| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-206677-25 | ||
WFCM 2018-C45 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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, Barclays Capital Inc., Academy Securities, Inc., or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.
This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.
Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES The information herein is preliminary and may be supplemented or amended prior to the time of sale.
In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.
The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.
The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.
|
||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Mortgage Loan Seller | Cross Collateralized and Cross Defaulted Loan Flag | Address | City | State | Zip Code | General Property Type | Specific Property Type | Year Built |
Year Renovated |
Number of Units | Unit of Measure | Cut-off Date Balance Per Unit/SF | Original Balance ($) | Cut-off Date Balance ($) | %
of Aggregate Cut-off Date Balance |
Maturity Date or ARD Balloon Payment ($) | ARD Loan |
| 1 | Village at Leesburg | WFB | 1600-1610, 1612, 1614, 1616 Village Market Boulevard Southeast; 101 Crosstrail Boulevard; 1490 Classic Path Way Southeast | Leesburg | VA | 20175 | Retail | Anchored | 2009 | 2018 | 546,107 | Sq. Ft. | 240 | 65,250,000 | 65,250,000 | 9.9% | 59,963,248 | N | |
| 2 | Westport Self Storage Portfolio | WFB | Various | Various | Various | Various | Self Storage | Self Storage | Various | Various | 851,164 | Sq. Ft. | 57 | 48,300,000 | 48,300,000 | 7.3% | 46,031,153 | N | |
| 2.01 | San Antonio/Boerne USSC | WFB | 25290-25306, 25370, 25298, 25300, 25518, 28730 IH 10 West | San Antonio/Boerne | TX | Various | Self Storage | Self Storage | 1984 | 2004 | 176,939 | Sq. Ft. | 9,437,217 | 9,437,217 | 1.4% | ||||
| 2.02 | Fort Worth USSC | WFB | 4772 Golden Triangle Boulevard | Fort Worth | TX | 76244 | Self Storage | Self Storage | 2001 | 2016 | 65,140 | Sq. Ft. | 5,407,616 | 5,407,616 | 0.8% | ||||
| 2.03 | Grissom USSC | WFB | 7539 and 7645 Grissom Road | San Antonio | TX | 78251 | Self Storage | Self Storage | 1987 | 2016 | 100,320 | Sq. Ft. | 5,054,009 | 5,054,009 | 0.8% | ||||
| 2.04 | Laredo USSC | WFB | 2155 South Laredo Street | San Antonio | TX | 78207 | Self Storage | Self Storage | 2000 | 2016 | 56,706 | Sq. Ft. | 4,662,017 | 4,662,017 | 0.7% | ||||
| 2.05 | Austin USSC | WFB | 201 West Stassney Lane | Austin | TX | 78745 | Self Storage | Self Storage | 1983 | 2016 | 62,402 | Sq. Ft. | 4,291,045 | 4,291,045 | 0.7% | ||||
| 2.06 | Tampa USSC | WFB | 1108 Skipper Road | Tampa | FL | 33613 | Self Storage | Self Storage | 1987 | 60,496 | Sq. Ft. | 3,454,403 | 3,454,403 | 0.5% | |||||
| 2.07 | Harker Heights USSC | WFB | 700 Indian Trail | Harker Heights | TX | 76548 | Self Storage | Self Storage | 2002 | 2016 | 66,075 | Sq. Ft. | 3,450,344 | 3,450,344 | 0.5% | ||||
| 2.08 | Denton USSC | WFB | 1811 and 1815 Shady Oaks Drive | Denton | TX | 76205 | Self Storage | Self Storage | 1960 | 2016 | 61,533 | Sq. Ft. | 3,356,378 | 3,356,378 | 0.5% | ||||
| 2.09 | Floresville USSC | WFB | 512 10th Street and 1802 B Street | Floresville | TX | 78114 | Self Storage | Self Storage | 1986 | 2006 | 56,197 | Sq. Ft. | 3,306,223 | 3,306,223 | 0.5% | ||||
| 2.10 | Blanco USSC | WFB | 5149 Blanco Road | San Antonio | TX | 78216 | Self Storage | Self Storage | 1986 | 2016 | 51,205 | Sq. Ft. | 2,933,616 | 2,933,616 | 0.4% | ||||
| 2.11 | Houston Hinman USSC | WFB | 8909 Hinman Street | Houston | TX | 77061 | Self Storage | Self Storage | 1975 | 2016 | 52,020 | Sq. Ft. | 1,571,800 | 1,571,800 | 0.2% | ||||
| 2.12 | Ocala USSC | WFB | 2853 South Pine Avenue | Ocala | FL | 34471 | Self Storage | Self Storage | 1989 | 42,131 | Sq. Ft. | 1,375,332 | 1,375,332 | 0.2% | |||||
| 3 | Parkway Center | CIIICM | 875 Greentree Road and 2, 4, 6, 7, 9, 10 Parkway Center Drive South | Pittsburgh | PA | 15220 | Office | Suburban | 1960 | 2017 | 588,913 | Sq. Ft. | 72 | 42,560,000 | 42,560,000 | 6.5% | 37,759,302 | N | |
| 4 | 1801 L Street | WFB | 1801 L Street | Sacramento | CA | 95811 | Multifamily | Low Rise | 2007 | 176 | Units | 215,909 | 38,000,000 | 38,000,000 | 5.8% | 38,000,000 | N | ||
| 5 | ExchangeRight Net Leased Portfolio #21 | Barclays | Various | Various | Various | Various | Various | Various | Various | Various | 263,629 | Sq. Ft. | 143 | 37,795,000 | 37,795,000 | 5.7% | 37,795,000 | N | |
| 5.01 | Walgreens - Yorktown | Barclays | 6608 George Washington Memorial Highway | Yorktown | VA | 23692 | Retail | Single Tenant | 2007 | 14,739 | Sq. Ft. | 4,150,000 | 4,150,000 | 0.6% | |||||
| 5.02 | Hobby Lobby - Birmingham | Barclays | 5501 Patrick Way | Birmingham | AL | 35235 | Retail | Single Tenant | 2017 | 55,000 | Sq. Ft. | 4,000,000 | 4,000,000 | 0.6% | |||||
| 5.03 | Fresenius Medical Care - Belpre | Barclays | 510 Main Street | Belpre | OH | 45714 | Office | Medical | 2017 | 7,516 | Sq. Ft. | 3,130,000 | 3,130,000 | 0.5% | |||||
| 5.04 | Tractor Supply - Hollywood | Barclays | 23788 Mervell Dean Road | Hollywood | MD | 20636 | Retail | Single Tenant | 2013 | 20,097 | Sq. Ft. | 2,875,000 | 2,875,000 | 0.4% | |||||
| 5.05 | Tractor Supply - Chesapeake | Barclays | 433 Centerville Turnpike South | Chesapeake | VA | 23322 | Retail | Single Tenant | 2012 | 19,097 | Sq. Ft. | 2,875,000 | 2,875,000 | 0.4% | |||||
| 5.06 | Fresenius Medical Care - Chicago | Barclays | 9924 South Vincennes Avenue | Chicago | IL | 60643 | Office | Medical | 2017 | 9,396 | Sq. Ft. | 2,800,000 | 2,800,000 | 0.4% | |||||
| 5.07 | Walgreens - Valrico | Barclays | 1011 Bloomingdale Avenue | Valrico | FL | 33596 | Retail | Single Tenant | 1997 | 15,930 | Sq. Ft. | 2,700,000 | 2,700,000 | 0.4% | |||||
| 5.08 | Tractor Supply - Scott | Barclays | 650 I-10 North Frontage Road | Scott | LA | 70583 | Retail | Single Tenant | 2017 | 19,097 | Sq. Ft. | 2,265,000 | 2,265,000 | 0.3% | |||||
| 5.09 | Dollar General - Harvey | Barclays | 3958 Westbank Expressway | Harvey | LA | 70058 | Retail | Single Tenant | 2013 | 12,406 | Sq. Ft. | 1,640,286 | 1,640,286 | 0.2% | |||||
| 5.10 | Fresenius Medical Care - Hammond | Barclays | 7214 Calumet Avenue | Hammond | IN | 46324 | Office | Medical | 2008 | 6,834 | Sq. Ft. | 1,550,000 | 1,550,000 | 0.2% | |||||
| 5.11 | Walgreens - Huber Heights | Barclays | 6495 Troy Pike | Huber Heights | OH | 45424 | Retail | Single Tenant | 1998 | 13,905 | Sq. Ft. | 1,479,420 | 1,479,420 | 0.2% | |||||
| 5.12 | Dollar General - Reynoldsburg | Barclays | 7550 East Main Street | Reynoldsburg | OH | 43609 | Retail | Single Tenant | 2017 | 7,489 | Sq. Ft. | 1,050,000 | 1,050,000 | 0.2% | |||||
| 5.13 | Dollar General - Amherst | Barclays | 46505 Telegraph Road | Amherst | OH | 44001 | Retail | Single Tenant | 2017 | 9,026 | Sq. Ft. | 1,034,007 | 1,034,007 | 0.2% | |||||
| 5.14 | Dollar General - Louisville | Barclays | 5700 Ravenna Avenue | Louisville | OH | 44641 | Retail | Single Tenant | 2017 | 9,026 | Sq. Ft. | 1,000,000 | 1,000,000 | 0.2% | |||||
| 5.15 | Dollar General - Mandeville | Barclays | 69300 Highway 59 | Mandeville | LA | 70471 | Retail | Single Tenant | 2012 | 9,026 | Sq. Ft. | 980,000 | 980,000 | 0.1% | |||||
| 5.16 | Advance Auto Parts - Gillette | Barclays | 2100 South Douglas Highway | Gillette | WY | 82718 | Retail | Single Tenant | 1998 | 2017 | 7,000 | Sq. Ft. | 929,781 | 929,781 | 0.1% | ||||
| 5.17 | Napa Auto Parts - McHenry | Barclays | 1145 Adams Drive | McHenry | IL | 60051 | Retail | Single Tenant | 2006 | 7,000 | Sq. Ft. | 925,000 | 925,000 | 0.1% | |||||
| 5.18 | O’Reilly Auto Parts - Knoxville | Barclays | 6936 Maynardville Pike | Knoxville | TN | 37918 | Retail | Single Tenant | 1997 | 6,500 | Sq. Ft. | 900,000 | 900,000 | 0.1% | |||||
| 5.19 | Dollar General - Warren | Barclays | 2841 Niles Road SE | Warren | OH | 44484 | Retail | Single Tenant | 2018 | 7,545 | Sq. Ft. | 796,680 | 796,680 | 0.1% | |||||
| 5.20 | Napa Auto Parts - Crystal Lake | Barclays | 431 Exchange Drive | Crystal Lake | IL | 60614 | Retail | Single Tenant | 1992 | 7,000 | Sq. Ft. | 714,825 | 714,825 | 0.1% | |||||
| 6 | Mission Center | WFB | 5333-5353 Mission Center Road; 7947 Mission Center Court | San Diego | CA | 92108 | Office | Suburban | 1973 | 2018 | 183,410 | Sq. Ft. | 162 | 29,750,000 | 29,750,000 | 4.5% | 27,123,479 | N | |
| 7 | Center Pointe Plaza II | Barclays | 1201-99 West Churchman’s Road | Newark | DE | 19713 | Retail | Anchored | 2006 | 187,900 | Sq. Ft. | 150 | 28,270,000 | 28,270,000 | 4.3% | 24,245,188 | N | ||
| 8 | Addison Ridge Apartments - Phase II | RMF | 1000 Antietam Creek Drive | Fayetteville | NC | 28314 | Multifamily | Garden | 2016 | 214 | Units | 116,822 | 25,000,000 | 25,000,000 | 3.8% | 22,755,158 | N | ||
| 9 | Citadel Self Storage | RMF | 3425 Old Conejo Road | Thousand Oaks | CA | 91320 | Self Storage | Self Storage | 2002 | 143,754 | Sq. Ft. | 174 | 25,000,000 | 25,000,000 | 3.8% | 22,404,717 | N | ||
| 10 | 181 Fremont Street | Barclays | 181 Fremont Street | San Francisco | CA | 94105 | Office | CBD | 2018 | 436,332 | Sq. Ft. | 573 | 20,000,000 | 20,000,000 | 3.0% | 20,000,000 | Y | ||
| 11 | CoolSprings Galleria | WFB | 1800, 1910, 1914 and 1916 Galleria Boulevard | Franklin | TN | 37067 | Retail | Super Regional Mall | 1991 | 2017 | 640,176 | Sq. Ft. | 242 | 20,000,000 | 19,950,390 | 3.0% | 16,188,909 | N | |
| 12 | Pueblo MHC Portfolio | RMF | Various | Pueblo | CO | Various | Manufactured Housing Community | Manufactured Housing Community | Various | 697 | Pads | 26,399 | 18,400,000 | 18,400,000 | 2.8% | 16,049,057 | N | ||
| 12.01 | Sunset Country MHC | RMF | 5000 Red Creek Spring Drive | Pueblo | CO | 81005 | Manufactured Housing Community | Manufactured Housing Community | 1970 | 198 | Pads | 6,700,000 | 6,700,000 | 1.0% | |||||
| 12.02 | Oakwood Estates MHC | RMF | 33550 East Highway 96 | Pueblo | CO | 81001 | Manufactured Housing Community | Manufactured Housing Community | 1974 | 339 | Pads | 6,000,000 | 6,000,000 | 0.9% | |||||
| 12.03 | Oasis MHC | RMF | 2221 South Prairie Avenue | Pueblo | CO | 81005 | Manufactured Housing Community | Manufactured Housing Community | 1970 | 160 | Pads | 5,700,000 | 5,700,000 | 0.9% | |||||
| 13 | Roseville Corporate Center | WFB | 2998 Douglas Boulevard | Roseville | CA | 95661 | Office | Suburban | 1999 | 109,234 | Sq. Ft. | 146 | 16,000,000 | 16,000,000 | 2.4% | 16,000,000 | N | ||
| 14 | Montclair East | RMF | 5391-5497 Moreno Drive | Montclair | CA | 91423 | Retail | Anchored | 1992 | 135,603 | Sq. Ft. | 108 | 14,700,000 | 14,700,000 | 2.2% | 14,700,000 | N | ||
| 15 | Embassy Suites Tucson, AZ | Barclays | 3110 East Skyline Drive | Tucson | AZ | 85718 | Hospitality | Limited Service | 2007 | 2017 | 119 | Rooms | 117,505 | 14,000,000 | 13,983,135 | 2.1% | 11,506,336 | N | |
| 16 | Amcor Industrial Center | Barclays | 8865 Smith’s Mill Road North | New Albany | OH | 43054 | Industrial | Warehouse | 2012 | 201,810 | Sq. Ft. | 68 | 13,650,000 | 13,650,000 | 2.1% | 12,514,364 | Y | ||
| 17 | Evans Self Storage Portfolio | Barclays | Various | Evans | GA | 30809 | Self Storage | Self Storage | Various | 205,710 | Sq. Ft. | 65 | 13,300,000 | 13,300,000 | 2.0% | 11,583,607 | N | ||
| 17.01 | Blanchard; Evans I | Barclays | 850 Blanchard Road; 4731 Washington Road | Evans | GA | 30809 | Self Storage | Self Storage | 2006; 1995 | 147,764 | Sq. Ft. | 9,600,000 | 9,600,000 | 1.5% | |||||
| 17.02 | Evans II | Barclays | 4492 Washington Road | Evans | GA | 30809 | Self Storage | Self Storage | 2015 | 57,946 | Sq. Ft. | 3,700,000 | 3,700,000 | 0.6% | |||||
| 18 | Flats at East Bank | RMF | 1055 Old River Road | Cleveland | OH | 44113 | Mixed Use | Multifamily/Retail | 2015 | 241 | Units | 298,755 | 13,000,000 | 13,000,000 | 2.0% | 13,000,000 | N | ||
| 19 | Tarheel MHC Portfolio | RMF | Various | Various | NC | Various | Manufactured Housing Community | Manufactured Housing Community | Various | 536 | Pads | 23,321 | 12,500,000 | 12,500,000 | 1.9% | 12,500,000 | N | ||
| 19.01 | Cedar Grove | RMF | 209 Pegg Farm Lane | Kernersville | NC | 27284 | Manufactured Housing Community | Manufactured Housing Community | 1965 | 136 | Pads | 3,600,000 | 3,600,000 | 0.5% | |||||
| 19.02 | Vandemere | RMF | 474 Earl Road | Greenville | NC | 27834 | Manufactured Housing Community | Manufactured Housing Community | 1989 | 124 | Pads | 2,500,000 | 2,500,000 | 0.4% | |||||
| 19.03 | Parkwood | RMF | 338 Barnes Road | Winston-Salem | NC | 27107 | Manufactured Housing Community | Manufactured Housing Community | 1965 | 100 | Pads | 2,400,000 | 2,400,000 | 0.4% | |||||
| 19.04 | Colonial | RMF | 76 Morning Star Drive | New Bern | NC | 28562 | Manufactured Housing Community | Manufactured Housing Community | 1985 | 114 | Pads | 2,300,000 | 2,300,000 | 0.3% | |||||
| 19.05 | Lambeth | RMF | 4630 South Main Street | Winston-Salem | NC | 27127 | Manufactured Housing Community | Manufactured Housing Community | 1940 | 62 | Pads | 1,700,000 | 1,700,000 | 0.3% | |||||
| 20 | Holiday Inn Express & Suites - Sumner, WA | Barclays | 2500 136th Ave Court East | Sumner | WA | 98390 | Hospitality | Limited Service | 2008 | 2018 | 112 | Rooms | 99,785 | 11,200,000 | 11,175,865 | 1.7% | 9,283,242 | N | |
| 21 | 2900 McLane Road | WFB | 2900 McLane Road | Lysander | NY | 13027 | Industrial | Warehouse | 1989 | 2016 | 496,200 | Sq. Ft. | 21 | 10,500,000 | 10,487,006 | 1.6% | 8,588,275 | N | |
| 22 | Bond Street Fund 16 | WFB | Various | Various | Various | Various | Retail | Shadow Anchored | Various | 42,216 | Sq. Ft. | 247 | 10,434,600 | 10,434,600 | 1.6% | 9,337,324 | N | ||
| 22.01 | Smyrna | WFB | 479 and 481 Sam Ridley Parkway West | Smyrna | TN | 37167 | Retail | Shadow Anchored | 2008 | 14,693 | Sq. Ft. | 4,309,600 | 4,309,600 | 0.7% | |||||
| 22.02 | Shops At Eastchase | WFB | 7700, 7706, 7712, 7720, 7726, 7732 and 7738 Eastchase Parkway | Montgomery | AL | 36117 | Retail | Shadow Anchored | 2014 | 16,003 | Sq. Ft. | 3,080,000 | 3,080,000 | 0.5% | |||||
| 22.03 | 271 Indian Lake Boulevard | WFB | 271 Indian Lake Boulevard | Hendersonville | TN | 37075 | Retail | Shadow Anchored | 2014 | 11,520 | Sq. Ft. | 3,045,000 | 3,045,000 | 0.5% | |||||
| 23 | Springhill Suites - Lancaster, CA | Barclays | 1811 West Avenue J-12 | Lancaster | CA | 93534 | Hospitality | Limited Service | 2008 | 2017 | 94 | Rooms | 100,942 | 9,500,000 | 9,488,585 | 1.4% | 7,811,450 | N | |
| 24 | Medical Towers at Sawyer Ranch | Barclays | 13830 Sawyer Ranch Road | Dripping Springs | TX | 78620 | Office | Medical | 2015 | 37,879 | Sq. Ft. | 245 | 9,270,000 | 9,270,000 | 1.4% | 8,192,146 | N | ||
| 25 | Manito Shopping Center | Barclays | 830 East 29th Avenue | Spokane | WA | 99203 | Retail | Anchored | 1969 | 2015 | 126,862 | Sq. Ft. | 71 | 9,000,000 | 9,000,000 | 1.4% | 7,735,475 | N | |
| 26 | Securitas Office | CIIICM | 3800 Tabs Drive | Uniontown | OH | 44685 | Office | Suburban | 1982 | 2016 | 67,352 | Sq. Ft. | 125 | 8,400,000 | 8,388,639 | 1.3% | 6,672,368 | N | |
| 27 | 5800 North Course Office | CIIICM | 5800 North Course Drive | Houston | TX | 77072 | Office | Suburban | 2001 | 2016 | 78,450 | Sq. Ft. | 95 | 7,500,000 | 7,488,582 | 1.1% | 5,739,712 | N | |
| 28 | 63-37/27 108th Street | WFB | 63-27, 63-37 108th Street | Forest Hills | NY | 11375 | Retail | Anchored | 1950 | 2015 | 16,000 | Sq. Ft. | 463 | 7,400,000 | 7,400,000 | 1.1% | 7,400,000 | N | |
| 29 | Goldmine Self Storage | CIIICM | 18600, 18635 & 18678 Eagle Ridge Drive | Sonora | CA | 95370 | Self Storage | Self Storage | 2010 | 2017 | 105,340 | Sq. Ft. | 66 | 7,000,000 | 7,000,000 | 1.1% | 6,139,207 | N | |
