Loading...
Docoh

Bank 2018-BNK10

Filed: 22 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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 Seller(1)Cross Collateralized and Cross Defaulted Loan FlagAddressCityStateZip CodeGeneral Property TypeSpecific Property TypeYear
Built
Year
Renovated
Number of Units(2)
1Apple Campus 3WFB 222 North Wolfe RoadSunnyvaleCA94085OfficeSuburban2017 882,657
2LARP I PortfolioMSMCH VariousVariousVariousVariousMultifamilyVariousVariousVarious979
2.01BlackwoodMSMCH 5200 South Blackstone AvenueChicagoIL60615MultifamilyHigh Rise19652009145
2.025500 CornellMSMCH 1601-1648 East 55th Street; 5493 South Cornell AvenueChicagoIL60615MultifamilyGarden1903 65
2.03Clyde ManorMSMCH 350 East Armour BoulevardKansas CityMO64111MultifamilyMid Rise19202010115
2.04Woodlawn TerraceMSMCH 4726-4740 South Woodlawn AvenueChicagoIL60615MultifamilyGarden1926 104
2.05Park CentralMSMCH 300 East Armour BoulevardKansas CityMO64111MultifamilyMid Rise19302011106
2.06Maple CourtMSMCH 1120-1126 East 47th StreetChicagoIL60615MultifamilyGarden1913 68
2.07Ellis StreetMSMCH 4721-4729 South Ellis AvenueChicagoIL60615MultifamilyGarden1920201580
2.08Drexel GrandMSMCH 5220 South Drexel AvenueChicagoIL60615MultifamilyGarden1929200574
2.09Ellis CourtMSMCH 5305-5309 South Ellis Avenue / 1001-1013 E 53rd StreetChicagoIL60615MultifamilyGarden1924200943
2.10Kenwood CourtMSMCH 1350 East 53rd Street / 5234-5242 South Kenwood AvenueChicagoIL60615MultifamilyGarden1911200825
2.11Woodlawn CourtMSMCH 5218-5228 South Woodlawn AvenueChicagoIL60615MultifamilyGarden1923200530
2.12Harper CourtMSMCH 5134-5136 South Harper AvenueChicagoIL60615MultifamilyGarden1910 18
2.13925 E 46th StreetMSMCH 925 East 46th StreetChicagoIL60653MultifamilyGarden1930201624
2.14Yankee HillMSMCH 3430-3436 Gillham RoadKansas CityMO64111MultifamilyMid Rise1913200816
2.15Drexel TerraceMSMCH 5043-5045 South Drexel AvenueChicagoIL60615MultifamilyGarden1913 25
2.16Gillham HouseMSMCH 3411 Gillham RoadKansas CityMO64111MultifamilyMid Rise1910200824
2.17Cornell TerraceMSMCH 5430 South Cornell AvenueChicagoIL60615MultifamilyGarden1924 14
2.185508 CornellMSMCH 5508 South Cornell AvenueChicagoIL60615MultifamilyGarden192020023
3Iron Guard Storage PortfolioBANA VariousVariousVariousVariousSelf StorageSelf StorageVariousVarious1,352,239
3.01CamasBANA 2327 Northeast 3rd Loop CamasWA98607Self StorageSelf Storage1978199451,755
3.02WebsterBANA 410 Old Galveston Road WebsterTX77598Self StorageSelf Storage1999 96,097
3.03Gum BranchBANA 1230 Gum Branch Road JacksonvilleNC28546Self StorageSelf Storage1989 80,700
3.046th AvenueBANA 320 6th Avenue Southwest BirminghamAL35211Self StorageSelf Storage2007 57,310
3.05KatyBANA 24620 Franz Road KatyTX77493Self StorageSelf Storage2001 56,099
3.06La PorteBANA 2915 North 23rd Street La PorteTX77571Self StorageSelf Storage1999 61,730
3.07DentonBANA 550 Fort Worth Drive DentonTX76201Self StorageSelf Storage2001 49,450
3.08Prater WayBANA 275 East Prater Way SparksNV89431Self StorageSelf Storage1990 44,214
3.09ShurlingBANA 1300 Shurling Drive MaconGA31211Self StorageSelf Storage1988 67,600
3.10AdamsvilleBANA 500 Foust Court BirminghamAL35214Self StorageSelf Storage2006 55,475
3.11TroyBANA 4176 Troy Highway MontgomeryAL36116Self StorageSelf Storage1995 135,150
3.12ConroeBANA 4205 North Frazier Street ConroeTX77303Self StorageSelf Storage2011 59,147
3.13Del ValleBANA 4405 East Highway 71 Del ValleTX78617Self StorageSelf Storage2005 67,228
3.14TomballBANA 16920 FM 2920 Road TomballTX77377Self StorageSelf Storage2004 72,261
3.15Canyon LakeBANA 5622 FM 2673 Canyon LakeTX78133Self StorageSelf Storage2008 57,765
3.16RiversideBANA 2405 Riverside Drive DanvilleVA24540Self StorageSelf Storage1988 49,636
3.17BertramBANA 1045 Bertram Road AugustaGA30909Self StorageSelf Storage1986 45,725
3.18CenterBANA 135 Center Street JacksonvilleNC28546Self StorageSelf Storage1995 58,562
3.19KeyBANA 915 Key Street MaconGA31204Self StorageSelf Storage1988 40,700
3.2WyldsBANA 1805A Wylds Roads AugustaGA30909Self StorageSelf Storage1988 51,750
3.21MarineBANA 108 North Marine Boulevard JacksonvilleNC28540Self StorageSelf Storage1985 37,830
3.22DonnaBANA 1015 West Expressway 83 DonnaTX78537Self StorageSelf Storage2002 56,055
4Wisconsin Hotel PortfolioMSMCH VariousVariousWIVariousHospitalityVariousVariousVarious1,255
4.01Holiday Inn - Madison WestMSMCH 1109 Fourier DriveMadisonWI53717HospitalityFull Service20002015157
4.02Fairfield Inn - Oak CreekMSMCH 6460 South 13th StreetOak CreekWI53154HospitalityLimited Service20082016119
4.03Holiday Inn - Fond Du LacMSMCH 625 West Rolling Meadows DriveFond Du LacWI54937HospitalityFull Service19742015139
4.04Holiday Inn Express - Fond Du LacMSMCH 55 Holiday LaneFond Du LacWI54937HospitalityLimited Service2015 86
4.05Baymont Inn - MadisonMSMCH 8102 Excelsior DriveMadisonWI53717HospitalityLimited Service19882017129
4.06Comfort Inn & Suites - Appleton AirportMSMCH 3809 West Wisconsin AveGrand ChuteWI54914HospitalityLimited Service19892014130
4.07Holiday Inn Express - OshkoshMSMCH 2251 Westowne AvenueOshkoshWI54904HospitalityLimited Service1997 69
4.08Comfort Inn & Suites - Milwaukee AirportMSMCH 6362 South 13th StreetOak CreekWI53154HospitalityLimited Service19982013138
4.09Comfort Inn & Suites - Madison WestMSMCH 1253 John Q. Hammons DriveMadisonWI53717HospitalityLimited Service1994201495
4.10Holiday Inn Express - Milwaukee AirportMSMCH 1400 West Zellman CourtMilwaukeeWI53221HospitalityLimited Service20052017115
4.11Comfort Inn & Suites - Fond Du LacMSMCH 77 Holiday LaneFond Du LacWI54937HospitalityLimited Service1989201478
5Brookwood Chase PortfolioMSMCH VariousVariousVariousVariousSelf StorageSelf StorageVariousVarious916,733
5.01Old HammondMSMCH 10555 Old Hammond HwyBaton RougeLA70816Self StorageSelf Storage1998 143,305
5.02CourseyMSMCH 13605 Coursey BoulevardBaton RougeLA70817Self StorageSelf Storage1994 129,475
5.03SiegenMSMCH 8566 Siegen LaneBaton RougeLA70810Self StorageSelf Storage2001 90,395
5.04StaringMSMCH 1970 Staring LaneBaton RougeLA70810Self StorageSelf Storage19952009121,763
5.05Capital CourtMSMCH 7831 Capital CourtBaton RougeLA70810Self StorageSelf Storage2006 80,710
5.06LapalcoMSMCH 3812 Lapalco BoulevardHarveyLA70058Self StorageSelf Storage2007 110,450
5.07WallMSMCH 490 Wall BoulevardGretnaLA70056Self StorageSelf Storage1999 84,150
5.08WillowMSMCH 2130 West Willow StreetLafayetteLA70583Self StorageSelf Storage2005 84,185
5.09WestminsterMSMCH 7401 Lapalco BoulevardMarreroLA70072Self StorageSelf Storage2007 72,300
6Extra Space Self Storage PortfolioMSMCH VariousVariousVariousVariousSelf StorageSelf StorageVarious 2,668,218
6.01Henderson - Stephanie PlaceMSMCH 1051 Stephanie PlaceHendersonNV89014Self StorageSelf Storage1996 292,316
6.02Brookfield - Federal RoadMSMCH 578 Federal RoadBrookfieldCT06804Self StorageSelf Storage1988 80,250
6.03Kingston - Sawkill RoadMSMCH 119 Sawkill RoadKingstonNY12401Self StorageSelf Storage1986 85,675
6.04Lake Elsinore - Central AvenueMSMCH 550 Central AvenueLake ElsinoreCA92530Self StorageSelf Storage2000 105,785
6.05Doylestown - North Broad StreetMSMCH 390 North Broad StreetDoylestownPA18901Self StorageSelf Storage1988 71,355
6.06Pennsauken - South Crescent BoulevardMSMCH 7480 South Crescent BoulevardPennsaukenNJ08109Self StorageSelf Storage1990 82,810
6.07New Paltz - South Putt Corners RoadMSMCH 24 South Putt Corners RoadNew PaltzNY12561Self StorageSelf Storage1989 76,226
6.08Tyngsborough - Industrial WayMSMCH 2 Industrial WayTyngsboroughMA01879Self StorageSelf Storage1990 79,200
6.09Hemet - South SandersonMSMCH 750 South Sanderson AvenueHemetCA92545Self StorageSelf Storage1985 90,193
6.10Bensalem - 1525 Bristol PikeMSMCH 1525 Bristol PikeBensalemPA19020Self StorageSelf Storage2000 71,070
6.11Eastpoint - Lakewood AvenueMSMCH 2960 Lakewood AvenueAtlantaGA30344Self StorageSelf Storage1962 90,200
6.12Howell - Route 9 SouthMSMCH 5440 U.S. 9HowellNJ07731Self StorageSelf Storage1987 69,765
6.13Lawrenceville - Hurricane Shoals RoadMSMCH 98 Hurricane Shoals Road NortheastLawrencevilleGA30046Self StorageSelf Storage1995 103,830
6.14Lawnside - White Horse PikeMSMCH 339 White Horse Pike NorthLawnsideNJ08045Self StorageSelf Storage1977 64,565
6.15Phoenix - West PeoriaMSMCH 2043 West Peoria AvenuePhoenixAZ85029Self StorageSelf Storage1980 63,214
6.16Mount Laurel - Ark RoadMSMCH 103 Ark RoadMount LaurelNJ08054Self StorageSelf Storage1987 46,145
6.17Burlington - Cadillac RoadMSMCH 10 Cadillac RoadBurlingtonNJ08016Self StorageSelf Storage1940 62,160
6.18Cherry Hill - Marlton PikeMSMCH 1986 Marlton Pike EastCherry HillNJ08003Self StorageSelf Storage1990 61,140
6.19Bensalem - Knights RoadMSMCH 2520 Knights RoadBensalemPA19020Self StorageSelf Storage2004 48,546
6.2Albuquerque - Ellison Road  NorthwestMSMCH 10340 Ellison Road NorthwestAlbuquerqueNM87114Self StorageSelf Storage1993 54,860
6.21Modesto - Crows LandingMSMCH 2201 Crows Landing RoadModestoCA95358Self StorageSelf Storage2002 76,350
6.22Auburndale - US Highway 92 WestMSMCH 1012 US Highway 92 WestAuburndaleFL33823Self StorageSelf Storage2000 63,675
6.23San Bernardino - West Club Center DriveMSMCH 155 West Club Center DriveSan BernardinoCA92408Self StorageSelf Storage1989 63,578
6.24Memphis - Mount Moriah TerraceMSMCH 2673 Mount Moriah TerraceMemphisTN38115Self StorageSelf Storage1982 84,610
6.25Hesperia - Mariposa RoadMSMCH 9353 Mariposa RoadHesperiaCA92344Self StorageSelf Storage1999 77,600
6.26Memphis - Covington WayMSMCH 4961 Covington WayMemphisTN38128Self StorageSelf Storage1984 78,040
6.27St. Louis - Halls Ferry RoadMSMCH 9702 Halls Ferry RoadSt. LouisMO63136Self StorageSelf Storage1998 58,200
6.28Killeen - Jasper DriveMSMCH 1035 West Jasper DriveKilleenTX76542Self StorageSelf Storage1974 94,970
6.29Albuquerque - Airport Drive NorthwestMSMCH 141 Airport Drive NorthwestAlbuquerqueNM87121Self StorageSelf Storage1987 53,240
6.30Memphis - Gateway DriveMSMCH 1235 Gateway DriveMemphisTN38116Self StorageSelf Storage1987 50,300

 

A-1-1

 

 

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

 

Mortgage Loan NumberProperty NameMortgage Loan Seller(1)Cross Collateralized and Cross Defaulted Loan FlagAddressCityStateZip CodeGeneral Property TypeSpecific Property TypeYear
Built
Year
Renovated
Number of Units(2)
6.31Victorville - Yates RoadMSMCH 15555 Yates RoadVictorvilleCA92395Self StorageSelf Storage1977 62,125
6.32Las Vegas - North Lamont StreetMSMCH 3450 North Lamont StreetLas VegasNV89115Self StorageSelf Storage1988 56,985
6.33Columbus - East Main StreetMSMCH 3569 East Main StreetColumbusOH42313Self StorageSelf Storage1988 33,500
6.34Memphis - Raleigh-LaGrangeMSMCH 4994 Raleigh Lagrange RoadMemphisTN38128Self StorageSelf Storage1984 40,395
6.35Memphis - 5675 Summer AvenueMSMCH 5675 Summer AvenueMemphisTN38134Self StorageSelf Storage1985 47,945
6.36Memphis - Madison AvenueMSMCH 1075 Madison AvenueMemphisTN38104Self StorageSelf Storage1982 27,400
7Baybrook Lifestyle and Power CenterMSMCH 500 Baybrook Mall DriveFriendswoodTX77546RetailLifestyle Center2015 636,845
82020 Southwest 4th AvenueWFB 2020 Southwest 4th AvenuePortlandOR97201OfficeCBD19822016226,815
9Roedel Hotel PortfolioBANA VariousVariousVariousVariousHospitalityVariousVariousVarious349
9.01Hilton Garden Inn - ManchesterBANA 101 South Commercial StreetManchesterNH03101HospitalitySelect Service20062014125
9.02Hilton Garden Inn - FishkillBANA 25 Westage DriveFishkillNY12524HospitalitySelect Service20022014111
9.03Holiday Inn Express - AuburnBANA 10-12 Johnson StreetAuburnMA01501HospitalityLimited Service20042015113
10Moffett Towers II - Building 2MSMCH 905 11th AvenueSunnyvaleCA94089OfficeSuburban2017 362,563
11One Kennedy SquareWFB 777 Woodward AvenueDetroitMI48226OfficeCBD2005 246,304
12One Newark CenterMSMCH 1085-1109 Raymond Boulevard, 50-58 RH Brown StreetNewarkNJ07102OfficeCBD1992 417,939
13ExchangeRight Portfolio 18BANA VariousVariousVariousVariousVariousVariousVariousVarious272,767
13.01Walgreens - Chicago (Belmont), ILBANA 4745 West Belmont AvenueChicagoIL60641RetailSingle Tenant2001 18,340
13.02Hobby Lobby - Fort Wayne (Coldwater), INBANA 5519 Coldwater RoadFort WayneIN46825RetailSingle Tenant1989 74,705
13.03Walgreens - Chicago (Central), ILBANA 1546 North Central AvenueChicagoIL60651RetailSingle Tenant1997201718,154
13.04Walgreens - League City (Main), TXBANA 1088 West Main StreetLeague CityTX77573RetailSingle Tenant2001 14,490
13.05Tractor Supply - Meraux (Archbishop), LABANA 2400 Archbishop Philip M Hannan BoulevardMerauxLA70075RetailSingle Tenant2017 19,097
13.06Tractor Supply - Collinsville (136th), OKBANA 13325 East 136th Street NorthCollinsvilleOK74021RetailSingle Tenant2017 19,175
13.07Walgreens - Ocala (East Silver Springs Blvd), FLBANA 3529 East Silver Springs BoulevardOcalaFL34470RetailSingle Tenant1995 15,525
13.08Fresenius Medical Care - Bethlehem (Harvard), PABANA 1005 Harvard AvenueBethlehemPA18015OfficeMedical2017 8,275
13.09CVS Pharmacy - Richmond (18th), INBANA 298 Southwest 18th StreetRichmondIN47374RetailSingle Tenant1998 10,722
13.10Napa Auto Parts- Jerome (Wabash), ILBANA 1440 Wabash AvenueJeromeIL62704RetailSingle Tenant1974201715,294
13.11Advance Auto Parts - Chicago (Cottage), ILBANA 8501 South Cottage Grove AvenueChicagoIL60619RetailSingle Tenant2013 6,124
13.12Dollar General - Panama City (US-231), FLBANA 2337 US Highway 231Panama CityFL32405RetailSingle Tenant2013 9,100
13.13Dollar General - Elizabeth (Scenery), PABANA 420 Scenery DriveElizabethPA15037RetailSingle Tenant2017 9,026
13.14Dollar General - Baton Rouge (Plank), LABANA 4017 Plank RoadBaton RougeLA70805RetailSingle Tenant2012 9,100
13.15Dollar General - Altoona (14th), PABANA 1230 14th AvenueAltoonaPA16601RetailSingle Tenant2017 7,489
13.16Dollar General - Fayetteville (Strickland), NCBANA 2010 Strickland Bridge RoadFayettevilleNC28304RetailSingle Tenant2017 9,125
13.17Dollar General - Odessa (FM 1936), TXBANA 115 South FM 1936OdessaTX79763RetailSingle Tenant2015 9,026
14Courtyard Los Angeles Sherman OaksWFB 15433 Ventura BoulevardSherman OaksCA91403HospitalityFull Service19682017213
15Warwick MallBANA 400 Bald Hill RoadWarwickRI02886RetailRegional Mall19702010588,716
1611311 McCormick RoadBANA 11311 McCormick RoadHunt ValleyMD21031OfficeSuburban1986 215,395
17Kirkwood PlazaMSMCH 4345, 4435, & 4365-4491 Kirkwood HighwayWilmingtonDE19808RetailAnchored19622010309,924
18Rainbow Sunset Pavilion - NVWFB 6325 South Rainbow Boulevard & 7000 West Post RoadLas VegasNV89118; 89113OfficeSuburban2007 104,795
19StorQuest -  Los Angeles Hill StreetBANA 3707 South Hill StreetLos AngelesCA90007Self StorageSelf Storage19732009111,576
20Woodbridge CommonsMSMCH 306, 320, 322, 360 Route 9WoodbridgeNJ07095RetailAnchored1960, 2004 190,192
21Peterson Retail PortfolioWFB VariousVariousVAVariousVariousVariousVarious 104,411
21.01The Shops at Fair LakesWFB 12701-12727, 12700, 12730, 12735 Shoppes LaneFairfaxVA22033RetailShadow Anchored1988 24,442
21.02Gateway BranchWFB 5291 Wellington Branch DriveGainesvilleVA20155OtherLeased Fee2016 79,969
22Safeway - Renton, WAWFB 4300 Northeast 4th StreetRentonWA98059RetailSingle Tenant1996 61,951
23Fremont Business CenterWFB 48371, 48377, 48383 & 48389 Fremont BoulevardFremontCA94538IndustrialFlex2001 123,822
24Everett VillageWFB 1124 & 1130 Southeast Everett Mall WayEverettWA98208RetailAnchored19792007120,859
25Hilton Garden Inn Boise SpectrumWFB 7699 West Spectrum StreetBoiseID83709HospitalitySelect Service2002 137
26East Towne CenterMSMCH 2090 Lincoln Hwy EastLancasterPA17602RetailAnchored19742018256,495
27Goldorado Shopping CenterWFB 3440, 3450, 3470, 3480, 3490, 3510 Palmer DriveCameron ParkCA95682RetailAnchored1988 108,952
28U Stor It San Diego LoganBANA 930 South 47th StreetSan DiegoCA92113Self StorageSelf Storage2016 98,242
29Comfort Suites Golden WestBANA 29300 US Hghway 40EvergreenCO80439HospitalityLimited Service1999 85
30Red Rock Business CenterMSMCH 6140 & 6180 Brent Thurman WayLas VegasNV89148OfficeSuburban2009201274,010
31Lawndale CommonsMSMCH 5000 Washington AvenueEvansvilleIN47715RetailAnchored2016 65,960
32La Quinta Inn - GoodlettsvilleMSMCH 120 South Cartwright CourtGoodlettsvilleTN37072HospitalityLimited Service19872012122
33Green Valley Ranch - DenverWFB 4820, 4830 & 4860 Tower Road; 18521, 18601, 18607, 18609 Green Valley Ranch BoulevardDenverCO80249RetailShadow Anchored2003 49,200
34Bayside Technology Park - Bldg 19WFB 3400 West Warren AvenueFremontCA94538IndustrialFlex1986 76,976
35Bridge Plaza Co-op, Inc.NCB 2185 Lemoine AvenueFort LeeNJ07024MultifamilyCooperative19622007130
36Azalea PortfolioMSMCH VariousVariousVariousVariousSelf StorageSelf StorageVarious 110,935
36.01SherwoodMSMCH 2914 South Sherwood Forest BoulevardBaton RougeLA70816Self StorageSelf Storage2001 54,110
36.02College StationMSMCH 3820 Harvey RoadCollege StationTX77845Self StorageSelf Storage2003 56,825
37Lois Realty PortfolioBANA VariousVariousNYVariousManufactured Housing CommunityManufactured Housing CommunityVariousVarious249
37.01ValkillBANA 20 Cardinal RoadHyde ParkNY12538Manufactured Housing CommunityManufactured Housing Community1969 119
37.02MoorgateBANA 80 Hosner Mountain RoadEast FishkillNY12533Manufactured Housing CommunityManufactured Housing Community1960199048
37.03StonegateBANA 129 North Brookside DriveSouth CairoNY12482Manufactured Housing CommunityManufactured Housing Community1960 82
38O’Hare Business CenterMSMCH 401 East Algonquin Road; 501 West Algonquin Road; 1840 and 1870 South Elmhurst RoadMount ProspectIL60005IndustrialFlex1966 189,986
39Highpoint-on-The Hudson Owners, Inc.NCB 2727 Palisade AvenueBronxNY10474MultifamilyCooperative19542011120
40Wyndham House Owners Corp.NCB 200 Atlantic AvenueLynbrookNY11563MultifamilyCooperative19612002147
41Best Western SandmanBANA 236 Jibboom StreetSacramentoCA95811HospitalityLimited Service19732017112
42Nathan Hale Owners Corp.NCB 38 Nathan Hale DriveHuntingtonNY11743MultifamilyCooperative19502007243
43Riverwood Research CenterBANA 24475 West 10 Mile RoadSouthfieldMI48033IndustrialFlex1987200668,142
44F5 NetworksMSMCH 1322 North Whitman LaneLiberty LakeWA99019OfficeSuburban2001201643,115
45Las Gaviotas Shopping CenterWFB 1245, 1249, & 1253 Cedar RoadChesapeakeVA23322RetailAnchored1987 90,283
46Park Center CircleWFB 6090-6126 Parkcenter CircleDublinOH43017RetailUnanchored2007 22,183
47Whispering Pines - SCWFB 400 Greenlawn DrColumbiaSC29209MultifamilyGarden19772013144
48American Mini Storage Colorado SpringsWFB 3110-3150, 3030 & 3035 Boychuck AvenueColorado SpringsCO80910Self StorageSelf Storage2002 77,720
49StorageOne DurangoBANA 7580 Oso Blanca RoadLas VegasNV89149Self StorageSelf Storage2016 75,186
50Fry Road Retail CenterMSMCH 3820 N Fry RoadKatyTX77449RetailUnanchored2016 26,527
51Arbrook SquareMSMCH 3751 Matlock RoadArlingtonTX76015RetailShadow Anchored2004 17,368
52Esplanade Mini StorageWFB 2180 Craig DriveOxnardCA93036Self StorageSelf Storage1984 73,635
53Talon CentreWFB 100 River Place DriveDetroitMI48207OfficeSuburban1937199268,249
54190 East Mosholu Parkway Owners Corp.NCB 190 East Mosholu Parkway SouthBronxNY10458MultifamilyCooperative1937201254
552390 Palisade Avenue Owners Corp.NCB 2390 Palisade AvenueBronxNY10463MultifamilyCooperative1964200158
5660 Pineapple Residence Corp.NCB 60 Pineapple StreetBrooklynNY11201MultifamilyCooperative1899200172
576340 Middlebelt RoadWFB 6340 Middlebelt RoadRomulusMI48174IndustrialWarehouse1998 77,508
58Worthington Industrial ParkWFB 2401 Worthington DriveDentonTX76207IndustrialFlex2008201563,000
5968 East Hartsdale Avenue Owners Corp.NCB 68 East Hartsdale AvenueHartsdaleNY10530MultifamilyCooperative1928199467
60Barclay Plaza North Owners, Inc.NCB 110-11 72nd AvenueForest HillsNY11375MultifamilyCooperative1965199658
61320 West 84th Corp.NCB 320 West 84th StreetNew YorkNY10024MultifamilyCooperative1905201336
62Crestwood Owners, Inc.NCB 1-24 Leewood Circle & 156, 160 Lincoln AvenueEastchesterNY10709MultifamilyCooperative19522005124
63Sunnylane Of Bethpage Redevelopment Company Owners Corp.NCB 400 Central Avenue a/k/a 777 Sunrise WayBethpageNY11714MultifamilyCooperative19962014300
64AAA Self Storage - TXWFB 5400 Hurd PlaceEl PasoTX79912Self StorageSelf Storage1993200552,050
65187 Pinehurst Owners Corp.NCB 187 Pinehurst AvenueNew YorkNY10033MultifamilyCooperative1923200748
662155 Bay Owner’s Corp.NCB 2155 82nd StreetBrooklynNY11214MultifamilyCooperative1962201685
671264 Owners Corp.NCB 1264 Amsterdam AvenueNew YorkNY10027MultifamilyCooperative1905199722
68Mates Owners Corp.NCB 100 Avenue PBrooklynNY11204MultifamilyCooperative1938200265

