FWP 1 n1481_x1-anxa1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226486-03
     

 

     
     
 

BANK 2019-BNK16 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. 333-226486) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.

 

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

 

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

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC, Wells Fargo Securities, LLC, Merrill Lynch, Pierce, Fenner & Smith Incorporated, Morgan Stanley & Co. LLC, Academy Securities, Inc., Drexel Hamilton, LLC 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 ($)
1 One AT&T MSMCH   208 South Akard Street Dallas TX 75201 Office CBD 1983   965,800 Sq. Ft. 136 71,500,000 71,500,000 7.3% 71,500,000
2 Southeast Hotel Portfolio WFB   Various Various Various Various Hospitality Various Various Various 759 Rooms 92,134 70,000,000 69,929,662 7.2% 57,988,721
2.01 Doubletree Atlanta North Druid Hills WFB   2061 North Druid Hills Road Northeast Atlanta GA 30329 Hospitality Full Service 1970 2017 209 Rooms   17,850,000 17,832,064 1.8%  
2.02 Fairfield Inn Lake Buena Vista WFB   12191 South Apopka Vineland Road Orlando FL 32836 Hospitality Limited Service 1998 2018 170 Rooms   14,800,000 14,785,128 1.5%  
2.03 Fairfield Inn Orlando International Airport WFB   7100 Augusta National Drive Orlando FL 32822 Hospitality Limited Service 1998 2018 139 Rooms   13,000,000 12,986,937 1.3%  
2.04 Courtyard Charlotte Gastonia WFB   1856 Remount Road Gastonia NC 28054 Hospitality Limited Service 2001 2016 130 Rooms   12,550,000 12,537,389 1.3%  
2.05 Hampton Inn Atlanta North Druid Hills WFB   1975 North Druid Hills Road Northeast Atlanta GA 30329 Hospitality Limited Service 1990 2017 111 Rooms   11,800,000 11,788,143 1.2%  
3 Millennium Partners Portfolio MSMCH   Various Various Various Various Various Various Various Various 1,549,699 Sq. Ft. 305 65,000,000 65,000,000 6.7% 65,000,000
3.01 Millennium Tower Boston MSMCH   10 Summer Street and 1 Franklin Street Boston MA 02110 Mixed Use Office/Retail 1912 (10 Summer Street); 2016 (1 Franklin Street) 2014 (10 Summer Street) 351,385 Sq. Ft.   16,744,366 16,744,366 1.7%  
3.02 Lincoln Square MSMCH   1992 Broadway New York NY 10023 Retail Urban Retail 1992   349,420 Sq. Ft.   16,739,789 16,739,789 1.7%  
3.03 Four Seasons San Francisco Retail MSMCH   747 Market Street & 20-99 Yerba Buena Lane and 735-773 Market Street San Francisco CA 94103; 94102 Mixed Use Office/Retail 2001 (747 Market Street & 20-99 Yerba Buena Lane); 1907 (735-773 Market Street) 2001 (735-773 Market Street) 210,788 Sq. Ft.   7,802,746 7,802,746 0.8%  
3.04 Lincoln West MSMCH   1961-1965 Broadway and 155 West 66th Street New York NY 10023 Retail Urban Retail 1997 (1961 and 1965 Broadway); 1963 (155 West 66th Street)   88,418 Sq. Ft.   7,131,690 7,131,690 0.7%  
3.05 Commercial Units at the Four Seasons Miami MSMCH   1441 Brickell Avenue Miami FL 33131 Mixed Use Office/Retail 2003   260,517 Sq. Ft.   5,355,634 5,355,634 0.5%  