| 30 | Hampton Inn Omaha West Dodge Road Old Mill | WFB | 11201 Davenport Street | Omaha | NE | 68154 | Hospitality | Limited Service | 2014 | 110 | Rooms | 63,557 | 7,000,000 | 6,991,281 | 1.1% | 5,718,847 | N | ||
| 31 | Shops at Cross Creek II | Barclays | 6420 FM 1463 Road | Fulshear | TX | 77494 | Retail | Shadow Anchored | 2016 | 22,112 | Sq. Ft. | 314 | 6,950,000 | 6,950,000 | 1.1% | 6,162,186 | N | ||
| 32 | RC Plaza | WFB | 8001-8015, 8019-8029, 8031, 8035, 8063-8067 and 8081 Archibald Avenue; 9712, 9724-9726 and 9754 Foothill Boulevard | Rancho Cucamonga | CA | 91730 | Retail | Unanchored | 1984 | 2012 | 37,239 | Sq. Ft. | 171 | 6,366,750 | 6,366,750 | 1.0% | 6,366,750 | N | |
| 33 | Nut Tree Shopping Center | WFB | 1640 & 1650 East Monte Vista Avenue | Vacaville | CA | 95688 | Retail | Unanchored | 2014 | 13,987 | Sq. Ft. | 443 | 6,200,000 | 6,192,509 | 0.9% | 5,092,991 | N | ||
| 34 | Affordable Storage Woodlands | CIIICM | 1626 Sawdust Road | The Woodlands | TX | 77380 | Self Storage | Self Storage | 1997 | 90,845 | Sq. Ft. | 64 | 5,850,000 | 5,850,000 | 0.9% | 5,191,302 | N | ||
| 35 | Citi Bank - Chicago | RMF | 9449 South Western Avenue | Chicago | IL | 60805 | Retail | Single Tenant | 1981 | 2006 | 7,200 | Sq. Ft. | 722 | 5,200,000 | 5,200,000 | 0.8% | 5,014,760 | N | |
| 36 | The Shops at Vacaville Crossings | WFB | 196 Nut Tree Parkway | Vacaville | CA | 95687 | Retail | Unanchored | 2006 | 15,513 | Sq. Ft. | 266 | 4,127,500 | 4,127,500 | 0.6% | 3,658,139 | N | ||
| 37 | Keyway Apartments | CIIICM | 123 Willow Spring Road | Dundalk | MD | 21222 | Multifamily | Garden | 1948 | 2014 | 63 | Units | 64,944 | 4,100,000 | 4,091,470 | 0.6% | 3,416,124 | N | |
| 38 | Steelbrook Plaza | CIIICM | 1650 Watertown Avenue | Waterbury | CT | 06708 | Retail | Anchored | 1987 | 2018 | 43,327 | Sq. Ft. | 81 | 3,500,000 | 3,492,811 | 0.5% | 2,921,682 | N | |
| 39 | Plaza at Mableton | CIIICM | 5345 Floyd Road | Mableton | GA | 30126 | Retail | Anchored | 1975 | 1998 | 63,367 | Sq. Ft. | 55 | 3,500,000 | 3,492,545 | 0.5% | 2,906,097 | N | |
| 40 | La Quinta Batavia | CIIICM | 8200 Park Road | Batavia | NY | 14020 | Hospitality | Limited Service | 2005 | 2015 | 51 | Rooms | 54,736 | 2,800,000 | 2,791,549 | 0.4% | 2,353,789 | N | |
| 41 | Shops at Waycross | CIIICM | 2275 Memorial Drive | Waycross | GA | 31501 | Retail | Shadow Anchored | 1985 | 2017 | 17,536 | Sq. Ft. | 148 | 2,590,000 | 2,590,000 | 0.4% | 2,243,316 | N | |
| 42 | Whispering Pines | CIIICM | 2323 Brunns Road | Sebring | FL | 33872 | Manufactured Housing Community | Manufactured Housing Community | 1971 | 2017 | 243 | Pads | 10,288 | 2,500,000 | 2,500,000 | 0.4% | 2,298,483 | N | |
| 43 | Rio Grande MHP | CIIICM | 2519 New York Avenue Northwest | Albuquerque | NM | 87104 | Manufactured Housing Community | Manufactured Housing Community | 1946 | 2018 | 86 | Pads | 29,038 | 2,500,000 | 2,497,299 | 0.4% | 2,093,203 | N | |
| 44 | 189 Court Street | WFB | 189 Court Street | Brooklyn | NY | 11201 | Mixed Use | Retail/Multifamily | 1931 | 2014 | 3,000 | Sq. Ft. | 700 | 2,100,000 | 2,100,000 | 0.3% | 2,100,000 | N | |
| 45 | Economy SS Portfolio | CIIICM | Various | Various | NC | Various | Self Storage | Self Storage | Various | 42,100 | Sq. Ft. | 47 | 2,000,000 | 1,997,884 | 0.3% | 1,680,221 | N | ||
| 45.01 | Economy SS Raleigh | CIIICM | 931 Trinity Road | Raleigh | NC | 27607 | Self Storage | Self Storage | 1998 | 25,900 | Sq. Ft. | 1,291,000 | 1,289,634 | 0.2% | |||||
| 45.02 | Economy SS Clayton | CIIICM | 577 US Highway 42 West | Clayton | NC | 27520 | Self Storage | Self Storage | 1988 | 16,200 | Sq. Ft. | 709,000 | 708,250 | 0.1% | |||||
| 46 | Security Storage | CIIICM | 1650 Barlow Street | Garfield | MI | 49686 | Mixed Use | Self Storage/Office | 1975 | 1990 | 54,382 | Sq. Ft. | 35 | 1,900,000 | 1,896,408 | 0.3% | 1,604,596 | N | |
| 47 | Juniper Hilltop MHP | CIIICM | 63900 North Highway 97 | Bend | OR | 97701 | Manufactured Housing Community | Manufactured Housing Community | 1961 | 2017 | 54 | Pads | 32,407 | 1,750,000 | 1,750,000 | 0.3% | 1,507,690 | N | |
| 48 | Winding Creek MHC | CIIICM | 12420 North Florida Avenue | Tampa | FL | 33612 | Manufactured Housing Community | Manufactured Housing Community | 1946 | 2017 | 69 | Pads | 22,441 | 1,550,000 | 1,548,427 | 0.2% | 1,310,834 | N | |
| 49 | Cape Canaveral MHP | CIIICM | 8515 North Atlantic Avenue | Cape Canaveral | FL | 32920 | Manufactured Housing Community | Manufactured Housing Community | 1958 | 45 | Pads | 17,715 | 798,000 | 797,183 | 0.1% | 673,861 | N |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Mortgage Loan Seller | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | Gross Mortgage Rate | Trust Advisor Fee | Certificate Administrator Fee Rate | Servicing Fee | CREFC® IP Royalty License Fee Rate | Asset Representations Reviewer Fee Rate | Net Mortgage Rate | Interest Accrual Method | Monthly P&I Payment ($) | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.) | Remaining Term to Maturity or ARD (Mos.) |
| 1 | Village at Leesburg | WFB | 3/9/2018 | 5/1/2018 | 4/1/2023 | 5/1/2023 | 4/1/2028 | 4.75800% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 340,689.60 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | |
| 2 | Westport Self Storage Portfolio | WFB | 6/8/2018 | 7/11/2018 | 6/11/2025 | 7/11/2025 | 6/11/2028 | 4.68000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 249,921.77 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | |
| 2.01 | San Antonio/Boerne USSC | WFB | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 2.02 | Fort Worth USSC | WFB | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 2.03 | Grissom USSC | WFB | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 2.04 | Laredo USSC | WFB | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 2.05 | Austin USSC | WFB | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 2.06 | Tampa USSC | WFB | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 2.07 | Harker Heights USSC | WFB | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 2.08 | Denton USSC | WFB | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 2.09 | Floresville USSC | WFB | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 2.10 | Blanco USSC | WFB | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 2.11 | Houston Hinman USSC | WFB | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 2.12 | Ocala USSC | WFB | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 3 | Parkway Center | CIIICM | 6/8/2018 | 7/11/2018 | 6/11/2021 | 7/11/2021 | 6/11/2028 | 5.10000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 231,079.42 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | |
| 4 | 1801 L Street | WFB | 6/13/2018 | 8/11/2018 | 7/11/2028 | 7/11/2028 | 4.84500% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 155,555.90 | Interest-only, Balloon | Actual/360 | 120 | 120 | ||
| 5 | ExchangeRight Net Leased Portfolio #21 | Barclays | 4/9/2018 | 5/6/2018 | 4/6/2028 | 4/6/2028 | 4.27000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 136,355.09 | Interest-only, Balloon | Actual/360 | 120 | 117 | ||
| 5.01 | Walgreens - Yorktown | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 5.02 | Hobby Lobby - Birmingham | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 5.03 | Fresenius Medical Care - Belpre | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 5.04 | Tractor Supply - Hollywood | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 5.05 | Tractor Supply - Chesapeake | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 5.06 | Fresenius Medical Care - Chicago | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 5.07 | Walgreens - Valrico | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 5.08 | Tractor Supply - Scott | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 5.09 | Dollar General - Harvey | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 5.10 | Fresenius Medical Care - Hammond | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 5.11 | Walgreens - Huber Heights | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 5.12 | Dollar General - Reynoldsburg | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 5.13 | Dollar General - Amherst | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 5.14 | Dollar General - Louisville | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 5.15 | Dollar General - Mandeville | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 5.16 | Advance Auto Parts - Gillette | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 5.17 | Napa Auto Parts - McHenry | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 5.18 | O’Reilly Auto Parts - Knoxville | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 5.19 | Dollar General - Warren | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 5.20 | Napa Auto Parts - Crystal Lake | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 6 | Mission Center | WFB | 5/29/2018 | 7/11/2018 | 6/11/2023 | 7/11/2023 | 6/11/2028 | 4.26500% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 146,613.48 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | |
| 7 | Center Pointe Plaza II | Barclays | 4/20/2018 | 6/6/2018 | 5/6/2020 | 6/6/2020 | 5/6/2028 | 4.65500% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 145,855.26 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | |
| 8 | Addison Ridge Apartments - Phase II | RMF | 5/16/2018 | 7/6/2018 | 6/6/2022 | 7/6/2022 | 6/6/2028 | 5.36000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 139,759.12 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | |
| 9 | Citadel Self Storage | RMF | 5/18/2018 | 7/6/2018 | 6/6/2021 | 7/6/2021 | 6/6/2028 | 5.58000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 143,204.61 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | |
| 10 | 181 Fremont Street | Barclays | 3/29/2018 | 5/6/2018 | 4/6/2028 | 4/6/2028 | 4/6/2031 | 3.70860% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 62,668.47 | Interest-only, ARD | Actual/360 | 120 | 117 | |
| 11 | CoolSprings Galleria | WFB | 4/30/2018 | 6/11/2018 | 6/11/2018 | 5/11/2028 | 4.83900% | TBD | TBD | TBD | 0.00050% | TBD | TBD | 30/360 | 105,405.06 | Amortizing Balloon | 120 | 118 | |||
| 12 | Pueblo MHC Portfolio | RMF | 5/9/2018 | 6/6/2018 | 5/6/2020 | 6/6/2020 | 5/6/2028 | 5.32000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 102,404.70 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | |
| 12.01 | Sunset Country MHC | RMF | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 12.02 | Oakwood Estates MHC | RMF | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 12.03 | Oasis MHC | RMF | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 13 | Roseville Corporate Center | WFB | 6/1/2018 | 7/11/2018 | 6/11/2028 | 6/11/2028 | 4.71000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 63,672.22 | Interest-only, Balloon | Actual/360 | 120 | 119 | ||
| 14 | Montclair East | RMF | 6/13/2018 | 8/6/2018 | 7/6/2028 | 7/6/2028 | 5.12000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 63,591.11 | Interest-only, Balloon | Actual/360 | 120 | 120 | ||
| 15 | Embassy Suites Tucson, AZ | Barclays | 6/6/2018 | 7/6/2018 | 7/6/2018 | 6/6/2028 | 4.98600% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 75,035.29 | Amortizing Balloon | 120 | 119 | |||
| 16 | Amcor Industrial Center | Barclays | 6/1/2018 | 7/6/2018 | 6/6/2023 | 7/6/2023 | 6/6/2028 | 6/6/2030 | 4.60800% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 70,041.23 | Interest-only, Amortizing ARD | Actual/360 | 120 | 119 |
| 17 | Evans Self Storage Portfolio | Barclays | 5/3/2018 | 6/6/2018 | 5/6/2020 | 6/6/2020 | 5/6/2028 | 5.26000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 73,525.49 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | |
| 17.01 | Blanchard; Evans I | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 17.02 | Evans II | Barclays | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 18 | Flats at East Bank | RMF | 5/9/2018 | 6/6/2018 | 5/6/2028 | 5/6/2028 | 5.08980% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 55,905.33 | Interest-only, Balloon | Actual/360 | 120 | 118 | ||
| 19 | Tarheel MHC Portfolio | RMF | 5/31/2018 | 7/6/2018 | 6/6/2028 | 6/6/2028 | 4.98000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 52,595.49 | Interest-only, Balloon | Actual/360 | 120 | 119 | ||
| 19.01 | Cedar Grove | RMF | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 19.02 | Vandemere | RMF | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 19.03 | Parkwood | RMF | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 19.04 | Colonial | RMF | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 19.05 | Lambeth | RMF | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 20 | Holiday Inn Express & Suites - Sumner, WA | Barclays | 4/25/2018 | 6/6/2018 | 6/6/2018 | 5/6/2028 | 5.24500% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 61,812.13 | Amortizing Balloon | 120 | 118 | |||
| 21 | 2900 McLane Road | WFB | 5/30/2018 | 7/11/2018 | 7/11/2018 | 6/11/2028 | 4.84000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 55,344.02 | Amortizing Balloon | 120 | 119 | |||
| 22 | Bond Street Fund 16 | WFB | 4/25/2018 | 6/11/2018 | 11/11/2021 | 12/11/2021 | 5/11/2028 | 5.01000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 56,078.98 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | |
| 22.01 | Smyrna | WFB | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 22.02 | Shops At Eastchase | WFB | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 22.03 | 271 Indian Lake Boulevard | WFB | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 23 | Springhill Suites - Lancaster, CA | Barclays | 5/22/2018 | 7/6/2018 | 7/6/2018 | 6/6/2028 | 5.00000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 50,998.05 | Amortizing Balloon | Actual/360 | 120 | 119 | ||
| 24 | Medical Towers at Sawyer Ranch | Barclays | 4/13/2018 | 6/6/2018 | 5/6/2021 | 6/6/2021 | 5/6/2028 | 4.91800% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 49,299.84 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | |
| 25 | Manito Shopping Center | Barclays | 5/21/2018 | 7/6/2018 | 6/6/2020 | 7/6/2020 | 6/6/2028 | 4.74000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 46,894.03 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | |
| 26 | Securitas Office | CIIICM | 6/5/2018 | 7/11/2018 | 7/11/2018 | 6/11/2028 | 5.48000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 49,721.13 | Amortizing Balloon | 120 | 119 | |||
| 27 | 5800 North Course Office | CIIICM | 6/11/2018 | 7/11/2018 | 7/11/2018 | 6/11/2028 | 5.65000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 46,730.82 | Amortizing Balloon | 120 | 119 | |||
| 28 | 63-37/27 108th Street | WFB | 6/1/2018 | 7/11/2018 | 6/11/2028 | 6/11/2028 | 4.98000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 31,136.53 | Interest-only, Balloon | Actual/360 | 120 | 119 | ||
| 29 | Goldmine Self Storage | CIIICM | 6/1/2018 | 7/11/2018 | 6/11/2020 | 7/11/2020 | 6/11/2028 | 5.55000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 39,965.10 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | |
| 30 | Hampton Inn Omaha West Dodge Road Old Mill | WFB | 5/24/2018 | 7/11/2018 | 7/11/2018 | 6/11/2028 | 4.80500% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 36,747.73 | Amortizing Balloon | 120 | 119 | |||
| 31 | Shops at Cross Creek II | Barclays | 6/6/2018 | 7/6/2018 | 6/6/2021 | 7/6/2021 | 6/6/2028 | 5.07100% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 37,611.26 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | |
| 32 | RC Plaza | WFB | 4/25/2018 | 6/11/2018 | 5/11/2028 | 5/11/2028 | 5.05000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 27,165.54 | Interest-only, Balloon | Actual/360 | 120 | 118 | ||
