6.26Memphis - Covington Way649,104314,083335,0210335,021 
6.27St. Louis - Halls Ferry Road609,321301,023308,2980308,298 
6.28Killeen - Jasper Drive601,251297,146304,1050304,105 
6.29Albuquerque - Airport Drive Northwest438,275177,327260,9480260,948 
6.30Memphis - Gateway Drive443,217196,271246,9460246,946 
6.31Victorville - Yates Road461,599217,207244,3920244,392 
6.32Las Vegas - North Lamont Street378,563186,188192,3750192,375 
6.33Columbus - East Main Street358,001171,306186,6960186,696 
6.34Memphis - Raleigh-LaGrange350,287180,747169,5410169,541 
6.35Memphis - 5675 Summer Avenue384,888230,471154,4160154,416 
6.36Memphis - Madison Avenue316,418183,106133,3130133,313 
7Baybrook Lifestyle and Power Center16,037,6884,006,01212,031,676012,031,676 
82020 Southwest 4th Avenue5,100,9672,035,2513,065,71603,065,716 
9Roedel Hotel Portfolio14,654,4289,187,7955,466,633586,1774,880,456137
9.01Hilton Garden Inn - Manchester6,673,0914,109,7752,563,316266,9242,296,392162
9.02Hilton Garden Inn - Fishkill4,258,7782,822,4741,436,304170,3511,265,953129
9.03Holiday Inn Express - Auburn3,722,5592,255,5461,467,013148,9021,318,111119
10Moffett Towers II - Building 2NAVNAVNAVNAVNAV 
11One Kennedy Square8,804,3174,307,3644,496,95304,496,953 
12One Newark Center13,475,1987,238,3966,236,80206,236,802 
13ExchangeRight Portfolio 18NAVNAVNAVNAVNAV 
13.01Walgreens - Chicago (Belmont), ILNAVNAVNAVNAVNAV 
13.02Hobby Lobby - Fort Wayne (Coldwater), INNAVNAVNAVNAVNAV 
13.03Walgreens - Chicago (Central), ILNAVNAVNAVNAVNAV 
13.04Walgreens - League City (Main), TXNAVNAVNAVNAVNAV 
13.05Tractor Supply - Meraux (Archbishop), LANAVNAVNAVNAVNAV 
13.06Tractor Supply - Collinsville (136th), OKNAVNAVNAVNAVNAV 
13.07Walgreens - Ocala (East Silver Springs Blvd), FLNAVNAVNAVNAVNAV 
13.08Fresenius Medical Care - Bethlehem (Harvard), PANAVNAVNAVNAVNAV 
13.09CVS Pharmacy - Richmond (18th), INNAVNAVNAVNAVNAV 
13.10Napa Auto Parts- Jerome (Wabash), ILNAVNAVNAVNAVNAV 
13.11Advance Auto Parts - Chicago (Cottage), ILNAVNAVNAVNAVNAV 
13.12Dollar General - Panama City (US-231), FLNAVNAVNAVNAVNAV 
13.13Dollar General - Elizabeth (Scenery), PANAVNAVNAVNAVNAV 
13.14Dollar General - Baton Rouge (Plank), LANAVNAVNAVNAVNAV 
13.15Dollar General - Altoona (14th), PANAVNAVNAVNAVNAV 
13.16Dollar General - Fayetteville (Strickland), NCNAVNAVNAVNAVNAV 
13.17Dollar General - Odessa (FM 1936), TXNAVNAVNAVNAVNAV 
14Courtyard Los Angeles Sherman Oaks15,624,4348,988,3906,636,04406,636,044205
15Warwick Mall17,233,1257,003,39810,229,726010,229,726 
1611311 McCormick Road4,894,8881,867,3623,027,52603,027,526 
17Kirkwood Plaza4,185,431799,3783,386,05303,386,053 
18Rainbow Sunset Pavilion - NV2,925,691724,9752,200,71602,200,716 
19StorQuest -  Los Angeles Hill Street2,652,562781,7301,870,83201,870,832 
20Woodbridge Commons3,850,5971,657,6342,192,96302,192,963 
21Peterson Retail Portfolio1,670,404303,5281,366,87601,366,876 
21.01The Shops at Fair Lakes1,670,404303,5281,366,87601,366,876 
21.02Gateway BranchNAVNAVNAVNAVNAV 
22Safeway - Renton, WANAVNAVNAVNAVNAV 
23Fremont Business Center1,988,616554,3301,434,28601,434,286 
24Everett Village2,598,541609,9461,988,59401,988,594 
25Hilton Garden Inn Boise Spectrum6,032,9123,461,3072,571,60602,571,606137
26East Towne Center1,858,143713,4631,144,68001,144,680 
27Goldorado Shopping Center2,024,926599,9171,425,01001,425,010 
28U Stor It San Diego Logan1,226,647337,387889,26063,975825,285 
29Comfort Suites Golden West3,534,0081,886,6521,647,356141,3601,505,996143
30Red Rock Business Center1,324,915253,1651,071,75001,071,750 
31Lawndale CommonsNAVNAVNAVNAVNAV 
32La Quinta Inn - Goodlettsville3,459,1582,222,2761,236,882138,3661,098,51698
33Green Valley Ranch - Denver1,615,250460,8401,154,41001,154,410 
34Bayside Technology Park - Bldg 191,183,200357,429825,7710825,771 
35Bridge Plaza Co-op, Inc.      