3.06 Lincoln Triangle MSMCH   1972 and 1976 Broadway New York NY 10023 Retail Urban Retail 1995   76,411 Sq. Ft.   5,264,085 5,264,085 0.5%  
3.07 Ritz Carlton Washington DC Retail MSMCH   2200 M Street, Northwest Washington DC 20037 Retail Urban Retail 2000   132,377 Sq. Ft.   4,264,366 4,264,366 0.4%  
3.08 Ritz Carlton Georgetown Retail MSMCH   3111 K Street, Northwest Washington DC 20007 Retail Urban Retail 2002   80,383 Sq. Ft.   1,697,324 1,697,324 0.2%  
4 ExchangeRight Net Leased Portfolio #25 BANA   Various Various Various Various Various Various Various   379,202 Sq. Ft. 138 52,281,500 52,281,500 5.4% 52,281,500
4.01 Hy-Vee - Austin (18th Ave), MN BANA   1307 18th Avenue North West Austin MN 55912 Retail Single Tenant 2017   86,377 Sq. Ft.   11,679,735 11,679,735 1.2%  
4.02 Hobby Lobby - Bristol (Falls Blvd), VA BANA   515 Falls Boulevard Bristol VA 24202 Retail Single Tenant 2018   55,000 Sq. Ft.   4,718,200 4,718,200 0.5%  
4.03 BioLife Plasma Services L.P. - St. Peters (Mexico Rd), MO BANA   8484 Mexico Road O'Fallon MO 63376 Office Medical 2016   16,708 Sq. Ft.   4,526,000 4,526,000 0.5%  
4.04 Walgreens - Roanoke (Brambleton Ave), VA BANA   4049 Brambleton Avenue Roanoke VA 24018 Retail Single Tenant 2000   15,120 Sq. Ft.   3,968,000 3,968,000 0.4%  
4.05 Walgreens - Crowley (South Crowley Rd), TX BANA   901 South Crowley Road Crowley TX 76036 Retail Single Tenant 2004   14,550 Sq. Ft.   3,596,000 3,596,000 0.4%  
4.06 Walgreens - Menomonee Falls (Silver Spring Dr), WI BANA   N56W15501 Silver Spring Drive Menomonee Falls WI 53051 Retail Single Tenant 2003   14,490 Sq. Ft.   3,379,000 3,379,000 0.3%  
4.07 Tractor Supply - Slidell (Gause Blvd), LA BANA   2083 Gause Boulevard West Slidell LA 66213 Retail Single Tenant 2018   19,097 Sq. Ft.   2,604,000 2,604,000 0.3%  
4.08 Tractor Supply - Prince George (Wagner Way), VA BANA   8175 Wagner Way Prince George VA 23875 Retail Single Tenant 2013   19,097 Sq. Ft.   2,573,000 2,573,000 0.3%  
4.09 BioLife Plasma Services L.P. - Muncie (Marleon Dr), IN BANA   3401 North Marleon Drive Muncie IN 47304 Office Medical 2007   15,157 Sq. Ft.   2,495,500 2,495,500 0.3%  
4.10 Walgreens - Roanoke (Williamson Rd NW), VA BANA   4841 Williamson Road Northwest Roanoke VA 24012 Retail Single Tenant 2000   15,120 Sq. Ft.   2,431,465 2,431,465 0.2%  
4.11 Tractor Supply - Milford (State Route 28), OH BANA   1325 State Route 28 Loveland OH 45140 Retail Single Tenant 2018   19,273 Sq. Ft.   1,798,000 1,798,000 0.2%  
4.12 Dollar General - Orlando (Weston Ln), FL BANA   2851 Weston Lane Orlando FL 32810 Retail Single Tenant 2014   9,100 Sq. Ft.   1,209,000 1,209,000 0.1%  
4.13 Dollar General - Sioux Falls (West 12th St), SD BANA   6705 West 12th Street Sioux Falls SD 57106 Retail Single Tenant 2014   9,215 Sq. Ft.   930,000 930,000 0.1%  
4.14 Dollar General - Hampton (North Armistead Ave), VA BANA   2905 North Armistead Avenue Hampton VA 23666 Retail Single Tenant 2014   9,002 Sq. Ft.   874,200 874,200 0.1%  
4.15 Family Dollar - Eagle Pass (Memo Robinson Rd), TX BANA   302 Memo Robinson Road Eagle Pass TX 78852 Retail Single Tenant 2018   8,320 Sq. Ft.   868,000 868,000 0.1%  