| 33 | Nut Tree Shopping Center | WFB | 5/16/2018 | 7/11/2018 | 7/11/2018 | 6/11/2028 | 4.97000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 33,169.36 | Amortizing Balloon | 120 | 119 | |||
| 34 | Affordable Storage Woodlands | CIIICM | 4/9/2018 | 5/11/2018 | 4/11/2021 | 5/11/2021 | 4/11/2028 | 5.11000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 31,798.52 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | |
| 35 | Citi Bank - Chicago | RMF | 3/1/2018 | 4/6/2018 | 3/6/2020 | 4/6/2020 | 3/6/2023 | 6.11000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 31,545.32 | Interest-only, Amortizing Balloon | Actual/360 | 60 | 56 | |
| 36 | The Shops at Vacaville Crossings | WFB | 5/3/2018 | 6/11/2018 | 5/11/2021 | 6/11/2021 | 5/11/2028 | 5.05000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 22,283.61 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | |
| 37 | Keyway Apartments | CIIICM | 4/30/2018 | 6/11/2018 | 6/11/2018 | 5/11/2028 | 5.41000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 23,048.36 | Amortizing Balloon | 120 | 118 | |||
| 38 | Steelbrook Plaza | CIIICM | 5/3/2018 | 6/11/2018 | 6/11/2018 | 5/11/2028 | 5.47000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 19,806.79 | Amortizing Balloon | 120 | 118 | |||
| 39 | Plaza at Mableton | CIIICM | 4/19/2018 | 6/11/2018 | 6/11/2018 | 5/11/2028 | 5.30000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 19,435.66 | Amortizing Balloon | 120 | 118 | |||
| 40 | La Quinta Batavia | CIIICM | 3/23/2018 | 5/11/2018 | 5/11/2018 | 4/11/2028 | 5.70000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 16,251.21 | Amortizing Balloon | 120 | 117 | |||
| 41 | Shops at Waycross | CIIICM | 3/28/2018 | 5/11/2018 | 4/11/2020 | 5/11/2020 | 4/11/2028 | 5.04000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 13,967.06 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | |
| 42 | Whispering Pines | CIIICM | 12/28/2017 | 2/11/2018 | 1/11/2023 | 2/11/2023 | 1/11/2028 | 4.80000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 13,116.63 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 114 | |
| 43 | Rio Grande MHP | CIIICM | 5/21/2018 | 7/11/2018 | 7/11/2018 | 6/11/2028 | 5.57000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 14,304.72 | Amortizing Balloon | 120 | 119 | |||
| 44 | 189 Court Street | WFB | 5/11/2018 | 6/11/2018 | 5/11/2028 | 5/11/2028 | 5.16000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 9,155.42 | Interest-only, Balloon | Actual/360 | 120 | 118 | ||
| 45 | Economy SS Portfolio | CIIICM | 6/8/2018 | 7/11/2018 | 7/11/2018 | 6/11/2028 | 5.68000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 11,582.67 | Amortizing Balloon | 120 | 119 | |||
| 45.01 | Economy SS Raleigh | CIIICM | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 45.02 | Economy SS Clayton | CIIICM | TBD | TBD | TBD | 0.00050% | TBD | TBD | |||||||||||||
| 46 | Security Storage | CIIICM | 4/24/2018 | 6/11/2018 | 6/11/2018 | 5/11/2028 | 5.85000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 11,208.88 | Amortizing Balloon | 120 | 118 | |||
| 47 | Juniper Hilltop MHP | CIIICM | 11/21/2017 | 1/11/2018 | 12/11/2019 | 1/11/2020 | 12/11/2027 | 4.83000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 9,213.40 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 113 | |
| 48 | Winding Creek MHC | CIIICM | 6/7/2018 | 7/11/2018 | 7/11/2018 | 6/11/2028 | 5.90000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 9,193.62 | Amortizing Balloon | 120 | 119 | |||
| 49 | Cape Canaveral MHP | CIIICM | 5/31/2018 | 7/11/2018 | 7/11/2018 | 6/11/2028 | 5.85000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 4,707.73 | Amortizing Balloon | 120 | 119 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Mortgage Loan Seller | Original
IO Period (Mos.) |
Remaining
IO Period (Mos.) |
Original Amort Term (Mos.) | Remaining Amort Term (Mos.) | Seasoning | Prepayment Provisions | Grace Period Default (Days) | Grace Period Late (Days) | Appraised Value ($) | Appraisal Date | Coop -Rental Value | Coop - LTV as Rental | Coop - Unsold Percent | Coop - Sponsor Units | Coop - Investor Units | Coop - Units | Coop - Sponsor Carry | Coop - Committed Secondary Debt |
| 1 | Village at Leesburg | WFB | 60 | 57 | 360 | 360 | 3 | L(27),D(89),O(4) | 5 | 5 | 226,000,000 | 12/1/2018 | ||||||||
| 2 | Westport Self Storage Portfolio | WFB | 84 | 83 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 82,240,000 | 4/18/2018 | ||||||||
| 2.01 | San Antonio/Boerne USSC | WFB | 15,640,000 | 4/16/2018 | ||||||||||||||||
| 2.02 | Fort Worth USSC | WFB | 8,920,000 | 4/18/2018 | ||||||||||||||||
| 2.03 | Grissom USSC | WFB | 7,830,000 | 4/16/2018 | ||||||||||||||||
| 2.04 | Laredo USSC | WFB | 7,870,000 | 4/16/2018 | ||||||||||||||||
| 2.05 | Austin USSC | WFB | 7,790,000 | 4/16/2018 | ||||||||||||||||
| 2.06 | Tampa USSC | WFB | 5,300,000 | 4/18/2018 | ||||||||||||||||
| 2.07 | Harker Heights USSC | WFB | 5,320,000 | 4/16/2018 | ||||||||||||||||
| 2.08 | Denton USSC | WFB | 5,600,000 | 4/18/2018 | ||||||||||||||||
| 2.09 | Floresville USSC | WFB | 5,070,000 | 4/16/2018 | ||||||||||||||||
| 2.10 | Blanco USSC | WFB | 4,660,000 | 4/16/2018 | ||||||||||||||||
| 2.11 | Houston Hinman USSC | WFB | 2,710,000 | 4/17/2018 | ||||||||||||||||
| 2.12 | Ocala USSC | WFB | 2,500,000 | 4/18/2018 | ||||||||||||||||
| 3 | Parkway Center | CIIICM | 36 | 35 | 360 | 360 | 1 | L(25),D(92),O(3) | 0 | 0 | 66,600,000 | 3/13/2018 | ||||||||
| 4 | 1801 L Street | WFB | 120 | 120 | 0 | 0 | 0 | L(24),D(92),O(4) | 0 | 0 | 60,260,000 | 4/9/2018 | ||||||||
| 5 | ExchangeRight Net Leased Portfolio #21 | Barclays | 120 | 117 | 0 | 0 | 3 | L(27),D(89),O(4) | 0 | 0 | 61,230,000 | Various | ||||||||
| 5.01 | Walgreens - Yorktown | Barclays | 6,330,000 | 3/15/2018 | ||||||||||||||||
| 5.02 | Hobby Lobby - Birmingham | Barclays | 7,325,000 | 2/1/2018 | ||||||||||||||||
| 5.03 | Fresenius Medical Care - Belpre | Barclays | 4,550,000 | 3/22/2018 | ||||||||||||||||
| 5.04 | Tractor Supply - Hollywood | Barclays | 4,800,000 | 3/23/2018 | ||||||||||||||||
| 5.05 | Tractor Supply - Chesapeake | Barclays | 4,475,000 | 3/15/2018 | ||||||||||||||||
| 5.06 | Fresenius Medical Care - Chicago | Barclays | 4,400,000 | 3/21/2018 | ||||||||||||||||
| 5.07 | Walgreens - Valrico | Barclays | 4,350,000 | 3/22/2018 | ||||||||||||||||
| 5.08 | Tractor Supply - Scott | Barclays | 3,850,000 | 3/20/2018 | ||||||||||||||||
| 5.09 | Dollar General - Harvey | Barclays | 2,630,000 | 3/23/2018 | ||||||||||||||||
| 5.10 | Fresenius Medical Care - Hammond | Barclays | 2,350,000 | 3/21/2018 | ||||||||||||||||
| 5.11 | Walgreens - Huber Heights | Barclays | 2,390,000 | 3/22/2018 | ||||||||||||||||
| 5.12 | Dollar General - Reynoldsburg | Barclays | 1,510,000 | 3/22/2018 | ||||||||||||||||
| 5.13 | Dollar General - Amherst | Barclays | 1,510,000 | 3/22/2018 | ||||||||||||||||
| 5.14 | Dollar General - Louisville | Barclays | 1,480,000 | 3/22/2018 | ||||||||||||||||
| 5.15 | Dollar General - Mandeville | Barclays | 1,500,000 | 3/9/2018 | ||||||||||||||||
| 5.16 | Advance Auto Parts - Gillette | Barclays | 2,100,000 | 1/22/2018 | ||||||||||||||||
| 5.17 | Napa Auto Parts - McHenry | Barclays | 1,470,000 | 3/22/2018 | ||||||||||||||||
| 5.18 | O’Reilly Auto Parts - Knoxville | Barclays | 1,450,000 | 3/21/2018 | ||||||||||||||||
| 5.19 | Dollar General - Warren | Barclays | 1,290,000 | 3/9/2018 | ||||||||||||||||
| 5.20 | Napa Auto Parts - Crystal Lake | Barclays | 1,470,000 | 3/22/2018 | ||||||||||||||||
| 6 | Mission Center | WFB | 60 | 59 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 43,500,000 | 4/5/2018 | ||||||||
| 7 | Center Pointe Plaza II | Barclays | 24 | 22 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 48,825,000 | 3/15/2018 | ||||||||
| 8 | Addison Ridge Apartments - Phase II | RMF | 48 | 47 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 35,800,000 | 3/27/2018 | ||||||||
| 9 | Citadel Self Storage | RMF | 36 | 35 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 41,720,000 | 4/11/2018 | ||||||||
| 10 | 181 Fremont Street | Barclays | 120 | 117 | 0 | 0 | 3 | L(23),GRTR 1% or YM(4),GRTR 1% or YM or D(86),O(7) | 0 | 0 | 632,000,000 | 3/1/2021 | ||||||||
| 11 | CoolSprings Galleria | WFB | 0 | 0 | 360 | 358 | 2 | L(26),GRTR 1% or YM or D(90),O(4) | 0 | 5 | 322,000,000 | 3/23/2018 | ||||||||
| 12 | Pueblo MHC Portfolio | RMF | 24 | 22 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 31,950,000 | 3/30/2018 | ||||||||
| 12.01 | Sunset Country MHC | RMF | 10,200,000 | 3/30/2018 | ||||||||||||||||
| 12.02 | Oakwood Estates MHC | RMF | 13,300,000 | 3/30/2018 | ||||||||||||||||
| 12.03 | Oasis MHC | RMF | 8,450,000 | 3/30/2018 | ||||||||||||||||
| 13 | Roseville Corporate Center | WFB | 120 | 119 | 0 | 0 | 1 | L(25),D(91),O(4) | 0 | 0 | 24,100,000 | 4/25/2018 | ||||||||
| 14 | Montclair East | RMF | 120 | 120 | 0 | 0 | 0 | L(24),GRTR 1% or YM(92),O(4) | 0 | 0 | 25,200,000 | 3/23/2018 | ||||||||
| 15 | Embassy Suites Tucson, AZ | Barclays | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 22,000,000 | 4/27/2018 | ||||||||
| 16 | Amcor Industrial Center | Barclays | 60 | 59 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 21,000,000 | 5/7/2018 | ||||||||
| 17 | Evans Self Storage Portfolio | Barclays | 24 | 22 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 18,125,000 | 3/5/2018 | ||||||||
| 17.01 | Blanchard; Evans I | Barclays | 13,100,000 | 3/5/2018 | ||||||||||||||||
| 17.02 | Evans II | Barclays | 5,025,000 | 3/5/2018 | ||||||||||||||||
| 18 | Flats at East Bank | RMF | 120 | 118 | 0 | 0 | 2 | L(26),D(87),O(7) | 0 | 0 | 138,420,000 | 3/1/2018 | ||||||||
| 19 | Tarheel MHC Portfolio | RMF | 120 | 119 | 0 | 0 | 1 | L(23),GRTR 1% or YM(93),O(4) | 0 | 0 | 19,370,000 | 4/9/2018 | ||||||||
| 19.01 | Cedar Grove | RMF | 5,330,000 | 4/9/2018 | ||||||||||||||||
| 19.02 | Vandemere | RMF | 3,840,000 | 4/9/2018 | ||||||||||||||||
| 19.03 | Parkwood | RMF | 3,830,000 | 4/9/2018 | ||||||||||||||||
| 19.04 | Colonial | RMF | 3,610,000 | 4/9/2018 | ||||||||||||||||
| 19.05 | Lambeth | RMF | 2,760,000 | 4/9/2018 | ||||||||||||||||
| 20 | Holiday Inn Express & Suites - Sumner, WA | Barclays | 0 | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 19,000,000 | 1/31/2018 | ||||||||
| 21 | 2900 McLane Road | WFB | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 5 | 17,600,000 | 11/8/2017 | ||||||||
| 22 | Bond Street Fund 16 | WFB | 42 | 40 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 15,450,000 | Various | ||||||||
| 22.01 | Smyrna | WFB | 6,400,000 | 4/1/2019 | ||||||||||||||||
| 22.02 | Shops At Eastchase | WFB | 4,600,000 | 4/1/2019 | ||||||||||||||||
| 22.03 | 271 Indian Lake Boulevard | WFB | 4,450,000 | 3/21/2018 | ||||||||||||||||
| 23 | Springhill Suites - Lancaster, CA | Barclays | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 14,400,000 | 3/19/2018 | ||||||||
| 24 | Medical Towers at Sawyer Ranch | Barclays | 36 | 34 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 12,700,000 | 3/12/2018 | ||||||||
| 25 | Manito Shopping Center | Barclays | 24 | 23 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 17,500,000 | 3/26/2018 | ||||||||
| 26 | Securitas Office | CIIICM | 0 | 0 | 324 | 323 | 1 | L(25),D(92),O(3) | 0 | 0 | 14,920,000 | 5/15/2018 | ||||||||
| 27 | 5800 North Course Office | CIIICM | 0 | 0 | 300 | 299 | 1 | L(25),D(92),O(3) | 0 | 0 | 12,800,000 | 3/13/2018 | ||||||||
| 28 | 63-37/27 108th Street | WFB | 120 | 119 | 0 | 0 | 1 | L(25),GRTR 1% or YM(90),O(5) | 0 | 0 | 11,850,000 | 4/13/2018 | ||||||||
| 29 | Goldmine Self Storage | CIIICM | 24 | 23 | 360 | 360 | 1 | L(25),D(92),O(3) | 0 | 0 | 11,560,000 | 4/6/2018 | ||||||||
| 30 | Hampton Inn Omaha West Dodge Road Old Mill | WFB | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 11,150,000 | 3/26/2018 | ||||||||
| 31 | Shops at Cross Creek II | Barclays | 36 | 35 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 3 | 9,850,000 | 4/16/2018 | ||||||||
| 32 | RC Plaza | WFB | 120 | 118 | 0 | 0 | 2 | L(26),D(90),O(4) | 0 | 0 | 9,800,000 | 3/12/2018 | ||||||||
| 33 | Nut Tree Shopping Center | WFB | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 10,290,000 | 3/15/2018 | ||||||||
| 34 | Affordable Storage Woodlands | CIIICM | 36 | 33 | 360 | 360 | 3 | L(27),D(90),O(3) | 0 | 0 | 8,250,000 | 2/8/2018 | ||||||||
| 35 | Citi Bank - Chicago | RMF | 24 | 20 | 360 | 360 | 4 | L(28),D(28),O(4) | 0 | 0 | 7,700,000 | 1/22/2018 | ||||||||
| 36 | The Shops at Vacaville Crossings | WFB | 36 | 34 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 6,350,000 | 3/15/2018 | ||||||||
| 37 | Keyway Apartments | CIIICM | 0 | 0 | 360 | 358 | 2 | L(26),D(91),O(3) | 0 | 0 | 5,660,000 | 3/23/2018 | ||||||||
| 38 | Steelbrook Plaza | CIIICM | 0 | 0 | 360 | 358 | 2 | L(26),D(91),O(3) | 0 | 0 | 5,300,000 | 3/22/2018 | ||||||||
| 39 | Plaza at Mableton | CIIICM | 0 | 0 | 360 | 358 | 2 | L(26),D(91),O(3) | 0 | 0 | 5,210,000 | 3/2/2018 | ||||||||
| 40 | La Quinta Batavia | CIIICM | 0 | 0 | 360 | 357 | 3 | L(27),D(90),O(3) | 0 | 0 | 4,900,000 | 2/1/2018 | ||||||||
| 41 | Shops at Waycross | CIIICM | 24 | 21 | 360 | 360 | 3 | L(27),GRTR 1% or YM(90),O(3) | 0 | 0 | 3,760,000 | 3/5/2018 | ||||||||
| 42 | Whispering Pines | CIIICM | 60 | 54 | 360 | 360 | 6 | L(30),D(87),O(3) | 0 | 0 | 5,170,000 | 10/6/2017 | ||||||||
| 43 | Rio Grande MHP | CIIICM | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 3,600,000 | 4/13/2018 | ||||||||
| 44 | 189 Court Street | WFB | 120 | 118 | 0 | 0 | 2 | L(26),GRTR 1% or YM(90),O(4) | 0 | 0 | 4,000,000 | 3/19/2018 | ||||||||
| 45 | Economy SS Portfolio | CIIICM | 0 | 0 | 360 | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 2,680,000 | 4/13/2018 | ||||||||
| 45.01 | Economy SS Raleigh | CIIICM | 1,730,000 | 4/13/2018 | ||||||||||||||||
| 45.02 | Economy SS Clayton | CIIICM | 950,000 | 4/13/2018 | ||||||||||||||||
| 46 | Security Storage | CIIICM | 0 | 0 | 360 | 358 | 2 | L(26),D(91),O(3) | 0 | 0 | 2,930,000 | 3/6/2018 | ||||||||
| 47 | Juniper Hilltop MHP | CIIICM | 24 | 17 | 360 | 360 | 7 | L(31),D(86),O(3) | 0 | 0 | 2,475,000 | 9/7/2017 | ||||||||
| 48 | Winding Creek MHC | CIIICM | 0 | 0 | 360 | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 2,500,000 | 3/15/2018 | ||||||||
| 49 | Cape Canaveral MHP | CIIICM | 0 | 0 | 360 | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 1,400,000 | 4/29/2018 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Mortgage Loan Seller | U/W
NOI DSCR (x) |
U/W
NCF DSCR (x) |
Cut-off Date LTV Ratio | LTV Ratio at Maturity or ARD | Cut-off Date U/W NOI Debt Yield | Cut-off Date U/W NCF Debt Yield | U/W
Revenues ($) |
U/W
Expenses ($) |
U/W Net Operating Income ($) | U/W
Replacement ($) |
U/W
TI/LC ($) |
U/W
Net Cash Flow ($) |
Occupancy Rate | Occupancy as-of Date | U/W Hotel ADR | U/W Hotel RevPAR | Most Recent Period | Most Recent Revenues ($) | Most Recent Expenses ($) | Most
Recent NOI ($) |
| 1 | Village at Leesburg | WFB | 1.34 | 1.28 | 58.1% | 53.4% | 8.4% | 8.0% | 14,588,909 | 3,574,354 | 11,014,555 | 80,007 | 403,415 | 10,531,133 | 91.6% | 3/9/2018 | Actual 2017 | 12,375,621 | 3,689,722 | 8,685,899 | ||
| 2 | Westport Self Storage Portfolio | WFB | 1.56 | 1.51 | 58.7% | 56.0% | 9.7% | 9.4% | 8,105,950 | 3,430,604 | 4,675,346 | 157,132 | 0 | 4,518,214 | 87.1% | 5/21/2018 | Annualized 3 5/31/2018 | 8,107,136 | 3,324,048 | 4,783,088 | ||
| 2.01 | San Antonio/Boerne USSC | WFB | 1,520,034 | 617,709 | 902,325 | 33,513 | 0 | 868,811 | 88.9% | 5/21/2018 | Annualized 3 5/31/2018 | 1,550,208 | 579,826 | 970,382 | ||||||||
| 2.02 | Fort Worth USSC | WFB | 749,368 | 255,809 | 493,559 | 9,771 | 0 | 483,788 | 88.8% | 5/21/2018 | Annualized 3 5/31/2018 | 749,368 | 246,863 | 502,505 | ||||||||
| 2.03 | Grissom USSC | WFB | 853,144 | 332,408 | 520,736 | 18,072 | 0 | 502,664 | 95.1% | 5/21/2018 | Annualized 3 5/31/2018 | 853,144 | 318,074 | 535,070 | ||||||||