 

A-1-2

 

 

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

 

Mortgage Loan NumberProperty NameUnit of Measure(2)Cut-off Date Balance Per Unit/SF(6)Original Balance ($)Cut-off Date Balance ($)% of Aggregate
Cut-off Date
Balance
Maturity Date or ARD Balloon Payment ($)ARD LoanOrigination DateFirst Pay DateLast IO Pay DateFirst P&I Pay DateMaturity Date or Anticipated Repayment DateARD Loan Maturity DateGross Mortgage RateTrust Advisor FeeCertificate Administrator Fee RateServicing FeeCREFC® IP Royalty License Fee RateAsset Representations Reviewer Fee RateNet Mortgage Rate
1Apple Campus 3Sq. Ft.38594,000,00094,000,0007.3%94,000,000Y12/14/20172/6/20181/6/2028 1/6/20284/6/20313.36498%0.00210%0.00590%0.00500%0.00050%0.00025%3.35123%
2LARP I PortfolioUnits91,93190,000,00090,000,0007.0%90,000,000N12/22/20172/1/20181/1/2028 1/1/2028 5.00400%0.00210%0.00590%0.00500%0.00050%0.00025%4.99025%
2.01BlackwoodUnits 17,000,00017,000,0001.3%               
2.025500 CornellUnits 12,333,33312,333,3331.0%               
2.03Clyde ManorUnits 8,333,3338,333,3330.6%               
2.04Woodlawn TerraceUnits 6,875,0006,875,0000.5%               
2.05Park CentralUnits 6,416,6676,416,6670.5%               
2.06Maple CourtUnits 5,416,6675,416,6670.4%               
2.07Ellis StreetUnits 5,416,6675,416,6670.4%               
2.08Drexel GrandUnits 5,041,6675,041,6670.4%               
2.09Ellis CourtUnits 4,562,5004,562,5000.4%               
2.10Kenwood CourtUnits 4,541,6674,541,6670.4%               
2.11Woodlawn CourtUnits 4,000,0004,000,0000.3%               
2.12Harper CourtUnits 2,020,8332,020,8330.2%               
2.13925 E 46th StreetUnits 1,791,6671,791,6670.1%               
2.14Yankee HillUnits 1,583,3331,583,3330.1%               
2.15Drexel TerraceUnits 1,416,6671,416,6670.1%               
2.16Gillham HouseUnits 1,395,8331,395,8330.1%               
2.17Cornell TerraceUnits 1,229,1671,229,1670.1%               
2.185508 CornellUnits 624,999624,9990.0%               
3Iron Guard Storage PortfolioSq. Ft.6486,000,00086,000,0006.7%86,000,000N1/9/20183/1/20182/1/2028 2/1/2028 4.56650%0.00210%0.00590%0.00500%0.00050%0.00025%4.55275%
3.01CamasSq. Ft. 8,255,0008,255,0000.6%               
3.02WebsterSq. Ft. 6,890,0006,890,0000.5%               
3.03Gum BranchSq. Ft. 5,447,0005,447,0000.4%               
3.046th AvenueSq. Ft. 4,548,0004,548,0000.4%               
3.05KatySq. Ft. 4,463,0004,463,0000.3%               
3.06La PorteSq. Ft. 4,435,0004,435,0000.3%               
3.07DentonSq. Ft. 4,244,0004,244,0000.3%               
3.08Prater WaySq. Ft. 4,060,0004,060,0000.3%               
3.09ShurlingSq. Ft. 4,032,0004,032,0000.3%               
3.10AdamsvilleSq. Ft. 3,975,0003,975,0000.3%               
3.11TroySq. Ft. 3,961,0003,961,0000.3%               
3.12ConroeSq. Ft. 3,947,0003,947,0000.3%               
3.13Del ValleSq. Ft. 3,763,0003,763,0000.3%               
3.14TomballSq. Ft. 3,636,0003,636,0000.3%               
3.15Canyon LakeSq. Ft. 3,325,0003,325,0000.3%               
3.16RiversideSq. Ft. 3,049,0003,049,0000.2%               
3.17BertramSq. Ft. 2,653,0002,653,0000.2%               
3.18CenterSq. Ft. 2,617,0002,617,0000.2%               
3.19KeySq. Ft. 2,476,0002,476,0000.2%               
3.2WyldsSq. Ft. 2,440,0002,440,0000.2%               
3.21MarineSq. Ft. 2,108,0002,108,0000.2%               
3.22DonnaSq. Ft. 1,676,0001,676,0000.1%               
4Wisconsin Hotel PortfolioRooms59,44274,600,00074,600,0005.8%56,425,532N1/4/20183/1/2018 3/1/20182/1/2028 5.33000%0.00210%0.00590%0.00500%0.00050%0.00025%5.31625%
4.01Holiday Inn - Madison WestRooms 13,550,00013,550,0001.1%               
4.02Fairfield Inn - Oak CreekRooms 9,436,0009,436,0000.7%               
4.03Holiday Inn - Fond Du LacRooms 8,350,0008,350,0000.6%               
4.04Holiday Inn Express - Fond Du LacRooms 7,225,0007,225,0000.6%               
4.05Baymont Inn - MadisonRooms 6,020,0006,020,0000.5%               
4.06Comfort Inn & Suites - Appleton AirportRooms 5,900,0005,900,0000.5%               
4.07Holiday Inn Express - OshkoshRooms 5,876,0005,876,0000.5%               
4.08Comfort Inn & Suites - Milwaukee AirportRooms 5,820,0005,820,0000.5%               
4.09Comfort Inn & Suites - Madison WestRooms 5,067,0005,067,0000.4%               
4.10Holiday Inn Express - Milwaukee AirportRooms 4,710,0004,710,0000.4%               
4.11Comfort Inn & Suites - Fond Du LacRooms 2,646,0002,646,0000.2%               
5Brookwood Chase PortfolioSq. Ft.7165,000,00065,000,0005.0%65,000,000N12/13/20172/1/20181/1/2028 1/1/2028 4.07000%0.00210%0.00590%0.02250%0.00050%0.00025%4.03875%
5.01Old HammondSq. Ft. 12,520,00012,520,0001.0%               
5.02CourseySq. Ft. 9,660,0009,660,0000.8%               
5.03SiegenSq. Ft. 7,880,0007,880,0000.6%               
5.04StaringSq. Ft. 7,620,0007,620,0000.6%               
5.05Capital CourtSq. Ft. 6,575,0006,575,0000.5%               
5.06LapalcoSq. Ft. 6,510,0006,510,0000.5%               
5.07WallSq. Ft. 5,970,0005,970,0000.5%               
5.08WillowSq. Ft. 4,375,0004,375,0000.3%               
5.09WestminsterSq. Ft. 3,890,0003,890,0000.3%               
6Extra Space Self Storage PortfolioSq. Ft.7360,000,00060,000,0004.7%60,000,000N11/30/20171/1/201812/1/2027 12/1/2027 4.17500%0.00000%0.00590%0.02000%0.00050%0.00025%4.14835%
6.01Henderson - Stephanie PlaceSq. Ft. 4,015,4324,015,4320.3%               
6.02Brookfield - Federal RoadSq. Ft. 2,996,9142,996,9140.2%               
6.03Kingston - Sawkill RoadSq. Ft. 2,879,6302,879,6300.2%               
6.04Lake Elsinore - Central AvenueSq. Ft. 2,564,8152,564,8150.2%               
6.05Doylestown - North Broad StreetSq. Ft. 2,509,2592,509,2590.2%               
6.06Pennsauken - South Crescent BoulevardSq. Ft. 2,441,3582,441,3580.2%               
6.07New Paltz - South Putt Corners RoadSq. Ft. 2,382,7162,382,7160.2%               
6.08Tyngsborough - Industrial WaySq. Ft. 2,358,0252,358,0250.2%               
6.09Hemet - South SandersonSq. Ft. 2,246,9142,246,9140.2%               
6.10Bensalem - 1525 Bristol PikeSq. Ft. 2,209,8772,209,8770.2%               
6.11Eastpoint - Lakewood AvenueSq. Ft. 2,108,0252,108,0250.2%               
6.12Howell - Route 9 SouthSq. Ft. 2,052,4692,052,4690.2%               
6.13Lawrenceville - Hurricane Shoals RoadSq. Ft. 2,037,0372,037,0370.2%               
6.14Lawnside - White Horse PikeSq. Ft. 1,975,3091,975,3090.2%               
6.15Phoenix - West PeoriaSq. Ft. 1,774,6911,774,6910.1%               
6.16Mount Laurel - Ark RoadSq. Ft. 1,604,9381,604,9380.1%               
6.17Burlington - Cadillac RoadSq. Ft. 1,592,5931,592,5930.1%               
6.18Cherry Hill - Marlton PikeSq. Ft. 1,589,5061,589,5060.1%               
6.19Bensalem - Knights RoadSq. Ft. 1,537,0371,537,0370.1%               
6.2Albuquerque - Ellison Road  NorthwestSq. Ft. 1,509,2591,509,2590.1%               
6.21Modesto - Crows LandingSq. Ft. 1,435,1851,435,1850.1%               
6.22Auburndale - US Highway 92 WestSq. Ft. 1,419,7531,419,7530.1%               
6.23San Bernardino - West Club Center DriveSq. Ft. 1,345,6791,345,6790.1%               
6.24Memphis - Mount Moriah TerraceSq. Ft. 1,296,2961,296,2960.1%               
6.25Hesperia - Mariposa RoadSq. Ft. 1,194,4441,194,4440.1%               
6.26Memphis - Covington WaySq. Ft. 1,179,0121,179,0120.1%               
6.27St. Louis - Halls Ferry RoadSq. Ft. 1,083,3331,083,3330.1%               
6.28Killeen - Jasper DriveSq. Ft. 1,070,9881,070,9880.1%               
6.29Albuquerque - Airport Drive NorthwestSq. Ft. 916,667916,6670.1%               
6.30Memphis - Gateway DriveSq. Ft. 870,370870,3700.1%               

 

A-1-3

 

 

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

 

Mortgage Loan NumberProperty NameUnit of Measure(2)Cut-off Date Balance Per Unit/SF(6)Original Balance ($)Cut-off Date Balance ($)% of Aggregate
Cut-off Date
Balance
Maturity Date or ARD Balloon Payment ($)ARD LoanOrigination DateFirst Pay DateLast IO Pay DateFirst P&I Pay DateMaturity Date or Anticipated Repayment DateARD Loan Maturity DateGross Mortgage RateTrust Advisor FeeCertificate Administrator Fee RateServicing FeeCREFC® IP Royalty License Fee RateAsset Representations Reviewer Fee RateNet Mortgage Rate
6.31Victorville - Yates RoadSq. Ft. 861,111861,1110.1%               
6.32Las Vegas - North Lamont StreetSq. Ft. 675,926675,9260.1%               
6.33Columbus - East Main StreetSq. Ft. 657,407657,4070.1%               
6.34Memphis - Raleigh-LaGrangeSq. Ft. 595,679595,6790.0%               
6.35Memphis - 5675 Summer AvenueSq. Ft. 543,210543,2100.0%               
6.36Memphis - Madison AvenueSq. Ft. 469,136469,1360.0%               
7Baybrook Lifestyle and Power CenterSq. Ft.22060,000,00060,000,0004.7%60,000,000N11/17/20171/1/201812/1/2027 12/1/2027 3.77000%0.00000%0.00590%0.00500%0.00050%0.00025%3.75835%
82020 Southwest 4th AvenueSq. Ft.19544,250,00044,250,0003.4%44,250,000N12/11/20171/11/201812/11/2027 12/11/2027 3.96100%0.00210%0.00590%0.00500%0.00050%0.00025%3.94725%
9Roedel Hotel PortfolioRooms122,95143,000,00042,909,9553.3%35,431,932N11/22/20171/1/2018 1/1/201812/1/2027 5.07200%0.00210%0.00590%0.00500%0.00050%0.00025%5.05825%
9.01Hilton Garden Inn - ManchesterRooms 20,768,70720,725,2161.6%               
9.02Hilton Garden Inn - FishkillRooms 12,066,32712,041,0590.9%               
9.03Holiday Inn Express - AuburnRooms 10,164,96610,143,6800.8%               
10Moffett Towers II - Building 2Sq. Ft.45541,250,00041,250,0003.2%37,187,837N11/16/20171/6/201812/6/20221/6/202312/6/2027 3.61890%0.00000%0.00590%0.00500%0.00050%0.00025%3.60725%
11One Kennedy SquareSq. Ft.14836,400,00036,400,0002.8%31,929,142N1/19/20183/11/20182/11/20213/11/20212/11/2028 4.60000%0.00210%0.00590%0.05250%0.00050%0.00025%4.53875%
12One Newark CenterSq. Ft.15934,580,00034,580,0002.7%30,089,198N11/30/20171/1/201812/1/20201/1/202112/1/2027 4.25000%0.00210%0.00590%0.00500%0.00050%0.00025%4.23625%
13ExchangeRight Portfolio 18Sq. Ft.12333,441,29433,441,2942.6%33,441,294N11/10/20171/1/201812/1/2027 12/1/2027 4.08800%0.00210%0.00590%0.02250%0.00050%0.00025%4.05675%
13.01Walgreens - Chicago (Belmont), ILSq. Ft. 4,297,0794,297,0790.3%               
13.02Hobby Lobby - Fort Wayne (Coldwater), INSq. Ft. 3,583,4303,583,4300.3%               
13.03Walgreens - Chicago (Central), ILSq. Ft. 3,416,4053,416,4050.3%               
13.04Walgreens - League City (Main), TXSq. Ft. 3,036,8053,036,8050.2%               
13.05Tractor Supply - Meraux (Archbishop), LASq. Ft. 2,386,9292,386,9290.2%               
13.06Tractor Supply - Collinsville (136th), OKSq. Ft. 2,332,2662,332,2660.2%               
13.07Walgreens - Ocala (East Silver Springs Blvd), FLSq. Ft. 2,277,6042,277,6040.2%               
13.08Fresenius Medical Care - Bethlehem (Harvard), PASq. Ft. 2,143,9842,143,9840.2%               
13.09CVS Pharmacy - Richmond (18th), INSq. Ft. 1,594,3221,594,3220.1%               
13.10Napa Auto Parts- Jerome (Wabash), ILSq. Ft. 1,427,2981,427,2980.1%               
13.11Advance Auto Parts - Chicago (Cottage), ILSq. Ft. 1,260,2741,260,2740.1%               
13.12Dollar General - Panama City (US-231), FLSq. Ft. 1,135,7651,135,7650.1%               
13.13Dollar General - Elizabeth (Scenery), PASq. Ft. 1,078,0661,078,0660.1%               
13.14Dollar General - Baton Rouge (Plank), LASq. Ft. 971,778971,7780.1%               
13.15Dollar General - Altoona (14th), PASq. Ft. 911,041911,0410.1%               
13.16Dollar General - Fayetteville (Strickland), NCSq. Ft. 798,680798,6800.1%               
13.17Dollar General - Odessa (FM 1936), TXSq. Ft. 789,568789,5680.1%               
14Courtyard Los Angeles Sherman OaksRooms258,21628,000,00028,000,0002.2%24,491,954N11/30/20171/11/201812/11/20201/11/202112/11/2027 4.47400%0.00210%0.00590%0.00500%0.00050%0.00025%4.46025%
15Warwick MallSq. Ft.12727,500,00027,500,0002.1%25,142,487N9/14/201711/1/201710/1/202211/1/202210/1/2027 4.44500%0.00000%0.00590%0.01500%0.00050%0.00025%4.42335%
1611311 McCormick RoadSq. Ft.11324,375,00024,375,0001.9%21,264,258N12/7/20172/1/20181/1/20212/1/20211/1/2028 4.36100%0.00210%0.00590%0.00500%0.00050%0.00025%4.34725%
17Kirkwood PlazaSq. Ft.12523,790,00023,703,2551.8%19,290,498N10/26/201712/1/2017 12/1/201711/1/2027 4.59000%0.00210%0.00590%0.02250%0.00050%0.00025%4.55875%
18Rainbow Sunset Pavilion - NVSq. Ft.22023,100,00023,073,6861.8%18,800,525N1/11/20182/11/2018 2/11/20181/11/2028 4.70000%0.00210%0.00590%0.00500%0.00050%0.00025%4.68625%
19StorQuest -  Los Angeles Hill StreetSq. Ft.19922,180,00022,180,0001.7%22,180,000N12/19/20172/1/20181/1/2028 1/1/2028 4.44600%0.00210%0.00590%0.00500%0.00050%0.00025%4.43225%
20Woodbridge CommonsSq. Ft.11622,100,00022,100,0001.7%22,100,000N11/15/20171/1/201812/1/2027 12/1/2027 4.35500%0.00210%0.00590%0.03500%0.00050%0.00025%4.31125%
21Peterson Retail PortfolioSq. Ft.21122,000,00022,000,0001.7%20,133,874N1/16/20183/11/20182/11/20233/11/20232/11/2028 4.51000%0.00210%0.00590%0.00500%0.00050%0.00025%4.49625%
21.01The Shops at Fair LakesSq. Ft. 14,000,00014,000,0001.1%               
21.02Gateway BranchSq. Ft. 8,000,0008,000,0000.6%               
22Safeway - Renton, WASq. Ft.31019,200,00019,200,0001.5%19,200,000N12/19/20172/11/20181/11/2028 1/11/2028 4.50000%0.00210%0.00590%0.00500%0.00050%0.00025%4.48625%
23Fremont Business CenterSq. Ft.14518,000,00018,000,0001.4%16,395,816N12/15/20172/11/20181/11/20232/11/20231/11/2028 4.22000%0.00210%0.00590%0.00500%0.00050%0.00025%4.20625%
24Everett VillageSq. Ft.14417,395,00017,395,0001.4%15,925,013N12/21/20172/11/20181/11/20232/11/20231/11/2028 4.53000%0.00210%0.00590%0.00500%0.00050%0.00025%4.51625%
25Hilton Garden Inn Boise SpectrumRooms124,16317,050,00017,010,2731.3%13,835,402N11/17/20171/11/2018 1/11/201812/11/2027 4.61000%0.00210%0.00590%0.00500%0.00050%0.00025%4.59625%
26East Towne CenterSq. Ft.6015,400,00015,383,2481.2%12,617,436N12/14/20172/1/2018 2/1/20181/1/2028 4.90000%0.00210%0.00590%0.00500%0.00050%0.00025%4.88625%
27Goldorado Shopping CenterSq. Ft.13114,300,00014,300,0001.1%14,300,000N9/7/201710/11/20179/11/2027 9/11/2027 4.09000%0.00210%0.00590%0.03500%0.00050%0.00025%4.04625%
28U Stor It San Diego LoganSq. Ft.13813,600,00013,600,0001.1%13,600,000N12/19/20172/1/20181/1/2028 1/1/2028 4.55300%0.00210%0.00590%0.00500%0.00050%0.00025%4.53925%
29Comfort Suites Golden WestRooms130,09511,100,00011,058,0430.9%8,947,317N10/18/201712/1/2017 12/1/201711/1/2027 4.41700%0.00210%0.00590%0.00500%0.00050%0.00025%4.40325%
30Red Rock Business CenterSq. Ft.14911,000,00011,000,0000.9%11,000,000N12/15/20172/1/20181/1/2028 1/1/2028 4.61000%0.00210%0.00590%0.00500%0.00050%0.00025%4.59625%
31Lawndale CommonsSq. Ft.16610,950,00010,950,0000.9%10,950,000N12/13/20172/1/20181/1/2028 1/1/2028 4.65000%0.00210%0.00590%0.04250%0.00050%0.00025%4.59875%
32La Quinta Inn - GoodlettsvilleRooms83,77210,250,00010,220,1780.8%7,753,114N11/29/20171/1/2018 1/1/201812/1/2027 5.32500%0.00210%0.00590%0.00500%0.00050%0.00025%5.31125%
33Green Valley Ranch - DenverSq. Ft.20710,162,50010,162,5000.8%8,883,500N11/16/20171/11/201812/11/20201/11/202112/11/2027 4.44600%0.00210%0.00590%0.00500%0.00050%0.00025%4.43225%
34Bayside Technology Park - Bldg 19Sq. Ft.13010,000,0009,993,9020.8%8,962,843N12/19/20172/11/2018 2/11/20181/11/2028 4.55000%0.00210%0.00590%0.00500%0.00050%0.00025%4.53625%
35Bridge Plaza Co-op, Inc.Units76,4359,950,0009,936,4840.8%7,874,196N12/28/20172/1/2018 2/1/20181/1/2028 3.90000%0.00210%0.00590%0.08000%0.00050%0.00025%3.81125%
36Azalea PortfolioSq. Ft.889,750,0009,750,0000.8%9,750,000N12/13/20172/1/20181/1/2028 1/1/2028 4.15000%0.00210%0.00590%0.06250%0.00050%0.00025%4.07875%
36.01SherwoodSq. Ft. 5,937,0005,937,0000.5%               
36.02College StationSq. Ft. 3,813,0003,813,0000.3%               
37Lois Realty PortfolioPads36,1459,000,0009,000,0000.7%6,212,964N1/5/20183/1/2018 3/1/20182/1/2028 4.37700%0.00210%0.00590%0.00500%0.00050%0.00025%4.36325%
37.01ValkillPads 4,965,5174,965,5170.4%               
37.02MoorgatePads 2,408,2762,408,2760.2%               
37.03StonegatePads 1,626,2071,626,2070.1%               
38O’Hare Business CenterSq. Ft.448,400,0008,389,1740.7%6,706,496N12/13/20172/1/2018 2/1/20181/1/2028 4.14500%0.00210%0.00590%0.00500%0.00050%0.00025%4.13125%
39Highpoint-on-The Hudson Owners, Inc.Units62,5007,500,0007,500,0000.6%7,500,000N12/29/20172/1/20181/1/2028 1/1/2028 3.75000%0.00210%0.00590%0.08000%0.00050%0.00025%3.66125%
40Wyndham House Owners Corp.Units47,6197,000,0007,000,0000.5%7,000,000N10/25/201712/1/201711/1/2027 11/1/2027 3.85000%0.00210%0.00590%0.08000%0.00050%0.00025%3.76125%
41Best Western SandmanRooms60,2686,750,0006,750,0000.5%5,102,450N1/4/20183/1/2018 3/1/20182/1/2028 5.31300%0.00210%0.00590%0.00500%0.00050%0.00025%5.29925%
42Nathan Hale Owners Corp.Units27,5056,700,0006,683,6290.5%5,879,474N10/31/201712/1/2017 12/1/201711/1/2027 3.83000%0.00210%0.00590%0.08000%0.00050%0.00025%3.74125%
43Riverwood Research CenterSq. Ft.886,020,0006,020,0000.5%4,956,924N1/5/20183/1/2018 3/1/20182/1/2028 5.05500%0.00210%0.00590%0.00500%0.00050%0.00025%5.04125%
44F5 NetworksSq. Ft.1396,000,0006,000,0000.5%4,849,011N1/4/20183/1/2018 3/1/20182/1/2028 4.49500%0.00210%0.00590%0.00500%0.00050%0.00025%4.48125%
45Las Gaviotas Shopping CenterSq. Ft.595,375,0005,362,3060.4%4,352,691N12/1/20171/11/2018 1/11/201812/11/2027 4.55000%0.00210%0.00590%0.00500%0.00050%0.00025%4.53625%
46Park Center CircleSq. Ft.2405,325,0005,325,0000.4%4,571,965N12/15/20172/11/20181/11/20202/11/20201/11/2028 4.70000%0.00210%0.00590%0.00500%0.00050%0.00025%4.68625%
47Whispering Pines - SCUnits36,3365,250,0005,232,4440.4%3,859,995N12/5/20171/11/2018 1/11/201812/11/2027 4.55000%0.00210%0.00590%0.00500%0.00050%0.00025%4.53625%
48American Mini Storage Colorado SpringsSq. Ft.675,200,0005,200,0000.4%4,865,865N12/20/20172/11/20181/11/20212/11/20211/11/2025 4.68000%0.00210%0.00590%0.00500%0.00050%0.00025%4.66625%
49StorageOne DurangoSq. Ft.604,500,0004,500,0000.3%4,500,000N12/1/20171/1/201812/1/2027 12/1/2027 4.33200%0.00210%0.00590%0.00500%0.00050%0.00025%4.31825%
50Fry Road Retail CenterSq. Ft.1604,250,0004,250,0000.3%4,250,000N11/22/20171/1/201812/1/2027 12/1/2027 4.49000%0.00210%0.00590%0.08250%0.00050%0.00025%4.39875%
51Arbrook SquareSq. Ft.2444,250,0004,245,0700.3%3,449,637N12/29/20172/1/2018 2/1/20181/1/2028 4.62000%0.00210%0.00590%0.07250%0.00050%0.00025%4.53875%
52Esplanade Mini StorageSq. Ft.544,000,0004,000,0000.3%4,000,000N11/30/20171/11/201812/11/2027 12/11/2027 4.43000%0.00210%0.00590%0.00500%0.00050%0.00025%4.41625%
53Talon CentreSq. Ft.584,000,0003,990,1010.3%3,215,795N12/8/20171/11/2018 1/11/201812/11/2027 4.34000%0.00210%0.00590%0.00500%0.00050%0.00025%4.32625%
54190 East Mosholu Parkway Owners Corp.Units68,4233,700,0003,694,8340.3%2,914,156N12/21/20172/1/2018 2/1/20181/1/2028 3.77000%0.00210%0.00590%0.08000%0.00050%0.00025%3.68125%
552390 Palisade Avenue Owners Corp.Units60,2973,500,0003,497,2050.3%3,062,714N12/19/20172/1/2018 2/1/20181/1/2028 3.74000%0.00210%0.00590%0.08000%0.00050%0.00025%3.65125%
5660 Pineapple Residence Corp.Units47,7803,450,0003,440,1680.3%2,708,328N11/30/20171/1/2018 1/1/201812/1/2027 3.68000%0.00210%0.00590%0.08000%0.00050%0.00025%3.59125%
576340 Middlebelt RoadSq. Ft.413,215,0003,215,0000.2%3,215,000N12/14/20172/11/20181/11/2023 1/11/2023 4.99000%0.00210%0.00590%0.00500%0.00050%0.00025%4.97625%
58Worthington Industrial ParkSq. Ft.493,075,0003,071,5690.2%2,510,221N12/21/20172/11/2018 2/11/20181/11/2028 4.79000%0.00210%0.00590%0.00500%0.00050%0.00025%4.77625%
5968 East Hartsdale Avenue Owners Corp.Units38,7512,600,0002,596,3470.2%2,045,513N12/29/20172/1/2018 2/1/20181/1/2028 3.74000%0.00210%0.00590%0.08000%0.00050%0.00025%3.65125%
60Barclay Plaza North Owners, Inc.Units34,4832,000,0002,000,0000.2%2,000,000N12/13/20172/1/20181/1/2028 1/1/2028 3.77000%0.00210%0.00590%0.08000%0.00050%0.00025%3.68125%
61320 West 84th Corp.Units55,5562,000,0002,000,0000.2%1,752,248N1/2/20183/1/2018 3/1/20182/1/2028 3.78000%0.00210%0.00590%0.08000%0.00050%0.00025%3.69125%
62Crestwood Owners, Inc.Units16,1072,000,0001,997,2080.2%1,575,220N12/29/20172/1/2018 2/1/20181/1/2028 3.77000%0.00210%0.00590%0.08000%0.00050%0.00025%3.68125%
63Sunnylane Of Bethpage Redevelopment Company Owners Corp.Units6,2621,880,0001,878,5450.1%1,650,258N12/29/20172/1/2018 2/1/20181/1/2028 3.84000%0.00210%0.00590%0.08000%0.00050%0.00025%3.75125%
64AAA Self Storage - TXSq. Ft.351,800,0001,797,9640.1%1,466,452N12/20/20172/11/2018 2/11/20181/11/2028 4.73000%0.00210%0.00590%0.00500%0.00050%0.00025%4.71625%
65187 Pinehurst Owners Corp.Units33,1901,600,0001,593,1350.1%1,261,122N11/1/201712/1/2017 12/1/201711/1/2027 3.79000%0.00210%0.00590%0.08000%0.00050%0.00025%3.70125%
662155 Bay Owner’s Corp.Units15,2521,300,0001,296,4020.1%1,025,834N11/30/20171/1/2018 1/1/201812/1/2027 3.82000%0.00210%0.00590%0.08000%0.00050%0.00025%3.73125%
671264 Owners Corp.Units54,5451,200,0001,200,0000.1%1,055,910N1/2/20183/1/2018 3/1/20182/1/2028 3.92000%0.00210%0.00590%0.08000%0.00050%0.00025%3.83125%
68Mates Owners Corp.Units16,9231,100,0001,100,0000.1%1,100,000N12/27/20172/1/20181/1/2028 1/1/2028 3.91000%0.00210%0.00590%0.08000%0.00050%0.00025%3.82125%