36Azalea Portfolio1,421,517514,206907,3110907,311 
36.01Sherwood802,017234,362567,6550567,655 
36.02College Station619,500279,844339,6560339,656 
37Lois Realty Portfolio1,670,909721,270949,6390949,639 
37.01Valkill814,188307,158507,0300507,030 
37.02Moorgate427,471170,789256,6820256,682 
37.03Stonegate429,250243,323185,9270185,927 
38O’Hare Business Center1,436,389384,1501,052,23801,052,238 
39Highpoint-on-The Hudson Owners, Inc.      
40Wyndham House Owners Corp.      
41Best Western Sandman2,625,5811,583,6881,041,893105,023936,87088
42Nathan Hale Owners Corp.      
43Riverwood Research Center949,328320,604628,7240628,724 
44F5 Networks1,313,628525,460788,1680788,168 
45Las Gaviotas Shopping Center1,188,760331,564857,1960857,196 
46Park Center Circle646,197212,284433,9130433,913 
47Whispering Pines - SC1,191,263688,909502,3540502,354 
48American Mini Storage Colorado Springs793,370236,135557,2360557,236 
49StorageOne Durango747,793343,681404,1120404,112 
50Fry Road Retail Center138,01069,49868,512068,512 
51Arbrook Square594,388168,131426,2570426,257 
52Esplanade Mini Storage827,548371,502456,0460456,046 
53Talon Centre1,218,782753,368465,4140465,414 
54190 East Mosholu Parkway Owners Corp.      
552390 Palisade Avenue Owners Corp.      
5660 Pineapple Residence Corp.      
576340 Middlebelt Road436,222136,046300,1760300,176 
58Worthington Industrial Park551,486230,447321,0380321,038 
5968 East Hartsdale Avenue Owners Corp.      
60Barclay Plaza North Owners, Inc.      
61320 West 84th Corp.      
62Crestwood Owners, Inc.      
63Sunnylane Of Bethpage Redevelopment Company Owners Corp.      
64AAA Self Storage - TX395,889206,149189,7390189,739 
65187 Pinehurst Owners Corp.      
662155 Bay Owner’s Corp.      
671264 Owners Corp.      
68Mates Owners Corp.      