| 2.04 | Laredo USSC | WFB | 784,468 | 338,535 | 445,933 | 10,005 | 0 | 435,928 | 89.7% | 5/21/2018 | Annualized 3 5/31/2018 | 796,888 | 325,600 | 471,288 | ||||||||
| 2.05 | Austin USSC | WFB | 741,608 | 309,487 | 432,121 | 14,038 | 0 | 418,084 | 80.3% | 5/21/2018 | Annualized 3 5/31/2018 | 741,608 | 297,577 | 444,031 | ||||||||
| 2.06 | Tampa USSC | WFB | 526,008 | 201,098 | 324,910 | 9,867 | 0 | 315,043 | 83.6% | 5/21/2018 | Annualized 3 5/31/2018 | 526,008 | 201,320 | 324,688 | ||||||||
| 2.07 | Harker Heights USSC | WFB | 555,288 | 224,940 | 330,348 | 12,381 | 0 | 317,966 | 89.2% | 5/21/2018 | Annualized 3 5/31/2018 | 555,288 | 239,706 | 315,582 | ||||||||
| 2.08 | Denton USSC | WFB | 664,850 | 303,356 | 361,494 | 9,230 | 0 | 352,264 | 83.2% | 5/21/2018 | Annualized 3 5/31/2018 | 683,668 | 253,685 | 429,983 | ||||||||
| 2.09 | Floresville USSC | WFB | 508,223 | 181,328 | 326,895 | 12,665 | 0 | 314,230 | 82.4% | 5/21/2018 | Annualized 3 5/31/2018 | 511,032 | 187,780 | 323,252 | ||||||||
| 2.10 | Blanco USSC | WFB | 558,592 | 261,018 | 297,574 | 12,121 | 0 | 285,453 | 90.2% | 5/21/2018 | Annualized 3 5/31/2018 | 558,592 | 254,620 | 303,972 | ||||||||
| 2.11 | Houston Hinman USSC | WFB | 348,716 | 244,266 | 104,450 | 7,803 | 0 | 96,647 | 76.5% | 5/21/2018 | Annualized 3 5/31/2018 | 285,680 | 258,323 | 27,357 | ||||||||
| 2.12 | Ocala USSC | WFB | 295,652 | 160,649 | 135,003 | 7,667 | 0 | 127,336 | 86.8% | 5/21/2018 | Annualized 3 5/31/2018 | 295,652 | 160,674 | 134,978 | ||||||||
| 3 | Parkway Center | CIIICM | 1.64 | 1.38 | 63.9% | 56.7% | 10.7% | 9.0% | 9,194,024 | 4,656,855 | 4,537,169 | 117,783 | 588,913 | 3,830,474 | 85.8% | 4/30/2018 | TTM 4/30/2018 | 9,146,385 | 4,564,747 | 4,581,637 | ||
| 4 | 1801 L Street | WFB | 1.64 | 1.61 | 63.1% | 63.1% | 8.1% | 7.9% | 4,789,700 | 1,721,068 | 3,068,632 | 50,583 | 10,840 | 3,007,209 | 94.3% | 4/23/2018 | TTM 4/30/2018 | 4,678,469 | 1,705,321 | 2,973,148 | ||
| 5 | ExchangeRight Net Leased Portfolio #21 | Barclays | 2.23 | 2.19 | 61.7% | 61.7% | 9.6% | 9.5% | 4,024,258 | 381,942 | 3,642,316 | 27,056 | 35,261 | 3,580,000 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||
| 5.01 | Walgreens - Yorktown | Barclays | 388,000 | 9,334 | 378,666 | 0 | 0 | 378,666 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||||||||
| 5.02 | Hobby Lobby - Birmingham | Barclays | 525,897 | 124,094 | 401,803 | 8,250 | 26,125 | 367,428 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||||||||
| 5.03 | Fresenius Medical Care - Belpre | Barclays | 334,831 | 50,915 | 283,916 | 1,127 | 0 | 282,788 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||||||||
| 5.04 | Tractor Supply - Hollywood | Barclays | 278,042 | 7,345 | 270,697 | 3,015 | 12,838 | 254,845 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||||||||
| 5.05 | Tractor Supply - Chesapeake | Barclays | 267,991 | 7,265 | 260,726 | 2,865 | 11,936 | 245,926 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||||||||
| 5.06 | Fresenius Medical Care - Chicago | Barclays | 272,648 | 9,766 | 262,883 | 1,409 | 0 | 261,473 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||||||||
| 5.07 | Walgreens - Valrico | Barclays | 267,000 | 7,124 | 259,876 | 2,390 | 0 | 257,487 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||||||||
| 5.08 | Tractor Supply - Scott | Barclays | 224,674 | 15,965 | 208,709 | 2,865 | 11,271 | 194,573 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||||||||
| 5.09 | Dollar General - Harvey | Barclays | 205,574 | 42,968 | 162,606 | 0 | 7,850 | 154,756 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||||||||
| 5.10 | Fresenius Medical Care - Hammond | Barclays | 159,545 | 6,032 | 153,513 | 1,025 | 5,809 | 146,679 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||||||||
| 5.11 | Walgreens - Huber Heights | Barclays | 145,307 | 4,315 | 140,992 | 2,086 | 7,648 | 131,258 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||||||||
| 5.12 | Dollar General - Reynoldsburg | Barclays | 97,102 | 2,194 | 94,908 | 0 | 0 | 94,908 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||||||||
| 5.13 | Dollar General - Amherst | Barclays | 98,334 | 4,111 | 94,222 | 0 | 0 | 94,222 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||||||||
| 5.14 | Dollar General - Louisville | Barclays | 114,905 | 23,006 | 91,899 | 0 | 0 | 91,899 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||||||||
| 5.15 | Dollar General - Mandeville | Barclays | 108,687 | 13,345 | 95,342 | 0 | 5,190 | 90,152 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||||||||
| 5.16 | Advance Auto Parts - Gillette | Barclays | 139,302 | 11,050 | 128,252 | 1,050 | 0 | 127,202 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||||||||
| 5.17 | Napa Auto Parts - McHenry | Barclays | 90,630 | 2,450 | 88,180 | 0 | 4,200 | 83,980 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||||||||
| 5.18 | O’Reilly Auto Parts - Knoxville | Barclays | 96,073 | 2,478 | 93,595 | 975 | 4,144 | 88,476 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||||||||
| 5.19 | Dollar General - Warren | Barclays | 119,086 | 36,136 | 82,950 | 0 | 0 | 82,950 | 100.0% | 7/1/2018 | ||||||||||||
| 5.20 | Napa Auto Parts - Crystal Lake | Barclays | 90,630 | 2,048 | 88,582 | 0 | 4,200 | 84,382 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||||||||
| 6 | Mission Center | WFB | 1.87 | 1.68 | 68.4% | 62.4% | 11.0% | 9.9% | 4,967,665 | 1,684,476 | 3,283,188 | 45,853 | 279,029 | 2,958,306 | 94.6% | 5/24/2018 | Annualized 8 8/31/2017 | 4,104,368 | 1,589,208 | 2,515,160 | ||
| 7 | Center Pointe Plaza II | Barclays | 2.12 | 2.00 | 57.9% | 49.7% | 13.1% | 12.4% | 4,580,308 | 876,945 | 3,703,363 | 28,185 | 171,558 | 3,503,620 | 85.2% | 3/1/2018 | TTM 2/28/2018 | 4,259,591 | 854,677 | 3,404,914 | ||
| 8 | Addison Ridge Apartments - Phase II | RMF | 1.38 | 1.36 | 69.8% | 63.6% | 9.3% | 9.1% | 3,212,219 | 890,227 | 2,321,992 | 42,800 | 0 | 2,279,192 | 98.1% | 5/31/2018 | TTM 5/31/2018 | 2,683,083 | 826,520 | 1,856,564 | ||
| 9 | Citadel Self Storage | RMF | 1.26 | 1.25 | 59.9% | 53.7% | 8.7% | 8.6% | 3,224,874 | 1,051,844 | 2,173,030 | 21,563 | 0 | 2,151,467 | 96.3% | 5/4/2018 | TTM 3/31/2018 | 3,026,110 | 889,781 | 2,136,329 | ||
| 10 | 181 Fremont Street | Barclays | 3.15 | 3.14 | 39.6% | 39.6% | 11.8% | 11.8% | 43,664,053 | 14,094,390 | 29,569,663 | 87,266 | 0 | 29,482,397 | 100.0% | 7/1/2018 | ||||||
| 11 | CoolSprings Galleria | WFB | 2.01 | 1.91 | 48.0% | 39.0% | 12.8% | 12.1% | 30,554,183 | 10,828,665 | 19,725,518 | 128,035 | 868,402 | 18,729,081 | 96.2% | 4/24/2018 | Actual 2017 | 31,190,786 | 10,512,713 | 20,678,073 | ||
| 12 | Pueblo MHC Portfolio | RMF | 1.46 | 1.43 | 57.6% | 50.2% | 9.7% | 9.5% | 2,746,743 | 958,197 | 1,788,546 | 34,850 | 0 | 1,753,696 | 71.2% | 4/6/2018 | TTM 2/28/2018 | 2,648,465 | 947,196 | 1,701,269 | ||
| 12.01 | Sunset Country MHC | RMF | 896,679 | 296,187 | 600,492 | 9,900 | 0 | 590,592 | 81.3% | 4/6/2018 | TTM 2/28/2018 | 848,453 | 288,482 | 559,971 | ||||||||
| 12.02 | Oakwood Estates MHC | RMF | 1,113,619 | 468,927 | 644,692 | 16,950 | 0 | 627,742 | 57.2% | 4/6/2018 | TTM 2/28/2018 | 1,078,143 | 466,148 | 611,995 | ||||||||
| 12.03 | Oasis MHC | RMF | 736,445 | 193,082 | 543,363 | 8,000 | 0 | 535,363 | 88.1% | 4/6/2018 | TTM 2/28/2018 | 721,869 | 192,567 | 529,302 | ||||||||
| 13 | Roseville Corporate Center | WFB | 2.45 | 2.15 | 66.4% | 66.4% | 11.7% | 10.3% | 2,770,885 | 896,651 | 1,874,235 | 36,047 | 197,621 | 1,640,567 | 90.8% | 5/23/2018 | Annualized 6 3/31/2018 | 2,643,607 | 790,155 | 1,853,452 | ||
| 14 | Montclair East | RMF | 1.80 | 1.68 | 58.3% | 58.3% | 9.3% | 8.7% | 1,847,613 | 474,097 | 1,373,516 | 20,340 | 67,802 | 1,285,374 | 98.8% | 5/11/2018 | TTM 3/31/2018 | 1,041,153 | 434,997 | 606,157 | ||
| 15 | Embassy Suites Tucson, AZ | Barclays | 2.32 | 2.05 | 63.6% | 52.3% | 14.9% | 13.2% | 6,080,718 | 3,994,549 | 2,086,169 | 243,229 | 0 | 1,842,940 | 83.7% | 4/30/2018 | 156 | 131 | TTM 4/30/2018 | 6,080,708 | 4,010,988 | 2,069,720 |
| 16 | Amcor Industrial Center | Barclays | 1.56 | 1.56 | 65.0% | 59.6% | 9.6% | 9.6% | 1,339,752 | 26,795 | 1,312,957 | 0 | 0 | 1,312,957 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||
| 17 | Evans Self Storage Portfolio | Barclays | 1.34 | 1.32 | 73.4% | 63.9% | 8.9% | 8.8% | 1,591,148 | 405,977 | 1,185,171 | 18,856 | 0 | 1,166,315 | 89.5% | 3/1/2018 | TTM 3/31/2018 | 1,552,052 | 384,618 | 1,167,434 | ||
| 17.01 | Blanchard; Evans I | Barclays | 1,177,433 | 270,037 | 907,395 | 14,446 | 0 | 892,949 | 93.9% | 3/1/2018 | TTM 3/31/2018 | 1,177,675 | 270,958 | 906,717 | ||||||||
| 17.02 | Evans II | Barclays | 413,716 | 135,940 | 277,776 | 4,410 | 0 | 273,366 | 78.2% | 3/1/2018 | TTM 3/31/2018 | 374,377 | 113,660 | 260,717 | ||||||||
| 18 | Flats at East Bank | RMF | 1.92 | 1.90 | 52.0% | 52.0% | 9.9% | 9.8% | 9,355,038 | 2,226,632 | 7,128,405 | 57,134 | 29,781 | 7,041,490 | 100.0% | 4/24/2018 | TTM 3/31/2018 | 8,029,843 | 1,999,144 | 6,030,699 | ||
| 19 | Tarheel MHC Portfolio | RMF | 1.85 | 1.81 | 64.5% | 64.5% | 9.4% | 9.1% | 1,707,442 | 537,230 | 1,170,213 | 26,900 | 0 | 1,143,313 | 91.0% | 3/14/2018 | TTM 4/30/2018 | 1,652,140 | 486,663 | 1,165,477 | ||
| 19.01 | Cedar Grove | RMF | 484,260 | 146,106 | 338,154 | 6,800 | 0 | 331,354 | 89.0% | 3/14/2018 | TTM 4/30/2018 | 447,869 | 134,473 | 313,396 | ||||||||
| 19.02 | Vandemere | RMF | 312,736 | 70,076 | 242,660 | 6,200 | 0 | 236,460 | 87.1% | 3/14/2018 | TTM 4/30/2018 | 298,425 | 54,422 | 244,003 | ||||||||
| 19.03 | Parkwood | RMF | 369,496 | 150,727 | 218,769 | 5,000 | 0 | 213,769 | 95.0% | 3/14/2018 | TTM 4/30/2018 | 364,896 | 147,132 | 217,764 | ||||||||
| 19.04 | Colonial | RMF | 289,520 | 74,020 | 215,500 | 5,700 | 0 | 209,800 | 91.2% | 3/14/2018 | TTM 4/30/2018 | 289,520 | 62,407 | 227,113 | ||||||||
| 19.05 | Lambeth | RMF | 251,431 | 96,300 | 155,130 | 3,200 | 0 | 151,930 | 96.8% | 3/14/2018 | TTM 4/30/2018 | 251,431 | 88,230 | 163,201 | ||||||||
| 20 | Holiday Inn Express & Suites - Sumner, WA | Barclays | 2.15 | 1.92 | 58.8% | 48.9% | 14.2% | 12.8% | 4,121,151 | 2,529,087 | 1,592,064 | 164,846 | 0 | 1,427,218 | 79.8% | 2/28/2018 | 124 | 99 | TTM 2/28/2018 | 4,121,151 | 2,492,455 | 1,628,696 |
| 21 | 2900 McLane Road | WFB | 1.71 | 1.59 | 59.6% | 48.8% | 10.8% | 10.1% | 2,001,616 | 865,732 | 1,135,883 | 49,620 | 30,877 | 1,055,386 | 100.0% | 7/1/2018 | TTM 3/31/2018 | 1,306,971 | 89,874 | 1,217,098 | ||
| 22 | Bond Street Fund 16 | WFB | 1.54 | 1.50 | 67.5% | 60.4% | 10.0% | 9.6% | 1,297,022 | 258,441 | 1,038,581 | 12,290 | 19,709 | 1,006,582 | 89.7% | Various | Various | 1,325,306 | 268,387 | 1,056,920 | ||
| 22.01 | Smyrna | WFB | 476,712 | 89,569 | 387,142 | 6,465 | 6,541 | 374,136 | 87.4% | 5/14/2018 | TTM 1/31/2018 | 514,442 | 93,738 | 420,703 | ||||||||
| 22.02 | Shops At Eastchase | WFB | 429,262 | 91,504 | 337,757 | 3,521 | 9,772 | 324,465 | 84.4% | 3/23/2018 | TTM 1/31/2018 | 405,845 | 87,440 | 318,405 | ||||||||
| 22.03 | 271 Indian Lake Boulevard | WFB | 391,049 | 77,367 | 313,682 | 2,304 | 3,397 | 307,981 | 100.0% | 5/14/2018 | TTM 3/31/2018 | 405,019 | 87,208 | 317,811 | ||||||||
| 23 | Springhill Suites - Lancaster, CA | Barclays | 2.19 | 1.97 | 65.9% | 54.2% | 14.1% | 12.7% | 3,254,305 | 1,916,321 | 1,337,984 | 130,172 | 0 | 1,207,812 | 74.7% | 4/30/2018 | 125 | 93 | TTM 4/30/2018 | 3,254,305 | 1,888,482 | 1,365,823 |
| 24 | Medical Towers at Sawyer Ranch | Barclays | 1.46 | 1.36 | 73.0% | 64.5% | 9.3% | 8.7% | 1,229,479 | 362,963 | 866,516 | 7,576 | 52,646 | 806,294 | 100.0% | 4/9/2018 | TTM 3/31/2018 | 1,099,374 | 315,551 | 783,823 | ||
| 25 | Manito Shopping Center | Barclays | 2.11 | 1.93 | 51.4% | 44.2% | 13.2% | 12.1% | 1,634,853 | 447,527 | 1,187,326 | 25,372 | 74,325 | 1,087,629 | 93.8% | 5/21/2018 | TTM 2/28/2018 | 1,595,030 | 373,430 | 1,221,601 | ||
| 26 | Securitas Office | CIIICM | 1.45 | 1.31 | 56.2% | 44.7% | 10.3% | 9.3% | 1,359,011 | 491,858 | 867,153 | 13,440 | 70,875 | 782,838 | 100.0% | 7/1/2018 | NAV | NAV | NAV | NAV | ||
| 27 | 5800 North Course Office | CIIICM | 2.16 | 1.93 | 58.5% | 44.8% | 16.2% | 14.5% | 2,104,334 | 892,355 | 1,211,979 | 15,690 | 111,643 | 1,084,646 | 100.0% | 7/1/2018 | Actual 2017 | 1,384,956 | 0 | 1,384,956 | ||
| 28 | 63-37/27 108th Street | WFB | 1.65 | 1.58 | 62.4% | 62.4% | 8.3% | 8.0% | 931,698 | 316,780 | 614,918 | 3,200 | 21,620 | 590,098 | 100.0% | 5/30/2018 | TTM 3/31/2018 | 964,366 | 314,335 | 650,031 | ||
| 29 | Goldmine Self Storage | CIIICM | 1.39 | 1.36 | 60.6% | 53.1% | 9.5% | 9.3% | 942,811 | 275,541 | 667,270 | 15,801 | 0 | 651,469 | 95.5% | 4/30/2018 | Annualized 3 4/30/2018 | 977,628 | 139,760 | 837,868 | ||
| 30 | Hampton Inn Omaha West Dodge Road Old Mill | WFB | 1.99 | 1.73 | 62.7% | 51.3% | 12.6% | 10.9% | 2,934,684 | 2,055,391 | 879,293 | 117,387 | 0 | 761,905 | 63.7% | 4/30/2018 | 112 | 72 | TTM 4/30/2018 | 2,934,684 | 2,043,364 | 891,320 |
| 31 | Shops at Cross Creek II | Barclays | 1.46 | 1.36 | 70.6% | 62.6% | 9.5% | 8.8% | 929,752 | 272,042 | 657,710 | 3,317 | 41,601 | 612,792 | 100.0% | 6/1/2018 | TTM 3/31/2018 | 638,821 | 132,756 | 506,065 | ||
| 32 | RC Plaza | WFB | 1.90 | 1.78 | 65.0% | 65.0% | 9.7% | 9.1% | 888,328 | 268,866 | 619,462 | 10,799 | 27,929 | 580,734 | 94.4% | 4/17/2018 | Annualized 3 3/31/2018 | 883,876 | 224,279 | 659,597 | ||
| 33 | Nut Tree Shopping Center | WFB | 1.49 | 1.44 | 60.2% | 49.5% | 9.6% | 9.3% | 855,352 | 262,200 | 593,153 | 2,797 | 16,640 | 573,715 | 100.0% | 3/18/2018 | TTM 3/31/2018 | 901,672 | 269,381 | 632,291 | ||
| 34 | Affordable Storage Woodlands | CIIICM | 1.35 | 1.31 | 70.9% | 62.9% | 8.8% | 8.6% | 775,663 | 261,181 | 514,482 | 13,627 | 0 | 500,855 | 89.3% | 2/28/2018 | TTM 2/28/2018 | 776,464 | 217,340 | 559,124 | ||
| 35 | Citi Bank - Chicago | RMF | 1.38 | 1.36 | 67.5% | 65.1% | 10.1% | 9.9% | 628,374 | 104,664 | 523,710 | 1,080 | 7,200 | 515,430 | 100.0% | 7/1/2018 | Actual 2017 | 606,349 | 82,639 | 523,710 | ||
| 36 | The Shops at Vacaville Crossings | WFB | 1.58 | 1.51 | 65.0% | 57.6% | 10.3% | 9.8% | 630,641 | 206,893 | 423,749 | 7,291 | 11,635 | 404,823 | 100.0% | 4/26/2018 | Annualized 6 12/31/2017 | 605,578 | 171,618 | 433,960 | ||
| 37 | Keyway Apartments | CIIICM | 1.37 | 1.30 | 72.3% | 60.4% | 9.3% | 8.8% | 613,884 | 235,002 | 378,882 | 19,200 | 0 | 359,682 | 92.1% | 3/5/2018 | TTM 2/28/2018 | 629,903 | 169,577 | 460,326 | ||
| 38 | Steelbrook Plaza | CIIICM | 1.52 | 1.33 | 65.9% | 55.1% | 10.3% | 9.1% | 670,023 | 308,813 | 361,210 | 10,732 | 34,116 | 316,363 | 100.0% | 4/1/2018 | TTM 3/31/2018 | 694,818 | 297,907 | 396,911 | ||
| 39 | Plaza at Mableton | CIIICM | 1.78 | 1.56 | 67.0% | 55.8% | 11.9% | 10.4% | 581,065 | 166,269 | 414,796 | 10,772 | 39,340 | 364,683 | 100.0% | 3/1/2018 | TTM 4/30/2018 | 592,760 | 173,037 | 419,723 | ||
| 40 | La Quinta Batavia | CIIICM | 2.29 | 2.03 | 57.0% | 48.0% | 16.0% | 14.2% | 1,278,961 | 831,451 | 447,510 | 51,158 | 0 | 396,352 | 74.7% | 3/31/2018 | 93 | 68 | TTM 3/31/2018 | 1,307,757 | 832,744 | 475,013 |
| 41 | Shops at Waycross | CIIICM | 1.62 | 1.51 | 68.9% | 59.7% | 10.5% | 9.8% | 340,799 | 69,842 | 270,957 | 1,754 | 15,579 | 253,624 | 100.0% | 3/12/2018 | Actual 2017 | 390,199 | 71,569 | 318,630 | ||
| 42 | Whispering Pines | CIIICM | 1.84 | 1.75 | 48.4% | 44.5% | 11.6% | 11.0% | 660,219 | 370,125 | 290,094 | 14,699 | 0 | 275,395 | 98.4% | 4/30/2018 | TTM 3/31/2018 | 719,735 | 351,838 | 367,897 | ||
| 43 | Rio Grande MHP | CIIICM | 1.46 | 1.44 | 69.4% | 58.1% | 10.0% | 9.9% | 376,741 | 125,937 | 250,804 | 4,300 | 0 | 246,504 | 91.9% | 4/30/2018 | TTM 3/31/2018 | 377,066 | 112,942 | 264,125 | ||
| 44 | 189 Court Street | WFB | 1.70 | 1.68 | 52.5% | 52.5% | 8.9% | 8.8% | 212,157 | 24,986 | 187,172 | 690 | 1,500 | 184,982 | 100.0% | 4/20/2018 | TTM 4/20/2018 | 231,647 | 11,046 | 220,601 | ||