4.16 Dollar General - Amherst (Leavitt Rd), OH BANA   7628 Leavitt Road Amherst OH 44001 Retail Single Tenant 2014   9,100 Sq. Ft.   868,000 868,000 0.1%  
4.17 Dollar General - Edinburg (East Monte Cristo Rd), TX BANA   13621 East Monte Cristo Road Edinburg TX 78541 Retail Single Tenant 2018   9,100 Sq. Ft.   837,000 837,000 0.1%  
4.18 Dollar General - San Antonio (Pue Rd), TX BANA   2141 Pue Road San Antonio TX 78245 Retail Single Tenant 2014   9,028 Sq. Ft.   775,000 775,000 0.1%  
4.19 Family Dollar - St. Amant (Hwy 429), LA BANA   44034 Highway 429 St. Amant LA 70774 Retail Single Tenant 2018   8,320 Sq. Ft.   756,400 756,400 0.1%  
4.20 Dollar General - Springfield (West Chestnut Expwy), MO BANA   4514 West Chestnut Expressway Springfield MO 65802 Retail Single Tenant 2014   9,026 Sq. Ft.   713,000 713,000 0.1%  
4.21 Dollar General - Waco (Pamela Ave), TX BANA   131 Pamela Avenue Waco TX 76705 Retail Single Tenant 2014   9,002 Sq. Ft.   682,000 682,000 0.1%  
5 Shadow Mountain Marketplace BANA   6425 - 6595 North Decatur Boulevard Las Vegas NV 89131 Retail Anchored 2007   200,703 Sq. Ft. 246 49,400,000 49,400,000 5.1% 43,859,740
6 Rainbow Sunset Pavilion BANA   6385 South Rainbow Boulevard Las Vegas NV 89118 Office Suburban 2009   215,232 Sq. Ft. 209 45,000,000 44,953,796 4.6% 37,171,159
7 Regions Tower MSMCH   211 North Pennsylvania Street Indianapolis IN 46204 Office CBD 1969 2017 687,237 Sq. Ft. 106 43,000,000 43,000,000 4.4% 43,000,000
8 US Bank Centre BANA   1350 Euclid Avenue Cleveland OH 44115 Office CBD 1989   255,927 Sq. Ft. 130 33,200,000 33,200,000 3.4% 28,755,734
9 Penske Distribution Center MSMCH   15520 Wayne Road Romulus MI 48174 Industrial Warehouse Distribution 2018   606,000 Sq. Ft. 116 30,000,000 30,000,000 3.1% 30,000,000
10 Haymarket Village Center BANA   6530 Trading Square Haymarket VA 20169 Retail Anchored 2012   256,856 Sq. Ft. 98 25,200,000 25,200,000 2.6% 22,841,395
11 Willowbend Apartments BANA   1035 Aster Avenue Sunnyvale CA 94086 Multifamily Garden 1985   330 Units 75,569 25,000,000 24,937,875 2.6% 20,088,397
12 Springdale General MSMCH   1023 Springdale Road Austin TX 78721 Office Suburban 2018   165,457 Sq. Ft. 148 24,500,000 24,500,000 2.5% 24,500,000
13 Hancock Plaza Colorado Springs WFB   2710, 2730, 2750, 2780, 2810, 2850, 2890, 2910, and 2960 South Academy Boulevard Colorado Springs CO 80916 Retail Anchored 1980 2017 181,321 Sq. Ft. 118 21,400,000 21,400,000 2.2% 19,117,792
14 Park Center Tower WFB   300 East 2nd Street Reno NV 89501 Office CBD 1981   138,188 Sq. Ft. 151 20,900,000 20,835,528 2.1% 17,385,532
15 Carriage Place BANA   2500-2750 Bethel Road & 4810-4860 Sawmill Road Columbus OH 43220 Retail Anchored 1989 2017 296,620 Sq. Ft. 103 20,667,500 20,667,500 2.1% 18,260,000
16 Centrepark West BANA   1661 Worthington Road; 2101, 2301 & 2400 Centrepark West Drive West Palm Beach FL 33409 Office Suburban 2001   175,038 Sq. Ft. 104 18,240,000 18,240,000 1.9% 18,240,000
17 Hancock Village - VA WFB   7300-7329 Hancock Village Drive and 14620-14645 Hancock Village Street Chesterfield VA 23832 Retail Anchored 2011   153,887 Sq. Ft. 116 17,900,000 17,900,000 1.8% 16,163,661