 

A-1-4

 

 

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

 

Mortgage Loan NumberProperty NameInterest Accrual MethodMonthly P&I Payment ($)Amortization TypeInterest Accrual Method During IOOriginal Term to Maturity or ARD (Mos.)Remaining Term to Maturity or ARD (Mos.)Original IO
Period (Mos.)
Remaining IO
Period (Mos.)
Original Amort Term (Mos.)Remaining Amort Term (Mos.)SeasoningPrepayment ProvisionsGrace Period Default (Days)(4)Grace Period Late (Days)Appraised Value ($)(5)Appraisal Date
1Apple Campus 3Actual/360267,250.91Interest-only, ARDActual/360120119120119001L(25),D(88),O(7)00773,600,0006/1/2019
2LARP I PortfolioActual/360380,512.50Interest-only, BalloonActual/360120119120119001L(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 PortfolioActual/360331,811.19Interest-only, BalloonActual/360120120120120000L(24),D(92),O(4)50137,470,000Various
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              5,980,0001/19/2018
3.08Prater Way              5,740,00011/7/2017
3.09Shurling              5,880,00011/8/2017
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              5,220,00011/10/2017
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 PortfolioActual/360450,566.67Amortizing Balloon 120120003003000L(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 PortfolioActual/360223,520.25Interest-only, BalloonActual/360120119120119001L(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 PortfolioActual/360211,649.31Interest-only, BalloonActual/360120118120118002L(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

 

A-1-5

 

 

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

 

Mortgage Loan NumberProperty NameInterest Accrual MethodMonthly P&I Payment ($)Amortization TypeInterest Accrual Method During IOOriginal Term to Maturity or ARD (Mos.)Remaining Term to Maturity or ARD (Mos.)Original IO
Period (Mos.)
Remaining IO
Period (Mos.)
Original Amort Term (Mos.)Remaining Amort Term (Mos.)SeasoningPrepayment ProvisionsGrace Period Default (Days)(4)Grace Period Late (Days)Appraised Value ($)(5)Appraisal Date
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 CenterActual/360191,118.06Interest-only, BalloonActual/360120118120118002L(26),D(90),O(4) 2, once every 12-month period0241,000,0007/1/2018
82020 Southwest 4th AvenueActual/360148,090.51Interest-only, BalloonActual/360120118120118002L(26),GRTR 1% or YM or D(87),O(7)0565,170,00011/1/2017
9Roedel Hotel PortfolioActual/360232,729.14Amortizing Balloon 120118003603582L(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 2Actual/360187,979.57Interest-only, Amortizing BalloonActual/36012011860583603602L(26),D(87),O(7)00351,000,00010/18/2017
11One Kennedy SquareActual/360186,602.55Interest-only, Amortizing BalloonActual/36012012036363603600L(24),D(92),O(4)0052,500,00011/20/2017
12One Newark CenterActual/360170,112.81Interest-only, Amortizing BalloonActual/36012011836343603602L(26),D(90),O(4)5094,000,00010/10/2017
13ExchangeRight Portfolio 18Actual/360115,505.61Interest-only, BalloonActual/360120118120118002L(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 OaksActual/360141,439.65Interest-only, Amortizing BalloonActual/36012011836343603602L(26),D(90),O(4)0085,900,00010/6/2017
15Warwick MallActual/360138,441.21Interest-only, Amortizing BalloonActual/36012011660563603604L(28),D(87),O(5)40158,000,0007/28/2017
1611311 McCormick RoadActual/360121,499.59Interest-only, Amortizing BalloonActual/36012011936353603601L(25),D(91),O(4)0034,000,00010/3/2017
17Kirkwood PlazaActual/360121,815.96Amortizing Balloon 120117003603573L(27),D(89),O(4)5055,770,0009/5/2017
18Rainbow Sunset Pavilion - NVActual/360119,805.33Amortizing Balloon 120119003603591L(25),D(91),O(4)0033,000,00010/24/2017
19StorQuest -  Los Angeles Hill StreetActual/36083,318.25Interest-only, BalloonActual/360120119120119001L(25),GRTR 1% or YM or D(88),O(7)0035,600,00010/20/2017
20Woodbridge CommonsActual/36081,318.54Interest-only, BalloonActual/360120118120118002L(26),D(87),O(7)5041,200,00010/10/2017
21Peterson Retail PortfolioActual/360111,601.53Interest-only, Amortizing BalloonActual/36012012060603603600L(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, WAActual/36073,000.00Interest-only, BalloonActual/360120119120119001L(25),D(91),O(4)0029,500,00011/3/2017
23Fremont Business CenterActual/36088,233.34Interest-only, Amortizing BalloonActual/36012011960593603601L(25),D(88),O(7)0030,190,0002/1/2018
24Everett VillageActual/36088,448.25Interest-only, Amortizing BalloonActual/36012011960593603601L(25),D(91),O(4)0024,850,00010/29/2017
25Hilton Garden Inn Boise SpectrumActual/36087,507.79Amortizing Balloon 120118003603582L(26),D(90),O(4)0025,700,00010/1/2017
26East Towne CenterActual/36081,731.91Amortizing Balloon 120119003603591L(25),D(91),O(4)5520,900,00010/20/2017
27Goldorado Shopping CenterActual/36049,416.10Interest-only, BalloonActual/360120115120115005L(29),D(86),O(5)0023,000,0007/19/2017
28U Stor It San Diego LoganActual/36052,317.34Interest-only, BalloonActual/360120119120119001L(25),D(91),O(4)4522,870,00011/27/2017
29Comfort Suites Golden WestActual/36055,695.98Amortizing Balloon 120117003603573L(27),D(89),O(4)4516,200,0009/19/2017
30Red Rock Business CenterActual/36042,845.25Interest-only, BalloonActual/360120119120119001L(25),D(91),O(4)5517,150,00010/24/2017
31Lawndale CommonsActual/36043,020.57Interest-only, BalloonActual/360120119120119001L(25),D(90),O(5)5516,500,00011/10/2017
32La Quinta Inn - GoodlettsvilleActual/36061,877.27Amortizing Balloon 120118003002982L(26),D(90),O(4)5015,600,00010/19/2017
33Green Valley Ranch - DenverActual/36051,166.34Interest-only, Amortizing BalloonActual/36012011836343603602L(26),GRTR 1% or YM or D(87),O(7)0014,900,00010/19/2017
34Bayside Technology Park - Bldg 19Actual/36045,278.19Amortizing Balloon 120119004804791L(25),D(88),O(7)0015,830,0002/1/2018
35Bridge Plaza Co-op, Inc.Actual/36046,930.99Amortizing Balloon 120119003603591GRTR 1% or YM(113),1%(3),O(4)101019,900,0008/3/2017
36Azalea PortfolioActual/36034,187.07Interest-only, BalloonActual/360120119120119001L(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 PortfolioActual/36051,785.67Amortizing Balloon 120120002762760L(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 CenterActual/36040,808.24Amortizing Balloon 120119003603591L(25),D(91),O(4)5511,440,00010/24/2017
39Highpoint-on-The Hudson Owners, Inc.Actual/36023,763.02Interest-only, BalloonActual/360120119120119001GRTR 1% or YM(113),1%(3),O(4)101071,843,00012/13/2017
40Wyndham House Owners Corp.Actual/36022,770.25Interest-only, BalloonActual/360120117120117003GRTR 1% or YM(113),1%(3),O(4)101031,900,0009/21/2017
41Best Western SandmanActual/36040,700.49Amortizing Balloon 120120003003000L(24),D(92),O(4)4511,500,00011/13/2017
42Nathan Hale Owners Corp.Actual/36027,297.69Amortizing Balloon 120117004804773GRTR 1% or YM(113),1%(3),O(4)101081,000,0005/12/2017
43Riverwood Research CenterActual/36032,519.32Amortizing Balloon 120120003603600L(24),D(92),O(4)458,300,00011/7/2017
44F5 NetworksActual/36030,383.30Amortizing Balloon 120120003603600L(24),D(92),O(4)5512,300,00011/16/2017
45Las Gaviotas Shopping CenterActual/36027,394.25Amortizing Balloon 120118003603582L(26),D(90),O(4)009,100,00012/1/2017
46Park Center CircleActual/36027,617.46Interest-only, Amortizing BalloonActual/36012011924233603601L(25),D(88),O(7)007,160,00010/24/2017
47Whispering Pines - SCActual/36029,330.40Amortizing Balloon 120118003002982L(26),D(90),O(4)007,320,00011/2/2017
48American Mini Storage Colorado SpringsActual/36026,906.69Interest-only, Amortizing BalloonActual/360848336353603601L(25),D(55),O(4)009,250,00011/21/2017
49StorageOne DurangoActual/36016,470.63Interest-only, BalloonActual/360120118120118002L(26),D(89),O(5)4513,030,00010/26/2017
50Fry Road Retail CenterActual/36016,122.95Interest-only, BalloonActual/360120118120118002L(26),D(90),O(4)558,230,00010/17/2017
51Arbrook SquareActual/36021,838.21Amortizing Balloon 120119003603591L(25),D(88),O(7)556,050,00011/10/2017
52Esplanade Mini StorageActual/36014,971.76Interest-only, BalloonActual/360120118120118002L(26),D(90),O(4)008,200,00010/4/2017
53Talon CentreActual/36019,888.92Amortizing Balloon 120118003603582L(26),D(90),O(4)006,570,00010/30/2017
54190 East Mosholu Parkway Owners Corp.Actual/36017,177.29Amortizing Balloon 120119003603591GRTR 1% or YM(113),1%(3),O(4)101012,000,00011/13/2017
552390 Palisade Avenue Owners Corp.Actual/36014,067.03Amortizing Balloon 120119004804791GRTR 1% or YM(113),1%(3),O(4)101015,900,00011/9/2017
5660 Pineapple Residence Corp.Actual/36015,840.76Amortizing Balloon 120118003603582GRTR 1% or YM(113),1%(3),O(4)101087,700,00010/20/2017
576340 Middlebelt RoadActual/36013,554.72Interest-only, BalloonActual/36060596059001L(25),D(31),O(4)004,950,00010/10/2017
58Worthington Industrial ParkActual/36016,114.88Amortizing Balloon 120119003603591L(25),GRTR 1% or YM or D(91),O(4)004,100,00011/10/2017
5968 East Hartsdale Avenue Owners Corp.Actual/36012,026.26Amortizing Balloon 120119003603591GRTR 1% or YM(113),1%(3),O(4)101012,540,00011/9/2017
60Barclay Plaza North Owners, Inc.Actual/3606,370.60Interest-only, BalloonActual/360120119120119001GRTR 1% or YM(113),1%(3),O(4)101029,000,00011/3/2017
61320 West 84th Corp.Actual/3608,087.22Amortizing Balloon 120120004804800GRTR 1% or YM(113),1%(3),O(4)101020,080,00011/7/2017
62Crestwood Owners, Inc.Actual/3609,285.02Amortizing Balloon 120119003603591GRTR 1% or YM(113),1%(3),O(4)101027,200,00011/14/2017
63Sunnylane Of Bethpage Redevelopment Company Owners Corp.Actual/3607,671.21Amortizing Balloon 120119004804791GRTR 1% or YM(113),1%(3),O(4)101052,140,00011/7/2017
64AAA Self Storage - TXActual/3609,367.97Amortizing Balloon 120119003603591L(25),GRTR 1% or YM(91),O(4)003,600,00011/2/2017
65187 Pinehurst Owners Corp.Actual/3607,446.21Amortizing Balloon 120117003603573GRTR 1% or YM(113),1%(3),O(4)101016,610,0009/27/2017
662155 Bay Owner’s Corp.Actual/3606,072.26Amortizing Balloon 120118003603582GRTR 1% or YM(113),1%(3),O(4)101022,155,00011/10/2017
671264 Owners Corp.Actual/3604,955.72Amortizing Balloon 120120004804800GRTR 1% or YM(113),1%(3),O(4)101012,800,00011/29/2017
68Mates Owners Corp.Actual/3603,633.95Interest-only, BalloonActual/360120119120119001GRTR 1% or YM(113),1%(3),O(4)101016,600,00012/4/2017

 

A-1-6

 

 

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

 