| 45 | Economy SS Portfolio | CIIICM | 1.50 | 1.46 | 74.5% | 62.7% | 10.4% | 10.1% | 297,069 | 88,333 | 208,736 | 6,405 | 0 | 202,331 | 86.1% | 4/18/2018 | TTM 3/31/2018 | 303,586 | 77,876 | 225,710 | ||
| 45.01 | Economy SS Raleigh | CIIICM | 180,444 | 48,487 | 131,957 | 3,975 | 0 | 127,982 | 85.1% | 4/18/2018 | TTM 3/31/2018 | 182,791 | 42,117 | 140,674 | ||||||||
| 45.02 | Economy SS Clayton | CIIICM | 116,625 | 39,846 | 76,779 | 2,430 | 0 | 74,349 | 87.7% | 4/18/2018 | TTM 3/31/2018 | 120,795 | 35,758 | 85,037 | ||||||||
| 46 | Security Storage | CIIICM | 1.48 | 1.37 | 64.7% | 54.8% | 10.5% | 9.7% | 308,148 | 108,669 | 199,479 | 8,825 | 6,060 | 184,594 | 88.3% | 3/6/2018 | TTM 3/31/2018 | 316,056 | 103,711 | 212,346 | ||
| 47 | Juniper Hilltop MHP | CIIICM | 1.83 | 1.81 | 70.7% | 60.9% | 11.6% | 11.4% | 299,180 | 96,637 | 202,543 | 2,916 | 0 | 199,627 | 98.1% | 4/1/2018 | Annualized 10 4/30/2018 | 266,865 | 75,777 | 191,088 | ||
| 48 | Winding Creek MHC | CIIICM | 1.35 | 1.30 | 61.9% | 52.4% | 9.6% | 9.2% | 290,867 | 141,819 | 149,048 | 5,850 | 0 | 143,198 | 95.7% | 4/23/2018 | TTM 4/30/2018 | 280,129 | 127,992 | 152,137 | ||
| 49 | Cape Canaveral MHP | CIIICM | 1.34 | 1.30 | 56.9% | 48.1% | 9.5% | 9.2% | 165,516 | 89,744 | 75,771 | 2,300 | 0 | 73,471 | 91.1% | 4/1/2018 | TTM 4/30/2018 | 161,642 | 74,593 | 87,049 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Mortgage Loan Seller | Most Recent Capital Expenditures | Most Recent NCF ($) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | Second Most Recent Period | Second Most Recent Revenues ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent Capital Expenditures | Second Most Recent NCF ($) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR | Third Most Recent Period | Third Most Recent Revenues ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent Capital Expenditures | Third Most Recent NCF ($) | Third Most Recent Hotel ADR | Third Most Recent Hotel RevPAR |
| 1 | Village at Leesburg | WFB | 0 | 8,685,899 | Actual 2016 | 11,547,492 | 3,781,438 | 7,766,054 | 0 | 7,766,054 | Actual 2015 | 10,449,504 | 4,248,761 | 6,200,743 | 0 | 6,200,743 | ||||||
| 2 | Westport Self Storage Portfolio | WFB | 0 | 4,783,088 | TTM 5/31/2018 | 7,997,416 | 3,320,200 | 4,677,216 | 0 | 4,677,216 | Actual 2017 | 7,884,458 | 3,117,322 | 4,767,136 | 0 | 4,767,136 | ||||||
| 2.01 | San Antonio/Boerne USSC | WFB | 0 | 970,382 | TTM 5/31/2018 | 1,528,208 | 578,477 | 949,731 | 0 | 949,731 | Actual 2017 | 1,500,499 | 513,316 | 987,183 | 0 | 987,183 | ||||||
| 2.02 | Fort Worth USSC | WFB | 0 | 502,505 | TTM 5/31/2018 | 750,109 | 246,684 | 503,425 | 0 | 503,425 | Actual 2017 | 714,964 | 235,571 | 479,393 | 0 | 479,393 | ||||||
| 2.03 | Grissom USSC | WFB | 0 | 535,070 | TTM 5/31/2018 | 856,006 | 317,902 | 538,104 | 0 | 538,104 | Actual 2017 | 833,904 | 314,276 | 519,628 | 0 | 519,628 | ||||||
| 2.04 | Laredo USSC | WFB | 0 | 471,288 | TTM 5/31/2018 | 786,693 | 325,449 | 461,244 | 0 | 461,244 | Actual 2017 | 772,469 | 324,392 | 448,077 | 0 | 448,077 | ||||||
| 2.05 | Austin USSC | WFB | 0 | 444,031 | TTM 5/31/2018 | 706,768 | 297,157 | 409,612 | 0 | 409,612 | Actual 2017 | 675,746 | 274,540 | 401,206 | 0 | 401,206 | ||||||
| 2.06 | Tampa USSC | WFB | 0 | 324,688 | TTM 5/31/2018 | 542,099 | 201,313 | 340,786 | 0 | 340,786 | Actual 2017 | 548,956 | 194,679 | 354,277 | 0 | 354,277 | ||||||
| 2.07 | Harker Heights USSC | WFB | 0 | 315,582 | TTM 5/31/2018 | 551,045 | 239,148 | 311,898 | 0 | 311,898 | Actual 2017 | 511,519 | 207,770 | 303,749 | 0 | 303,749 | ||||||
| 2.08 | Denton USSC | WFB | 0 | 429,983 | TTM 5/31/2018 | 633,498 | 253,884 | 379,614 | 0 | 379,614 | Actual 2017 | 659,921 | 258,237 | 401,684 | 0 | 401,684 | ||||||
| 2.09 | Floresville USSC | WFB | 0 | 323,252 | TTM 5/31/2018 | 503,355 | 187,429 | 315,926 | 0 | 315,926 | Actual 2017 | 484,980 | 175,816 | 309,164 | 0 | 309,164 | ||||||
| 2.10 | Blanco USSC | WFB | 0 | 303,972 | TTM 5/31/2018 | 545,690 | 254,715 | 290,975 | 0 | 290,975 | Actual 2017 | 523,490 | 210,046 | 313,444 | 0 | 313,444 | ||||||
| 2.11 | Houston Hinman USSC | WFB | 0 | 27,357 | TTM 5/31/2018 | 295,014 | 257,606 | 37,408 | 0 | 37,408 | Actual 2017 | 353,760 | 250,780 | 102,980 | 0 | 102,980 | ||||||
| 2.12 | Ocala USSC | WFB | 0 | 134,978 | TTM 5/31/2018 | 298,931 | 160,438 | 138,493 | 0 | 138,493 | Actual 2017 | 304,250 | 157,900 | 146,350 | 0 | 146,350 | ||||||
| 3 | Parkway Center | CIIICM | 0 | 4,581,637 | Actual 2017 | 8,890,833 | 4,558,824 | 4,332,009 | 0 | 4,332,009 | Actual 2016 | 7,911,012 | 4,821,709 | 3,089,303 | 0 | 3,089,303 | ||||||
| 4 | 1801 L Street | WFB | 0 | 2,973,148 | Actual 2017 | 4,620,919 | 1,669,129 | 2,951,790 | 0 | 2,951,790 | Actual 2016 | 4,418,917 | 1,667,754 | 2,751,164 | 0 | 2,751,164 | ||||||
| 5 | ExchangeRight Net Leased Portfolio #21 | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 5.01 | Walgreens - Yorktown | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 5.02 | Hobby Lobby - Birmingham | Barclays | NAV | NAV | ||||||||||||||||||
| 5.03 | Fresenius Medical Care - Belpre | Barclays | NAV | NAV | ||||||||||||||||||
| 5.04 | Tractor Supply - Hollywood | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 5.05 | Tractor Supply - Chesapeake | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 5.06 | Fresenius Medical Care - Chicago | Barclays | NAV | NAV | ||||||||||||||||||
| 5.07 | Walgreens - Valrico | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 5.08 | Tractor Supply - Scott | Barclays | NAV | NAV | ||||||||||||||||||
| 5.09 | Dollar General - Harvey | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 5.10 | Fresenius Medical Care - Hammond | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 5.11 | Walgreens - Huber Heights | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 5.12 | Dollar General - Reynoldsburg | Barclays | NAV | NAV | ||||||||||||||||||
| 5.13 | Dollar General - Amherst | Barclays | NAV | NAV | ||||||||||||||||||
| 5.14 | Dollar General - Louisville | Barclays | NAV | NAV | ||||||||||||||||||
| 5.15 | Dollar General - Mandeville | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 5.16 | Advance Auto Parts - Gillette | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 5.17 | Napa Auto Parts - McHenry | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 5.18 | O’Reilly Auto Parts - Knoxville | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 5.19 | Dollar General - Warren | Barclays | ||||||||||||||||||||
| 5.20 | Napa Auto Parts - Crystal Lake | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 6 | Mission Center | WFB | 0 | 2,515,160 | Actual 2016 | 3,366,396 | 1,470,115 | 1,896,281 | 0 | 1,896,281 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 7 | Center Pointe Plaza II | Barclays | 0 | 3,404,914 | Actual 2017 | 4,255,270 | 815,924 | 3,439,346 | 0 | 3,439,346 | Actual 2016 | 4,519,228 | 761,974 | 3,757,254 | 0 | 3,757,254 | ||||||
| 8 | Addison Ridge Apartments - Phase II | RMF | 0 | 1,856,564 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 9 | Citadel Self Storage | RMF | 0 | 2,136,329 | Actual 2017 | 2,872,908 | 852,606 | 2,020,302 | 0 | 2,020,302 | Actual 2016 | 2,610,249 | 794,159 | 1,816,090 | 0 | 1,816,090 | ||||||
| 10 | 181 Fremont Street | Barclays | ||||||||||||||||||||
| 11 | CoolSprings Galleria | WFB | 0 | 20,678,073 | Actual 2016 | 30,477,106 | 10,176,949 | 20,300,157 | 0 | 20,300,157 | Actual 2015 | 27,089,106 | 9,072,495 | 18,016,611 | 0 | 18,016,611 | ||||||
| 12 | Pueblo MHC Portfolio | RMF | 0 | 1,701,269 | Actual 2017 | 2,634,276 | 951,151 | 1,683,125 | 0 | 1,683,125 | Actual 2016 | 2,609,255 | 937,262 | 1,671,993 | 0 | 1,671,993 | ||||||
| 12.01 | Sunset Country MHC | RMF | 0 | 559,971 | Actual 2017 | 854,965 | 291,741 | 563,224 | 0 | 563,224 | Actual 2016 | 843,382 | 285,456 | 557,926 | 0 | 557,926 | ||||||
| 12.02 | Oakwood Estates MHC | RMF | 0 | 611,995 | Actual 2017 | 1,071,611 | 467,951 | 603,660 | 0 | 603,660 | Actual 2016 | 1,042,713 | 463,951 | 578,762 | 0 | 578,762 | ||||||
| 12.03 | Oasis MHC | RMF | 0 | 529,302 | Actual 2017 | 707,700 | 191,459 | 516,241 | 0 | 516,241 | Actual 2016 | 723,160 | 187,854 | 535,306 | 0 | 535,306 | ||||||
| 13 | Roseville Corporate Center | WFB | 0 | 1,853,452 | Actual 2017 | 2,175,284 | 778,261 | 1,397,023 | 0 | 1,397,023 | Actual 2016 | 2,112,356 | 771,300 | 1,341,057 | 0 | 1,341,057 | ||||||
| 14 | Montclair East | RMF | 0 | 606,157 | Actual 2017 | 1,075,280 | 441,565 | 633,715 | 0 | 633,715 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 15 | Embassy Suites Tucson, AZ | Barclays | 0 | 2,069,720 | 156 | 131 | Actual 2017 | 5,807,956 | 3,962,320 | 1,845,636 | 0 | 1,845,636 | 153 | 125 | Actual 2016 | 5,212,037 | 3,595,219 | 1,616,818 | 0 | 1,616,818 | 139 | 114 |
| 16 | Amcor Industrial Center | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 17 | Evans Self Storage Portfolio | Barclays | 0 | 1,167,434 | Actual 2017 | 1,502,097 | 382,914 | 1,119,183 | 0 | 1,119,183 | Actual 2016 | 1,337,892 | 352,146 | 985,746 | 0 | 985,746 | ||||||
| 17.01 | Blanchard; Evans I | Barclays | 0 | 906,717 | Actual 2017 | 1,160,831 | 269,966 | 890,865 | 0 | 890,865 | Actual 2016 | 1,131,700 | 260,228 | 871,472 | 0 | 871,472 | ||||||
| 17.02 | Evans II | Barclays | 0 | 260,717 | Actual 2017 | 341,266 | 112,948 | 228,318 | 0 | 228,318 | Actual 2016 | 206,192 | 91,918 | 114,274 | 0 | 114,274 | ||||||
| 18 | Flats at East Bank | RMF | 0 | 6,030,699 | Actual 2017 | 7,723,421 | 2,012,411 | 5,711,010 | 0 | 5,711,010 | Actual 2016 | 7,662,241 | 1,836,663 | 5,825,578 | 0 | 5,825,578 | ||||||
| 19 | Tarheel MHC Portfolio | RMF | 0 | 1,165,477 | Actual 2017 | 1,625,143 | 473,154 | 1,151,988 | 0 | 1,151,988 | Actual 2016 | 1,541,247 | 467,404 | 1,073,844 | 0 | 1,073,844 | ||||||
| 19.01 | Cedar Grove | RMF | 0 | 313,396 | Actual 2017 | 439,156 | 123,266 | 315,889 | 0 | 315,889 | Actual 2016 | 416,045 | 110,989 | 305,056 | 0 | 305,056 | ||||||
| 19.02 | Vandemere | RMF | 0 | 244,003 | Actual 2017 | 293,370 | 57,638 | 235,731 | 0 | 235,731 | Actual 2016 | 279,629 | 61,730 | 217,899 | 0 | 217,899 | ||||||
| 19.03 | Parkwood | RMF | 0 | 217,764 | Actual 2017 | 359,725 | 144,367 | 215,358 | 0 | 215,358 | Actual 2016 | 348,262 | 143,975 | 204,287 | 0 | 204,287 | ||||||
| 19.04 | Colonial | RMF | 0 | 227,113 | Actual 2017 | 283,299 | 60,393 | 222,907 | 0 | 222,907 | Actual 2016 | 261,129 | 65,229 | 195,900 | 0 | 195,900 | ||||||
| 19.05 | Lambeth | RMF | 0 | 163,201 | Actual 2017 | 249,593 | 87,489 | 162,103 | 0 | 162,103 | Actual 2016 | 236,182 | 85,481 | 150,701 | 0 | 150,701 | ||||||
| 20 | Holiday Inn Express & Suites - Sumner, WA | Barclays | 0 | 1,628,696 | 124 | 99 | Actual 2017 | 4,043,412 | 2,436,603 | 1,606,809 | 0 | 1,606,809 | 123 | 97 | Actual 2016 | 3,675,517 | 2,273,571 | 1,401,946 | 0 | 1,401,946 | 117 | 88 |
| 21 | 2900 McLane Road | WFB | 0 | 1,217,098 | Actual 2017 | 1,302,836 | 86,332 | 1,216,505 | 0 | 1,216,505 | Actual 2016 | 1,412,958 | 74,741 | 1,338,217 | 0 | 1,338,217 | ||||||
| 22 | Bond Street Fund 16 | WFB | 0 | 1,056,920 | Actual 2017 | 1,261,781 | 248,226 | 1,013,555 | 0 | 1,013,555 | Various | 845,873 | 179,177 | 666,696 | 0 | 666,696 | ||||||
| 22.01 | Smyrna | WFB | 0 | 420,703 | Actual 2017 | 502,499 | 92,744 | 409,756 | 0 | 409,756 | Actual 2016 | 482,865 | 89,909 | 392,956 | 0 | 392,956 | ||||||
| 22.02 | Shops At Eastchase | WFB | 0 | 318,405 | Actual 2017 | 390,902 | 90,087 | 300,815 | 0 | 300,815 | Actual 2016 | 363,008 | 89,268 | 273,740 | 0 | 273,740 | ||||||
| 22.03 | 271 Indian Lake Boulevard | WFB | 0 | 317,811 | Actual 2017 | 368,380 | 65,395 | 302,985 | 0 | 302,985 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 23 | Springhill Suites - Lancaster, CA | Barclays | 0 | 1,365,823 | 125 | 93 | Actual 2017 | 3,034,853 | 1,866,761 | 1,168,092 | 0 | 1,168,092 | 124 | 87 | Actual 2016 | 2,918,579 | 1,801,041 | 1,117,538 | 0 | 1,117,538 | 112 | 75 |
| 24 | Medical Towers at Sawyer Ranch | Barclays | 0 | 783,823 | Actual 2017 | 996,237 | 256,411 | 739,826 | 0 | 739,826 | ||||||||||||
| 25 | Manito Shopping Center | Barclays | 0 | 1,221,601 | Actual 2017 | 1,594,067 | 391,483 | 1,202,584 | 0 | 1,202,584 | Actual 2016 | 1,446,851 | 351,403 | 1,095,448 | 0 | 1,095,448 | ||||||
| 26 | Securitas Office | CIIICM | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 27 | 5800 North Course Office | CIIICM | 0 | 1,384,956 | Actual 2016 | 1,384,956 | 0 | 1,384,956 | 0 | 1,384,956 | Actual 2015 | 1,384,956 | 0 | 1,384,956 | 0 | 1,384,956 | ||||||
| 28 | 63-37/27 108th Street | WFB | 0 | 650,031 | Actual 2017 | 962,499 | 313,008 | 649,491 | 0 | 649,491 | Actual 2016 | 901,299 | 286,711 | 614,588 | 0 | 614,588 | ||||||
| 29 | Goldmine Self Storage | CIIICM | 0 | 837,868 | Annualized 6 4/30/2018 | 886,569 | 146,754 | 739,815 | 0 | 739,815 | Actual 2017 | 633,425 | 109,712 | 523,713 | 0 | 523,713 | ||||||
| 30 | Hampton Inn Omaha West Dodge Road Old Mill | WFB | 0 | 891,320 | 112 | 72 | Actual 2017 | 2,893,868 | 2,012,473 | 881,395 | 0 | 881,395 | 112 | 70 | Actual 2016 | 2,885,466 | 1,990,743 | 894,723 | 0 | 894,723 | 115 | 70 |
| 31 | Shops at Cross Creek II | Barclays | 0 | 506,065 | Actual 2017 | 502,651 | 85,501 | 417,150 | 0 | 417,150 | Actual 2016 | 31,040 | 433 | 30,607 | 0 | 30,607 | ||||||
| 32 | RC Plaza | WFB | 0 | 659,597 | Actual 2017 | 798,190 | 224,039 | 574,152 | 0 | 574,152 | Actual 2016 | 888,950 | 186,951 | 701,999 | 0 | 701,999 | ||||||
| 33 | Nut Tree Shopping Center | WFB | 0 | 632,291 | Actual 2017 | 907,052 | 266,713 | 640,339 | 0 | 640,339 | Actual 2016 | 856,496 | 294,621 | 561,875 | 0 | 561,875 | ||||||
| 34 | Affordable Storage Woodlands | CIIICM | 0 | 559,124 | Actual 2016 | 760,871 | 225,645 | 535,226 | 0 | 535,226 | Actual 2015 | 731,383 | 215,460 | 515,923 | 0 | 515,923 | ||||||
| 35 | Citi Bank - Chicago | RMF | 0 | 523,710 | Actual 2016 | 583,350 | 82,409 | 500,941 | 0 | 500,941 | Actual 2015 | 530,862 | 74,559 | 456,303 | 0 | 456,303 | ||||||
| 36 | The Shops at Vacaville Crossings | WFB | 0 | 433,960 | TTM 6/30/2017 | 513,116 | 200,331 | 312,786 | 0 | 312,786 | TTM 6/30/2016 | 472,804 | 169,930 | 302,874 | 0 | 302,874 | ||||||
| 37 | Keyway Apartments | CIIICM | 0 | 460,326 | Actual 2017 | 634,301 | 172,347 | 461,954 | 0 | 461,954 | Actual 2016 | 512,683 | 187,283 | 325,400 | 0 | 325,400 | ||||||
| 38 | Steelbrook Plaza | CIIICM | 0 | 396,911 | Actual 2017 | 657,238 | 298,984 | 358,254 | 0 | 358,254 | Actual 2016 | 595,561 | 245,391 | 350,170 | 0 | 350,170 | ||||||
| 39 | Plaza at Mableton | CIIICM | 0 | 419,723 | Actual 2017 | 554,793 | 160,923 | 393,870 | 0 | 393,870 | Actual 2016 | 560,102 | 192,826 | 367,276 | 0 | 367,276 | ||||||
| 40 | La Quinta Batavia | CIIICM | 0 | 475,013 | 93 | 69 | Actual 2017 | 1,267,528 | 853,985 | 413,543 | 0 | 413,543 | 95 | 67 | Actual 2016 | 1,185,408 | 764,880 | 420,528 | 0 | 420,528 | 95 | 63 |
| 41 | Shops at Waycross | CIIICM | 0 | 318,630 | Actual 2016 | 201,626 | 55,719 | 145,906 | 0 | 145,906 | Actual 2015 | 175,480 | 44,054 | 131,426 | 0 | 131,426 | ||||||
| 42 | Whispering Pines | CIIICM | 1,302 | 366,595 | Actual 2017 | 710,817 | 355,026 | 355,791 | 1,302 | 354,489 | Actual 2016 | 669,979 | 314,266 | 355,714 | 0 | 355,714 | ||||||
| 43 | Rio Grande MHP | CIIICM | 0 | 264,125 | Actual 2017 | 369,894 | 113,378 | 256,516 | 0 | 256,516 | Actual 2016 | 369,064 | 117,782 | 251,281 | 0 | 251,281 | ||||||
| 44 | 189 Court Street | WFB | 0 | 220,601 | Actual 2017 | 232,412 | 13,032 | 219,380 | 0 | 219,380 | Actual 2016 | 219,246 | 11,945 | 207,301 | 0 | 207,301 | ||||||
| 45 | Economy SS Portfolio | CIIICM | 0 | 225,710 | Actual 2017 | 303,170 | 86,583 | 216,587 | 0 | 216,587 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 45.01 | Economy SS Raleigh | CIIICM | 0 | 140,674 | Actual 2017 | 183,301 | 42,089 | 141,212 | 0 | 141,212 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 45.02 | Economy SS Clayton | CIIICM | 0 | 85,037 | Actual 2017 | 119,869 | 44,494 | 75,375 | 0 | 75,375 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