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES 
                                                               
Mortgage Loan NumberProperty NameMost Recent Hotel RevPARSecond Most Recent PeriodSecond Most Recent Revenues ($)Second Most Recent Expenses ($)Second Most Recent NOI ($)Second Most Recent Capital ExpendituresSecond Most Recent NCF ($)Second Most Recent Hotel ADR                                                     
1Apple Campus 3 NAVNAVNAVNAVNAVNAV                                                      
2LARP I Portfolio Actual 201612,437,6985,201,8987,235,79907,235,799                                                      
2.01Blackwood Actual 20162,197,887942,2111,255,67601,255,676                                                      
2.025500 Cornell Actual 20161,462,721573,159889,5620889,562                                                      
2.03Clyde Manor Actual 20161,226,573545,984680,5900680,590                                                      
2.04Woodlawn Terrace Actual 20161,013,389423,413589,9760589,976                                                      
2.05Park Central Actual 2016994,747342,665652,0810652,081                                                      
2.06Maple Court Actual 2016792,354370,654421,7000421,700                                                      
2.07Ellis Street Actual 2016791,723339,551452,1720452,172                                                      
2.08Drexel Grand Actual 2016730,425309,105421,3200421,320                                                      
2.09Ellis Court Actual 2016633,906266,473367,4320367,432                                                      
2.10Kenwood Court Actual 2016552,262230,596321,6660321,666                                                      
2.11Woodlawn Court Actual 2016507,858209,740298,1180298,118                                                      
2.12Harper Court Actual 2016284,469120,743163,7260163,726                                                      
2.13925 E 46th Street Actual 2016269,789107,218162,5720162,572                                                      
2.14Yankee Hill Actual 2016233,08786,123146,9650146,965                                                      
2.15Drexel Terrace Actual 2016244,720138,302106,4180106,418                                                      
2.16Gillham House Actual 2016227,29882,141145,1570145,157                                                      
2.17Cornell Terrace Actual 2016190,95268,935122,0170122,017                                                      
2.185508 Cornell Actual 201683,53944,88838,651038,651                                                      
3Iron Guard Storage Portfolio Actual 201610,499,4513,885,4796,613,97206,613,972                                                      
3.01Camas Actual 2016736,614158,913577,7010577,701                                                      
3.02Webster Actual 2016834,251299,075535,1760535,176                                                      
3.03Gum Branch Actual 2016731,662189,437542,2240542,224                                                      
3.046th Avenue Actual 2016486,294144,322341,9710341,971                                                      
3.05Katy Actual 2016547,747199,025348,7220348,722                                                      
3.06La Porte Actual 2016644,098275,062369,0350369,035                                                      
3.07Denton Actual 2016493,336178,615314,7210314,721                                                      
3.08Prater Way Actual 2016371,439125,679245,7600245,760                                                      
3.09Shurling Actual 2016510,976165,716345,2600345,260                                                      
3.10Adamsville Actual 2016429,028136,966292,0620292,062                                                      
3.11Troy Actual 2016529,938198,555331,3830331,383                                                      
3.12Conroe Actual 2016467,039174,829292,2100292,210                                                      
3.13Del Valle Actual 2016554,099218,470335,6290335,629                                                      
3.14Tomball Actual 2016424,366233,128191,2380191,238                                                      
3.15Canyon Lake Actual 2016430,282164,027266,2540266,254                                                      
3.16Riverside Actual 2016435,117146,969288,1470288,147                                                      
3.17Bertram Actual 2016323,001129,139193,8620193,862                                                      
3.18Center Actual 2016355,771151,610204,1610204,161                                                      
3.19Key Actual 2016331,238126,417204,8210204,821                                                      
3.2Wylds Actual 2016274,368154,140120,2280120,228                                                      
3.21Marine Actual 2016338,823163,050175,7730175,773                                                      
3.22Donna Actual 2016249,970152,33597,634097,634                                                      
4Wisconsin Hotel Portfolio68Actual 201634,809,03025,789,8449,019,1841,392,3617,626,823103                                                     
4.01Holiday Inn - Madison West81Actual 20166,549,5764,734,4721,815,104261,9831,553,121128                                                     
4.02Fairfield Inn - Oak Creek74Actual 20163,026,5881,983,3651,043,223121,064922,159110                                                     