Mortgage Loan NumberProperty NameCoop -Rental Value Coop - LTV as RentalCoop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - UnitsCoop - Sponsor CarryCoop - Committed Secondary DebtU/W NOI
DSCR (x)(6)
U/W NCF
DSCR (x)(6)
Cut-off Date LTV Ratio(5)(6)LTV Ratio at Maturity or ARD(5)(6)Cut-off Date U/W NOI Debt Yield(6)Cut-off Date U/W NCF Debt Yield(6)U/W
Revenues ($)
U/W
Expenses ($)
U/W Net Operating Income ($)U/W
Replacement ($)
U/W
TI/LC ($)
U/W
Net Cash Flow ($)
Occupancy Rate(7)
1Apple Campus 3        3.573.5544.0%44.0%12.2%12.1%46,190,5454,804,93241,385,613176,531041,209,082100.0%
2LARP I Portfolio        1.681.6264.0%64.0%8.5%8.2%13,044,3785,394,7827,649,597251,98311,2727,386,34293.3%
2.01Blackwood              2,362,260942,6461,419,61436,25001,383,36491.0%
2.025500 Cornell              1,504,794507,683997,11219,8776,841970,39496.9%
2.03Clyde Manor              1,184,634517,507667,12728,7500638,37790.0%
2.04Woodlawn Terrace              1,068,403466,778601,62526,0000575,62597.0%
2.05Park Central              1,001,701386,079615,62226,5000589,12288.0%
2.06Maple Court              853,746409,904443,84217,000896425,94697.0%
2.07Ellis Street              833,517364,778468,74020,0000448,74095.0%
2.08Drexel Grand              799,023322,141476,88218,5000458,38297.3%
2.09Ellis Court              654,153270,387383,76610,7502,100370,91695.0%
2.10Kenwood Court              641,532253,534387,9986,2501,435380,31388.0%
2.11Woodlawn Court              526,778206,575320,2037,5000312,70387.0%
2.12Harper Court              306,827142,918163,9096,1650157,744100.0%
2.13925 E 46th Street              290,198126,713163,4856,0000157,485100.0%
2.14Yankee Hill              232,527103,847128,6804,8830123,79687.5%
2.15Drexel Terrace              266,298148,983117,3156,2500111,06596.0%
2.16Gillham House              234,49091,305143,1856,0000137,18592.0%
2.17Cornell Terrace              189,80189,532100,2694,239096,031100.0%
2.185508 Cornell              93,69643,47250,2241,069049,15566.7%
3Iron Guard Storage Portfolio        1.931.8862.6%62.6%8.9%8.7%11,565,0163,874,1017,690,915203,00007,487,91582.0%
3.01Camas              799,295159,821639,4747,8570631,61786.0%
3.02Webster              892,304297,185595,11914,4990580,62096.1%
3.03Gum Branch              765,051186,897578,15412,1050566,04984.6%
3.046th Avenue              504,092143,822360,2708,5970351,67475.7%
3.05Katy              614,423208,469405,9548,4110397,54393.0%
3.06La Porte              700,451271,089429,3629,2600420,10395.1%
3.07Denton              505,543199,889305,6547,4180298,23778.4%
3.08Prater Way              464,817123,820340,9976,6320334,36590.5%
3.09Shurling              546,113159,844386,26910,1400376,12979.7%
3.10Adamsville              507,134136,037371,0978,3360362,76183.3%
3.11Troy              563,889181,842382,04720,2730361,77572.6%
3.12Conroe              546,297175,744370,5538,8690361,68488.9%
3.13Del Valle              554,025231,072322,95310,0780312,87572.3%
3.14Tomball              535,132212,081323,05110,8340312,21775.6%
3.15Canyon Lake              467,183158,439308,7448,6610300,08372.8%
3.16Riverside              467,147149,737317,4107,4450309,96585.6%
3.17Bertram              355,041131,052223,9896,8590217,13080.7%
3.18Center              428,270153,879274,3918,7840265,60783.6%
3.19Key              332,361117,846214,5156,1050208,41085.4%
3.2Wylds              338,471145,764192,7077,7630184,94577.8%
3.21Marine              375,924168,906207,0185,6750201,34380.1%
3.22Donna              302,053160,866141,1878,4040132,78373.7%
4Wisconsin Hotel Portfolio        1.781.5163.2%47.8%12.9%11.0%35,445,68825,842,4889,603,2001,417,82708,185,37366.3%
4.01Holiday Inn - Madison West              6,223,0934,585,1591,637,934248,92401,389,01062.0%
4.02Fairfield Inn - Oak Creek              3,264,1212,114,6931,149,428130,56501,018,86369.0%
4.03Holiday Inn - Fond Du Lac              6,091,4645,004,1321,087,332243,6590843,67364.6%
4.04Holiday Inn Express - Fond Du Lac              2,289,6791,464,466825,21391,5870733,62660.8%
4.05Baymont Inn - Madison              2,344,4031,638,252706,15193,7760612,37558.2%
4.06Comfort Inn & Suites - Appleton Airport              3,159,1772,221,616937,561126,3670811,19471.3%
4.07Holiday Inn Express - Oshkosh              2,090,8371,400,712690,12583,6330606,49271.8%
4.08Comfort Inn & Suites - Milwaukee Airport              3,117,4852,401,572715,913124,6990591,21465.9%
4.09Comfort Inn & Suites - Madison West              2,410,0131,587,053822,96096,4010726,55963.6%
4.10Holiday Inn Express - Milwaukee Airport              2,889,4072,297,534591,873115,5760476,29766.7%
4.11Comfort Inn & Suites - Fond Du Lac              1,566,0091,127,299438,71062,6400376,07083.9%
5Brookwood Chase Portfolio        2.402.3758.9%58.9%9.9%9.8%8,798,7422,357,4626,441,28091,50006,349,78086.7%
5.01Old Hammond              1,604,980314,4351,290,54514,30001,276,24587.5%
5.02Coursey              1,256,428254,3861,002,04212,9000989,14285.6%
5.03Siegen              1,040,181225,087815,0949,0000806,09485.4%
5.04Staring              1,049,336256,487792,84912,2000780,64988.4%
5.05Capital Court              949,527253,985695,5428,1000687,44290.2%
5.06Lapalco              841,217326,595514,62211,0000503,62281.3%
5.07Wall              802,216259,279542,9378,4000534,53790.1%
5.08Willow              682,182231,836450,3468,4000441,94683.8%
5.09Westminster              572,675235,372337,3037,2000330,10389.7%
6Extra Space Self Storage Portfolio        2.062.0165.0%65.0%8.7%8.5%27,645,15710,672,97816,972,179412,651016,559,52895.1%
6.01Henderson - Stephanie Place              1,498,071358,1241,139,94745,20801,094,74097.0%
6.02Brookfield - Federal Road              1,219,616370,189849,42712,4110837,01697.7%
6.03Kingston - Sawkill Road              1,309,401496,860812,54113,2500799,29193.2%
6.04Lake Elsinore - Central Avenue              1,006,271278,991727,28016,3600710,92092.6%
6.05Doylestown - North Broad Street              1,015,503304,591710,91111,0350699,87696.0%
6.06Pennsauken - South Crescent Boulevard              1,113,954425,175688,78012,8070675,97394.4%
6.07New Paltz - South Putt Corners Road              1,144,027472,301671,72511,7890659,93794.7%
6.08Tyngsborough - Industrial Way              957,413288,896668,51712,2490656,26894.1%
6.09Hemet - South Sanderson              981,540345,600635,94013,9490621,99193.0%
6.10Bensalem - 1525 Bristol Pike              1,030,579405,338625,24010,9910614,24993.6%
6.11Eastpoint - Lakewood Avenue              1,023,566427,630595,93613,9500581,98696.2%
6.12Howell - Route 9 South              949,796369,661580,13510,7890569,34694.0%
6.13Lawrenceville - Hurricane Shoals Road              901,563324,523577,03916,0580560,98294.9%
6.14Lawnside - White Horse Pike              955,582397,457558,1259,9850548,13996.3%
6.15Phoenix - West Peoria              771,527268,465503,0629,7760493,28694.6%
6.16Mount Laurel - Ark Road              744,750291,272453,4787,1370446,34196.6%
6.17Burlington - Cadillac Road              810,985361,499449,4879,6130439,87497.5%
6.18Cherry Hill - Marlton Pike              776,532328,349448,1839,4560438,72896.8%
6.19Bensalem - Knights Road              724,233289,263434,9717,5080427,46395.8%
6.2Albuquerque - Ellison Road  Northwest              637,368208,888428,4798,4840419,99595.6%
6.21Modesto - Crows Landing              655,532249,067406,46511,8080394,65796.9%
6.22Auburndale - US Highway 92 West              615,272212,177403,0959,8480393,24895.8%
6.23San Bernardino - West Club Center Drive              587,048205,959381,0899,8330371,25699.2%
6.24Memphis - Mount Moriah Terrace              650,339284,415365,92413,0850352,83893.1%
6.25Hesperia - Mariposa Road              573,765235,225338,54012,0010326,53996.8%
6.26Memphis - Covington Way              649,104316,604332,50112,0690320,43195.1%
6.27St. Louis - Halls Ferry Road              609,321304,925304,3969,0010295,39591.3%
6.28Killeen - Jasper Drive              601,251299,007302,24414,6880287,55790.8%
6.29Albuquerque - Airport Drive Northwest              438,275178,119260,1578,2340251,92397.1%
6.30Memphis - Gateway Drive              443,217197,658245,5597,7790237,78093.9%

 

A-1-7

 

 

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

 

Mortgage Loan NumberProperty NameCoop -Rental Value Coop - LTV as RentalCoop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - UnitsCoop - Sponsor CarryCoop - Committed Secondary DebtU/W NOI
DSCR (x)(6)
U/W NCF
DSCR (x)(6)
Cut-off Date LTV Ratio(5)(6)LTV Ratio at Maturity or ARD(5)(6)Cut-off Date U/W NOI Debt Yield(6)Cut-off Date U/W NCF Debt Yield(6)U/W
Revenues ($)
U/W
Expenses ($)
U/W Net Operating Income ($)U/W
Replacement ($)
U/W
TI/LC ($)
U/W
Net Cash Flow ($)
Occupancy Rate(7)
6.31Victorville - Yates Road              461,599218,102243,4979,6080233,88996.7%
6.32Las Vegas - North Lamont Street              378,563186,747191,8168,8130183,00394.9%
6.33Columbus - East Main Street              358,001172,483185,5185,1810180,33794.9%
6.34Memphis - Raleigh-LaGrange              350,287182,019168,2696,2470162,02194.9%
6.35Memphis - 5675 Summer Avenue              384,888232,614152,2747,4150144,85992.0%
6.36Memphis - Madison Avenue              316,418184,786131,6324,2380127,39486.5%
7Baybrook Lifestyle and Power Center        2.952.8058.1%58.1%11.3%10.7%20,728,4264,953,86815,774,55895,527717,13014,961,90194.1%
82020 Southwest 4th Avenue        2.402.3367.9%67.9%9.6%9.3%6,264,9732,000,3374,264,63645,36383,5194,135,75487.3%
9Roedel Hotel Portfolio        1.931.7273.0%60.3%12.6%11.2%14,654,4289,266,8925,387,536586,17704,801,35975.4%
9.01Hilton Garden Inn - Manchester              6,673,0914,203,3242,469,767266,92402,202,84376.0%
9.02Hilton Garden Inn - Fishkill              4,258,7782,811,5701,447,208170,35101,276,85774.8%
9.03Holiday Inn Express - Auburn              3,722,5592,251,9971,470,562148,90201,321,65975.2%
10Moffett Towers II - Building 2        2.182.0847.0%42.4%11.9%11.4%22,525,0922,840,10119,684,99272,513806,82018,805,659100.0%
11One Kennedy Square        1.841.6769.3%60.8%11.3%10.2%8,780,2674,670,9534,109,31449,261331,6943,728,360100.0%
12One Newark Center        1.921.5270.8%61.6%11.3%9.0%14,737,9747,203,2267,534,747170,9631,378,3975,985,38890.0%
13ExchangeRight Portfolio 18        2.302.1861.3%61.3%9.5%9.0%3,265,50381,6383,183,86532,060128,1433,023,662100.0%
13.01Walgreens - Chicago (Belmont), IL              NAVNAVNAVNAVNAVNAV100.0%
13.02Hobby Lobby - Fort Wayne (Coldwater), IN              NAVNAVNAVNAVNAVNAV100.0%
13.03Walgreens - Chicago (Central), IL              NAVNAVNAVNAVNAVNAV100.0%
13.04Walgreens - League City (Main), TX              NAVNAVNAVNAVNAVNAV100.0%
13.05Tractor Supply - Meraux (Archbishop), LA              NAVNAVNAVNAVNAVNAV100.0%
13.06Tractor Supply - Collinsville (136th), OK              NAVNAVNAVNAVNAVNAV100.0%
13.07Walgreens - Ocala (East Silver Springs Blvd), FL              NAVNAVNAVNAVNAVNAV100.0%
13.08Fresenius Medical Care - Bethlehem (Harvard), PA              NAVNAVNAVNAVNAVNAV100.0%
13.09CVS Pharmacy - Richmond (18th), IN              NAVNAVNAVNAVNAVNAV100.0%
13.10Napa Auto Parts- Jerome (Wabash), IL              NAVNAVNAVNAVNAVNAV100.0%
13.11Advance Auto Parts - Chicago (Cottage), IL              NAVNAVNAVNAVNAVNAV100.0%
13.12Dollar General - Panama City (US-231), FL              NAVNAVNAVNAVNAVNAV100.0%
13.13Dollar General - Elizabeth (Scenery), PA              NAVNAVNAVNAVNAVNAV100.0%
13.14Dollar General - Baton Rouge (Plank), LA              NAVNAVNAVNAVNAVNAV100.0%
13.15Dollar General - Altoona (14th), PA              NAVNAVNAVNAVNAVNAV100.0%
13.16Dollar General - Fayetteville (Strickland), NC              NAVNAVNAVNAVNAVNAV100.0%
13.17Dollar General - Odessa (FM 1936), TX              NAVNAVNAVNAVNAVNAV100.0%
14Courtyard Los Angeles Sherman Oaks        1.931.7464.0%56.0%11.7%10.5%15,772,5669,346,3126,426,254630,90305,795,35181.7%
15Warwick Mall        2.212.0147.5%43.4%13.3%12.2%16,956,5996,957,5389,999,062147,179733,7459,118,13895.7%
1611311 McCormick Road        1.891.7271.7%62.5%11.3%10.3%4,566,3401,807,8422,758,49843,079214,4292,500,99085.6%
17Kirkwood Plaza        1.441.3769.3%56.4%8.9%8.4%4,281,336858,6263,422,71046,489121,8633,254,35899.3%
18Rainbow Sunset Pavilion - NV        1.521.4169.9%57.0%9.5%8.8%2,909,533719,8632,189,66920,959141,4732,027,23799.6%
19StorQuest -  Los Angeles Hill Street        2.042.0262.3%62.3%9.2%9.1%2,802,711765,3392,037,37216,73602,020,63687.6%
20Woodbridge Commons        2.092.0153.6%53.6%9.2%8.9%3,754,2071,714,8642,039,34328,52953,2541,957,56094.5%
21Peterson Retail Portfolio        1.571.5357.6%52.7%9.6%9.3%2,698,974596,5372,102,4369,14644,0552,049,236100.0%
21.01The Shops at Fair Lakes              1,666,204328,4391,337,7659,14644,0551,284,564100.0%
21.02Gateway Branch              1,032,770268,098764,67200764,672100.0%
22Safeway - Renton, WA        1.831.7565.1%65.1%8.4%8.0%2,122,625517,0311,605,59430,97644,4291,530,190100.0%
23Fremont Business Center        1.681.5359.6%54.3%9.9%9.0%2,279,369504,5041,774,86524,764130,7551,619,345100.0%
24Everett Village        1.731.5970.0%64.1%10.6%9.7%2,496,027660,8381,835,19024,172123,7191,687,299100.0%
25Hilton Garden Inn Boise Spectrum        2.422.1966.2%53.8%15.0%13.5%6,032,8593,487,4542,545,405241,31402,304,09180.6%
26East Towne Center        1.671.4773.6%60.4%10.7%9.4%2,304,997665,7631,639,23442,133156,4621,440,63991.8%
27Goldorado Shopping Center        2.452.2962.2%62.2%10.2%9.5%2,005,224551,5451,453,67921,79074,4391,357,44988.9%
28U Stor It San Diego Logan        1.901.8859.5%59.5%8.8%8.7%1,652,634460,3271,192,3079,82401,182,48389.8%
29Comfort Suites Golden West        2.452.2468.3%55.2%14.8%13.5%3,534,0081,894,8851,639,123141,36001,497,76372.6%
30Red Rock Business Center        2.422.2864.1%64.1%11.3%10.7%1,657,194411,9781,245,21614,80256,7731,173,64192.5%
31Lawndale Commons        1.841.7466.4%66.4%8.7%8.2%1,333,592382,009951,5839,96842,984898,631100.0%
32La Quinta Inn - Goodlettsville        1.721.5365.5%49.7%12.5%11.1%3,459,1582,181,3261,277,832138,36601,139,46677.6%
33Green Valley Ranch - Denver        1.761.7068.2%59.6%10.6%10.2%1,545,708464,5031,081,20413,32027,0001,040,884100.0%
34Bayside Technology Park - Bldg 19        1.601.4363.1%56.6%8.7%7.8%1,294,643424,450870,19316,16576,976777,052100.0%
35Bridge Plaza Co-op, Inc.37,300,00026.6%0.0%000  3.823.7449.9%39.6%21.7%21.2%4,006,0031,853,6202,152,38346,00002,106,38395.9%
36Azalea Portfolio        2.212.1862.8%62.8%9.3%9.2%1,421,517516,703904,81411,1000893,71487.5%
36.01Sherwood              802,017225,596576,4215,4000571,02190.1%
36.02College Station              619,500291,107328,3935,7000322,69385.0%
37Lois Realty Portfolio        1.541.5262.1%42.8%10.6%10.5%1,696,299741,666954,63312,4500942,18392.8%
37.01Valkill              844,985311,710533,2755,9500527,32591.6%
37.02Moorgate              416,548183,187233,3612,4000230,96197.9%
37.03Stonegate              434,766246,769187,9974,1000183,89791.5%
38O’Hare Business Center        1.821.6273.3%58.6%10.7%9.5%1,596,232702,782893,45032,29866,394794,75995.3%
39Highpoint-on-The Hudson Owners, Inc.46,500,00016.1%6.7%800(4,712) 8.438.2610.4%10.4%32.1%31.4%4,448,4862,044,0422,404,44448,70002,355,74498.0%
40Wyndham House Owners Corp.37,600,00018.6%2.0%030 250,0008.428.2621.9%21.9%32.9%32.2%3,838,1121,537,0172,301,09544,70002,256,39596.0%
41Best Western Sandman        2.001.7958.7%44.4%14.5%12.9%2,625,5811,648,511977,070105,0230872,04770.5%
42Nathan Hale Owners Corp.46,000,00014.5%0.0%000 750,0008.208.088.3%7.3%40.2%39.6%4,524,6601,839,6412,685,01938,30002,646,71998.0%
43Riverwood Research Center        1.831.6972.5%59.7%11.9%10.9%1,100,378386,846713,53210,22144,968658,343100.0%
44F5 Networks        1.991.7448.8%39.4%12.1%10.6%1,355,819629,557726,2638,62381,487636,152100.0%
45Las Gaviotas Shopping Center        2.262.0758.9%47.8%13.8%12.7%1,057,325314,759742,56618,05745,142679,36896.0%
46Park Center Circle        1.601.5374.4%63.9%9.9%9.5%858,307329,094529,2134,43716,637508,139100.0%
47Whispering Pines - SC        1.621.5071.5%52.7%10.9%10.1%1,245,897677,386568,51141,7600526,75193.8%
48American Mini Storage Colorado Springs        1.711.6856.2%52.6%10.6%10.4%792,704239,981552,72311,6580541,06587.3%
49StorageOne Durango        3.453.3934.5%34.5%15.1%14.9%1,025,280344,144681,13611,2780669,85884.4%
50Fry Road Retail Center        2.482.2351.6%51.6%11.3%10.2%664,606184,991479,6153,97944,035431,60185.9%
51Arbrook Square        1.571.4870.2%57.0%9.7%9.1%573,036161,866411,1702,60520,462388,102100.0%
52Esplanade Mini Storage        2.552.4948.8%48.8%11.5%11.2%827,196368,825458,37111,0450447,32589.9%
53Talon Centre        2.251.9060.7%48.9%13.5%11.3%1,297,151760,352536,79915,69768,249452,85291.5%
54190 East Mosholu Parkway Owners Corp.13,500,00027.4%25.9%1400133,265200,0003.743.6630.8%24.3%20.9%20.4%1,221,208450,695770,51315,9000754,61397.9%
552390 Palisade Avenue Owners Corp.19,500,00017.9%8.6%500(24,695)250,0006.716.5922.0%19.3%32.4%31.8%1,919,164785,7101,133,45420,65001,112,80497.1%
5660 Pineapple Residence Corp.59,000,0005.8%0.0%000 500,00012.5312.423.9%3.1%69.2%68.6%3,794,0241,411,9582,382,06621,60002,360,46696.0%
576340 Middlebelt Road        1.901.7564.9%64.9%9.6%8.9%440,352132,117308,2357,75115,807284,677100.0%
58Worthington Industrial Park        1.661.5074.9%61.2%10.5%9.5%541,187219,236321,9519,45022,135290,36694.6%
5968 East Hartsdale Avenue Owners Corp.13,500,00019.2%1.5%1008,395250,0005.565.4420.7%16.3%30.9%30.3%1,454,583651,658802,92517,3000785,62598.0%
60Barclay Plaza North Owners, Inc.17,700,00011.3%5.2%3002,795500,0009.989.836.9%6.9%38.2%37.6%1,731,684968,590763,09412,0000751,09495.7%
61320 West 84th Corp.11,240,00017.8%13.9%5002,197250,0006.206.0810.0%8.7%30.1%29.5%994,785393,414601,37111,1000590,27196.0%
62Crestwood Owners, Inc.27,800,0007.2%0.0%000 250,00017.1016.827.3%5.8%95.4%93.8%3,295,9741,390,6991,905,27531,00001,874,27597.0%
63Sunnylane Of Bethpage Redevelopment Company Owners Corp.99,600,0001.9%0.0%000 500,00060.6259.853.6%3.2%297.0%293.3%6,925,5001,345,3055,580,19571,00005,509,19598.0%
64AAA Self Storage - TX        1.691.6249.9%40.7%10.6%10.1%399,307209,212190,0967,8080182,28889.7%
65187 Pinehurst Owners Corp.12,800,00012.4%43.8%2100242,037 7.277.179.6%7.6%40.8%40.2%1,049,871400,101649,7709,0000640,77099.0%
662155 Bay Owner’s Corp.22,600,0005.7%14.1%120079,966250,00015.8515.585.9%4.6%89.1%87.6%1,792,384637,3411,155,04320,00001,135,04397.9%
671264 Owners Corp.10,200,00011.8%0.0%000 100,0008.838.749.4%8.2%43.8%43.3%740,920215,614525,3065,5000519,80696.9%
68Mates Owners Corp.13,600,0008.1%44.6%2900401,703250,00014.4114.036.6%6.6%57.1%55.6%1,258,010629,817628,19316,5000611,69395.0%

 

A-1-8

 

 

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

 