| 46 | Security Storage | CIIICM | 0 | 212,346 | Actual 2017 | 308,736 | 100,372 | 208,365 | 0 | 208,365 | Actual 2016 | 292,880 | 86,116 | 206,764 | 0 | 206,764 | ||||||
| 47 | Juniper Hilltop MHP | CIIICM | 0 | 191,088 | Annualized 10 12/30/2017 | 249,290 | 87,022 | 162,268 | 0 | 162,268 | Actual 2016 | 248,219 | 79,430 | 168,789 | 0 | 168,789 | ||||||
| 48 | Winding Creek MHC | CIIICM | 500 | 151,637 | Actual 2017 | 277,277 | 133,748 | 143,528 | 175 | 143,353 | Actual 2016 | 163,856 | 110,530 | 53,326 | 0 | 53,326 | ||||||
| 49 | Cape Canaveral MHP | CIIICM | 0 | 87,049 | Actual 2017 | 161,857 | 74,951 | 86,906 | 0 | 86,906 | Actual 2016 | 154,505 | 73,268 | 81,237 | 0 | 81,237 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Mortgage Loan Seller | Master Lease (Y/N) | Largest Tenant Name | Largest Tenant Sq. Ft. | Largest Tenant % of NRA |
Largest Tenant Exp. Date | 2nd Largest Tenant Name | 2nd Largest Tenant Sq. Ft. | 2nd
Largest Tenant % of NRA |
2nd Largest Tenant Exp. Date | 3rd Largest Tenant Name | 3rd Largest Tenant Sq. Ft. | 3rd
Largest Tenant % of NRA |
3rd Largest Tenant Exp. Date | 4th Largest Tenant Name | 4th Largest Tenant Sq. Ft. | 4th
Largest Tenant % of NRA |
4th Largest Tenant Exp. Date |
| 1 | Village at Leesburg | WFB | N | Wegmans (Ground Lease) | 142,692 | 26.1% | 7/31/2034 | Cobb Theatres | 63,564 | 11.6% | 12/31/2028 | LA Fitness | 45,000 | 8.2% | 3/31/2026 | Bowlero | 21,564 | 3.9% | 3/31/2027 |
| 2 | Westport Self Storage Portfolio | WFB | N | ||||||||||||||||
| 2.01 | San Antonio/Boerne USSC | WFB | N | ||||||||||||||||
| 2.02 | Fort Worth USSC | WFB | N | ||||||||||||||||
| 2.03 | Grissom USSC | WFB | N | ||||||||||||||||
| 2.04 | Laredo USSC | WFB | N | ||||||||||||||||
| 2.05 | Austin USSC | WFB | N | ||||||||||||||||
| 2.06 | Tampa USSC | WFB | N | ||||||||||||||||
| 2.07 | Harker Heights USSC | WFB | N | ||||||||||||||||
| 2.08 | Denton USSC | WFB | N | ||||||||||||||||
| 2.09 | Floresville USSC | WFB | N | ||||||||||||||||
| 2.10 | Blanco USSC | WFB | N | ||||||||||||||||
| 2.11 | Houston Hinman USSC | WFB | N | ||||||||||||||||
| 2.12 | Ocala USSC | WFB | N | ||||||||||||||||
| 3 | Parkway Center | CIIICM | N | Quest Diagnostics PA | 136,197 | 23.1% | 11/30/2029 | McKesson | 49,413 | 8.4% | 12/31/2022 | County of Allegheny | 38,853 | 6.6% | 6/30/2032 | Alorica | 38,354 | 6.5% | 10/31/2023 |
| 4 | 1801 L Street | WFB | N | ||||||||||||||||
| 5 | ExchangeRight Net Leased Portfolio #21 | Barclays | N | Various | Various | Various | Various | ||||||||||||
| 5.01 | Walgreens - Yorktown | Barclays | N | Walgreens | 14,739 | 100.0% | 5/31/2033 | ||||||||||||
| 5.02 | Hobby Lobby - Birmingham | Barclays | N | Hobby Lobby | 55,000 | 100.0% | 4/30/2032 | ||||||||||||
| 5.03 | Fresenius Medical Care - Belpre | Barclays | N | Fresenius Medical Care | 7,516 | 100.0% | 11/30/2032 | ||||||||||||
| 5.04 | Tractor Supply - Hollywood | Barclays | N | Tractor Supply | 20,097 | 100.0% | 3/1/2028 | ||||||||||||
| 5.05 | Tractor Supply - Chesapeake | Barclays | N | Tractor Supply | 19,097 | 100.0% | 4/30/2028 | ||||||||||||
| 5.06 | Fresenius Medical Care - Chicago | Barclays | N | Fresenius Medical Care | 9,396 | 100.0% | 12/31/2032 | ||||||||||||
| 5.07 | Walgreens - Valrico | Barclays | N | Walgreens | 15,930 | 100.0% | 11/30/2029 | ||||||||||||
| 5.08 | Tractor Supply - Scott | Barclays | N | Tractor Supply | 19,097 | 100.0% | 10/20/2032 | ||||||||||||
| 5.09 | Dollar General - Harvey | Barclays | N | Dollar General | 12,406 | 100.0% | 4/30/2028 | ||||||||||||
| 5.10 | Fresenius Medical Care - Hammond | Barclays | N | Fresenius Medical Care | 6,834 | 100.0% | 9/30/2027 | ||||||||||||
| 5.11 | Walgreens - Huber Heights | Barclays | N | Walgreens | 13,905 | 100.0% | 6/30/2028 | ||||||||||||
| 5.12 | Dollar General - Reynoldsburg | Barclays | N | Dollar General | 7,489 | 100.0% | 1/31/2033 | ||||||||||||
| 5.13 | Dollar General - Amherst | Barclays | N | Dollar General | 9,026 | 100.0% | 1/31/2033 | ||||||||||||
| 5.14 | Dollar General - Louisville | Barclays | N | Dollar General | 9,026 | 100.0% | 11/30/2032 | ||||||||||||
| 5.15 | Dollar General - Mandeville | Barclays | N | Dollar General | 9,026 | 100.0% | 9/30/2027 | ||||||||||||
| 5.16 | Advance Auto Parts - Gillette | Barclays | N | Advance Auto Parts | 7,000 | 100.0% | 5/31/2032 | ||||||||||||
| 5.17 | Napa Auto Parts - McHenry | Barclays | N | Napa Auto Parts | 7,000 | 100.0% | 4/5/2038 | ||||||||||||
| 5.18 | O’Reilly Auto Parts - Knoxville | Barclays | N | O’Reilly Auto Parts | 6,500 | 100.0% | 4/14/2028 | ||||||||||||
| 5.19 | Dollar General - Warren | Barclays | N | Dollar General | 7,545 | 100.0% | 1/31/2033 | ||||||||||||
| 5.20 | Napa Auto Parts - Crystal Lake | Barclays | N | Napa Auto Parts | 7,000 | 100.0% | 4/5/2038 | ||||||||||||
| 6 | Mission Center | WFB | N | County of San Diego | 53,006 | 28.9% | 5/31/2026 | Azusa Pacific | 47,234 | 25.8% | 3/31/2028 | Haley & Aldrich | 9,910 | 5.4% | 12/31/2022 | American Cancer Society | 6,653 | 3.6% | 1/31/2022 |
| 7 | Center Pointe Plaza II | Barclays | N | Johnny Janosik | 30,000 | 16.0% | 5/14/2028 | Petsmart, Inc. | 20,063 | 10.7% | 5/31/2027 | La-Z-Boy Incorporated | 18,000 | 9.6% | 3/31/2021 | Golf Galaxy | 15,000 | 8.0% | 1/31/2021 |
| 8 | Addison Ridge Apartments - Phase II | RMF | N | ||||||||||||||||
| 9 | Citadel Self Storage | RMF | N | ||||||||||||||||
| 10 | 181 Fremont Street | Barclays | N | Facebook, Inc. | 436,332 | 100.0% | 2/28/2031 | ||||||||||||
| 11 | CoolSprings Galleria | WFB | N | Belk | 132,621 | 20.7% | 1/31/2030 | Belk Men’s and Kid’s | 50,458 | 7.9% | 1/31/2030 | H&M | 23,644 | 3.7% | 1/31/2026 | Kings Bowl | 22,678 | 3.5% | 1/31/2026 |
| 12 | Pueblo MHC Portfolio | RMF | N | ||||||||||||||||
| 12.01 | Sunset Country MHC | RMF | N | ||||||||||||||||
| 12.02 | Oakwood Estates MHC | RMF | N | ||||||||||||||||
| 12.03 | Oasis MHC | RMF | N | ||||||||||||||||
| 13 | Roseville Corporate Center | WFB | N | Umpqua Bank | 16,162 | 14.8% | 2/28/2025 | Philadelphia Insurance/Maguire Insurance | 14,119 | 12.9% | 12/31/2024 | Merrill, Lynch, Pierce, Fenner & Smith Incorporated | 12,442 | 11.4% | 8/31/2022 | Bank of America | 10,242 | 9.4% | 1/31/2020 |
| 14 | Montclair East | RMF | N | Ross Stores | 41,623 | 30.7% | 2/28/2028 | dd’s Discounts | 24,000 | 17.7% | 1/31/2024 | Fallas Discount Stores | 22,500 | 16.6% | 1/31/2023 | Five Below, Inc. | 12,652 | 9.3% | 12/31/2027 |
| 15 | Embassy Suites Tucson, AZ | Barclays | N | ||||||||||||||||
| 16 | Amcor Industrial Center | Barclays | N | AMCOR | 201,810 | 100.0% | 5/31/2033 | ||||||||||||
| 17 | Evans Self Storage Portfolio | Barclays | N | ||||||||||||||||
| 17.01 | Blanchard; Evans I | Barclays | N | ||||||||||||||||
| 17.02 | Evans II | Barclays | N | ||||||||||||||||
| 18 | Flats at East Bank | RMF | N | Punch Bowl Social | 19,746 | 8193.4% | 9/18/2030 | Rascal Flatts | 10,287 | 4268.5% | 11/1/2025 | Thirsty Dog Brewery | 8,583 | 3561.4% | 10/19/2027 | Big Bang | 4,722 | 1959.3% | 8/6/2025 |
| 19 | Tarheel MHC Portfolio | RMF | N | ||||||||||||||||
| 19.01 | Cedar Grove | RMF | N | ||||||||||||||||
| 19.02 | Vandemere | RMF | N | ||||||||||||||||
| 19.03 | Parkwood | RMF | N | ||||||||||||||||
| 19.04 | Colonial | RMF | N | ||||||||||||||||
| 19.05 | Lambeth | RMF | N | ||||||||||||||||
| 20 | Holiday Inn Express & Suites - Sumner, WA | Barclays | N | ||||||||||||||||
| 21 | 2900 McLane Road | WFB | N | PaperWorks | 496,200 | 100.0% | 12/31/2032 | ||||||||||||
| 22 | Bond Street Fund 16 | WFB | N | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various |
| 22.01 | Smyrna | WFB | N | Bank of Nashville | 3,500 | 23.8% | 2/28/2027 | Sun Tan City | 2,673 | 18.2% | 1/31/2024 | Batteries Plus | 2,319 | 15.8% | 7/24/2021 | UPS Store | 1,500 | 10.2% | 10/12/2021 |
| 22.02 | Shops At Eastchase | WFB | N | Urban Cookhouse | 3,000 | 18.7% | 9/30/2025 | Dixie Pride Inc/dba Bama | 2,500 | 15.6% | 8/31/2021 | Little Donkey Eastchase | 2,500 | 15.6% | 4/30/2022 | Alfa Mutual Insurance Co | 2,000 | 12.5% | 2/28/2020 |
| 22.03 | 271 Indian Lake Boulevard | WFB | N | First Watch | 3,600 | 31.3% | 12/31/2024 | Apex Endodontics | 3,120 | 27.1% | 2/28/2027 | Pie Five Pizza Co. | 2,800 | 24.3% | 1/31/2025 | Casa Blanca Nail Bar | 2,000 | 17.4% | 11/30/2024 |
| 23 | Springhill Suites - Lancaster, CA | Barclays | N | ||||||||||||||||
| 24 | Medical Towers at Sawyer Ranch | Barclays | N | Heart of Texas Eye Institute | 6,214 | 16.4% | 7/31/2026 | Lewis Family Medicine and Urgent Care | 5,105 | 13.5% | 12/31/2026 | River City Docs Orthopedics | 3,995 | 10.5% | 8/31/2026 | Sanova Dermatology | 3,891 | 10.3% | 9/30/2026 |
| 25 | Manito Shopping Center | Barclays | N | Rosauer’s Super 1 Foods | 52,500 | 41.4% | 12/31/2025 | Ross Dress for Less | 27,690 | 21.8% | 1/31/2022 | Rite Aid | 21,361 | 16.8% | 4/30/2025 | Sola Salon | 6,659 | 5.2% | 10/31/2026 |
| 26 | Securitas Office | CIIICM | N | Securitas Electronic Security, Inc. | 67,352 | 100.0% | 6/30/2028 | ||||||||||||
| 27 | 5800 North Course Office | CIIICM | N | Alltran Financial, LP | 78,450 | 100.0% | 12/31/2025 | ||||||||||||
| 28 | 63-37/27 108th Street | WFB | N | Rite Aid of New York, Inc. | 9,600 | 60.0% | 11/30/2021 | Na & Sang Produce Inc. | 2,720 | 17.0% | 3/31/2020 | Reiss Cleaners, Inc. | 1,280 | 8.0% | 7/31/2019 | RM & M Pizza Corp. | 1,280 | 8.0% | 1/31/2025 |
| 29 | Goldmine Self Storage | CIIICM | N | ||||||||||||||||
| 30 | Hampton Inn Omaha West Dodge Road Old Mill | WFB | N | ||||||||||||||||
| 31 | Shops at Cross Creek II | Barclays | N | Golden Eagle | 3,737 | 16.9% | 6/30/2022 | Beat Strong Fitness & Nutrition | 3,180 | 14.4% | 11/30/2021 | Big Paulie’s Pizza | 2,833 | 12.8% | 5/31/2022 | Em’s Vietnamese Cuisine | 2,200 | 9.9% | 11/30/2022 |
| 32 | RC Plaza | WFB | N | TLC Pet Food and Supplies | 4,783 | 12.8% | 8/31/2022 | Foothill Carpet Flooring | 2,808 | 7.5% | 4/30/2020 | Tai Pan House | 2,808 | 7.5% | 8/31/2021 | Stevie Dee’s Café | 2,434 | 6.5% | 4/30/2022 |
| 33 | Nut Tree Shopping Center | WFB | N | Buckhorn Grill | 3,056 | 21.8% | 2/28/2025 | Noodles & Company | 2,659 | 19.0% | 1/31/2025 | Habit Burger | 2,629 | 18.8% | 12/31/2024 | Pieology Pizzeria | 2,278 | 16.3% | 4/30/2025 |
| 34 | Affordable Storage Woodlands | CIIICM | N | ||||||||||||||||
| 35 | Citi Bank - Chicago | RMF | N | Citibank | 7,200 | 100.0% | 5/31/2026 | ||||||||||||
| 36 | The Shops at Vacaville Crossings | WFB | N | Golden One | 4,000 | 25.8% | 6/30/2021 | University of Beer | 3,000 | 19.3% | 9/30/2027 | Kids Care Dental | 2,513 | 16.2% | 8/17/2022 | Massage Envy | 2,400 | 15.5% | 10/31/2024 |
| 37 | Keyway Apartments | CIIICM | N | ||||||||||||||||
| 38 | Steelbrook Plaza | CIIICM | N | Universal Gym & Fitness | 11,800 | 27.2% | 11/30/2024 | Dollar General | 9,607 | 22.2% | 3/31/2022 | Lepage Bakeries | 4,900 | 11.3% | 4/30/2024 | Marios Pizza | 4,100 | 9.5% | 3/31/2021 |
| 39 | Plaza at Mableton | CIIICM | N | All American Quality Foods, INC | 43,207 | 68.2% | 12/31/2026 | Robert & Shenita Mitchell | 3,050 | 4.8% | 7/31/2022 | Craig D.Swiger, DMD, P.C. | 2,400 | 3.8% | 5/31/2021 | Sukar & Sons of North Georgia | 2,000 | 3.2% | 11/30/2022 |
| 40 | La Quinta Batavia | CIIICM | N | ||||||||||||||||
| 41 | Shops at Waycross | CIIICM | N | Aaron’s Rents | 6,842 | 39.0% | 9/30/2026 | Aspen Dental Management | 3,500 | 20.0% | 10/31/2026 | Ultimate Audio | 3,274 | 18.7% | 8/31/2021 | Highway 55 Burgers, Shakes & Fries | 2,520 | 14.4% | 2/28/2027 |
| 42 | Whispering Pines | CIIICM | N | ||||||||||||||||
| 43 | Rio Grande MHP | CIIICM | N | ||||||||||||||||
| 44 | 189 Court Street | WFB | N | Matt Cohen & Shayna Pilnick | 1,200 | 40.0% | 5/31/2019 | Erin Keane & Dan Fitzgerald | 900 | 30.0% | 9/30/2018 | Madcadi Inc., dba Jacadi Paris | 900 | 30.0% | 6/11/2025 | ||||
| 45 | Economy SS Portfolio | CIIICM | N | ||||||||||||||||
| 45.01 | Economy SS Raleigh | CIIICM | N | ||||||||||||||||
| 45.02 | Economy SS Clayton | CIIICM | N | ||||||||||||||||
| 46 | Security Storage | CIIICM | N | TC Party Rentals | 4,500 | 8.3% | 2/28/2031 | Mold Matters | 2,300 | 4.2% | 3/31/2030 | Great Lakes Home Healthcare | 2,075 | 3.8% | 2/28/2031 | Modified Metals | 1,205 | 2.2% | 3/31/2028 |
| 47 | Juniper Hilltop MHP | CIIICM | N | ||||||||||||||||
| 48 | Winding Creek MHC | CIIICM | N | ||||||||||||||||
| 49 | Cape Canaveral MHP | CIIICM | N |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Mortgage Loan Seller | 5th Largest Tenant Name | 5th Largest Tenant Sq. Ft. | 5th
Largest Tenant % of NRA |
5th Largest Tenant Exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | Seismic Report Date | Seismic PML % | Seismic Insurance Required (Y/N) | Terrorism Insurance (Y/N) | Loan Purpose | Engineering Escrow / Deferred Maintenance ($) | Tax Escrow (Initial) | Monthly Tax Escrow ($) | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | Insurance Escrow (Initial) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty |
| 1 | Village at Leesburg | WFB | Atomic Trampoline | 16,653 | 3.0% | 8/31/2026 | 2/23/2018 | 2/23/2018 | N | Y | Recapitalization | 28,125 | 560,062 | 112,013 | Cash | 0 | Springing | ||||||
| 2 | Westport Self Storage Portfolio | WFB | 4/30/2018 | 4/30/2018 | N | Y | Refinance | 74,520 | 0 | Springing | 0 | Springing | |||||||||||
| 2.01 | San Antonio/Boerne USSC | WFB | 4/30/2018 | 4/30/2018 | N | Y | |||||||||||||||||
| 2.02 | Fort Worth USSC | WFB | 4/30/2018 | 4/30/2018 | N | Y | |||||||||||||||||
| 2.03 | Grissom USSC | WFB | 4/30/2018 | 4/30/2018 | N | Y | |||||||||||||||||
| 2.04 | Laredo USSC | WFB | 4/30/2018 | 4/30/2018 | N | Y | |||||||||||||||||
| 2.05 | Austin USSC | WFB | 4/30/2018 | 4/30/2018 | N | Y | |||||||||||||||||
| 2.06 | Tampa USSC | WFB | 4/30/2018 | 4/30/2018 | N | Y | |||||||||||||||||
| 2.07 | Harker Heights USSC | WFB | 4/30/2018 | 4/30/2018 | N | Y | |||||||||||||||||
| 2.08 | Denton USSC | WFB | 4/30/2018 | 4/30/2018 | N | Y | |||||||||||||||||
| 2.09 | Floresville USSC | WFB | 4/30/2018 | 4/30/2018 | N | Y | |||||||||||||||||
| 2.10 | Blanco USSC | WFB | 4/30/2018 | 4/30/2018 | N | Y | |||||||||||||||||
| 2.11 | Houston Hinman USSC | WFB | 4/30/2018 | 4/30/2018 | N | Y | |||||||||||||||||
| 2.12 | Ocala USSC | WFB | 4/30/2018 | 4/30/2018 | N | Y | |||||||||||||||||
| 3 | Parkway Center | CIIICM | Comcast | 18,476 | 3.1% | 6/30/2022 | 12/17/2017 | 12/18/2017 | N | Y | Refinance | 254,896 | 705,609 | 100,801 | Cash | 31,673 | 10,558 | Cash | |||||
| 4 | 1801 L Street | WFB | 4/19/2018 | 4/19/2018 | 4/19/2018 | 10.0% | N | Y | Refinance | 63,232 | 117,936 | 29,484 | Cash | 54,120 | 4,510 | Cash | |||||||
| 5 | ExchangeRight Net Leased Portfolio #21 | Barclays | Various | Various | N | Y | Acquisition | 52,133 | 68,033 | 13,633 | Cash | 1,728 | 1,728 | Cash | |||||||||
| 5.01 | Walgreens - Yorktown | Barclays | 3/8/2018 | 3/8/2018 | N | Y | |||||||||||||||||
| 5.02 | Hobby Lobby - Birmingham | Barclays | 2/9/2018 | 2/12/2018 | N | Y | |||||||||||||||||
| 5.03 | Fresenius Medical Care - Belpre | Barclays | 3/22/2018 | 3/28/2018 | N | Y | |||||||||||||||||
| 5.04 | Tractor Supply - Hollywood | Barclays | 3/27/2018 | 3/28/2018 | N | Y | |||||||||||||||||
| 5.05 | Tractor Supply - Chesapeake | Barclays | 3/5/2018 | 3/2/2018 | N | Y | |||||||||||||||||
| 5.06 | Fresenius Medical Care - Chicago | Barclays | 3/26/2018 | 3/28/2018 | N | Y | |||||||||||||||||
| 5.07 | Walgreens - Valrico | Barclays | 3/15/2018 | 3/19/2018 | N | Y | |||||||||||||||||
| 5.08 | Tractor Supply - Scott | Barclays | 3/5/2018 | 3/2/2018 | N | Y | |||||||||||||||||