4.03Holiday Inn - Fond Du Lac64Actual 20165,843,5004,845,992997,507233,740763,76899                                                     
4.04Holiday Inn Express - Fond Du Lac71Actual 20162,214,4251,469,023745,40188,577656,824119                                                     
4.05Baymont Inn - Madison48Actual 20162,356,0581,625,363730,69594,242636,45377                                                     
4.06Comfort Inn & Suites - Appleton Airport62Actual 20163,065,9332,174,885891,048122,637768,41087                                                     
4.07Holiday Inn Express - Oshkosh82Actual 20162,088,9991,392,247696,75183,560613,191114                                                     
4.08Comfort Inn & Suites - Milwaukee Airport56Actual 20163,079,0972,439,576639,521123,164516,35781                                                     
4.09Comfort Inn & Suites - Madison West66Actual 20162,516,3771,690,756825,621100,655724,966102                                                     
4.10Holiday Inn Express - Milwaukee Airport67Actual 20162,529,0332,262,735266,298101,161165,13794                                                     
4.11Comfort Inn & Suites - Fond Du Lac54Actual 20161,539,4441,171,429368,01461,578306,43665                                                     
5Brookwood Chase Portfolio Actual 20167,965,3471,828,9946,136,35406,136,354                                                      
5.01Old Hammond Actual 20161,505,139203,7861,301,35401,301,354                                                      
5.02Coursey Actual 20161,129,525161,716967,8090967,809                                                      
5.03Siegen Actual 2016948,211150,023798,1880798,188                                                      
5.04Staring Actual 2016890,337165,762724,5760724,576                                                      
5.05Capital Court Actual 2016818,133166,492651,6420651,642                                                      
5.06Lapalco Actual 2016737,032316,304420,7280420,728                                                      
5.07Wall Actual 2016780,264260,416519,8480519,848                                                      
5.08Willow Actual 2016674,231178,654495,5770495,577                                                      
5.09Westminster Actual 2016482,475225,841256,6330256,633                                                      
6Extra Space Self Storage Portfolio Actual 201626,391,12110,291,79716,099,324016,099,324                                                      
6.01Henderson - Stephanie Place Actual 20161,433,079358,6881,074,39101,074,391                                                      
6.02Brookfield - Federal Road Actual 20161,184,613349,360835,2530835,253                                                      
6.03Kingston - Sawkill Road Actual 20161,219,370483,183736,1870736,187                                                      
6.04Lake Elsinore - Central Avenue Actual 2016944,254272,278671,9760671,976                                                      
6.05Doylestown - North Broad Street Actual 2016975,709299,209676,5000676,500                                                      
6.06Pennsauken - South Crescent Boulevard Actual 20161,073,110412,583660,5270660,527                                                      
6.07New Paltz - South Putt Corners Road Actual 20161,095,879432,354663,5250663,525                                                      
6.08Tyngsborough - Industrial Way Actual 2016950,508275,222675,2860675,286                                                      
6.09Hemet - South Sanderson Actual 2016932,948319,062613,8860613,886                                                      
6.10Bensalem - 1525 Bristol Pike Actual 2016985,697387,403598,2940598,294                                                      
6.11Eastpoint - Lakewood Avenue Actual 20161,065,971383,437682,5340682,534                                                      
6.12Howell - Route 9 South Actual 2016920,521366,100554,4210554,421                                                      
6.13Lawrenceville - Hurricane Shoals Road Actual 2016862,223328,094534,1290534,129                                                      
6.14Lawnside - White Horse Pike Actual 2016934,697382,629552,0680552,068                                                      
6.15Phoenix - West Peoria Actual 2016729,884264,966464,9180464,918                                                      
6.16Mount Laurel - Ark Road Actual 2016696,676266,746429,9300429,930                                                      
6.17Burlington - Cadillac Road Actual 2016767,345344,476422,8690422,869                                                      
6.18Cherry Hill - Marlton Pike Actual 2016732,610317,677414,9330414,933                                                      
6.19Bensalem - Knights Road Actual 2016709,097289,639419,4580419,458                                                      
6.2Albuquerque - Ellison Road  Northwest Actual 2016591,633206,488385,1450385,145                                                      
6.21Modesto - Crows Landing Actual 2016572,720228,972343,7480343,748                                                      
6.22Auburndale - US Highway 92 West Actual 2016560,716215,158345,5580345,558                                                      
6.23San Bernardino - West Club Center Drive Actual 2016538,025207,025331,0000331,000                                                      
6.24Memphis - Mount Moriah Terrace Actual 2016619,823284,688335,1350335,135                                                      