Mortgage Loan NumberProperty NameOccupancy as-of DateU/W Hotel ADRU/W Hotel RevPARMost Recent PeriodMost Recent Revenues ($)Most Recent Expenses ($)Most
Recent
NOI ($)
Most Recent Capital ExpendituresMost Recent NCF ($)Most Recent Hotel ADRMost Recent Hotel RevPARSecond Most Recent PeriodSecond Most Recent Revenues ($)Second Most Recent Expenses ($)Second Most Recent NOI ($)Second Most Recent Capital Expenditures
1Apple Campus 32/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
2LARP I PortfolioVarious  TTM 9/30/201712,874,4225,216,3237,658,09907,658,099  Actual 201612,437,6985,201,8987,235,7990
2.01Blackwood12/21/2017  TTM 9/30/20172,300,278916,8211,383,45701,383,457  Actual 20162,197,887942,2111,255,6760
2.025500 Cornell12/19/2017  TTM 9/30/20171,505,218492,8471,012,37101,012,371  Actual 20161,462,721573,159889,5620
2.03Clyde Manor12/19/2017  TTM 9/30/20171,187,380505,753681,6270681,627  Actual 20161,226,573545,984680,5900
2.04Woodlawn Terrace12/21/2017  TTM 9/30/20171,037,205413,479623,7260623,726  Actual 20161,013,389423,413589,9760
2.05Park Central12/19/2017  TTM 9/30/2017993,987375,656618,3310618,331  Actual 2016994,747342,665652,0810
2.06Maple Court12/21/2017  TTM 9/30/2017842,874401,300441,5740441,574  Actual 2016792,354370,654421,7000
2.07Ellis Street12/21/2017  TTM 9/30/2017818,830355,613463,2170463,217  Actual 2016791,723339,551452,1720
2.08Drexel Grand12/19/2017  TTM 9/30/2017771,989313,388458,6010458,601  Actual 2016730,425309,105421,3200
2.09Ellis Court12/21/2017  TTM 9/30/2017653,209263,614389,5950389,595  Actual 2016633,906266,473367,4320
2.10Kenwood Court12/20/2017  TTM 9/30/2017629,765246,626383,1390383,139  Actual 2016552,262230,596321,6660
2.11Woodlawn Court12/21/2017  TTM 9/30/2017520,457201,406319,0510319,051  Actual 2016507,858209,740298,1180
2.12Harper Court12/21/2017  TTM 9/30/2017305,704139,732165,9720165,972  Actual 2016284,469120,743163,7260
2.13925 E 46th Street12/21/2017  TTM 9/30/2017286,731123,356163,3750163,375  Actual 2016269,789107,218162,5720
2.14Yankee Hill12/19/2017  TTM 9/30/2017230,824101,420129,4040129,404  Actual 2016233,08786,123146,9650
2.15Drexel Terrace12/21/2017  TTM 9/30/2017278,035146,305131,7300131,730  Actual 2016244,720138,302106,4180
2.16Gillham House12/19/2017  TTM 9/30/2017234,42088,917145,5030145,503  Actual 2016227,29882,141145,1570
2.17Cornell Terrace12/19/2017  TTM 9/30/2017185,71687,64098,076098,076  Actual 2016190,95268,935122,0170
2.185508 Cornell12/19/2017  TTM 9/30/201791,80042,45049,350049,350  Actual 201683,53944,88838,6510
3Iron Guard Storage PortfolioVarious  TTM 11/30/201711,137,0343,956,0337,181,00107,181,001  Actual 201610,499,4513,885,4796,613,9720
3.01Camas11/16/2017  TTM 11/30/2017785,845167,872617,9730617,973  Actual 2016736,614158,913577,7010
3.02Webster11/16/2017  TTM 11/30/2017862,629307,748554,8810554,881  Actual 2016834,251299,075535,1760
3.03Gum Branch11/16/2017  TTM 11/30/2017738,042194,012544,0300544,030  Actual 2016731,662189,437542,2240
3.046th Avenue11/20/2017  TTM 11/30/2017512,836150,242362,5940362,594  Actual 2016486,294144,322341,9710
3.05Katy11/16/2017  TTM 11/30/2017563,712213,271350,4410350,441  Actual 2016547,747199,025348,7220
3.06La Porte11/16/2017  TTM 11/30/2017650,189273,087377,1020377,102  Actual 2016644,098275,062369,0350
3.07Denton11/16/2017  TTM 11/30/2017501,015186,316314,6990314,699  Actual 2016493,336178,615314,7210
3.08Prater Way11/20/2017  TTM 11/30/2017450,946128,308322,6380322,638  Actual 2016371,439125,679245,7600
3.09Shurling11/17/2017  TTM 11/30/2017524,815164,365360,4500360,450  Actual 2016510,976165,716345,2600
3.10Adamsville11/21/2017  TTM 11/30/2017490,810141,386349,4240349,424  Actual 2016429,028136,966292,0620
3.11Troy11/27/2017  TTM 11/30/2017541,211182,624358,5870358,587  Actual 2016529,938198,555331,3830
3.12Conroe11/20/2017  TTM 11/30/2017518,113179,104339,0090339,009  Actual 2016467,039174,829292,2100
3.13Del Valle11/22/2017  TTM 11/30/2017548,370220,624327,7460327,746  Actual 2016554,099218,470335,6290
3.14Tomball11/20/2017  TTM 11/30/2017492,989224,623268,3660268,366  Actual 2016424,366233,128191,2380
3.15Canyon Lake11/22/2017  TTM 11/30/2017448,777162,518286,2590286,259  Actual 2016430,282164,027266,2540
3.16Riverside11/20/2017  TTM 11/30/2017454,734155,970298,7640298,764  Actual 2016435,117146,969288,1470
3.17Bertram11/16/2017  TTM 11/30/2017342,876134,948207,9280207,928  Actual 2016323,001129,139193,8620
3.18Center11/16/2017  TTM 11/30/2017400,327157,313243,0140243,014  Actual 2016355,771151,610204,1610
3.19Key11/17/2017  TTM 11/30/2017331,095119,833211,2620211,262  Actual 2016331,238126,417204,8210
3.2Wylds11/16/2017  TTM 11/30/2017318,930150,775168,1550168,155  Actual 2016274,368154,140120,2280
3.21Marine11/16/2017  TTM 11/30/2017359,595172,586187,0090187,009  Actual 2016338,823163,050175,7730
3.22Donna11/16/2017  TTM 11/30/2017299,178168,508130,6700130,670  Actual 2016249,970152,33597,6340
4Wisconsin Hotel Portfolio10/31/201710568TTM 10/31/201735,445,68825,930,0039,515,6861,417,8268,097,85910568Actual 201634,809,03025,789,8449,019,1841,392,361
4.01Holiday Inn - Madison West10/31/201713081TTM 10/31/20176,223,0934,600,3971,622,696248,9241,373,77213081Actual 20166,549,5764,734,4721,815,104261,983
4.02Fairfield Inn - Oak Creek10/31/201710774TTM 10/31/20173,264,1212,095,1331,168,989130,5651,038,42410774Actual 20163,026,5881,983,3651,043,223121,064
4.03Holiday Inn - Fond Du Lac10/31/201710064TTM 10/31/20176,091,4645,025,1341,066,330243,659822,67110064Actual 20165,843,5004,845,992997,507233,740
4.04Holiday Inn Express - Fond Du Lac10/31/201711771TTM 10/31/20172,289,6791,478,371811,30891,587719,72111771Actual 20162,214,4251,469,023745,40188,577
4.05Baymont Inn - Madison10/31/20178248TTM 10/31/20172,344,4041,650,370694,03493,776600,2588248Actual 20162,356,0581,625,363730,69594,242
4.06Comfort Inn & Suites - Appleton Airport10/31/20178762TTM 10/31/20173,159,1772,223,357935,821126,367809,4548762Actual 20163,065,9332,174,885891,048122,637
4.07Holiday Inn Express - Oshkosh10/31/201711582TTM 10/31/20172,090,8371,409,345681,49183,633597,85811582Actual 20162,088,9991,392,247696,75183,560
4.08Comfort Inn & Suites - Milwaukee Airport10/31/20178556TTM 10/31/20173,117,4852,408,635708,850124,699584,1518556Actual 20163,079,0972,439,576639,521123,164
4.09Comfort Inn & Suites - Madison West10/31/201710466TTM 10/31/20172,410,0131,595,613814,40096,400718,00010466Actual 20162,516,3771,690,756825,621100,655
4.10Holiday Inn Express - Milwaukee Airport10/31/201710167TTM 10/31/20172,889,4062,309,855579,551115,576463,97510167Actual 20162,529,0332,262,735266,298101,161
4.11Comfort Inn & Suites - Fond Du Lac10/31/20176554TTM 10/31/20171,566,0091,133,792432,21762,640369,5776554Actual 20161,539,4441,171,429368,01461,578
5Brookwood Chase PortfolioVarious  TTM 10/31/20178,806,9892,048,9096,758,08006,758,080  Actual 20167,965,3471,828,9946,136,3540
5.01Old Hammond12/4/2017  TTM 10/31/20171,576,840227,4171,349,42301,349,423  Actual 20161,505,139203,7861,301,3540
5.02Coursey12/1/2017  TTM 10/31/20171,233,513197,8241,035,69001,035,690  Actual 20161,129,525161,716967,8090
5.03Siegen12/1/2017  TTM 10/31/20171,023,101185,143837,9580837,958  Actual 2016948,211150,023798,1880
5.04Staring12/1/2017  TTM 10/31/20171,046,255201,511844,7430844,743  Actual 2016890,337165,762724,5760
5.05Capital Court12/1/2017  TTM 10/31/2017940,030214,147725,8830725,883  Actual 2016818,133166,492651,6420
5.06Lapalco11/1/2017  TTM 10/31/2017866,693295,969570,7250570,725  Actual 2016737,032316,304420,7280
5.07Wall11/1/2017  TTM 10/31/2017862,683237,258625,4250625,425  Actual 2016780,264260,416519,8480
5.08Willow12/11/2017  TTM 10/31/2017667,917257,151410,7660410,766  Actual 2016674,231178,654495,5770
5.09Westminster10/31/2017  TTM 10/31/2017589,957232,490357,4670357,467  Actual 2016482,475225,841256,6330
6Extra Space Self Storage Portfolio9/30/2017  TTM 9/30/201727,645,15710,591,85017,053,307017,053,307  Actual 201626,391,12110,291,79716,099,3240
6.01Henderson - Stephanie Place9/30/2017  TTM 9/30/20171,498,071356,6421,141,42901,141,429  Actual 20161,433,079358,6881,074,3910
6.02Brookfield - Federal Road9/30/2017  TTM 9/30/20171,219,616367,675851,9410851,941  Actual 20161,184,613349,360835,2530
6.03Kingston - Sawkill Road9/30/2017  TTM 9/30/20171,309,401491,091818,3100818,310  Actual 20161,219,370483,183736,1870
6.04Lake Elsinore - Central Avenue9/30/2017  TTM 9/30/20171,006,271277,326728,9460728,946  Actual 2016944,254272,278671,9760
6.05Doylestown - North Broad Street9/30/2017  TTM 9/30/20171,015,503302,452713,0510713,051  Actual 2016975,709299,209676,5000
6.06Pennsauken - South Crescent Boulevard9/30/2017  TTM 9/30/20171,113,954420,267693,6880693,688  Actual 20161,073,110412,583660,5270
6.07New Paltz - South Putt Corners Road9/30/2017  TTM 9/30/20171,144,027466,983677,0430677,043  Actual 20161,095,879432,354663,5250
6.08Tyngsborough - Industrial Way9/30/2017  TTM 9/30/2017957,413287,294670,1190670,119  Actual 2016950,508275,222675,2860
6.09Hemet - South Sanderson9/30/2017  TTM 9/30/2017981,540343,151638,3880638,388  Actual 2016932,948319,062613,8860
6.10Bensalem - 1525 Bristol Pike9/30/2017  TTM 9/30/20171,030,579402,275628,3040628,304  Actual 2016985,697387,403598,2940
6.11Eastpoint - Lakewood Avenue9/30/2017  TTM 9/30/20171,023,566424,626598,9390598,939  Actual 20161,065,971383,437682,5340
6.12Howell - Route 9 South9/30/2017  TTM 9/30/2017949,796366,675583,1220583,122  Actual 2016920,521366,100554,4210
6.13Lawrenceville - Hurricane Shoals Road9/30/2017  TTM 9/30/2017901,563322,537579,0260579,026  Actual 2016862,223328,094534,1290
6.14Lawnside - White Horse Pike9/30/2017  TTM 9/30/2017955,582393,843561,7390561,739  Actual 2016934,697382,629552,0680
6.15Phoenix - West Peoria9/30/2017  TTM 9/30/2017771,527266,834504,6930504,693  Actual 2016729,884264,966464,9180
6.16Mount Laurel - Ark Road9/30/2017  TTM 9/30/2017744,750288,817455,9320455,932  Actual 2016696,676266,746429,9300
6.17Burlington - Cadillac Road9/30/2017  TTM 9/30/2017810,985358,250452,7350452,735  Actual 2016767,345344,476422,8690
6.18Cherry Hill - Marlton Pike9/30/2017  TTM 9/30/2017776,532325,056451,4760451,476  Actual 2016732,610317,677414,9330
6.19Bensalem - Knights Road9/30/2017  TTM 9/30/2017724,233287,058437,1750437,175  Actual 2016709,097289,639419,4580
6.2Albuquerque - Ellison Road  Northwest9/30/2017  TTM 9/30/2017637,368208,031429,3370429,337  Actual 2016591,633206,488385,1450
6.21Modesto - Crows Landing9/30/2017  TTM 9/30/2017655,532247,968407,5640407,564  Actual 2016572,720228,972343,7480
6.22Auburndale - US Highway 92 West9/30/2017  TTM 9/30/2017615,272211,424403,8480403,848  Actual 2016560,716215,158345,5580
6.23San Bernardino - West Club Center Drive9/30/2017  TTM 9/30/2017587,048204,739382,3080382,308  Actual 2016538,025207,025331,0000
6.24Memphis - Mount Moriah Terrace9/30/2017  TTM 9/30/2017650,339281,917368,4220368,422  Actual 2016619,823284,688335,1350
6.25Hesperia - Mariposa Road9/30/2017  TTM 9/30/2017573,765234,043339,7220339,722  Actual 2016525,988227,639298,3490
6.26Memphis - Covington Way9/30/2017  TTM 9/30/2017649,104314,083335,0210335,021  Actual 2016616,268288,988327,2800
6.27St. Louis - Halls Ferry Road9/30/2017  TTM 9/30/2017609,321301,023308,2980308,298  Actual 2016602,737313,272289,4650
6.28Killeen - Jasper Drive9/30/2017  TTM 9/30/2017601,251297,146304,1050304,105  Actual 2016588,902267,757321,1450
6.29Albuquerque - Airport Drive Northwest9/30/2017  TTM 9/30/2017438,275177,327260,9480260,948  Actual 2016419,682182,029237,6520
6.30Memphis - Gateway Drive9/30/2017  TTM 9/30/2017443,217196,271246,9460246,946  Actual 2016415,466199,432216,0340

 

A-1-9

 

 

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

 

Mortgage Loan NumberProperty NameOccupancy as-of DateU/W Hotel ADRU/W Hotel RevPARMost Recent PeriodMost Recent Revenues ($)Most Recent Expenses ($)Most
Recent
NOI ($)
Most Recent Capital ExpendituresMost Recent NCF ($)Most Recent Hotel ADRMost Recent Hotel RevPARSecond Most Recent PeriodSecond Most Recent Revenues ($)Second Most Recent Expenses ($)Second Most Recent NOI ($)Second Most Recent Capital Expenditures
6.31Victorville - Yates Road9/30/2017  TTM 9/30/2017461,599217,207244,3920244,392  Actual 2016403,537207,479196,0580
6.32Las Vegas - North Lamont Street9/30/2017  TTM 9/30/2017378,563186,188192,3750192,375  Actual 2016347,430175,315172,1150
6.33Columbus - East Main Street9/30/2017  TTM 9/30/2017358,001171,306186,6960186,696  Actual 2016350,379183,796166,5830
6.34Memphis - Raleigh-LaGrange9/30/2017  TTM 9/30/2017350,287180,747169,5410169,541  Actual 2016335,472196,407139,0650
6.35Memphis - 5675 Summer Avenue9/30/2017  TTM 9/30/2017384,888230,471154,4160154,416  Actual 2016376,513198,481178,0320
6.36Memphis - Madison Avenue9/30/2017  TTM 9/30/2017316,418183,106133,3130133,313  Actual 2016311,639175,766135,8720
7Baybrook Lifestyle and Power Center11/13/2017  TTM 9/30/201716,037,6884,006,01212,031,676012,031,676  Actual 201610,745,8783,084,4637,661,4150
82020 Southwest 4th Avenue10/31/2017  TTM 9/30/20175,100,9672,035,2513,065,71603,065,716  Actual 20164,560,9161,896,8252,664,0910
9Roedel Hotel Portfolio9/30/2017137104TTM 9/30/201714,654,4289,187,7955,466,633586,1774,880,456137104Actual 201615,159,6699,375,1245,784,545606,386
9.01Hilton Garden Inn - Manchester9/30/2017162123TTM 9/30/20176,673,0914,109,7752,563,316266,9242,296,392162123Actual 20166,758,5294,133,5222,625,007270,341
9.02Hilton Garden Inn - Fishkill9/30/201712996TTM 9/30/20174,258,7782,822,4741,436,304170,3511,265,95312996Actual 20164,521,7372,899,9081,621,829180,869
9.03Holiday Inn Express - Auburn9/30/201711989TTM 9/30/20173,722,5592,255,5461,467,013148,9021,318,11111989Actual 20163,879,4032,341,6941,537,709155,176
10Moffett Towers II - Building 212/1/2017  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
11One Kennedy Square11/1/2017  TTM 11/30/20178,804,3174,307,3644,496,95304,496,953  Actual 20169,194,3944,114,7515,079,6430
12One Newark Center11/1/2017  TTM 9/30/201713,475,1987,238,3966,236,80206,236,802  Actual 201614,183,9787,522,4936,661,4850
13ExchangeRight Portfolio 182/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
13.01Walgreens - Chicago (Belmont), IL2/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
13.02Hobby Lobby - Fort Wayne (Coldwater), IN2/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
13.03Walgreens - Chicago (Central), IL2/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
13.04Walgreens - League City (Main), TX2/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
13.05Tractor Supply - Meraux (Archbishop), LA2/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
13.06Tractor Supply - Collinsville (136th), OK2/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
13.07Walgreens - Ocala (East Silver Springs Blvd), FL2/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
13.08Fresenius Medical Care - Bethlehem (Harvard), PA2/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
13.09CVS Pharmacy - Richmond (18th), IN2/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
13.10Napa Auto Parts- Jerome (Wabash), IL2/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
13.11Advance Auto Parts - Chicago (Cottage), IL2/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
13.12Dollar General - Panama City (US-231), FL2/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
13.13Dollar General - Elizabeth (Scenery), PA2/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
13.14Dollar General - Baton Rouge (Plank), LA2/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
13.15Dollar General - Altoona (14th), PA2/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
13.16Dollar General - Fayetteville (Strickland), NC2/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
13.17Dollar General - Odessa (FM 1936), TX2/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
14Courtyard Los Angeles Sherman Oaks10/31/2017205170TTM 10/31/201715,624,4348,988,3906,636,04406,636,044205168Actual 201616,920,2958,626,7348,293,5610
15Warwick Mall11/17/2017  TTM 10/31/201717,233,1257,003,39810,229,726010,229,726  Actual 201617,332,2617,023,30610,308,9560
1611311 McCormick Road11/21/2017  Annualized 9 9/30/20174,894,8881,867,3623,027,52603,027,526  Actual 20165,034,7921,852,4023,182,3900
17Kirkwood Plaza9/1/2017  TTM 6/30/20174,185,431799,3783,386,05303,386,053  Actual 20164,125,770806,6203,319,1500
18Rainbow Sunset Pavilion - NV9/18/2017  TTM 9/30/20172,925,691724,9752,200,71602,200,716  Actual 20162,418,716686,7201,731,9960
19StorQuest -  Los Angeles Hill Street12/1/2017  TTM 10/31/20172,652,562781,7301,870,83201,870,832  Actual 20162,432,621843,8801,588,7410
20Woodbridge Commons11/9/2017  TTM 9/30/20173,850,5971,657,6342,192,96302,192,963  Actual 20164,149,5881,746,5182,403,0700
21Peterson Retail PortfolioVarious  TTM 10/31/20171,670,404303,5281,366,87601,366,876  Actual 20161,638,400298,5861,339,8140
21.01The Shops at Fair Lakes1/1/2018  TTM 10/31/20171,670,404303,5281,366,87601,366,876  Actual 20161,638,400298,5861,339,8140
21.02Gateway Branch2/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
22Safeway - Renton, WA2/1/2018  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
23Fremont Business Center12/15/2017  TTM 10/31/20171,988,616554,3301,434,28601,434,286  Actual 20161,712,390527,9571,184,4330
24Everett Village11/30/2017  TTM 10/31/20172,598,541609,9461,988,59401,988,594  Actual 20162,533,828575,0471,958,7810
25Hilton Garden Inn Boise Spectrum10/31/2017137110TTM 10/31/20176,032,9123,461,3072,571,60602,571,606137110Actual 20165,921,7183,384,7982,536,9200
26East Towne Center11/27/2017  TTM 10/31/20171,858,143713,4631,144,68001,144,680  Actual 20161,956,722713,2221,243,5000
27Goldorado Shopping Center10/2/2017  TTM 11/30/20172,024,926599,9171,425,01001,425,010  Actual 20162,012,463546,1331,466,3300
28U Stor It San Diego Logan12/4/2017  TTM 11/30/20171,226,647337,387889,26063,975825,285  NAVNAVNAVNAVNAV
29Comfort Suites Golden West9/30/2017143104TTM 9/30/20173,534,0081,886,6521,647,356141,3601,505,996143104Actual 20163,358,3281,805,5501,552,778134,333
30Red Rock Business Center11/29/2017  TTM 10/31/20171,324,915253,1651,071,75001,071,750  Actual 20161,120,463255,577864,8860
31Lawndale Commons10/16/2017  NAVNAVNAVNAVNAVNAV  NAVNAVNAVNAVNAV
32La Quinta Inn - Goodlettsville8/31/20179876TTM 8/31/20173,459,1582,222,2761,236,882138,3661,098,5169876Actual 20163,119,7771,995,2761,124,501124,791
33Green Valley Ranch - Denver11/1/2017  TTM 10/31/20171,615,250460,8401,154,41001,154,410  Actual 20161,455,063440,7891,014,2740
34Bayside Technology Park - Bldg 1911/2/2017  Annualized 11 9/30/20171,183,200357,429825,7710825,771  Actual 20161,151,830357,623794,2070
35Bridge Plaza Co-op, Inc.8/3/2017               
36Azalea Portfolio11/1/2017  TTM 8/31/20171,421,517514,206907,3110907,311  Actual 20161,343,170482,148861,0200
36.01Sherwood11/1/2017  TTM 8/31/2017802,017234,362567,6550567,655  Actual 2016740,512233,576506,9350
36.02College Station11/1/2017  TTM 8/31/2017619,500279,844339,6560339,656  Actual 2016602,658248,572354,0850
37Lois Realty Portfolio12/20/2017  TTM 8/31/20171,670,909721,270949,6390949,639  Actual 20161,607,581706,667900,9140
37.01Valkill12/20/2017  TTM 8/31/2017814,188307,158507,0300507,030  Actual 2016783,428305,020478,4080
37.02Moorgate12/20/2017  TTM 8/31/2017427,471170,789256,6820256,682  Actual 2016407,945166,116241,8290
37.03Stonegate12/20/2017  TTM 8/31/2017429,250243,323185,9270185,927  Actual 2016416,208235,531180,6770
38O’Hare Business CenterVarious - 9/18/2017 & 11/28/2017  TTM 8/31/20171,436,389384,1501,052,23801,052,238  Actual 20161,323,504459,054864,4500
39Highpoint-on-The Hudson Owners, Inc.12/13/2017               
40Wyndham House Owners Corp.9/21/2017               
41Best Western Sandman9/30/20178862TTM 9/30/20172,625,5811,583,6881,041,893105,023936,8708862Actual 20162,616,6571,501,9811,114,676104,666
42Nathan Hale Owners Corp.5/12/2017               
43Riverwood Research Center12/11/2017  TTM 11/30/2017949,328320,604628,7240628,724  Actual 2016722,045323,319398,7260
44F5 Networks11/21/2017  TTM 8/31/20171,313,628525,460788,1680788,168  Actual 20161,304,150528,555775,5950
45Las Gaviotas Shopping Center11/6/2017  TTM 7/31/20171,188,760331,564857,1960857,196  Actual 20161,148,660339,369809,2900
46Park Center Circle12/13/2017  TTM 9/30/2017646,197212,284433,9130433,913  Actual 2016536,619211,991324,6280
47Whispering Pines - SC12/13/2017  TTM 11/30/20171,191,263688,909502,3540502,354  Actual 20161,207,115664,795542,3200
48American Mini Storage Colorado Springs12/19/2017  TTM 9/30/2017793,370236,135557,2360557,236  Actual 2016716,506225,898490,6080
49StorageOne Durango11/15/2017  TTM 10/31/2017747,793343,681404,1120404,112  Actual 2016101,97295,4786,4940
50Fry Road Retail Center11/15/2017  YTD 8/31/2017138,01069,49868,512068,512  NAVNAVNAVNAVNAV
51Arbrook Square11/2/2017  Annualized 9 9/30/2017594,388168,131426,2570426,257  Actual 2016580,583162,464418,1190
52Esplanade Mini Storage9/22/2017  TTM 8/31/2017827,548371,502456,0460456,046  Actual 2016814,150366,446447,7050
53Talon Centre12/7/2017  TTM 11/30/20171,218,782753,368465,4140465,414  Annualized 7 12/31/20161,038,009721,965316,0440
54190 East Mosholu Parkway Owners Corp.11/13/2017               
552390 Palisade Avenue Owners Corp.11/9/2017               
5660 Pineapple Residence Corp.10/20/2017               
576340 Middlebelt Road2/1/2018  TTM 8/31/2017436,222136,046300,1760300,176  Actual 2016397,149107,215289,9340
58Worthington Industrial Park12/15/2017  TTM 11/30/2017551,486230,447321,0380321,038  Actual 2016459,713204,427255,2860
5968 East Hartsdale Avenue Owners Corp.11/9/2017               
60Barclay Plaza North Owners, Inc.11/3/2017               
61320 West 84th Corp.11/7/2017               
62Crestwood Owners, Inc.11/14/2017               
63Sunnylane Of Bethpage Redevelopment Company Owners Corp.11/7/2017               
64AAA Self Storage - TX11/7/2017  TTM 10/31/2017395,889206,149189,7390189,739  Actual 2016386,742201,538185,2040
65187 Pinehurst Owners Corp.9/27/2017               
662155 Bay Owner’s Corp.11/10/2017               
671264 Owners Corp.11/29/2017               
68Mates Owners Corp.12/4/2017               