| 5.09 | Dollar General - Harvey | Barclays | 3/19/2018 | 3/15/2018 | N | Y | |||||||||||||||||
| 5.10 | Fresenius Medical Care - Hammond | Barclays | 3/20/2018 | 3/21/2018 | N | Y | |||||||||||||||||
| 5.11 | Walgreens - Huber Heights | Barclays | 3/13/2018 | 3/14/2018 | N | Y | |||||||||||||||||
| 5.12 | Dollar General - Reynoldsburg | Barclays | 3/26/2018 | 3/27/2018 | N | Y | |||||||||||||||||
| 5.13 | Dollar General - Amherst | Barclays | 3/20/2018 | 3/20/2018 | N | Y | |||||||||||||||||
| 5.14 | Dollar General - Louisville | Barclays | 3/23/2018 | 3/26/2018 | N | Y | |||||||||||||||||
| 5.15 | Dollar General - Mandeville | Barclays | 2/23/2018 | 2/27/2018 | N | Y | |||||||||||||||||
| 5.16 | Advance Auto Parts - Gillette | Barclays | 1/10/2018 | 1/10/2018 | N | Y | |||||||||||||||||
| 5.17 | Napa Auto Parts - McHenry | Barclays | 3/8/2018 | 2/5/2018 | N | Y | |||||||||||||||||
| 5.18 | O’Reilly Auto Parts - Knoxville | Barclays | 3/27/2018 | 3/28/2018 | N | Y | |||||||||||||||||
| 5.19 | Dollar General - Warren | Barclays | 3/14/2018 | 3/13/2018 | N | Y | |||||||||||||||||
| 5.20 | Napa Auto Parts - Crystal Lake | Barclays | 3/7/2018 | 2/5/2018 | N | Y | |||||||||||||||||
| 6 | Mission Center | WFB | Blue Sky Network | 5,649 | 3.1% | 7/31/2022 | 4/13/2018 | 4/13/2018 | 5/11/2018 | 11.0% | N | Y | Acquisition | 632,500 | 121,395 | 40,465 | Cash | 0 | Springing | ||||
| 7 | Center Pointe Plaza II | Barclays | Firebirds of Wilmington | 7,952 | 4.2% | 6/30/2023 | 3/21/2018 | 3/16/2018 | N | Y | Refinance | 0 | 194,163 | 24,270 | Cash | 53,798 | Springing | Cash | |||||
| 8 | Addison Ridge Apartments - Phase II | RMF | 4/6/2018 | 4/13/2018 | N | Y | Refinance | 0 | 122,848 | 19,500 | Cash | 18,894 | 3,599 | Cash | |||||||||
| 9 | Citadel Self Storage | RMF | 2/26/2018 | 2/26/2018 | 5/2/2018 | 11.0% | N | Y | Refinance | 0 | 25,291 | 8,265 | Cash | 29,892 | 2,847 | Cash | |||||||
| 10 | 181 Fremont Street | Barclays | 3/6/2018 | 3/7/2018 | 3/7/2018 | 12.0% | N | Y | Refinance | 0 | 0 | 509,418 | Cash | 0 | Springing | ||||||||
| 11 | CoolSprings Galleria | WFB | Forever 21 | 18,015 | 2.8% | 11/30/2020 | 3/23/2018 | 3/21/2018 | N | Y | Refinance | 0 | 702,515 | 234,171 | Cash | 0 | Springing | ||||||
| 12 | Pueblo MHC Portfolio | RMF | Various | 4/4/2018 | N | Y | Refinance | 0 | 0 | 3,226 | Cash | 34,346 | 4,673 | Cash | |||||||||
| 12.01 | Sunset Country MHC | RMF | 4/4/2018 | 4/4/2018 | N | Y | |||||||||||||||||
| 12.02 | Oakwood Estates MHC | RMF | 4/4/2018 | 4/4/2018 | N | Y | |||||||||||||||||
| 12.03 | Oasis MHC | RMF | 4/6/2018 | 4/4/2018 | N | Y | |||||||||||||||||
| 13 | Roseville Corporate Center | WFB | Prudential Insurance Company | 9,984 | 9.1% | 2/28/2021 | 5/4/2018 | 5/3/2018 | 5/4/2018 | 4.0% | N | Y | Acquisition | 41,185 | 88,104 | 22,026 | Cash | 0 | Springing | ||||
| 14 | Montclair East | RMF | Dollar Tree | 10,385 | 7.7% | 9/30/2020 | 4/5/2018 | 4/5/2018 | 4/5/2018 | 12.0% | N | Y | Refinance | 0 | 60,818 | 14,480 | Cash | 2,061 | 654 | Cash | |||
| 15 | Embassy Suites Tucson, AZ | Barclays | 5/1/2018 | 5/2/2018 | N | Y | Refinance | 0 | 56,039 | 18,680 | Cash | 0 | Springing | ||||||||||
| 16 | Amcor Industrial Center | Barclays | 5/17/2018 | 5/21/2018 | N | Y | Acquisition | 0 | 0 | Springing | 0 | Springing | |||||||||||
| 17 | Evans Self Storage Portfolio | Barclays | 5/1/2018 | 5/1/2018 | N | Y | Acquisition | 26,375 | 33,358 | 6,672 | Cash | 2,110 | 2,110 | Cash | |||||||||
| 17.01 | Blanchard; Evans I | Barclays | 5/1/2018 | 5/1/2018 | N | Y | |||||||||||||||||
| 17.02 | Evans II | Barclays | 5/1/2018 | 5/1/2018 | N | Y | |||||||||||||||||
| 18 | Flats at East Bank | RMF | Dante’s Inferno | 4,340 | 1800.8% | 9/4/2027 | 4/2/2018 | 4/2/2018 | N | Y | Refinance | 0 | 194,558 | 48,639 | Cash | 52,646 | 5,571 | Cash | |||||
| 19 | Tarheel MHC Portfolio | RMF | Various | Various | N | Y | Acquisition | 185,485 | 56,299 | 7,660 | Cash | 4,085 | 1,945 | Cash | |||||||||
| 19.01 | Cedar Grove | RMF | 4/11/2018 | 3/27/2018 | N | Y | |||||||||||||||||
| 19.02 | Vandemere | RMF | 4/11/2018 | 3/27/2018 | N | Y | |||||||||||||||||
| 19.03 | Parkwood | RMF | 4/11/2018 | 3/27/2018 | N | Y | |||||||||||||||||
| 19.04 | Colonial | RMF | 4/16/2018 | 3/27/2018 | N | Y | |||||||||||||||||
| 19.05 | Lambeth | RMF | 4/11/2018 | 3/21/2018 | N | Y | |||||||||||||||||
| 20 | Holiday Inn Express & Suites - Sumner, WA | Barclays | 2/6/2018 | 2/5/2018 | 3/5/2018 | 9.0% | N | Y | Refinance | 0 | 10,667 | 10,667 | Cash | 2,662 | 2,662 | Cash | |||||||
| 21 | 2900 McLane Road | WFB | 5/14/2018 | 9/28/2017 | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | |||||||||||
| 22 | Bond Street Fund 16 | WFB | Various | Various | Various | Various | Various | Various | N | Y | Acquisition | 0 | 37,125 | 8,488 | Cash | 0 | Springing | ||||||
| 22.01 | Smyrna | WFB | Jersey Mikes | 1,438 | 9.8% | 10/1/2024 | 3/20/2018 | 3/20/2018 | N | Y | |||||||||||||
| 22.02 | Shops At Eastchase | WFB | Splurge | 1,978 | 12.4% | 9/30/2018 | 3/2/2018 | 3/1/2018 | N | Y | |||||||||||||
| 22.03 | 271 Indian Lake Boulevard | WFB | 3/9/2018 | 3/16/2018 | N | Y | |||||||||||||||||
| 23 | Springhill Suites - Lancaster, CA | Barclays | 3/21/2018 | 3/21/2018 | 3/29/2018 | 5.0% | N | Y | Refinance | 0 | 62,244 | 12,449 | Cash | 25,058 | 2,088 | Cash | |||||||
| 24 | Medical Towers at Sawyer Ranch | Barclays | Hill Country OBGYN | 3,493 | 9.2% | 10/31/2022 | 3/28/2018 | 3/22/2018 | N | Y | Acquisition | 0 | 30,648 | 7,662 | Cash | 954 | 954 | Cash | |||||
| 25 | Manito Shopping Center | Barclays | Spokane Teachers Credit Union (GL) | 3,400 | 2.7% | 2/28/2022 | 4/18/2018 | 4/18/2018 | N | Y | Acquisition | 12,500 | 26,420 | 13,210 | Cash | 1,817 | 1,817 | Cash | |||||
| 26 | Securitas Office | CIIICM | 12/5/2017 | 12/5/2017 | N | Y | Refinance | 17,250 | 53,616 | 10,723 | Cash | 6,118 | 2,039 | Cash | |||||||||
| 27 | 5800 North Course Office | CIIICM | 3/20/2018 | 3/20/2018 | N | Y | Acquisition | 0 | 0 | Springing | 0 | Springing | |||||||||||
| 28 | 63-37/27 108th Street | WFB | Elmhurst News Corporation | 1,120 | 7.0% | MTM | 4/19/2018 | 4/26/2018 | N | Y | Refinance | 10,000 | 0 | 21,316 | Cash | 0 | Springing | ||||||
| 29 | Goldmine Self Storage | CIIICM | 4/9/2018 | 4/9/2018 | 4/9/2018 | 4.0% | N | Y | Acquisition | 625 | 14,010 | 2,335 | Cash | 1,888 | 944 | Cash | |||||||
| 30 | Hampton Inn Omaha West Dodge Road Old Mill | WFB | 3/27/2018 | 3/27/2018 | N | Y | Refinance | 0 | 51,711 | 10,342 | Cash | 0 | Springing | ||||||||||
| 31 | Shops at Cross Creek II | Barclays | Starbucks | 1,850 | 8.4% | 6/30/2026 | 4/30/2018 | 4/30/2018 | N | Y | Refinance | 0 | 111,825 | 18,638 | Cash | 0 | Springing | ||||||
| 32 | RC Plaza | WFB | Peter Lopez | 2,360 | 6.3% | 11/30/2020 | 3/19/2018 | 1/30/2018 | 3/19/2018 | 12.0% | N | Y | Acquisition | 0 | 8,170 | 4,085 | Cash | 4,204 | 601 | Cash | |||
| 33 | Nut Tree Shopping Center | WFB | Firehouse Subs | 2,128 | 15.2% | 2/28/2023 | 3/29/2018 | 3/29/2018 | 3/29/2018 | 6.0% | N | Y | Refinance | 0 | 28,854 | 9,618 | Cash | 0 | Springing | ||||
| 34 | Affordable Storage Woodlands | CIIICM | 3/19/2018 | 2/22/2018 | N | Y | Acquisition | 13,188 | 19,239 | 6,413 | Cash | 15,580 | 2,226 | Cash | |||||||||
| 35 | Citi Bank - Chicago | RMF | 3/1/2018 | 3/1/2018 | N | Y | Refinance | 0 | 17,402 | 5,524 | Cash | 15,373 | 1,627 | Cash | |||||||||
| 36 | The Shops at Vacaville Crossings | WFB | Cali Nails | 1,200 | 7.7% | 12/31/2019 | 3/20/2018 | 3/20/2018 | 7.0% | N | Y | Acquisition | 0 | 12,162 | 6,081 | Cash | 0 | Springing | |||||
| 37 | Keyway Apartments | CIIICM | 3/28/2018 | 3/27/2018 | N | Y | Acquisition | 7,763 | 32,259 | 3,226 | Cash | 1,548 | 1,548 | Cash | |||||||||
| 38 | Steelbrook Plaza | CIIICM | Nutmeg Fine Wines & Spirits | 3,665 | 8.5% | 10/31/2020 | 3/22/2018 | 3/23/2018 | N | Y | Refinance | 1,313 | 80,492 | 16,098 | Cash | 7,252 | 2,417 | Cash | |||||
| 39 | Plaza at Mableton | CIIICM | Fashion Hibachi Japan, Inc. | 1,800 | 2.8% | 8/31/2027 | 3/5/2018 | 3/9/2018 | N | Y | Refinance | 11,614 | 25,200 | 3,150 | Cash | 3,042 | 507 | Cash | |||||
| 40 | La Quinta Batavia | CIIICM | 2/13/2018 | 2/15/2018 | N | Y | Refinance | 1,875 | 25,426 | 6,356 | Cash | 9,595 | 1,371 | Cash | |||||||||
| 41 | Shops at Waycross | CIIICM | Benchmark Physical Therapy | 1,400 | 8.0% | 1/31/2022 | 3/12/2018 | 3/12/2018 | N | Y | Acquisition | 4,375 | 14,136 | 2,356 | Cash | 300 | 300 | Cash | |||||
| 42 | Whispering Pines | CIIICM | 10/12/2017 | 10/13/2017 | N | Y | Refinance | 37,969 | 7,329 | 3,664 | Cash | 3,934 | 1,311 | Cash | |||||||||
| 43 | Rio Grande MHP | CIIICM | 4/23/2018 | 4/23/2018 | N | Y | Refinance | 4,813 | 8,646 | 1,235 | Cash | 1,480 | 493 | Cash | |||||||||
| 44 | 189 Court Street | WFB | 4/2/2018 | 3/30/2018 | N | Y | Refinance | 0 | 3,774 | 629 | Cash | 0 | Springing | ||||||||||
| 45 | Economy SS Portfolio | CIIICM | 4/24/2018 | 4/24/2018 | N | Y | Refinance | 1,250 | 8,750 | 1,750 | Cash | 428 | 428 | Cash | |||||||||
| 45.01 | Economy SS Raleigh | CIIICM | 4/24/2018 | 4/24/2018 | N | Y | |||||||||||||||||
| 45.02 | Economy SS Clayton | CIIICM | 4/24/2018 | 4/24/2018 | N | Y | |||||||||||||||||
| 46 | Security Storage | CIIICM | Norvel Derickson | 1,000 | 1.8% | 2/28/2028 | 3/14/2018 | 3/14/2018 | N | Y | Refinance | 77,125 | 29,686 | 3,298 | Cash | 7,760 | 647 | Cash | |||||
| 47 | Juniper Hilltop MHP | CIIICM | 9/13/2017 | 8/3/2017 | N | Y | Acquisition | 39,500 | 1,817 | 908 | Cash | 804 | 402 | Cash | |||||||||
| 48 | Winding Creek MHC | CIIICM | 3/20/2018 | 3/20/2018 | N | Y | Refinance | 13,000 | 13,704 | 2,284 | Cash | 1,401 | 1,401 | Cash | |||||||||
| 49 | Cape Canaveral MHP | CIIICM | 5/4/2018 | 5/4/2018 | N | Y | Refinance | 5,313 | 8,858 | 1,107 | Cash | 1,057 | 526 | Cash |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Mortgage Loan Seller | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($) | Replacement Reserve Cap ($) | Replacement Reserve Escrow - Cash or LoC | Replacement Reserve Escrow - LoC Counterparty | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) | TI/LC Reserve Cap ($) | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | Debt Service Escrow (Initial) ($) | Debt Service Escrow (Monthly) ($) | Debt Service Escrow - Cash or LoC | Debt Service Escrow - LoC Counterparty | Other Escrow I Reserve Description | Other Escrow I (Initial) ($) | Other Escrow I (Monthly) ($) | Other Escrow I Cap ($) | Other Escrow I Escrow - Cash or LoC | Other Escrow I - LoC Counterparty | Other Escrow II Reserve Description |
| 1 | Village at Leesburg | WFB | 0 | 6,801 | 244,818 | Cash | 0 | 45,894; Springing | 2,010,135 | Cash | 0 | 0 | Rent Concession Reserve | 842,933 | 0 | 0 | Cash | Outstanding TILC Reserve | |||||
| 2 | Westport Self Storage Portfolio | WFB | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
| 2.01 | San Antonio/Boerne USSC | WFB | |||||||||||||||||||||
| 2.02 | Fort Worth USSC | WFB | |||||||||||||||||||||
| 2.03 | Grissom USSC | WFB | |||||||||||||||||||||
| 2.04 | Laredo USSC | WFB | |||||||||||||||||||||
| 2.05 | Austin USSC | WFB | |||||||||||||||||||||
| 2.06 | Tampa USSC | WFB | |||||||||||||||||||||
| 2.07 | Harker Heights USSC | WFB | |||||||||||||||||||||
| 2.08 | Denton USSC | WFB | |||||||||||||||||||||
| 2.09 | Floresville USSC | WFB | |||||||||||||||||||||
| 2.10 | Blanco USSC | WFB | |||||||||||||||||||||
| 2.11 | Houston Hinman USSC | WFB | |||||||||||||||||||||
| 2.12 | Ocala USSC | WFB | |||||||||||||||||||||
| 3 | Parkway Center | CIIICM | 9,815 | 9,815 | 0 | Cash | 299,076 | 49,076 | 0 | Cash | 0 | 0 | Quest Reserve | 1,616,313 | 13,000 | 0 | Cash | Free Rent Reserve | |||||
| 4 | 1801 L Street | WFB | 0 | 4,216 | 0 | Cash | 160,000 | 903 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||||||
| 5 | ExchangeRight Net Leased Portfolio #21 | Barclays | 244,457 | 1,409 | 0 | Cash | 500,000 | 15,378 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||||||
| 5.01 | Walgreens - Yorktown | Barclays | |||||||||||||||||||||
| 5.02 | Hobby Lobby - Birmingham | Barclays | |||||||||||||||||||||
| 5.03 | Fresenius Medical Care - Belpre | Barclays | |||||||||||||||||||||
| 5.04 | Tractor Supply - Hollywood | Barclays | |||||||||||||||||||||
| 5.05 | Tractor Supply - Chesapeake | Barclays | |||||||||||||||||||||
| 5.06 | Fresenius Medical Care - Chicago | Barclays | |||||||||||||||||||||
| 5.07 | Walgreens - Valrico | Barclays | |||||||||||||||||||||
| 5.08 | Tractor Supply - Scott | Barclays | |||||||||||||||||||||
| 5.09 | Dollar General - Harvey | Barclays | |||||||||||||||||||||
| 5.10 | Fresenius Medical Care - Hammond | Barclays | |||||||||||||||||||||
| 5.11 | Walgreens - Huber Heights | Barclays | |||||||||||||||||||||
| 5.12 | Dollar General - Reynoldsburg | Barclays | |||||||||||||||||||||
| 5.13 | Dollar General - Amherst | Barclays | |||||||||||||||||||||
| 5.14 | Dollar General - Louisville | Barclays | |||||||||||||||||||||
| 5.15 | Dollar General - Mandeville | Barclays | |||||||||||||||||||||
| 5.16 | Advance Auto Parts - Gillette | Barclays | |||||||||||||||||||||
| 5.17 | Napa Auto Parts - McHenry | Barclays | |||||||||||||||||||||
| 5.18 | O’Reilly Auto Parts - Knoxville | Barclays | |||||||||||||||||||||
| 5.19 | Dollar General - Warren | Barclays | |||||||||||||||||||||
| 5.20 | Napa Auto Parts - Crystal Lake | Barclays | |||||||||||||||||||||
| 6 | Mission Center | WFB | 0 | 3,821; Springing | 137,545 | Cash | 0 | 22,926 | 825,265 | Cash | 0 | 0 | Rent Concession Reserve | 149,706 | 0 | 0 | Cash | Existing TILC Reserve | |||||
| 7 | Center Pointe Plaza II | Barclays | 0 | 2,349 | 0 | Cash | 270,000 | 11,744 | 270,000 | Cash | 0 | 0 | Janosik Rent Abatement/CAM Reserve | 295,516 | 0 | 0 | Cash | Janosik LC Reserve | |||||
| 8 | Addison Ridge Apartments - Phase II | RMF | 0 | 3,567 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| 9 | Citadel Self Storage | RMF | 0 | 1,797 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| 10 | 181 Fremont Street | Barclays | 0 | Springing | 0 | 42,717,266 | Springing | 15,271,620 | Cash | 0 | 0 | Rent Concession Reserve | 68,379,092 | 0 | 0 | Cash | Project Charges Reserve | ||||||
| 11 | CoolSprings Galleria | WFB | 0 | 10,907 | 392,643 | Cash | 3,000,000 | 54,534 | The greater of (i) $2,500,000; and (ii) the positive difference equal to $5,500,000 less the sum of all disbursments from the TILC reserve | Cash | 0 | 0 | Tenant Specific TILC Reserve | 2,107,816 | 0 | 0 | Cash | ||||||
| 12 | Pueblo MHC Portfolio | RMF | 0 | 2,904 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | Home Purchase Reserve | 600,000 | 0 | 0 | Cash | Titling Reserve | ||||||
| 12.01 | Sunset Country MHC | RMF | |||||||||||||||||||||
| 12.02 | Oakwood Estates MHC | RMF | |||||||||||||||||||||
| 12.03 | Oasis MHC | RMF | |||||||||||||||||||||
| 13 | Roseville Corporate Center | WFB | 0 | 3,018; Springing | 108,648 | Cash | 0 | 11,379; Springing | 500,000 | Cash | 0 | 0 | Revionics TILC Reserve | 204,544 | 0 | 0 | Cash | ||||||
| 14 | Montclair East | RMF | 0 | 1,695 | 0 | Cash | 500,000 | Springing | 0 | Cash | 0 | 0 | New Tenant Reserve | 1,500,000 | 0 | 0 | Cash | Rent Concession Reserve | |||||
| 15 | Embassy Suites Tucson, AZ | Barclays | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | PIP Reserve Fund | 297,323 | 0 | 0 | Cash | ||||||||
| 16 | Amcor Industrial Center | Barclays | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
| 17 | Evans Self Storage Portfolio | Barclays | 0 | 1,571 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| 17.01 | Blanchard; Evans I | Barclays | |||||||||||||||||||||
| 17.02 | Evans II | Barclays | |||||||||||||||||||||
| 18 | Flats at East Bank | RMF | 0 | 5,765 | 0 | Cash | 276,895 | 2,482 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||||||