6.25Hesperia - Mariposa Road Actual 2016525,988227,639298,3490298,349                                                      
6.26Memphis - Covington Way Actual 2016616,268288,988327,2800327,280                                                      
6.27St. Louis - Halls Ferry Road Actual 2016602,737313,272289,4650289,465                                                      
6.28Killeen - Jasper Drive Actual 2016588,902267,757321,1450321,145                                                      
6.29Albuquerque - Airport Drive Northwest Actual 2016419,682182,029237,6520237,652                                                      
6.30Memphis - Gateway Drive Actual 2016415,466199,432216,0340216,034                                                      
6.31Victorville - Yates Road Actual 2016403,537207,479196,0580196,058                                                      
6.32Las Vegas - North Lamont Street Actual 2016347,430175,315172,1150172,115                                                      
6.33Columbus - East Main Street Actual 2016350,379183,796166,5830166,583                                                      
6.34Memphis - Raleigh-LaGrange Actual 2016335,472196,407139,0650139,065                                                      
6.35Memphis - 5675 Summer Avenue Actual 2016376,513198,481178,0320178,032                                                      
6.36Memphis - Madison Avenue Actual 2016311,639175,766135,8720135,872                                                      
7Baybrook Lifestyle and Power Center Actual 201610,745,8783,084,4637,661,41507,661,415                                                      
82020 Southwest 4th Avenue Actual 20164,560,9161,896,8252,664,09102,664,091                                                      
9Roedel Hotel Portfolio104Actual 201615,159,6699,375,1245,784,545606,3865,178,159145                                                     
9.01Hilton Garden Inn - Manchester123Actual 20166,758,5294,133,5222,625,007270,3412,354,666175                                                     
9.02Hilton Garden Inn - Fishkill96Actual 20164,521,7372,899,9081,621,829180,8691,440,960133                                                     
9.03Holiday Inn Express - Auburn89Actual 20163,879,4032,341,6941,537,709155,1761,382,533124                                                     
10Moffett Towers II - Building 2 NAVNAVNAVNAVNAVNAV                                                      
11One Kennedy Square Actual 20169,194,3944,114,7515,079,64305,079,643                                                      
12One Newark Center Actual 201614,183,9787,522,4936,661,48506,661,485                                                      
13ExchangeRight Portfolio 18 NAVNAVNAVNAVNAVNAV                                                      
13.01Walgreens - Chicago (Belmont), IL NAVNAVNAVNAVNAVNAV                                                      
13.02Hobby Lobby - Fort Wayne (Coldwater), IN NAVNAVNAVNAVNAVNAV                                                      
13.03Walgreens - Chicago (Central), IL NAVNAVNAVNAVNAVNAV                                                      
13.04Walgreens - League City (Main), TX NAVNAVNAVNAVNAVNAV                                                      
13.05Tractor Supply - Meraux (Archbishop), LA NAVNAVNAVNAVNAVNAV                                                      
13.06Tractor Supply - Collinsville (136th), OK NAVNAVNAVNAVNAVNAV                                                      
13.07Walgreens - Ocala (East Silver Springs Blvd), FL NAVNAVNAVNAVNAVNAV                                                      
13.08Fresenius Medical Care - Bethlehem (Harvard), PA NAVNAVNAVNAVNAVNAV                                                      
13.09CVS Pharmacy - Richmond (18th), IN NAVNAVNAVNAVNAVNAV                                                      
13.10Napa Auto Parts- Jerome (Wabash), IL NAVNAVNAVNAVNAVNAV                                                      
13.11Advance Auto Parts - Chicago (Cottage), IL NAVNAVNAVNAVNAVNAV                                                      
13.12Dollar General - Panama City (US-231), FL NAVNAVNAVNAVNAVNAV                                                      
13.13Dollar General - Elizabeth (Scenery), PA NAVNAVNAVNAVNAVNAV                                                      
13.14Dollar General - Baton Rouge (Plank), LA NAVNAVNAVNAVNAVNAV                                                      
13.15Dollar General - Altoona (14th), PA NAVNAVNAVNAVNAVNAV                                                      
13.16Dollar General - Fayetteville (Strickland), NC NAVNAVNAVNAVNAVNAV                                                      
13.17Dollar General - Odessa (FM 1936), TX NAVNAVNAVNAVNAVNAV                                                      
14Courtyard Los Angeles Sherman Oaks168Actual 201616,920,2958,626,7348,293,56108,293,561229                                                     
15Warwick Mall Actual 201617,332,2617,023,30610,308,956010,308,956                                                      
1611311 McCormick Road Actual 20165,034,7921,852,4023,182,39003,182,390                                                      
17Kirkwood Plaza Actual 20164,125,770806,6203,319,15003,319,150                                                      
18Rainbow Sunset Pavilion - NV Actual 20162,418,716686,7201,731,99601,731,996                                                      
19StorQuest -  Los Angeles Hill Street Actual 20162,432,621843,8801,588,74101,588,741                                                      