 

A-1-10

 

 

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

 

Mortgage Loan NumberProperty NameSecond Most Recent NCF ($)Second Most Recent Hotel ADRSecond Most Recent Hotel RevPARThird Most Recent PeriodThird Most Recent Revenues ($)Third Most Recent Expenses ($)Third Most Recent NOI ($)Third Most Recent Capital ExpendituresThird Most Recent NCF ($)Third Most Recent Hotel ADRThird Most Recent Hotel RevPARMaster Lease (Y/N)Largest Tenant Name(2)(5)(7)(8)Largest Tenant Sq. Ft.Largest
Tenant
% of NRA
Largest Tenant Exp. Date
1Apple Campus 3NAV  NAVNAVNAVNAVNAVNAV  NApple882,657100.0%2/28/2031
2LARP I Portfolio7,235,799  Actual 201512,044,0635,384,2086,659,85506,659,855  N    
2.01Blackwood1,255,676  Actual 20152,117,683966,1031,151,58001,151,580  N    
2.025500 Cornell889,562  Actual 20151,427,087628,473798,6140798,614  N    
2.03Clyde Manor680,590  Actual 20151,190,938485,344705,5930705,593  N    
2.04Woodlawn Terrace589,976  Actual 20151,040,939447,357593,5820593,582  N    
2.05Park Central652,081  Actual 2015937,836338,682599,1530599,153  N    
2.06Maple Court421,700  Actual 2015805,092394,901410,1910410,191  N    
2.07Ellis Street452,172  Actual 2015766,316362,169404,1470404,147  N    
2.08Drexel Grand421,320  Actual 2015724,565320,293404,2730404,273  N    
2.09Ellis Court367,432  Actual 2015596,189300,007296,1830296,183  N    
2.10Kenwood Court321,666  Actual 2015522,743257,012265,7320265,732  N    
2.11Woodlawn Court298,118  Actual 2015476,029216,119259,9100259,910  N    
2.12Harper Court163,726  Actual 2015265,134131,986133,1480133,148  N    
2.13925 E 46th Street162,572  Actual 2015260,935122,151138,7840138,784  N    
2.14Yankee Hill146,965  Actual 2015213,44878,441135,0070135,007  N    
2.15Drexel Terrace106,418  Actual 2015249,575137,186112,3890112,389  N    
2.16Gillham House145,157  Actual 2015189,24767,464121,7830121,783  N    
2.17Cornell Terrace122,017  Actual 2015177,49590,55186,944086,944  N    
2.185508 Cornell38,651  Actual 201582,81039,97042,841042,841  N    
3Iron Guard Storage Portfolio6,613,972  Actual 20159,894,1573,403,1206,491,03706,491,037  N    
3.01Camas577,701  Actual 2015645,854159,204486,6510486,651  N    
3.02Webster535,176  Actual 2015771,458267,317504,1420504,142  N    
3.03Gum Branch542,224  Actual 2015665,557189,169476,3890476,389  N    
3.046th Avenue341,971  Actual 2015456,538142,956313,5820313,582  N    
3.05Katy348,722  Actual 2015497,635182,736314,9000314,900  N    
3.06La Porte369,035  Actual 2015567,573223,443344,1300344,130  N    
3.07Denton314,721  Actual 2015378,540190,544187,9960187,996  N    
3.08Prater Way245,760  Actual 2015310,771127,147183,6240183,624  N    
3.09Shurling345,260  Actual 2015459,437167,659291,7780291,778  N    
3.10Adamsville292,062  Actual 2015417,062125,998291,0640291,064  N    
3.11Troy331,383  Actual 2015557,966197,044360,9220360,922  N    
3.12Conroe292,210  Actual 2015459,075135,916323,1590323,159  N    
3.13Del Valle335,629  Actual 2015560,916137,712423,2040423,204  N    
3.14Tomball191,238  Actual 2015521,48297,646423,8360423,836  N    
3.15Canyon Lake266,254  Actual 2015396,305104,564291,7410291,741  N    
3.16Riverside288,147  Actual 2015392,242137,323254,9200254,920  N    
3.17Bertram193,862  Actual 2015277,148122,758154,3900154,390  N    
3.18Center204,161  Actual 2015307,154154,617152,5370152,537  N    
3.19Key204,821  Actual 2015388,203132,784255,4190255,419  N    
3.2Wylds120,228  Actual 2015288,225145,171143,0550143,055  N    
3.21Marine175,773  Actual 2015299,198168,640130,5580130,558  N    
3.22Donna97,634  Actual 2015275,81892,772183,0460183,046  N    
4Wisconsin Hotel Portfolio7,626,82310367Actual 201533,646,03024,751,0028,895,0281,345,8427,549,18710267N    
4.01Holiday Inn - Madison West1,553,12112885Actual 20156,727,3494,838,5031,888,846269,0941,619,75212486N    
4.02Fairfield Inn - Oak Creek922,15911068Actual 20153,024,4011,861,6031,162,798120,9761,041,82210569N    
4.03Holiday Inn - Fond Du Lac763,7689960Actual 20155,843,9714,797,4011,046,570233,759812,81110067N    
4.04Holiday Inn Express - Fond Du Lac656,82411969Actual 20151,255,014840,790414,22450,201364,02313567N    
4.05Baymont Inn - Madison636,4537748Actual 20152,277,5311,673,799603,73191,101512,6307246N    
4.06Comfort Inn & Suites - Appleton Airport768,4108762Actual 20152,942,8212,129,907812,914117,713695,2018560N    
4.07Holiday Inn Express - Oshkosh613,19111482Actual 20152,039,7371,356,131683,60681,590602,01611480N    
4.08Comfort Inn & Suites - Milwaukee Airport516,3578156Actual 20153,005,5202,337,839667,681120,221547,4607854N    
4.09Comfort Inn & Suites - Madison West724,96610269Actual 20152,383,2461,588,937794,30995,330698,9799565N    
4.10Holiday Inn Express - Milwaukee Airport165,1379459Actual 20152,635,2462,189,130446,116105,410340,7069262N    
4.11Comfort Inn & Suites - Fond Du Lac306,4366553Actual 20151,511,1941,136,961374,23460,448313,7866553N    
5Brookwood Chase Portfolio6,136,354  Actual 20156,464,5961,641,5554,823,04104,823,041  N    
5.01Old Hammond1,301,354  Actual 20151,347,789193,3061,154,48301,154,483  N    
5.02Coursey967,809  Actual 2015907,445137,643769,8020769,802  N    
5.03Siegen798,188  Actual 2015790,110142,100648,0100648,010  N    
5.04Staring724,576  Actual 2015696,310174,965521,3450521,345  N    
5.05Capital Court651,642  Actual 2015599,302149,073450,2290450,229  N    
5.06Lapalco420,728  Actual 2015532,378265,203267,1750267,175  N    
5.07Wall519,848  Actual 2015652,149237,464414,6850414,685  N    
5.08Willow495,577  Actual 2015584,701133,253451,4480451,448  N    
5.09Westminster256,633  Actual 2015354,412208,548145,8640145,864  N    
6Extra Space Self Storage Portfolio16,099,324  Actual 201524,800,99210,151,95214,649,039014,649,039  N    
6.01Henderson - Stephanie Place1,074,391  Actual 20151,385,092360,5061,024,58601,024,586  N    
6.02Brookfield - Federal Road835,253  Actual 20151,152,117357,181794,9360794,936  N    
6.03Kingston - Sawkill Road736,187  Actual 20151,177,081505,775671,3050671,305  N    
6.04Lake Elsinore - Central Avenue671,976  Actual 2015872,052277,739594,3130594,313  N    
6.05Doylestown - North Broad Street676,500  Actual 2015916,733307,580609,1530609,153  N    
6.06Pennsauken - South Crescent Boulevard660,527  Actual 2015999,620415,616584,0040584,004  N    
6.07New Paltz - South Putt Corners Road663,525  Actual 20151,025,126414,519610,6070610,607  N    
6.08Tyngsborough - Industrial Way675,286  Actual 2015896,326283,511612,8150612,815  N    
6.09Hemet - South Sanderson613,886  Actual 2015834,964308,987525,9770525,977  N    
6.10Bensalem - 1525 Bristol Pike598,294  Actual 2015918,336393,172525,1640525,164  N    
6.11Eastpoint - Lakewood Avenue682,534  Actual 2015973,154380,078593,0760593,076  N    
6.12Howell - Route 9 South554,421  Actual 2015872,027342,843529,1840529,184  N    
6.13Lawrenceville - Hurricane Shoals Road534,129  Actual 2015790,710318,176472,5340472,534  N    
6.14Lawnside - White Horse Pike552,068  Actual 2015877,335389,465487,8700487,870  N    
6.15Phoenix - West Peoria464,918  Actual 2015653,460249,146404,3140404,314  N    
6.16Mount Laurel - Ark Road429,930  Actual 2015675,793271,821403,9710403,971  N    
6.17Burlington - Cadillac Road422,869  Actual 2015719,128360,984358,1440358,144  N    
6.18Cherry Hill - Marlton Pike414,933  Actual 2015686,882327,399359,4830359,483  N    
6.19Bensalem - Knights Road419,458  Actual 2015679,391287,624391,7680391,768  N    
6.2Albuquerque - Ellison Road  Northwest385,145  Actual 2015591,228205,853385,3740385,374  N    
6.21Modesto - Crows Landing343,748  Actual 2015513,870210,154303,7160303,716  N    
6.22Auburndale - US Highway 92 West345,558  Actual 2015499,756201,553298,2020298,202  N    
6.23San Bernardino - West Club Center Drive331,000  Actual 2015481,813203,841277,9720277,972  N    
6.24Memphis - Mount Moriah Terrace335,135  Actual 2015621,378302,250319,1280319,128  N    
6.25Hesperia - Mariposa Road298,349  Actual 2015466,674213,071253,6040253,604  N    
6.26Memphis - Covington Way327,280  Actual 2015600,080254,668345,4130345,413  N    
6.27St. Louis - Halls Ferry Road289,465  Actual 2015590,404312,148278,2560278,256  N    
6.28Killeen - Jasper Drive321,145  Actual 2015534,062243,159290,9030290,903  N    
6.29Albuquerque - Airport Drive Northwest237,652  Actual 2015387,375175,756211,6190211,619  N    
6.30Memphis - Gateway Drive216,034  Actual 2015417,350194,862222,4880222,488  N    

 

A-1-11

 

 

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

 

Mortgage Loan NumberProperty NameSecond Most Recent NCF ($)Second Most Recent Hotel ADRSecond Most Recent Hotel RevPARThird Most Recent PeriodThird Most Recent Revenues ($)Third Most Recent Expenses ($)Third Most Recent NOI ($)Third Most Recent Capital ExpendituresThird Most Recent NCF ($)Third Most Recent Hotel ADRThird Most Recent Hotel RevPARMaster Lease (Y/N)Largest Tenant Name(2)(5)(7)(8)Largest Tenant Sq. Ft.Largest
Tenant
% of NRA
Largest Tenant Exp. Date
6.31Victorville - Yates Road196,058  Actual 2015355,424182,307173,1160173,116  N    
6.32Las Vegas - North Lamont Street172,115  Actual 2015319,404173,198146,2060146,206  N    
6.33Columbus - East Main Street166,583  Actual 2015334,482184,487149,9950149,995  N    
6.34Memphis - Raleigh-LaGrange139,065  Actual 2015313,721169,564144,1580144,158  N    
6.35Memphis - 5675 Summer Avenue178,032  Actual 2015364,533204,286160,2470160,247  N    
6.36Memphis - Madison Avenue135,872  Actual 2015304,110168,671135,4390135,439  N    
7Baybrook Lifestyle and Power Center7,661,415  NAVNAVNAVNAVNAVNAV  NLife Time Fitness120,00018.8%9/1/2038
82020 Southwest 4th Avenue2,664,091  Actual 20152,439,4941,239,2761,200,21801,200,218  NCH2M Hill120,40753.1%3/31/2025
9Roedel Hotel Portfolio5,178,159145109Actual 201514,377,4719,126,0905,251,381575,0994,676,282139103N    
9.01Hilton Garden Inn - Manchester2,354,666175128Actual 20156,600,3404,087,6202,512,720264,0142,248,706163123N    
9.02Hilton Garden Inn - Fishkill1,440,960133105Actual 20154,327,5052,897,9731,429,532173,1001,256,432128100N    
9.03Holiday Inn Express - Auburn1,382,53312493Actual 20153,449,6262,140,4971,309,129137,9851,171,14412383N    
10Moffett Towers II - Building 2NAV  NAVNAVNAVNAVNAVNAV  NAmazon362,563100.0%4/30/2028
11One Kennedy Square5,079,643  Actual 20158,953,6054,104,5494,849,05604,849,056  NCaidan Management91,22837.0%12/31/2025
12One Newark Center6,661,485  Actual 201513,933,6587,541,9726,391,68606,391,686  NK&L Gates, LLP52,14812.5%1/31/2022
13ExchangeRight Portfolio 18NAV  NAVNAVNAVNAVNAVNAV  YVariousVariousVariousVarious
13.01Walgreens - Chicago (Belmont), ILNAV  NAVNAVNAVNAVNAVNAV  YWalgreens18,340100.0%1/31/2028
13.02Hobby Lobby - Fort Wayne (Coldwater), INNAV  NAVNAVNAVNAVNAVNAV  YHobby Lobby74,705100.0%12/31/2027
13.03Walgreens - Chicago (Central), ILNAV  NAVNAVNAVNAVNAVNAV  YWalgreens18,154100.0%3/31/2029
13.04Walgreens - League City (Main), TXNAV  NAVNAVNAVNAVNAVNAV  YWalgreens14,490100.0%5/1/2027
13.05Tractor Supply - Meraux (Archbishop), LANAV  NAVNAVNAVNAVNAVNAV  YTractor Supply19,097100.0%11/1/2032
13.06Tractor Supply - Collinsville (136th), OKNAV  NAVNAVNAVNAVNAVNAV  YTractor Supply19,175100.0%9/30/2032
13.07Walgreens - Ocala (East Silver Springs Blvd), FLNAV  NAVNAVNAVNAVNAVNAV  YWalgreens15,525100.0%11/30/2028
13.08Fresenius Medical Care - Bethlehem (Harvard), PANAV  NAVNAVNAVNAVNAVNAV  YFresenius Medical Care8,275100.0%5/1/2029
13.09CVS Pharmacy - Richmond (18th), INNAV  NAVNAVNAVNAVNAVNAV  YCVS Pharmacy10,722100.0%5/31/2036
13.10Napa Auto Parts- Jerome (Wabash), ILNAV  NAVNAVNAVNAVNAVNAV  YNapa Auto Parts15,294100.0%10/31/2037
13.11Advance Auto Parts - Chicago (Cottage), ILNAV  NAVNAVNAVNAVNAVNAV  YAdvance Auto Parts6,124100.0%4/30/2028
13.12Dollar General - Panama City (US-231), FLNAV  NAVNAVNAVNAVNAVNAV  YDollar General9,100100.0%5/31/2028
13.13Dollar General - Elizabeth (Scenery), PANAV  NAVNAVNAVNAVNAVNAV  YDollar General9,026100.0%7/31/2032
13.14Dollar General - Baton Rouge (Plank), LANAV  NAVNAVNAVNAVNAVNAV  YDollar General9,100100.0%9/30/2028
13.15Dollar General - Altoona (14th), PANAV  NAVNAVNAVNAVNAVNAV  YDollar General7,489100.0%6/30/2032
13.16Dollar General - Fayetteville (Strickland), NCNAV  NAVNAVNAVNAVNAVNAV  YDollar General9,125100.0%10/9/2027
13.17Dollar General - Odessa (FM 1936), TXNAV  NAVNAVNAVNAVNAVNAV  YDollar General9,026100.0%2/28/2030
14Courtyard Los Angeles Sherman Oaks8,293,561229187Actual 201513,898,6487,792,4056,106,24306,106,243182150N    
15Warwick Mall10,308,956  Actual 201516,273,0096,932,7269,340,28309,340,283  NJC Penney137,95223.4%3/31/2020
1611311 McCormick Road3,182,390  Actual 20154,882,4421,806,8473,075,59503,075,595  NP.S.A. Financial Center, Inc.50,62023.5%8/31/2027
17Kirkwood Plaza3,319,150  Actual 20153,981,105787,1803,193,92503,193,925  NKohl’s Department Store113,79736.7%4/30/2030
18Rainbow Sunset Pavilion - NV1,731,996  Actual 20152,359,288676,0771,683,21001,683,210  NWells Fargo Bank, N.A.52,89950.5%1/31/2025
19StorQuest -  Los Angeles Hill Street1,588,741  Actual 20152,180,502637,0431,543,45901,543,459  N    
20Woodbridge Commons2,403,070  Actual 20153,962,9731,469,7222,493,25102,493,251  NWal-Mart135,93071.5%8/15/2024
21Peterson Retail Portfolio1,339,814  Actual 20151,609,516313,4821,296,03301,296,033  NVariousVariousVariousVarious
21.01The Shops at Fair Lakes1,339,814  Actual 20151,609,515313,4821,296,03301,296,033  NBlue Iguana Group LLC3,97716.3%9/9/2020
21.02Gateway BranchNAV  NAVNAVNAVNAVNAVNAV  NCabela’s Wholesale, Inc.79,969100.0%1/31/2038
22Safeway - Renton, WANAV  NAVNAVNAVNAVNAVNAV  NSafeway61,951100.0%12/28/2035
23Fremont Business Center1,184,433  Actual 20151,626,518464,3311,162,18701,162,187  NCoaguSense13,80411.1%1/31/2021
24Everett Village1,958,781  NAVNAVNAVNAVNAVNAV  NBest Buy Stores, L.P30,30025.1%1/31/2021
25Hilton Garden Inn Boise Spectrum2,536,920130107Actual 20155,252,6503,051,6772,200,97302,200,97311996N    
26East Towne Center1,243,500  Actual 20151,509,906680,371829,5360829,536  NBurlington Coat Factory56,42922.0%2/28/2027
27Goldorado Shopping Center1,466,330  Actual 20152,034,997549,4071,485,59001,485,590  NBel Air Mart53,83049.4%5/31/2029
28U Stor It San Diego LoganNAV  NAVNAVNAVNAVNAVNAV  N    
29Comfort Suites Golden West1,418,44514099Actual 20153,108,3431,701,6411,406,702124,3341,282,36813191N    
30Red Rock Business Center864,886  Actual 2015506,166239,940266,2260266,226  NKeller Williams17,14323.2%2/28/2027
31Lawndale CommonsNAV  NAVNAVNAVNAVNAVNAV  NSchnuck Markets58,44988.6%1/31/2037
32La Quinta Inn - Goodlettsville999,7109469Actual 20152,531,5561,692,550839,006101,262737,7448258N    
33Green Valley Ranch - Denver1,014,274  Actual 20151,451,113423,5341,027,57801,027,578  NTower Liquors8,51117.3%3/31/2019
34Bayside Technology Park - Bldg 19794,207  Actual 20151,069,462330,083739,3790739,379  NDCG Systems55,00071.5%6/30/2021
35Bridge Plaza Co-op, Inc.                
36Azalea Portfolio861,020  Actual 20151,189,299424,865764,4340764,434  N    
36.01Sherwood506,935  Actual 2015599,978204,055395,9230395,923  N    
36.02College Station354,085  Actual 2015589,321220,810368,5110368,511  N    
37Lois Realty Portfolio900,914  Actual 20151,621,162674,606946,5560946,556  N    
37.01Valkill478,408  Actual 2015790,263301,129489,1340489,134  N    
37.02Moorgate241,829  Actual 2015407,634179,439228,1950228,195  N    
37.03Stonegate180,677  Actual 2015423,265194,038229,2270229,227  N    
38O’Hare Business Center864,450  TTM 8/31/20161,139,672450,639689,0330689,033  NLapmaster International62,34432.8%10/31/2021
39Highpoint-on-The Hudson Owners, Inc.                
40Wyndham House Owners Corp.                
41Best Western Sandman1,010,0109361Actual 20152,546,5891,473,6901,072,899101,864971,0358060N    
42Nathan Hale Owners Corp.                
43Riverwood Research Center398,726  NAVNAVNAVNAVNAVNAV  NPACE South East Michigan32,29747.4%8/31/2031
44F5 Networks775,595  NAVNAVNAVNAVNAVNAV  NF5 Networks43,115100.0%11/30/2025
45Las Gaviotas Shopping Center809,290  Actual 20151,165,515359,689805,8260805,826  NFood Lion30,28033.5%12/31/2027
46Park Center Circle324,628  Actual 2015708,052235,647472,4050472,405  NMattress Firm5,07222.9%7/31/2018
47Whispering Pines - SC542,320  Actual 20151,040,296617,658422,6380422,638  N    
48American Mini Storage Colorado Springs490,608  Actual 2015637,188229,932407,2560407,256  N    
49StorageOne Durango6,494  NAVNAVNAVNAVNAVNAV  N    
50Fry Road Retail CenterNAV  NAVNAVNAVNAVNAVNAV  NTeloloapan Meat Market, Inc.8,64332.6%7/31/2027
51Arbrook Square418,119  Actual 2015579,911146,418433,4930433,493  NNew Balance DFW3,22518.6%4/30/2023
52Esplanade Mini Storage447,705  Actual 2015755,394359,014396,3800396,380  N    
53Talon Centre316,044  Annualized 11 11/30/20151,077,237636,845440,3910440,391  NWayne Center17,19025.2%11/30/2024
54190 East Mosholu Parkway Owners Corp.                
552390 Palisade Avenue Owners Corp.                
5660 Pineapple Residence Corp.                
576340 Middlebelt Road289,934  Actual 2015306,59521,792284,8030284,803  NDHL77,508100.0%4/25/2027
58Worthington Industrial Park255,286  Actual 2015509,863199,302310,5610310,561  NDallas Ski Boats5,6258.9%12/31/2018
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 - TX185,204  Actual 2015372,793202,143170,6500170,650  N    
65187 Pinehurst Owners Corp.                
662155 Bay Owner’s Corp.                
671264 Owners Corp.                
68Mates Owners Corp.                