| 19 | Tarheel MHC Portfolio | RMF | 0 | 2,242 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| 19.01 | Cedar Grove | RMF | |||||||||||||||||||||
| 19.02 | Vandemere | RMF | |||||||||||||||||||||
| 19.03 | Parkwood | RMF | |||||||||||||||||||||
| 19.04 | Colonial | RMF | |||||||||||||||||||||
| 19.05 | Lambeth | RMF | |||||||||||||||||||||
| 20 | Holiday Inn Express & Suites - Sumner, WA | Barclays | 0 | 6,869 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | PIP Reserve | 2,357,672 | 0 | 0 | Cash | |||||||
| 21 | 2900 McLane Road | WFB | 99,240 | 4,135; Springing | 99,240 | Cash | 0 | 6,616; Springing | 238,176 | Cash | 0 | 0 | 0 | 0 | 0 | ||||||||
| 22 | Bond Street Fund 16 | WFB | 0 | 1,025 | 0 | Cash | 382,000 | 5,000 | 200,000 | Cash | 0 | 0 | 0 | 0 | 0 | ||||||||
| 22.01 | Smyrna | WFB | |||||||||||||||||||||
| 22.02 | Shops At Eastchase | WFB | |||||||||||||||||||||
| 22.03 | 271 Indian Lake Boulevard | WFB | |||||||||||||||||||||
| 23 | Springhill Suites - Lancaster, CA | Barclays | 0 | 10,848 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| 24 | Medical Towers at Sawyer Ranch | Barclays | 0 | 631 | 0 | Cash | 0 | 4,735 | 284,094 | Cash | 0 | 0 | Hill Country Reserve | 50,000 | 0 | 0 | Cash | Free Rent Reserve | |||||
| 25 | Manito Shopping Center | Barclays | 0 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
| 26 | Securitas Office | CIIICM | 1,120 | 1,120 | 0 | Cash | 0 | Springing | 0 | Cash | 0 | 0 | Rent Concession Reserve | 84,048 | 0 | 0 | Cash | ||||||
| 27 | 5800 North Course Office | CIIICM | 0 | 0 | 0 | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
| 28 | 63-37/27 108th Street | WFB | 0 | 267 | 0 | Cash | 0 | 2,293; Springing | 82,500 | Cash | 0 | 0 | 0 | 0 | 0 | ||||||||
| 29 | Goldmine Self Storage | CIIICM | 1,317 | 1,317 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| 30 | Hampton Inn Omaha West Dodge Road Old Mill | WFB | 0 | 9,767 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| 31 | Shops at Cross Creek II | Barclays | 0 | 276 | 0 | Cash | 0 | 2,764 | 165,840 | Cash | 0 | 0 | Outstanding TI/Free Rent Reserve Funds | 254,748 | 0 | 0 | Cash | USAA Reserve Account | |||||
| 32 | RC Plaza | WFB | 0 | 900 | 43,200 | Cash | 0 | 3,675 | 110,000 | Cash | 0 | 0 | 0 | 0 | 0 | ||||||||
| 33 | Nut Tree Shopping Center | WFB | 0 | 233 | 5,592 | Cash | 0 | 2,331 | 195,804 | Cash | 0 | 0 | Buckhorn Grill Reservce | 0 | Springing | 0 | |||||||
| 34 | Affordable Storage Woodlands | CIIICM | 1,136 | 1,136 | 40,896 | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| 35 | Citi Bank - Chicago | RMF | 0 | 90 | 0 | Cash | 0 | 600 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||||||
| 36 | The Shops at Vacaville Crossings | WFB | 0 | 608 | 14,592 | Cash | 0 | 2,235 | 80,460 | Cash | 0 | 0 | 0 | 0 | 0 | ||||||||
| 37 | Keyway Apartments | CIIICM | 1,600 | 1,600 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| 38 | Steelbrook Plaza | CIIICM | 25,894 | 894 | 0 | Cash | 2,843 | 2,843 | 0 | Cash | 0 | 0 | Paving Reserve | 17,500 | 0 | 0 | Cash | ||||||
| 39 | Plaza at Mableton | CIIICM | 898 | 898 | 0 | Cash | 3,432 | 3,432 | 200,000 | Cash | 0 | 0 | 0 | 0 | 0 | ||||||||
| 40 | La Quinta Batavia | CIIICM | 4,272 | 4,272 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | Seasonality Reserve | 0 | 27,000 | 108,000 | Cash | |||||||
| 41 | Shops at Waycross | CIIICM | 146 | 146 | 0 | Cash | 1,298 | 1,298 | 50,000 | Cash | 0 | 0 | 0 | 0 | 0 | ||||||||
| 42 | Whispering Pines | CIIICM | 1,225 | 1,225 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | Seasonality Reserve | 30,000 | 5,000; Springing | 30,000 | Cash | |||||||
| 43 | Rio Grande MHP | CIIICM | 358 | 358 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| 44 | 189 Court Street | WFB | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
| 45 | Economy SS Portfolio | CIIICM | 534 | 534 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| 45.01 | Economy SS Raleigh | CIIICM | |||||||||||||||||||||
| 45.02 | Economy SS Clayton | CIIICM | |||||||||||||||||||||
| 46 | Security Storage | CIIICM | 735 | 735 | 45,000 | Cash | 505 | 505 | 20,000 | Cash | 0 | 0 | Restoration Reserve | 25,000 | 0 | 0 | Cash | ||||||
| 47 | Juniper Hilltop MHP | CIIICM | 246 | 246 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | Septic System Reserve | 300,000 | 0 | 0 | Cash | |||||||
| 48 | Winding Creek MHC | CIIICM | 488 | 488 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| 49 | Cape Canaveral MHP | CIIICM | 192 | 192 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Mortgage Loan Seller | Other Escrow II (Initial) ($) | Other Escrow II (Monthly) ($) | Other Escrow II Cap ($) | Other Escrow II Escrow - Cash or LoC | Other Escrow II - LoC Counterparty | Holdback | Ownership Interest | Ground Lease Initial Expiration Date | Annual Ground Rent Payment | Annual Ground Rent Increases | Lockbox | Whole Loan Cut-off Date Balance ($) | Whole Loan Debt Service ($) | Subordinate Secured Debt Original Balance ($) | Subordinate Secured Debt Cut-off Date Balance ($) | Whole Loan U/W NOI DSCR (x) | Whole Loan U/W NCF DSCR (x) | Whole Loan Cut-off Date LTV Ratio | Whole Loan Cut-off Date U/W NOI Debt Yield | Whole Loan Cut-off Date U/W NCF Debt Yield | Mezzanine Debt Cut-off Date Balance($) | Sponsor | Affiliated Sponsors | Mortgage Loan Number |
| 1 | Village at Leesburg | WFB | 7,649,629 | 0 | 0 | Cash | Fee | Hard/Upfront Cash Management | Gary D. Rappaport | 1 | ||||||||||||||||
| 2 | Westport Self Storage Portfolio | WFB | 0 | 0 | 0 | Fee | Springing | Westport Properties Inc. | 2 | |||||||||||||||||
| 2.01 | San Antonio/Boerne USSC | WFB | Fee | 2.01 | ||||||||||||||||||||||
| 2.02 | Fort Worth USSC | WFB | Fee | 2.02 | ||||||||||||||||||||||
| 2.03 | Grissom USSC | WFB | Fee | 2.03 | ||||||||||||||||||||||
| 2.04 | Laredo USSC | WFB | Fee | 2.04 | ||||||||||||||||||||||
| 2.05 | Austin USSC | WFB | Fee | 2.05 | ||||||||||||||||||||||
| 2.06 | Tampa USSC | WFB | Fee | 2.06 | ||||||||||||||||||||||
| 2.07 | Harker Heights USSC | WFB | Fee | 2.07 | ||||||||||||||||||||||
| 2.08 | Denton USSC | WFB | Fee | 2.08 | ||||||||||||||||||||||
| 2.09 | Floresville USSC | WFB | Fee | 2.09 | ||||||||||||||||||||||
| 2.10 | Blanco USSC | WFB | Fee | 2.10 | ||||||||||||||||||||||
| 2.11 | Houston Hinman USSC | WFB | Fee | 2.11 | ||||||||||||||||||||||
| 2.12 | Ocala USSC | WFB | Fee | 2.12 | ||||||||||||||||||||||
| 3 | Parkway Center | CIIICM | 45,530 | 0 | 0 | Cash | Fee | Hard/Springing Cash Management | 4,700,000 | Jeffery Aeder; Daniel Warman; Robert Oppenheim; Allan Serviansky | 3 | |||||||||||||||
| 4 | 1801 L Street | WFB | 0 | 0 | 0 | 700,000 | Fee | Springing | 4,750,000 | 6,244,117 | Sotiris K. Kolokotronis; Matina R. Kolokotronis | 4 | ||||||||||||||
| 5 | ExchangeRight Net Leased Portfolio #21 | Barclays | 0 | 0 | 0 | Fee | Hard/Springing Cash Management | ExchangeRight Real Estate | 5 | |||||||||||||||||
| 5.01 | Walgreens - Yorktown | Barclays | Fee | 5.01 | ||||||||||||||||||||||
| 5.02 | Hobby Lobby - Birmingham | Barclays | Fee | 5.02 | ||||||||||||||||||||||
| 5.03 | Fresenius Medical Care - Belpre | Barclays | Fee | 5.03 | ||||||||||||||||||||||
| 5.04 | Tractor Supply - Hollywood | Barclays | Fee | 5.04 | ||||||||||||||||||||||
| 5.05 | Tractor Supply - Chesapeake | Barclays | Fee | 5.05 | ||||||||||||||||||||||
| 5.06 | Fresenius Medical Care - Chicago | Barclays | Fee | 5.06 | ||||||||||||||||||||||
| 5.07 | Walgreens - Valrico | Barclays | Fee | 5.07 | ||||||||||||||||||||||
| 5.08 | Tractor Supply - Scott | Barclays | Fee | 5.08 | ||||||||||||||||||||||
| 5.09 | Dollar General - Harvey | Barclays | Fee | 5.09 | ||||||||||||||||||||||
| 5.10 | Fresenius Medical Care - Hammond | Barclays | Fee | 5.10 | ||||||||||||||||||||||
| 5.11 | Walgreens - Huber Heights | Barclays | Fee | 5.11 | ||||||||||||||||||||||
| 5.12 | Dollar General - Reynoldsburg | Barclays | Fee | 5.12 | ||||||||||||||||||||||
| 5.13 | Dollar General - Amherst | Barclays | Fee | 5.13 | ||||||||||||||||||||||
| 5.14 | Dollar General - Louisville | Barclays | Fee | 5.14 | ||||||||||||||||||||||
| 5.15 | Dollar General - Mandeville | Barclays | Fee | 5.15 | ||||||||||||||||||||||
| 5.16 | Advance Auto Parts - Gillette | Barclays | Fee | 5.16 | ||||||||||||||||||||||
| 5.17 | Napa Auto Parts - McHenry | Barclays | Fee | 5.17 | ||||||||||||||||||||||
| 5.18 | O’Reilly Auto Parts - Knoxville | Barclays | Fee | 5.18 | ||||||||||||||||||||||
| 5.19 | Dollar General - Warren | Barclays | Fee | 5.19 | ||||||||||||||||||||||
| 5.20 | Napa Auto Parts - Crystal Lake | Barclays | Fee | 5.20 | ||||||||||||||||||||||
| 6 | Mission Center | WFB | 46,872 | 0 | 0 | Cash | Fee | Soft/Springing Cash Management | Neil Kadisha; Benjamin Nazarian | 6 | ||||||||||||||||
| 7 | Center Pointe Plaza II | Barclays | 107,000 | 0 | 0 | Cash | Fee | Hard/Springing Cash Management | Louis Capano, III and Louis Capano Jr. | 7 | ||||||||||||||||
| 8 | Addison Ridge Apartments - Phase II | RMF | 0 | 0 | 0 | Fee | Springing | Charles F. Weber | 8 | |||||||||||||||||
| 9 | Citadel Self Storage | RMF | 0 | 0 | 0 | Fee | Springing | Kabir Sundher; Raubi Sundher | 9 | |||||||||||||||||
| 10 | 181 Fremont Street | Barclays | 0 | Springing | 0 | Fee | Hard/Upfront Cash Management | 225,000,000 | Joseph K. Paul | 10 | ||||||||||||||||
| 11 | CoolSprings Galleria | WFB | 0 | 0 | 0 | Fee | Hard/Springing Cash Management | CBL & Associates Limited Partnership; CBL & Associates Properties, Inc.; Teachers Insurance and Annuity Association of America; APG Asset Management US Inc. | 11 | |||||||||||||||||
| 12 | Pueblo MHC Portfolio | RMF | 13,965 | 0 | 0 | Cash | Fee | Springing | Ben Braband; Geoff Rosenhain | 12 | ||||||||||||||||
| 12.01 | Sunset Country MHC | RMF | Fee | 12.01 | ||||||||||||||||||||||
| 12.02 | Oakwood Estates MHC | RMF | Fee | 12.02 | ||||||||||||||||||||||
| 12.03 | Oasis MHC | RMF | Fee | 12.03 | ||||||||||||||||||||||
| 13 | Roseville Corporate Center | WFB | 0 | 0 | 0 | Fee | Springing | Stephen B. Dwelle; Walter A. Dwelle; Thomas A. Dwelle; David W. Dwelle | 13 | |||||||||||||||||
| 14 | Montclair East | RMF | 245,976 | 0 | 0 | Cash | Fee | Springing | Benjamin Donel; Behnam “Benny” Kohanteb | 14 | ||||||||||||||||
| 15 | Embassy Suites Tucson, AZ | Barclays | 0 | 0 | 0 | Fee | Hard/Springing Cash Management | Lodging Dynamics | 15 | |||||||||||||||||
| 16 | Amcor Industrial Center | Barclays | 0 | 0 | 0 | Fee | Hard/Springing Cash Management | Livingston Street Capital, LLC | 16 | |||||||||||||||||
| 17 | Evans Self Storage Portfolio | Barclays | 0 | 0 | 0 | Fee | Springing | Franklin F. Adams | 17 | |||||||||||||||||
| 17.01 | Blanchard; Evans I | Barclays | Fee | 17.01 | ||||||||||||||||||||||
| 17.02 | Evans II | Barclays | Fee | 17.02 | ||||||||||||||||||||||
| 18 | Flats at East Bank | RMF | 0 | 0 | 0 | Fee and Leasehold | 12/31/2034 | $24,000 | Hard/Upfront Cash Management | 92,829,951 | 557,582 | 21,000,000 | 20,829,951 | 1.07 | 1.05 | 67.1% | 7.7% | 7.6% | Scott A. Wolstein and Iris S. Wolstein, as Trustee of the Iris S. Wolstein Trust originally dated October 26, 1995, as amended and restated on September 18, 2017 | 18 | ||||||
| 19 | Tarheel MHC Portfolio | RMF | 0 | 0 | 0 | Fee | Springing | Austin Rian Berk; Ridaa H. Murad | 19 | |||||||||||||||||
| 19.01 | Cedar Grove | RMF | Fee | 19.01 | ||||||||||||||||||||||
| 19.02 | Vandemere | RMF | Fee | 19.02 | ||||||||||||||||||||||
| 19.03 | Parkwood | RMF | Fee | 19.03 | ||||||||||||||||||||||
| 19.04 | Colonial | RMF | Fee | 19.04 | ||||||||||||||||||||||
| 19.05 | Lambeth | RMF | Fee | 19.05 | ||||||||||||||||||||||
| 20 | Holiday Inn Express & Suites - Sumner, WA | Barclays | 0 | 0 | 0 | Fee | Hard/Springing Cash Management | Dave Allegre, Cory Shelest and John Graham | 20 | |||||||||||||||||
| 21 | 2900 McLane Road | WFB | 0 | 0 | 0 | Fee | Springing | George Hicker | 21 | |||||||||||||||||
| 22 | Bond Street Fund 16 | WFB | 0 | 0 | 0 | Fee | Springing | Michael D. Reynolds | 22 | |||||||||||||||||
| 22.01 | Smyrna | WFB | Fee | 22.01 | ||||||||||||||||||||||
| 22.02 | Shops At Eastchase | WFB | Fee | 22.02 | ||||||||||||||||||||||
| 22.03 | 271 Indian Lake Boulevard | WFB | Fee | 22.03 | ||||||||||||||||||||||
| 23 | Springhill Suites - Lancaster, CA | Barclays | 0 | 0 | 0 | Fee | Hard/Springing Cash Management | Hyunsoo Lee; Jae Chan Lee | 23 | |||||||||||||||||
| 24 | Medical Towers at Sawyer Ranch | Barclays | 7,584 | 0 | 0 | Cash | Fee | Springing | Ben Sheridan; Joe Greulich; Ted Barr | 24 | ||||||||||||||||
| 25 | Manito Shopping Center | Barclays | 0 | 0 | 0 | Fee | Hard/Springing Cash Management | Anthony L. N. Hampel | 25 | |||||||||||||||||
| 26 | Securitas Office | CIIICM | 0 | 0 | 0 | Fee | Springing | D. Wayne Whipkey and The Richard W. Janson Revocable Trust dated 12/1/2006 | 26 | |||||||||||||||||
| 27 | 5800 North Course Office | CIIICM | 0 | 0 | 0 | Fee | Hard/Upfront Cash Management | Daniel R. Carter | 27 | |||||||||||||||||
| 28 | 63-37/27 108th Street | WFB | 0 | 0 | 0 | Fee | Springing | Joshua Goldberg | 28 | |||||||||||||||||
| 29 | Goldmine Self Storage | CIIICM | 0 | 0 | 0 | Fee | Springing | James R. Medeiros, Sr.; Irene Medeiros | 29 | |||||||||||||||||
| 30 | Hampton Inn Omaha West Dodge Road Old Mill | WFB | 0 | 0 | 0 | Fee | Hard/Springing Cash Management | D. Keith Wilson | 30 | |||||||||||||||||
| 31 | Shops at Cross Creek II | Barclays | 200,000 | 0 | 0 | Cash | Fee | Hard/Springing Cash Management | Sanford P. Aron | 31 | ||||||||||||||||
| 32 | RC Plaza | WFB | 0 | 0 | 0 | Fee | Springing | Leon S. Kaplan | 32 | |||||||||||||||||
| 33 | Nut Tree Shopping Center | WFB | 0 | 0 | 0 | Fee | Springing | Charles F. Smith; Ricardo Capretta; Lida Capretta | 33 | |||||||||||||||||
| 34 | Affordable Storage Woodlands | CIIICM | 0 | 0 | 0 | Fee | Springing | Gregg M. Pratka; Joel Patrick Collier | 34 | |||||||||||||||||
| 35 | Citi Bank - Chicago | RMF | 0 | 0 | 0 | Fee | Springing | Yitzchak Meyer Green; Rivka Green | 35 | |||||||||||||||||
| 36 | The Shops at Vacaville Crossings | WFB | 0 | 0 | 0 | Fee | Springing | Sreenivasulu Ramireddy | 36 | |||||||||||||||||
| 37 | Keyway Apartments | CIIICM | 0 | 0 | 0 | Fee | Springing | George Divel, III | 37 | |||||||||||||||||
| 38 | Steelbrook Plaza | CIIICM | 0 | 0 | 0 | Fee | Springing | David Levitan; Shimmie Horn; Sidney Borenstein | 38 | |||||||||||||||||
| 39 | Plaza at Mableton | CIIICM | 0 | 0 | 0 | Fee | Springing | Carnegie Properties, Inc. | 39 | |||||||||||||||||
| 40 | La Quinta Batavia | CIIICM | 0 | 0 | 0 | Fee | Springing | Jayesh Patel | 40 | |||||||||||||||||
| 41 | Shops at Waycross | CIIICM | 0 | 0 | 0 | Fee | Springing | Donald S. Williams; Kathy Williams | 41 | |||||||||||||||||
| 42 | Whispering Pines | CIIICM | 0 | 0 | 0 | Fee | Springing | George Branton | 42 | |||||||||||||||||
| 43 | Rio Grande MHP | CIIICM | 0 | 0 | 0 | Fee | Springing | David Worth; Andrew Goetz | 43 | |||||||||||||||||
| 44 | 189 Court Street | WFB | 0 | 0 | 0 | Fee | None | Gerard R. Longo | 44 | |||||||||||||||||
| 45 | Economy SS Portfolio | CIIICM | 0 | 0 | 0 | Fee | Springing | Mark Foushee; Mike Harkey; Jeff Loggins; | 45 | |||||||||||||||||
| 45.01 | Economy SS Raleigh | CIIICM | Fee | 45.01 | ||||||||||||||||||||||
| 45.02 | Economy SS Clayton | CIIICM | Fee | 45.02 | ||||||||||||||||||||||
| 46 | Security Storage | CIIICM | 0 | 0 | 0 | Fee | Springing | Jim Harvey | 46 | |||||||||||||||||
| 47 | Juniper Hilltop MHP | CIIICM | 0 | 0 | 0 | Fee | Springing | Jonathan Bond; Paras Shah; Jacob Bond | 47 | |||||||||||||||||
| 48 | Winding Creek MHC | CIIICM | 0 | 0 | 0 | Fee | Springing | Douglas A. Dattilo | 48 | |||||||||||||||||
| 49 | Cape Canaveral MHP | CIIICM | 0 | 0 | 0 | Fee | Springing | Charles Trail | 49 |