20Woodbridge Commons Actual 20164,149,5881,746,5182,403,07002,403,070                                                      
21Peterson Retail Portfolio Actual 20161,638,400298,5861,339,81401,339,814                                                      
21.01The Shops at Fair Lakes Actual 20161,638,400298,5861,339,81401,339,814                                                      
21.02Gateway Branch NAVNAVNAVNAVNAVNAV                                                      
22Safeway - Renton, WA NAVNAVNAVNAVNAVNAV                                                      
23Fremont Business Center Actual 20161,712,390527,9571,184,43301,184,433                                                      
24Everett Village Actual 20162,533,828575,0471,958,78101,958,781                                                      
25Hilton Garden Inn Boise Spectrum110Actual 20165,921,7183,384,7982,536,92002,536,920130                                                     
26East Towne Center Actual 20161,956,722713,2221,243,50001,243,500                                                      
27Goldorado Shopping Center Actual 20162,012,463546,1331,466,33001,466,330                                                      
28U Stor It San Diego Logan NAVNAVNAVNAVNAVNAV                                                      
29Comfort Suites Golden West104Actual 20163,358,3281,805,5501,552,778134,3331,418,445140                                                     
30Red Rock Business Center Actual 20161,120,463255,577864,8860864,886                                                      
31Lawndale Commons NAVNAVNAVNAVNAVNAV                                                      
32La Quinta Inn - Goodlettsville76Actual 20163,119,7771,995,2761,124,501124,791999,71094                                                     
33Green Valley Ranch - Denver Actual 20161,455,063440,7891,014,27401,014,274                                                      
34Bayside Technology Park - Bldg 19 Actual 20161,151,830357,623794,2070794,207                                                      
35Bridge Plaza Co-op, Inc.                                                             
36Azalea Portfolio Actual 20161,343,170482,148861,0200861,020                                                      
36.01Sherwood Actual 2016740,512233,576506,9350506,935                                                      
36.02College Station Actual 2016602,658248,572354,0850354,085                                                      
37Lois Realty Portfolio Actual 20161,607,581706,667900,9140900,914                                                      
37.01Valkill Actual 2016783,428305,020478,4080478,408                                                      
37.02Moorgate Actual 2016407,945166,116241,8290241,829                                                      
37.03Stonegate Actual 2016416,208235,531180,6770180,677                                                      
38O’Hare Business Center Actual 20161,323,504459,054864,4500864,450                                                      
39Highpoint-on-The Hudson Owners, Inc.                                                             
40Wyndham House Owners Corp.                                                             
41Best Western Sandman62Actual 20162,616,6571,501,9811,114,676104,6661,010,01093                                                     
42Nathan Hale Owners Corp.                                                             
43Riverwood Research Center Actual 2016722,045323,319398,7260398,726                                                      
44F5 Networks Actual 20161,304,150528,555775,5950775,595                                                      
45Las Gaviotas Shopping Center Actual 20161,148,660339,369809,2900809,290                                                      
46Park Center Circle Actual 2016536,619211,991324,6280324,628                                                      
47Whispering Pines - SC Actual 20161,207,115664,795542,3200542,320                                                      
48American Mini Storage Colorado Springs Actual 2016716,506225,898490,6080490,608                                                      
49StorageOne Durango Actual 2016101,97295,4786,49406,494                                                      
50Fry Road Retail Center NAVNAVNAVNAVNAVNAV                                                      
51Arbrook Square Actual 2016580,583162,464418,1190418,119                                                      
52Esplanade Mini Storage Actual 2016814,150366,446447,7050447,705                                                      
53Talon Centre Annualized 7 12/31/20161,038,009721,965316,0440316,044                                                      
54190 East Mosholu Parkway Owners Corp.                                                             
552390 Palisade Avenue Owners Corp.                                                             
5660 Pineapple Residence Corp.                                                             
576340 Middlebelt Road Actual 2016397,149107,215289,9340289,934                                                      
58Worthington Industrial Park Actual 2016459,713204,427255,2860255,286                                                      
5968 East Hartsdale Avenue Owners Corp.                                                             
60Barclay Plaza North Owners, Inc.                                                             
61320 West 84th Corp.                                                             
62Crestwood Owners, Inc.                                                             