 

A-1-12

 

 

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

 

Mortgage Loan NumberProperty Name2nd Largest Tenant Name(8)(9)2nd Largest Tenant Sq. Ft.2nd Largest
Tenant
% of NRA
2nd Largest Tenant Exp. Date3rd Largest Tenant Name(7)(8)(9)3rd Largest Tenant Sq. Ft.3rd Largest
Tenant
% of NRA
3rd Largest Tenant Exp. Date4th Largest Tenant Name(7)(8)4th Largest Tenant Sq. Ft.4th Largest
Tenant
% of NRA
4th Largest Tenant Exp. Date
1Apple Campus 3            
2LARP I Portfolio            
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            
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            
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            
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            
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            

 

A-1-13

 

 

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

 

Mortgage Loan NumberProperty Name2nd Largest Tenant Name(8)(9)2nd Largest Tenant Sq. Ft.2nd Largest
Tenant
% of NRA
2nd Largest Tenant Exp. Date3rd Largest Tenant Name(7)(8)(9)3rd Largest Tenant Sq. Ft.3rd Largest
Tenant
% of NRA
3rd Largest Tenant Exp. Date4th Largest Tenant Name(7)(8)4th Largest Tenant Sq. Ft.4th Largest
Tenant
% of NRA
4th Largest Tenant Exp. Date
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 CenterDick’s Sporting Goods105,00016.5%1/31/2027Star Cinema Grill42,1476.6%12/31/2030Dave & Buster’s41,9966.6%1/31/2031
82020 Southwest 4th AvenuePremera Blue Cross18,6528.2%4/30/2020City of Portland - Bureau of Development Services13,3125.9%10/31/2019Zidell Marine Corp.12,3235.4%11/30/2024
9Roedel Hotel Portfolio            
9.01Hilton Garden Inn - Manchester            
9.02Hilton Garden Inn - Fishkill            
9.03Holiday Inn Express - Auburn            
10Moffett Towers II - Building 2            
11One Kennedy SquareThe Walbridge Group, Inc.51,40220.9%4/30/2022Marketing Associates51,40220.9%3/31/2026Ernst & Young US LLP37,27715.1%12/31/2026
12One Newark CenterGSA IRS45,07510.8%12/29/2019GSA HUD41,5559.9%4/21/2018Level 3 Communications33,4858.0%4/30/2020
13ExchangeRight Portfolio 18            
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            
15Warwick MallJordan’s Furniture113,74319.3%12/31/2021Showcase Cinemas57,1609.7%4/30/2021Nordstrom, Inc.37,4726.4%11/30/2022
1611311 McCormick RoadUniversity of Maryland Medical Systems31,17114.5%1/31/2027First Data Merchant Services Corporation24,01711.2%5/31/2022Gilchrist Hospice Care22,98310.7%4/30/2019
17Kirkwood PlazaAcme52,93617.1%4/30/2020A.C. Moore30,0009.7%2/28/2021Just Cabinets20,0556.5%10/31/2020
18Rainbow Sunset Pavilion - NVAmerican Wagering, Inc.20,66019.7%2/28/2025New York Life Insurance19,76018.9%4/30/2023Your Leasing Solution, LLC4,8924.7%8/31/2022
19StorQuest -  Los Angeles Hill Street            
20Woodbridge CommonsDollar Tree15,0037.9%8/31/2020Advance Auto Parts12,6406.6%9/30/2025Payless Shoesource4,0042.1%5/31/2021
21Peterson Retail PortfolioVariousVariousVariousVariousVariousVariousVariousVariousVariousVariousVariousVarious
21.01The Shops at Fair LakesWashingtonFirst Bank3,81815.6%7/31/2023Sunoco2,50310.2%4/3/2024McDonald’s2,2209.1%11/21/2021
21.02Gateway Branch            
22Safeway - Renton, WA            
23Fremont Business CenterPrimity Bio12,74510.3%1/31/2023Meshare Inc11,0919.0%11/30/2019Pivotal Systems10,0358.1%9/30/2020
24Everett VillageThe TJX companies, Inc26,01921.5%8/31/2022Bed Bath & Beyond, Inc25,30020.9%1/31/2021Petsmart, Inc20,01516.6%2/28/2021
25Hilton Garden Inn Boise Spectrum            
26East Towne CenterGabriel Brothers51,20020.0%1/21/2026Ollie’s36,03014.0%12/31/2022Penn National Turf Club24,0509.4%7/31/2018
27Goldorado Shopping CenterAnytime Fitness5,2004.8%9/30/2024Auto Zone3,7443.4%9/30/2021Wells Fargo Bank3,2503.0%2/28/2021
28U Stor It San Diego Logan            
29Comfort Suites Golden West            
30Red Rock Business CenterSun Commercial Real Estate9,42712.7%6/30/2023Toll Bros Inc.9,02512.2%3/31/2020Valley Electric Association7,49910.1%2/28/2022
31Lawndale CommonsPet Supplies Plus6,2119.4%12/31/2026Great Clips1,3002.0%12/31/2021    
32La Quinta Inn - Goodlettsville            
33Green Valley Ranch - Denver1st Bank6,00012.2%4/30/2030Grease Monkey4,0008.1%11/30/2029Wendy’s3,2006.5%12/31/2018
34Bayside Technology Park - Bldg 19Avalanche Technology21,97628.5%1/31/2023        
35Bridge Plaza Co-op, Inc.            
36Azalea Portfolio            
36.01Sherwood            
36.02College Station            
37Lois Realty Portfolio            
37.01Valkill            
37.02Moorgate            
37.03Stonegate            
38O’Hare Business CenterHome Value LLC12,5466.6%8/31/2018Amset11,5626.1%11/30/2018InterWest Distribution Company7,6394.0%2/28/2019
39Highpoint-on-The Hudson Owners, Inc.            
40Wyndham House Owners Corp.            
41Best Western Sandman            
42Nathan Hale Owners Corp.            
43Riverwood Research CenterFederal Mogul Motorparts Corporation25,00536.7%3/31/2021Total Renal Care, Inc.6,6889.8%3/31/2019Superior Imaging4,1526.1%11/30/2019
44F5 Networks            
45Las Gaviotas Shopping CenterFitness 1910,80412.0%1/31/2022Dollar General8,0008.9%10/31/2019Plaza Azteca5,7006.3%9/30/2023
46Park Center CircleCasa Patron4,66421.0%12/31/2024Panera Bread4,59520.7%3/31/2027Noodles & Company2,95713.3%12/31/2021
47Whispering Pines - SC            
48American Mini Storage Colorado Springs            
49StorageOne Durango            
50Fry Road Retail CenterT-Mobile West, LLC2,70510.2%5/31/2027Domino’s Pizza LLC2,5839.7%9/30/2027Estella’s Bakery2,5009.4%5/31/2027
51Arbrook SquareJP Morgan Chase Bank3,21218.5%9/30/2019Hand & Stone Massage and Facial2,59915.0%10/31/2019Ideal Image2,06311.9%12/31/2020
52Esplanade Mini Storage            
53Talon CentreSkillman Foundation16,78124.6%12/31/2025MMSDC11,31816.6%3/31/2020Advantage Health Care8,59512.6%5/31/2024
54190 East Mosholu Parkway Owners Corp.            
552390 Palisade Avenue Owners Corp.            
5660 Pineapple Residence Corp.            
576340 Middlebelt Road            
58Worthington Industrial ParkAdvantage Hail Repair4,5007.1%4/30/2018Diamond H Trenching4,5007.1%4/30/2018Planet Dents, Inc.4,5007.1%8/31/2018
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            
65187 Pinehurst Owners Corp.            
662155 Bay Owner’s Corp.            
671264 Owners Corp.            
68Mates Owners Corp.            

 

A-1-14

 

 

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

 

Mortgage Loan NumberProperty Name5th Largest Tenant Name(7)(8)5th Largest Tenant Sq. Ft.5th Largest
Tenant
% of NRA
5th Largest Tenant Exp. DateEngineering Report DateEnvironmental Report Date (Phase I)Environmental Report Date (Phase II)Seismic Report DateSeismic PML %Seismic Insurance Required  (Y/N)Terrorism Insurance (Y/N)Loan PurposeEngineering Escrow / Deferred Maintenance ($)Tax Escrow (Initial)Monthly Tax Escrow ($)Tax Escrow - Cash or LoCTax Escrow - LoC Counterparty
1Apple Campus 3    11/20/201711/20/2017 11/20/201710.0%NYRefinance00249,368Cash 
2LARP I Portfolio    VariousVarious   NYRecapitalization47,439413,52068,920Cash 
2.01Blackwood    11/13/201711/13/2017   NY      
2.025500 Cornell    11/13/201711/13/2017   NY      
2.03Clyde Manor    11/13/201711/16/2017   NY      
2.04Woodlawn Terrace    11/13/201711/13/2017   NY      
2.05Park Central    11/16/201711/16/2017   NY      
2.06Maple Court    11/13/201711/13/2017   NY      
2.07Ellis Street    11/13/201711/13/2017   NY      
2.08Drexel Grand    11/13/201711/13/2017   NY      
2.09Ellis Court    11/13/201711/13/2017   NY      
2.10Kenwood Court    11/13/201711/13/2017   NY      
2.11Woodlawn Court    11/13/201711/13/2017   NY      
2.12Harper Court    11/13/201711/13/2017   NY      
2.13925 E 46th Street    11/14/201711/13/2017   NY      
2.14Yankee Hill    11/16/201711/16/2017   NY      
2.15Drexel Terrace    11/13/201711/13/2017   NY      
2.16Gillham House    11/16/201711/16/2017   NY      
2.17Cornell Terrace    11/13/201711/13/2017   NY      
2.185508 Cornell    11/13/201711/13/2017   NY      
3Iron Guard Storage Portfolio    VariousVarious VariousVariousNYRefinance212,900170,24296,239Cash 
3.01Camas    11/14/201711/13/2017 11/14/20176.0%NY      
3.02Webster    11/14/201711/15/2017   NY      
3.03Gum Branch    11/14/201711/14/2017   NY      
3.046th Avenue    11/14/201711/14/2017   NY      
3.05Katy    11/14/201711/13/2017   NY      
3.06La Porte    11/13/201711/14/2017   NY      
3.07Denton    11/15/201711/14/2017   NY      
3.08Prater Way    11/14/201711/14/2017 11/14/20179.0%NY      
3.09Shurling    11/14/201711/14/2017   NY      
3.10Adamsville    11/14/201711/14/2017   NY      
3.11Troy    11/14/201711/14/2017   NY      
3.12Conroe    11/15/201711/15/2017   NY      
3.13Del Valle    11/14/201711/15/2017   NY      
3.14Tomball    11/14/201711/14/2017   NY      
3.15Canyon Lake    11/14/201711/14/2017   NY      
3.16Riverside    11/14/201711/15/2017   NY      
3.17Bertram    11/13/201711/14/2017   NY      
3.18Center    11/14/201711/14/2017   NY      
3.19Key    11/14/201711/14/2017   NY      
3.2Wylds    11/14/201711/14/2017   NY      
3.21Marine    11/14/201711/14/2017   NY      
3.22Donna    11/14/201711/13/2017   NY      
4Wisconsin Hotel Portfolio    11/30/201711/30/2017   NYRefinance223,475176,0101/12 of the Taxes that Lender reasonably estimates will be payable during the next ensuing twelve (12) monthsCash 
4.01Holiday Inn - Madison West    11/30/201711/30/2017   NY      
4.02Fairfield Inn - Oak Creek    11/30/201711/30/2017   NY      
4.03Holiday Inn - Fond Du Lac    11/30/201711/30/2017   NY      
4.04Holiday Inn Express - Fond Du Lac    11/30/201711/30/2017   NY      
4.05Baymont Inn - Madison    11/30/201711/30/2017   NY      
4.06Comfort Inn & Suites - Appleton Airport    11/30/201711/30/2017   NY      
4.07Holiday Inn Express - Oshkosh    11/30/201711/30/2017   NY      
4.08Comfort Inn & Suites - Milwaukee Airport    11/30/201711/30/2017   NY      
4.09Comfort Inn & Suites - Madison West    11/30/201711/30/2017   NY      
4.10Holiday Inn Express - Milwaukee Airport    11/30/201711/30/2017   NY      
4.11Comfort Inn & Suites - Fond Du Lac    11/30/201711/30/2017   NY      
5Brookwood Chase Portfolio    11/1/201711/1/2017   NYRefinance12,25027,08727,087Cash 
5.01Old Hammond    11/1/201711/1/2017   NY      
5.02Coursey    11/1/201711/1/2017   NY      
5.03Siegen    11/1/201711/1/2017   NY      
5.04Staring    11/1/201711/1/2017   NY      
5.05Capital Court    11/1/201711/1/2017   NY      
5.06Lapalco    11/1/201711/1/2017   NY      
5.07Wall    11/1/201711/1/2017   NY      
5.08Willow    11/1/201711/1/2017   NY      
5.09Westminster    11/1/201711/1/2017   NY      
6Extra Space Self Storage Portfolio    Various11/3/2017 VariousVariousNYRecapitalization00Springing  
6.01Henderson - Stephanie Place    9/20/201711/3/2017   NY      
6.02Brookfield - Federal Road    9/20/201711/3/2017   NY      
6.03Kingston - Sawkill Road    9/20/201711/3/2017   NY      
6.04Lake Elsinore - Central Avenue    9/20/201711/3/2017 9/18/201710.0%NY      
6.05Doylestown - North Broad Street    9/14/201711/3/2017   NY      
6.06Pennsauken - South Crescent Boulevard    9/20/201711/3/2017   NY      
6.07New Paltz - South Putt Corners Road    9/20/201711/3/2017   NY      
6.08Tyngsborough - Industrial Way    9/20/201711/3/2017   NY      
6.09Hemet - South Sanderson    9/20/201711/3/2017 9/18/201712.0%NY      
6.10Bensalem - 1525 Bristol Pike    9/20/201711/3/2017   NY      
6.11Eastpoint - Lakewood Avenue    9/20/201711/3/2017   NY      
6.12Howell - Route 9 South    9/20/201711/3/2017   NY      
6.13Lawrenceville - Hurricane Shoals Road    9/20/201711/3/2017   NY      
6.14Lawnside - White Horse Pike    9/20/201711/3/2017   NY      
6.15Phoenix - West Peoria    9/20/201711/3/2017   NY      
6.16Mount Laurel - Ark Road    9/20/201711/3/2017   NY      
6.17Burlington - Cadillac Road    9/20/201711/3/2017   NY      
6.18Cherry Hill - Marlton Pike    9/20/201711/3/2017   NY      
6.19Bensalem - Knights Road    9/20/201711/3/2017   NY      
6.2Albuquerque - Ellison Road  Northwest    9/20/201711/3/2017   NY      
6.21Modesto - Crows Landing    9/20/201711/3/2017 9/20/20175.0%NY      
6.22Auburndale - US Highway 92 West    9/20/201711/3/2017   NY      
6.23San Bernardino - West Club Center Drive    9/20/201711/3/2017 9/18/201718.0%NY      
6.24Memphis - Mount Moriah Terrace    9/20/201711/3/2017 10/20/201714.0%NY      
6.25Hesperia - Mariposa Road    9/20/201711/3/2017 9/20/20179.0%NY      
6.26Memphis - Covington Way    9/20/201711/3/2017 10/20/201711.0%NY      
6.27St. Louis - Halls Ferry Road    9/20/201711/3/2017   NY      
6.28Killeen - Jasper Drive    9/20/201711/3/2017   NY      
6.29Albuquerque - Airport Drive Northwest    9/20/201711/3/2017   NY      
6.30Memphis - Gateway Drive    9/20/201711/3/2017 10/20/20179.0%NY      

 

A-1-15

 

 

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

 

Mortgage Loan NumberProperty Name5th Largest Tenant Name(7)(8)5th Largest Tenant Sq. Ft.5th Largest
Tenant
% of NRA
5th Largest Tenant Exp. DateEngineering Report DateEnvironmental Report Date (Phase I)Environmental Report Date (Phase II)Seismic Report DateSeismic PML %Seismic Insurance Required  (Y/N)Terrorism Insurance (Y/N)Loan PurposeEngineering Escrow / Deferred Maintenance ($)Tax Escrow (Initial)Monthly Tax Escrow ($)Tax Escrow - Cash or LoCTax Escrow - LoC Counterparty
6.31Victorville - Yates Road    9/20/201711/3/2017 9/19/201712.0%NY      
6.32Las Vegas - North Lamont Street    9/20/201711/3/2017   NY      
6.33Columbus - East Main Street    9/20/201711/3/2017   NY      
6.34Memphis - Raleigh-LaGrange    9/20/201711/3/2017 10/20/201711.0%NY      
6.35Memphis - 5675 Summer Avenue    9/20/201711/3/2017 10/20/201711.0%NY      
6.36Memphis - Madison Avenue    9/20/201711/3/2017 10/20/201715.9%NY      
7Baybrook Lifestyle and Power CenterZara36,9825.8%12/31/202511/2/201711/3/2017   NYRefinance00Springing  
82020 Southwest 4th AvenueAcumentra Health11,3345.0%5/31/201911/30/201710/30/2017 11/30/20178.0%NYAcquisition00Springing  
9Roedel Hotel Portfolio    10/13/201710/13/2017   NYRefinance13,93855,12055,120Cash 
9.01Hilton Garden Inn - Manchester    10/13/201710/13/2017   NY      
9.02Hilton Garden Inn - Fishkill    10/13/201710/13/2017   NY      
9.03Holiday Inn Express - Auburn    10/13/201710/13/2017   NY      
10Moffett Towers II - Building 2    10/20/201710/19/2017 10/18/20173.0%NYRefinance00111,859Cash 
11One Kennedy SquareRBS Citizens, N.A.5,2512.1%7/31/20181/4/201811/29/2017   NYRefinance0216,960108,481Cash 
12One Newark CenterProskauer Rose, LLP26,0746.2%1/31/202010/4/201711/30/2017   NYAcquisition27,750388,733194,366Cash 
13ExchangeRight Portfolio 18    VariousVarious   NYAcquisition68,28193,98518,611Cash 
13.01Walgreens - Chicago (Belmont), IL    10/26/201710/30/2017   NY      
13.02Hobby Lobby - Fort Wayne (Coldwater), IN    11/1/201710/10/2017   NY      
13.03Walgreens - Chicago (Central), IL    10/12/201710/13/2017   NY      
13.04Walgreens - League City (Main), TX    10/2/201710/4/2017   NY      
13.05Tractor Supply - Meraux (Archbishop), LA    10/17/20179/28/2017   NY      
13.06Tractor Supply - Collinsville (136th), OK    9/28/20179/28/2017   NY      
13.07Walgreens - Ocala (East Silver Springs Blvd), FL    10/30/201710/23/2017   NY      
13.08Fresenius Medical Care - Bethlehem (Harvard), PA    10/10/201710/20/2017   NY      
13.09CVS Pharmacy - Richmond (18th), IN    9/12/20179/18/2017   NY      
13.10Napa Auto Parts- Jerome (Wabash), IL    9/12/20175/2/2017   NY      
13.11Advance Auto Parts - Chicago (Cottage), IL    10/17/201710/19/2017   NY      
13.12Dollar General - Panama City (US-231), FL    10/13/201710/17/2017   NY      
13.13Dollar General - Elizabeth (Scenery), PA    9/19/20179/20/2017   NY      
13.14Dollar General - Baton Rouge (Plank), LA    9/18/20179/18/2017   NY      
13.15Dollar General - Altoona (14th), PA    9/19/20179/20/2017   NY      
13.16Dollar General - Fayetteville (Strickland), NC    10/19/201710/10/2017   NY      
13.17Dollar General - Odessa (FM 1936), TX    10/25/201710/25/2017   NY      
14Courtyard Los Angeles Sherman Oaks    11/3/201711/6/2017 11/7/201723.0%YYRefinance063,96021,320Cash 
15Warwick MallOld Navy22,5793.8%1/31/20214/6/20174/7/2017   NYRefinance0120,833120,833Cash 
1611311 McCormick RoadThe Sheridan Group, Inc.10,6294.9%11/30/20219/28/201711/28/2017   NYAcquisition25,000183,75036,750Cash 
17Kirkwood PlazaDollar Tree18,9546.1%4/30/20209/12/20179/12/2017   NYRefinance15,93897,33519,467Cash 
18Rainbow Sunset Pavilion - NVWatt, Tieder, Hoffar & Fitzgerald2,6092.5%11/30/201810/16/201710/30/2017   NYAcquisition008,254Cash 
19StorQuest -  Los Angeles Hill Street    10/25/201710/26/2017 10/25/201711.0%NYRefinance080,86816,174Cash 
20Woodbridge CommonsPizza Hut3,6141.9%5/31/202010/13/201710/18/2017   NYRefinance24,5050Springing  
21Peterson Retail PortfolioVariousVariousVariousVariousVariousVarious   NYRefinance0012,810Cash 
21.01The Shops at Fair LakesFair Lakes Urgent Care Ctr2,0318.3%1/31/201811/15/201712/7/2017   NY      
21.02Gateway Branch    11/28/201711/20/2017   NY      
22Safeway - Renton, WA    11/20/201711/21/2017 11/20/20178.0%NNAcquisition00Springing  
23Fremont Business CenterMorro Systems9,4927.7%9/30/201811/13/201711/13/2017 11/13/201714.0%NYRefinance48,00085,66021,415Cash 
24Everett VillageBank of America, National Association9,0467.5%9/30/201810/26/201710/10/2017 10/26/201711.0%NYAcquisition0020,538Cash 
25Hilton Garden Inn Boise Spectrum    10/23/201710/23/2017   NYAcquisition038,44419,222Cash 
26East Towne CenterAC Moore22,0008.6%7/31/202810/24/201710/24/2017   NYRefinance845,000134,44922,408Cash 
27Goldorado Shopping CenterJiffy Lube2,8652.6%6/30/20217/24/20172/21/20173/29/20177/24/20175.0%NYRefinance35,71911,91211,912Cash 
28U Stor It San Diego Logan    12/1/201712/1/2017 12/1/20177.0%NYRefinance058,97111,794Cash 
29Comfort Suites Golden West    10/2/201710/2/2017   NYRefinance0115,33714,417Cash 
30Red Rock Business CenterAxia Home Loans6,3768.6%8/31/202110/31/201710/31/2017   NYAcquisition011,9115,956Cash 
31Lawndale Commons    11/14/201711/15/2017   NYAcquisition026,22613,113Cash 
32La Quinta Inn - Goodlettsville    10/23/201710/25/2017   NYRefinance07,1677,167Cash 
33Green Valley Ranch - DenverLil Peoples Learning Center2,7305.5%2/28/201910/24/201710/3/2017   NYAcquisition0118,36316,909Cash 
34Bayside Technology Park - Bldg 19    11/8/20178/4/2017 11/7/201716.0%NYAcquisition042,90010,725Cash 
35Bridge Plaza Co-op, Inc.    9/19/20179/19/2017   NYRefinance00Springing  
36Azalea Portfolio    Various11/1/2017   NYRefinance6,81334,3098,577Cash 
36.01Sherwood    11/2/201711/1/2017   NY      
36.02College Station    11/1/201711/1/2017   NY      
37Lois Realty Portfolio    11/17/2017Various   NYRefinance22,500142,31033,304Cash 
37.01Valkill    11/17/201711/20/2017   NY      
37.02Moorgate    11/17/201711/17/2017   NY      
37.03Stonegate    11/17/201711/17/2017   NY      
38O’Hare Business CenterSES - Security Equipment Supplies7,6394.0%12/31/201710/24/201710/24/2017   NYAcquisition0148,73037,183Cash 
39Highpoint-on-The Hudson Owners, Inc.    12/18/201712/19/2017   NYRefinance00Springing  
40Wyndham House Owners Corp.    10/10/201710/10/2017   NYRefinance00Springing  
41Best Western Sandman    12/8/201712/13/2017 11/17/20175.0%NYRefinance6,00007,063  
42Nathan Hale Owners Corp.    5/31/20176/1/2017   NYRefinance074,00037,000Cash 
43Riverwood Research Center    11/16/201711/21/2017   NYAcquisition015,6677,833Cash 
44F5 Networks    11/27/201711/27/2017   NYAcquisition150,00054,38710,877Cash 
45Las Gaviotas Shopping CenterAJ Gators4,8005.3%7/31/20219/28/201710/25/2017   NYAcquisition300,00010,52210,522Cash 
46Park Center CircleHamsa Consulting2,0489.2%7/31/202011/6/201711/6/2017   NYAcquisition022,92011,460Cash 
47Whispering Pines - SC    11/7/201711/7/2017   NYRefinance09,0029,002Cash 
48American Mini Storage Colorado Springs    12/5/201712/5/2017   NYRefinance024,4082,712Cash 
49StorageOne Durango    10/31/201710/30/2017   NYRefinance011,6705,835Cash 
50Fry Road Retail CenteriLuv Dental and Tan Pham, DDS, PA2,1208.0%4/30/202710/26/201710/27/2017   NYRefinance006,403Cash 
51Arbrook SquareVision Palace1,95211.2%7/31/202211/15/201711/15/2017   NYRefinance06,2156,215Cash 
52Esplanade Mini Storage    10/11/2017  10/11/201717.0%NYRefinance017,3165,772Cash 
53Talon CentreNemeth Law P.C.8,59512.6%5/31/201911/7/201711/7/2017   NYRefinance024,19012,095Cash 
54190 East Mosholu Parkway Owners Corp.    11/20/201711/22/2017   NYRefinance00Springing  
552390 Palisade Avenue Owners Corp.    11/27/201711/21/2017   NYRefinance028,00014,000Cash 
5660 Pineapple Residence Corp.    11/6/201711/6/2017   NYRefinance049,00049,000Cash 
576340 Middlebelt Road    10/17/201710/17/2017   NYRefinance00Springing  
58Worthington Industrial ParkPortaboards Enterprises4,5007.1%2/28/201911/20/201711/20/2017   NYAcquisition05,9795,979Cash 
5968 East Hartsdale Avenue Owners Corp.    11/21/201711/21/2017   NYRefinance00Springing  
60Barclay Plaza North Owners, Inc.    11/22/201711/20/2017   NYRefinance041,53320,767Cash 
61320 West 84th Corp.    11/21/201711/20/2017   NYRefinance00Springing  
62Crestwood Owners, Inc.    11/30/201711/29/2017   NYRefinance0242,98824,834Cash 
63Sunnylane Of Bethpage Redevelopment Company Owners Corp.    11/16/201711/13/2017   NYRefinance00Springing  
64AAA Self Storage - TX    11/8/2017    NYRefinance06,4523,226Cash 
65187 Pinehurst Owners Corp.    10/12/201710/11/2017   NYRefinance034,80011,600Cash 
662155 Bay Owner’s Corp.    11/10/201711/8/2017   NYRefinance00Springing  
671264 Owners Corp.    12/4/201712/1/2017   NYRefinance00Springing  
68Mates Owners Corp.    12/6/201712/6/2017   NNRefinance00Springing  