63Sunnylane Of Bethpage Redevelopment Company Owners Corp.                                                             
64AAA Self Storage - TX Actual 2016386,742201,538185,2040185,204                                                      
65187 Pinehurst Owners Corp.                                                             
662155 Bay Owner’s Corp.                                                             
671264 Owners Corp.                                                             
68Mates Owners Corp.                                                             

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES 
                                                               
Mortgage Loan NumberProperty NameSecond Most Recent Hotel RevPARThird Most Recent PeriodThird Most Recent Revenues ($)Third Most Recent Expenses ($)Third Most Recent NOI ($)Third Most Recent Capital ExpendituresThird Most Recent NCF ($)Third Most Recent Hotel ADR                                                     
1Apple Campus 3 NAVNAVNAVNAVNAVNAV                                                      
2LARP I Portfolio Actual 201512,044,0635,384,2086,659,85506,659,855                                                      
2.01Blackwood Actual 20152,117,683966,1031,151,58001,151,580                                                      
2.025500 Cornell Actual 20151,427,087628,473798,6140798,614                                                      
2.03Clyde Manor Actual 20151,190,938485,344705,5930705,593                  ��                                   
2.04Woodlawn Terrace Actual 20151,040,939447,357593,5820593,582                                                      
2.05Park Central Actual 2015937,836338,682599,1530599,153                                                      
2.06Maple Court Actual 2015805,092394,901410,1910410,191                                                      
2.07Ellis Street Actual 2015766,316362,169404,1470404,147                                                      
2.08Drexel Grand Actual 2015724,565320,293404,2730404,273                                                      
2.09Ellis Court Actual 2015596,189300,007296,1830296,183                                                      
2.10Kenwood Court Actual 2015522,743257,012265,7320265,732                                                      
2.11Woodlawn Court Actual 2015476,029216,119259,9100259,910                                                      
2.12Harper Court Actual 2015265,134131,986133,1480133,148                                                      
2.13925 E 46th Street Actual 2015260,935122,151138,7840138,784                                                      
2.14Yankee Hill Actual 2015213,44878,441135,0070135,007                                                      
2.15Drexel Terrace Actual 2015249,575137,186112,3890112,389                                                      
2.16Gillham House Actual 2015189,24767,464121,7830121,783                                                      
2.17Cornell Terrace Actual 2015177,49590,55186,944086,944                                                      
2.185508 Cornell Actual 201582,81039,97042,841042,841                                                      
3Iron Guard Storage Portfolio Actual 20159,894,1573,403,1206,491,03706,491,037                                                      
3.01Camas Actual 2015645,854159,204486,6510486,651                                                      
3.02Webster Actual 2015771,458267,317504,1420504,142                                                      
3.03Gum Branch Actual 2015665,557189,169476,3890476,389                                                      
3.046th Avenue Actual 2015456,538142,956313,5820313,582                                                      
3.05Katy Actual 2015497,635182,736314,9000314,900                                                      
3.06La Porte Actual 2015567,573223,443344,1300344,130                                                      
3.07Denton Actual 2015378,540190,544187,9960187,996                                                      
3.08Prater Way Actual 2015310,771127,147183,6240183,624                                                      
3.09Shurling Actual 2015459,437167,659291,7780291,778                                                      
3.10Adamsville Actual 2015417,062125,998291,0640291,064                                                      
3.11Troy Actual 2015557,966197,044360,9220360,922                                                      
3.12Conroe Actual 2015459,075135,916323,1590323,159                                                      
3.13Del Valle Actual 2015560,916137,712423,2040423,204                                                      
3.14Tomball Actual 2015521,48297,646423,8360423,836                                                      
3.15Canyon Lake Actual 2015396,305104,564291,7410291,741                                                      
3.16Riverside Actual 2015392,242137,323254,9200254,920                                                      
3.17Bertram Actual 2015277,148122,758154,3900154,390                                                      
3.18Center Actual 2015307,154154,617152,5370152,537                                                      
3.19Key Actual 2015388,203132,784255,4190255,419                                                      
3.2Wylds Actual 2015288,225145,171143,0550143,055                                                      
3.21Marine Actual 2015299,198168,640130,5580130,558                                                      
3.22Donna Actual 2015275,81892,772183,0460183,046                                                      
4Wisconsin Hotel Portfolio67Actual 201533,646,03024,751,0028,895,0281,345,8427,549,187102                                                     
4.01Holiday Inn - Madison West85Actual 20156,727,3494,838,5031,888,846269,0941,619,752124                                                     
4.02Fairfield Inn - Oak Creek68Actual 20153,024,4011,861,6031,162,798120,9761,041,822105                                                     
4.03Holiday Inn - Fond Du Lac60Actual 20155,843,9714,797,4011,046,570233,759812,811100                                                     
4.04Holiday Inn Express - Fond Du Lac69Actual 20151,255,014840,790414,22450,201364,023135                                                     
4.05Baymont Inn - Madison48Actual 20152,277,5311,673,799603,73191,101512,63072                                                     
4.06Comfort Inn & Suites - Appleton Airport62Actual 20152,942,8212,129,907812,914117,713695,20185                                                     
4.07Holiday Inn Express - Oshkosh82Actual 20152,039,7371,356,131683,60681,590602,016114                                                     
4.08Comfort Inn & Suites - Milwaukee Airport56Actual 20153,005,5202,337,839667,681120,221547,46078                                                     
4.09Comfort Inn & Suites - Madison West69Actual 20152,383,2461,588,937794,30995,330698,97995                                                     
4.10Holiday Inn Express - Milwaukee Airport59Actual 20152,635,2462,189,130446,116105,410340,70692                                                     
4.11Comfort Inn & Suites - Fond Du Lac53Actual 20151,511,1941,136,961374,23460,448313,78665                                                     
5Brookwood Chase Portfolio Actual 20156,464,5961,641,5554,823,04104,823,041                                                      
5.01Old Hammond Actual 20151,347,789193,3061,154,48301,154,483                                                      
5.02Coursey Actual 2015907,445137,643769,8020769,802                                                      
5.03Siegen Actual 2015790,110142,100648,0100648,010                                                      
5.04Staring Actual 2015696,310174,965521,3450521,345                                                      
5.05Capital Court Actual 2015599,302149,073450,2290450,229                                                      
5.06Lapalco Actual 2015532,378265,203267,1750267,175                                                      
5.07Wall Actual 2015652,149237,464414,6850414,685                                                      
5.08Willow Actual 2015584,701133,253451,4480451,448                                                      
5.09Westminster Actual 2015354,412208,548145,8640145,864                                                      
6Extra Space Self Storage Portfolio Actual 201524,800,99210,151,95214,649,039014,649,039                                                      
6.01Henderson - Stephanie Place Actual 20151,385,092360,5061,024,58601,024,586                                                      
6.02Brookfield - Federal Road Actual 20151,152,117357,181794,9360794,936                                                      
6.03Kingston - Sawkill Road Actual 20151,177,081505,775671,3050671,305                                                      
6.04Lake Elsinore - Central Avenue Actual 2015872,052277,739594,3130594,313                                                      
6.05Doylestown - North Broad Street Actual 2015916,733307,580609,1530609,153                                                      
6.06Pennsauken - South Crescent Boulevard Actual 2015999,620415,616584,0040584,004                                                      
6.07New Paltz - South Putt Corners Road Actual 20151,025,126414,519610,6070610,607                                                      
6.08Tyngsborough - Industrial Way Actual 2015896,326283,511612,8150612,815                                                      
6.09Hemet - South Sanderson Actual 2015834,964308,987525,9770525,977                                                      
6.10Bensalem - 1525 Bristol Pike Actual 2015918,336393,172525,1640525,164                                                      
6.11Eastpoint - Lakewood Avenue Actual 2015973,154380,078593,0760593,076                                                      
6.12Howell - Route 9 South Actual 2015872,027342,843529,1840529,184                                                      
6.13Lawrenceville - Hurricane Shoals Road Actual 2015790,710318,176472,5340472,534                                                      
6.14Lawnside - White Horse Pike Actual 2015877,335389,465487,8700487,870                                                      
6.15Phoenix - West Peoria Actual 2015653,460249,146404,3140404,314                                                      
6.16Mount Laurel - Ark Road Actual 2015675,793271,821403,9710403,971                                                      
6.17Burlington - Cadillac Road Actual 2015719,128360,984358,1440358,144                                                      
6.18Cherry Hill - Marlton Pike Actual 2015686,882327,399359,4830359,483                                                      
6.19Bensalem - Knights Road Actual 2015679,391287,624391,7680391,768                                                      
6.2Albuquerque - Ellison Road  Northwest Actual 2015591,228205,853385,3740385,374