 

A-1-16

 

 

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

 

Mortgage Loan NumberProperty NameInsurance Escrow (Initial)Monthly Insurance Escrow ($)Insurance Escrow - Cash or LoCInsurance Escrow - LoC CounterpartyUpfront Replacement Reserve ($)(5)Monthly Replacement Reserve ($)(10)Replacement Reserve Cap ($)Replacement Reserve Escrow - Cash or LoCReplacement Reserve Escrow - LoC CounterpartyUpfront TI/LC Reserve ($)Monthly TI/LC Reserve ($)TI/LC Reserve Cap ($)
1Apple Campus 30Springing  0Springing0  2,979,83900
2LARP I Portfolio147,650SpringingCash 020,9990Cash 094033,840
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 Portfolio158,39517,599Cash 011,278406,000Cash 000
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 Portfolio0Springing  0118,1520Cash 000
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 Portfolio0Springing  0Springing0  000
5.01Old Hammond            
5.02Coursey            
5.03Siegen            
5.04Staring            
5.05Capital Court            
5.06Lapalco            
5.07Wall            
5.08Willow            
5.09Westminster            
6Extra Space Self Storage Portfolio0Springing  000  000
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            

  

A-1-17

 

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

 

Mortgage Loan NumberProperty NameInsurance Escrow (Initial)Monthly Insurance Escrow ($)Insurance Escrow - Cash or LoCInsurance Escrow - LoC CounterpartyUpfront Replacement Reserve ($)(5)Monthly Replacement Reserve ($)(10)Replacement Reserve Cap ($)Replacement Reserve Escrow - Cash or LoCReplacement Reserve Escrow - LoC CounterpartyUpfront TI/LC Reserve ($)Monthly TI/LC Reserve ($)TI/LC Reserve Cap ($)
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 Center0Springing  0Springing159,211  0Springing636,845
82020 Southwest 4th Avenue0Springing  0Springing0  2,000,000Springing0
9Roedel Hotel Portfolio0Springing  048,8480Cash 000
9.01Hilton Garden Inn - Manchester            
9.02Hilton Garden Inn - Fishkill            
9.03Holiday Inn Express - Auburn            
10Moffett Towers II - Building 20Springing  000  000
11One Kennedy Square0Springing  04,1050Cash 028,735; Springing1,400,000
12One Newark Center44,76322,319Cash 014,2470Cash 2,850,000104,4853,800,000
13ExchangeRight Portfolio 18780390Cash 133,0002,6720Cash 500,000Springing0
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 Oaks70,73423,578Cash 052,1780Cash 000
15Warwick Mall241,66748,333Cash 012,2650Cash 830,00061,1960
1611311 McCormick Road0Springing  03,590129,237Cash 240,17017,950; Springing0
17Kirkwood Plaza0Springing  03,874232,443Cash 315,65230,9921,075,000
18Rainbow Sunset Pavilion - NV3,6041,805Cash 01,747100,000Cash 011,789If Wells Fargo and William Hill extend their lease or execute new leases to 2025 or after, then the Leasing Reserve shall be capped at $30 PSF for any leases maturing during the remaining loan term.
19StorQuest -  Los Angeles Hill Street0Springing  01,39550,208Cash 000
20Woodbridge Commons0Springing  02,3760Cash 175,430Springing250,000
21Peterson Retail Portfolio0Springing  07620Cash 03,750280,000
21.01The Shops at Fair Lakes            
21.02Gateway Branch            
22Safeway - Renton, WA0Springing  0Springing0  000
23Fremont Business Center0Springing  02,06449,528Cash 010,896261,510
24Everett Village0Springing  02,014; Springing48,336Cash 05,036181,296
25Hilton Garden Inn Boise Spectrum8,1524,076Cash 019,4890Cash 000
26East Towne Center0Springing  605,0003,5110Cash 023,407842,652
27Goldorado Shopping Center0Springing  0Springing0  06,012144,288
28U Stor It San Diego Logan0Springing  0Springing0  000
29Comfort Suites Golden West15,5782,596Cash 011,7800Cash 000
30Red Rock Business Center1,854SpringingCash 01,54255,512Cash 08,943321,944
31Lawndale Commons1,6461,646Cash 082939,800Cash 01,38275,000
32La Quinta Inn - Goodlettsville15,2602,180Cash 011,5310Cash 000
33Green Valley Ranch - Denver0Springing  060014,400Cash 85,0005,370128,800
34Bayside Technology Park - Bldg 190Springing  01,32831,872Cash 08,178200,000
35Bridge Plaza Co-op, Inc.0Springing  000  000
36Azalea Portfolio0Springing  0Springing0  000
36.01Sherwood            
36.02College Station            
37Lois Realty Portfolio1,267158Cash 01,0380Cash 000
37.01Valkill            
37.02Moorgate            
37.03Stonegate            
38O’Hare Business Center0Springing  02,3750Cash 210,0007,124341,481
39Highpoint-on-The Hudson Owners, Inc.0Springing  000  000
40Wyndham House Owners Corp.0Springing  000  000
41Best Western Sandman14,0552,342Cash 08,7520Cash 000
42Nathan Hale Owners Corp.0Springing  000  000
43Riverwood Research Center3,0831,542Cash 08520Cash 03,6910
44F5 Networks2,050SpringingCash 07190Cash 04,85058,205
45Las Gaviotas Shopping Center1,3601,360Cash 01,50572,000Cash 05,643270,000
46Park Center Circle538538Cash 45,000Springing0Cash 155,0001,575; Springing200,000
47Whispering Pines - SC0Springing  03,480200,000Cash 000
48American Mini Storage Colorado Springs0Springing  097235,000Cash 000
49StorageOne Durango0Springing  000  000
50Fry Road Retail Center0Springing  0332100,000Cash 02,211100,000
51Arbrook Square0Springing  02170Cash 75,0001,44775,000
52Esplanade Mini Storage11,7921,310Cash 0Springing0  000
53Talon Centre0Springing  01,30868,350Cash 08,531$500,000 prior to the occurrence of a Full Renewal Event per loan agreement, and $200,000 upon the occurrence of a Full Renewal Event per loan agreement, and thereafter.
54190 East Mosholu Parkway Owners Corp.0Springing  000  000
552390 Palisade Avenue Owners Corp.0Springing  000  000
5660 Pineapple Residence Corp.0Springing  000  000
576340 Middlebelt Road0Springing  0Springing0  000
58Worthington Industrial Park1,3921,392Cash 0788; Springing18,912Cash 25,0002,993; Springing50,000
5968 East Hartsdale Avenue Owners Corp.0Springing  000  000
60Barclay Plaza North Owners, Inc.0Springing  000  000
61320 West 84th Corp.0Springing  000  000
62Crestwood Owners, Inc.0Springing  000  000
63Sunnylane Of Bethpage Redevelopment Company Owners Corp.0Springing  000  000
64AAA Self Storage - TX9,240770Cash 06510Cash 000
65187 Pinehurst Owners Corp.0Springing  000  000
662155 Bay Owner’s Corp.0Springing  000  000
671264 Owners Corp.0Springing  000  000
68Mates Owners Corp.0Springing  000  000

  

A-1-18

  

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

 

Mortgage Loan NumberProperty NameTI/LC Escrow - Cash or LoCTI/LC Escrow - LoC CounterpartyDebt Service Escrow (Initial) ($)Debt Service Escrow (Monthly) ($)Debt Service Escrow - Cash or LoCDebt Service Escrow - LoC CounterpartyOther Escrow I Reserve DescriptionOther Escrow I (Initial) ($)(5)(7)Other Escrow I (Monthly) ($)(10)Other Escrow I Cap ($)Other Escrow I Escrow - Cash or LoCOther  Escrow I - LoC Counterparty
1Apple Campus 3Cash 00  Rent Concession Reserve42,706,32600Cash 
2LARP I PortfolioCash 00  Commercial Unit Replacement Reserve040314,508Cash 
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  00   000  
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  00   PIP Reserves5,200,00000  
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  00   Ground Lease Escrow3,0003,0000  
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  00   000  
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            

  

A-1-19

 

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

 

Mortgage Loan NumberProperty NameTI/LC Escrow - Cash or LoCTI/LC Escrow - LoC CounterpartyDebt Service Escrow (Initial) ($)Debt Service Escrow (Monthly) ($)Debt Service Escrow - Cash or LoCDebt Service Escrow - LoC CounterpartyOther Escrow I Reserve DescriptionOther Escrow I (Initial) ($)(5)(7)Other Escrow I (Monthly) ($)(10)Other Escrow I Cap ($)Other Escrow I Escrow - Cash or LoCOther  Escrow I - LoC Counterparty
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  00    00  
82020 Southwest 4th AvenueCash 00  Zidell TILC Reserve913,78100Cash 
9Roedel Hotel Portfolio  00  Seasonality Reserve400,000Springing0Cash 
9.01Hilton Garden Inn - Manchester            
9.02Hilton Garden Inn - Fishkill            
9.03Holiday Inn Express - Auburn            
10Moffett Towers II - Building 2  1,000,0000Cash Upfront TI/LC Funds ($19,433,495); Rent Concession Funds ($8,332,337)27,765,832Springing0Cash 
11One Kennedy SquareCash 00  Caidan Management TILC Reserve739,08000Cash 
12One Newark CenterCash 00   Outstanding TI/LC Funds579,65600Cash 
13ExchangeRight Portfolio 18Cash 00  Hobby Lobby Demolition Reserve33,03100Cash 
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  00  PIP Reserve0Springing0  
15Warwick MallCash 00  Guaranty Reserve5,000,00000Cash 
1611311 McCormick RoadCash 00   000  
17Kirkwood PlazaCash 00  Ground Rent Funds01,2000Cash 
18Rainbow Sunset Pavilion - NVCash 00   000  
19StorQuest -  Los Angeles Hill Street  00   000  
20Woodbridge CommonsCash 00   000  
21Peterson Retail PortfolioCash 00   000  
21.01The Shops at Fair Lakes            
21.02Gateway Branch            
22Safeway - Renton, WA  00   000  
23Fremont Business CenterCash 00   000  
24Everett VillageCash 00   000  
25Hilton Garden Inn Boise Spectrum  00  PIP Reserve1,078,000Springing0Cash 
26East Towne CenterCash 00   AC Moore Outstanding TI/LC Reserve576,00000Cash 
27Goldorado Shopping CenterCash 00   000  
28U Stor It San Diego Logan  00   000  
29Comfort Suites Golden West  00   00   
30Red Rock Business CenterCash 00   Free Rent Reserve56,52300Cash 
31Lawndale CommonsCash 00   000  
32La Quinta Inn - Goodlettsville  00   PIP1,264,000Springing0Cash 
33Green Valley Ranch - DenverCash 00   000  
34Bayside Technology Park - Bldg 19Cash 00  DCG Leasing Reserve100,00000Cash 
35Bridge Plaza Co-op, Inc.  00  Collateral Security Agreement for Capital Improvements3,895,73500Cash 
36Azalea Portfolio  00   000  
36.01Sherwood            
36.02College Station            
37Lois Realty Portfolio  00   000  
37.01Valkill            
37.02Moorgate            
37.03Stonegate            
38O’Hare Business CenterCash 00   000  
39Highpoint-on-The Hudson Owners, Inc.  00   000  
40Wyndham House Owners Corp.  00   000  
41Best Western Sandman  00  PIP Reserve Account745,00000Cash 
42Nathan Hale Owners Corp.  00   000  
43Riverwood Research CenterCash 00  Free Rent Reserve Fund27,36800Cash 
44F5 NetworksCash 00   000  
45Las Gaviotas Shopping CenterCash 00  Springing Food Lion Reserve0Springing0  
46Park Center CircleCash 00   000  
47Whispering Pines - SC  00   000  
48American Mini Storage Colorado Springs  00   000  
49StorageOne Durango  00   00   
50Fry Road Retail CenterCash 00   Existing Free Rent Lease Reserve9,34000Cash 
51Arbrook SquareCash 00   000  
52Esplanade Mini Storage  00   000  
53Talon CentreCash 00  Springing MMSDC Reserve0Springing0  
54190 East Mosholu Parkway Owners Corp.  00   000  
552390 Palisade Avenue Owners Corp.  00   000  
5660 Pineapple Residence Corp.  00   000  
576340 Middlebelt Road  00  Leasing Reserve Funds0Springing0  
58Worthington Industrial ParkCash 00   000  
5968 East Hartsdale Avenue Owners Corp.  00   000  
60Barclay Plaza North Owners, Inc.  00   000  
61320 West 84th Corp.  00   000  
62Crestwood Owners, Inc.  00   000  
63Sunnylane Of Bethpage Redevelopment Company Owners Corp.  00   000  
64AAA Self Storage - TX  00   000  
65187 Pinehurst Owners Corp.  00   000  
662155 Bay Owner’s Corp.  00   000  
671264 Owners Corp.  00   000  
68Mates Owners Corp.  00   000  

  

A-1-20

  

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

 

Mortgage Loan NumberProperty NameOther Escrow II Reserve DescriptionOther Escrow II (Initial) ($)(5)(7)Other Escrow II (Monthly) ($)Other Escrow II Cap ($)Other Escrow II Escrow - Cash or LoCOther  Escrow II - LoC CounterpartyHoldback(3)(7)
1Apple Campus 3Punchlist Reserve93,750Springing0Cash  
2LARP I Portfolio 000   
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 000   
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 000   
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 000   
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 000   
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       

  

A-1-21

 

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

 

Mortgage Loan NumberProperty NameOther Escrow II Reserve DescriptionOther Escrow II (Initial) ($)(5)(7)Other Escrow II (Monthly) ($)Other Escrow II Cap ($)Other Escrow II Escrow - Cash or LoCOther  Escrow II - LoC CounterpartyHoldback(3)(7)
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 000  22,000,000
82020 Southwest 4th Avenue 000   
9Roedel Hotel Portfolio 000   
9.01Hilton Garden Inn - Manchester       
9.02Hilton Garden Inn - Fishkill       
9.03Holiday Inn Express - Auburn       
10Moffett Towers II - Building 2Parking Reserve ($2,700,000); Amenities Reserve ($286,310.4)2,986,310Springing0Cash  
11One Kennedy Square 000   
12One Newark CenterOutstanding Free Rent549,85200Cash  
13ExchangeRight Portfolio 18i) Hobby Lobby Tenant Improvement Reserve; ii) Walgreens Chicago Belmont Reserve345,00000Cash  
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 OaksInsurance Deductible Reserve0Springing0   
15Warwick MallCondominium Common Charges06,3770Cash  
1611311 McCormick Road 000   
17Kirkwood Plaza 000   
18Rainbow Sunset Pavilion - NV 000   
19StorQuest -  Los Angeles Hill Street 000   
20Woodbridge Commons 000   
21Peterson Retail Portfolio 000   
21.01The Shops at Fair Lakes       
21.02Gateway Branch       
22Safeway - Renton, WA 000   
23Fremont Business Center 000   
24Everett Village 000   
25Hilton Garden Inn Boise Spectrum 000   
26East Towne CenterAC Moore Free Rent/Reimbursement Reserve250,00000Cash  
27Goldorado Shopping Center 000   
28U Stor It San Diego Logan 000   
29Comfort Suites Golden West 00    
30Red Rock Business CenterVacant Space Ti/LC Reserve372,20000Cash  
31Lawndale Commons 000   
32La Quinta Inn - Goodlettsville 000   
33Green Valley Ranch - Denver 000   
34Bayside Technology Park - Bldg 19Rent Concession Reserve/Owners Association ReserveRent Concession Reserve ($61,789) /Owners Association Reserve ($0)Springing0Cash  
35Bridge Plaza Co-op, Inc. 000   
36Azalea Portfolio 000   
36.01Sherwood       
36.02College Station       
37Lois Realty Portfolio 000   
37.01Valkill       
37.02Moorgate       
37.03Stonegate       
38O’Hare Business Center 000   
39Highpoint-on-The Hudson Owners, Inc. 000   
40Wyndham House Owners Corp. 000   
41Best Western Sandman 000   
42Nathan Hale Owners Corp. 000   
43Riverwood Research Center 000   
44F5 Networks 000   
45Las Gaviotas Shopping Center 000   
46Park Center Circle 000   
47Whispering Pines - SC 000   
48American Mini Storage Colorado Springs 000   
49StorageOne Durango 00    
50Fry Road Retail CenterExisting CAM Lease Reserve123,75000Cash  
51Arbrook Square 000   
52Esplanade Mini Storage 000   
53Talon CentreSpringing Wayne Center Reserve/Springing Skillman Foundation Reserve0Springing0   
54190 East Mosholu Parkway Owners Corp. 000   
552390 Palisade Avenue Owners Corp. 000   
5660 Pineapple Residence Corp. 000   
576340 Middlebelt Road 000   
58Worthington Industrial Park 000   
5968 East Hartsdale Avenue Owners Corp. 000   
60Barclay Plaza North Owners, Inc. 000   
61320 West 84th Corp. 000   
62Crestwood Owners, Inc. 000   
63Sunnylane Of Bethpage Redevelopment Company Owners Corp. 000   
64AAA Self Storage - TX 000   
65187 Pinehurst Owners Corp. 000   
662155 Bay Owner’s Corp. 000   
671264 Owners Corp. 000   
68Mates Owners Corp. 000   

 

A-1-22

 

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

 

Mortgage Loan NumberProperty NameOwnership InterestGround Lease Initial Expiration DateAnnual Ground Rent Payment(11)Annual Ground Rent IncreasesLockboxWhole Loan Cut-off Date Balance ($)Whole Loan Debt Service ($)Subordinate Secured Debt Original Balance ($)Subordinate Secured Debt Cut-off Date Balance ($)Whole Loan U/W NOI DSCR (x)Whole Loan U/W NCF DSCR (x)
1Apple Campus 3Fee   Hard/Upfront Cash Management      
2LARP I PortfolioFee   Springing      
2.01BlackwoodFee          
2.025500 CornellFee          
2.03Clyde ManorFee          
2.04Woodlawn TerraceFee          
2.05Park CentralFee          
2.06Maple CourtFee          
2.07Ellis StreetFee          
2.08Drexel GrandFee          
2.09Ellis CourtFee          
2.10Kenwood CourtFee          
2.11Woodlawn CourtFee          
2.12Harper CourtFee          
2.13925 E 46th StreetFee          
2.14Yankee HillFee          
2.15Drexel TerraceFee          
2.16Gillham HouseFee          
2.17Cornell TerraceFee          
2.185508 CornellFee          
3Iron Guard Storage PortfolioFee   Springing      
3.01CamasFee          
3.02WebsterFee          
3.03Gum BranchFee          
3.046th AvenueFee          
3.05KatyFee          
3.06La PorteFee          
3.07DentonFee          
3.08Prater WayFee          
3.09ShurlingFee          
3.10AdamsvilleFee          
3.11TroyFee          
3.12ConroeFee