18 Allied Solutions MSMCH   350 Veterans Way Carmel IN 46032 Office Suburban 2017   139,370 Sq. Ft. 126 17,600,000 17,600,000 1.8% 17,600,000
19 Rhode Island Self Storage Portfolio WFB   Various Various RI Various Self Storage Self Storage Various Various 177,575 Sq. Ft. 98 17,455,000 17,455,000 1.8% 17,455,000
19.01 305 Westmoreland Street WFB   305 Westmoreland Street Narragansett RI 02882 Self Storage Self Storage 1988 2004 77,925 Sq. Ft.   8,217,858 8,217,858 0.8%  
19.02 5775 Post Road and 5805 Post Road WFB   5775 Post Road and 5805 Post Road East Greenwich RI 02818 Self Storage Self Storage 1990 2017 50,650 Sq. Ft.   6,489,388 6,489,388 0.7%  
19.03 39 Stilson Road WFB   39 Stilson Road Richmond RI 02898 Self Storage Self Storage 2001   49,000 Sq. Ft.   2,747,754 2,747,754 0.3%  
20 Residence Inn National Portfolio MSMCH   Various Various Various Various Hospitality Extended Stay Various Various 472 Rooms 78,496 17,050,000 17,050,000 1.7% 15,648,662
20.01 Residence Inn Boulder MSMCH   3030 Center Green Drive Boulder CO 80301 Hospitality Extended Stay 1986 2018 128 Rooms   5,569,667 5,569,667 0.6%  
20.02 Residence Inn Atlanta Buckhead MSMCH   2960 Piedmont Road Northeast Atlanta GA 30305 Hospitality Extended Stay 1987 2018 136 Rooms   4,677,821 4,677,821 0.5%  
20.03 Residence Inn Dallas Las Colinas MSMCH   950 West Walnut Hill Lane Irving TX 75038 Hospitality Extended Stay 1989 2018 120 Rooms   3,795,638 3,795,638 0.4%  
20.04 Residence Inn Philadelphia Valley Forge MSMCH   600 West Swedesford Road Berwyn PA 19312 Hospitality Extended Stay 1988 2016 88 Rooms   3,006,874 3,006,874 0.3%  
21 StaxUp Self Storage - San Marcos WFB   458 East Mission Road San Marcos CA 92069 Self Storage Self Storage 2002 2011 125,514 Sq. Ft. 111 13,900,000 13,900,000 1.4% 12,840,480
22 Cypress Point Office Park WFB   10004-10014 North Dale Mabry Highway Tampa FL 33618 Office Suburban 1981 2016 165,881 Sq. Ft. 81 13,510,000 13,510,000 1.4% 13,510,000
23 Courtyard Fredericksburg BANA   620 Caroline Street Fredericksburg VA 22401 Hospitality Select Service 2009 2017 98 Rooms 122,449 12,000,000 12,000,000 1.2% 10,704,505
24 11755 - 11795 West Olympic Blvd BANA   11775-11795 West Olympic Boulevard Los Angeles CA 90064 Retail Unanchored 2009   28,053 Sq. Ft. 413 11,600,000 11,586,519 1.2% 9,414,455
25 Yorba Linda Station Plaza WFB   18132-18342 Imperial Highway and 18285 Yorba Linda Boulevard Yorba Linda CA 92886 Retail Unanchored 1981   71,368 Sq. Ft. 161 11,500,000 11,500,000 1.2% 11,500,000
26 Bainbridge Self-Storage WFB   9300 Sportsman Club Road Northeast Bainbridge Island WA 98110 Self Storage Self Storage 1999   61,895 Sq. Ft. 185 11,450,000 11,450,000 1.2% 9,689,793
27 Victor's Square MSMCH   1915 & 1917-1931 North Bronson Avenue Los Angeles CA 90068 Retail Unanchored 1969   16,080 Sq. Ft. 653 10,500,000 10,500,000 1.1% 10,500,000
28 249 Legion Avenue MSMCH   249 Legion Avenue New Haven CT 06519 Retail Unanchored 2016   24,611 Sq. Ft. 414 10,200,000 10,200,000 1.0% 10,200,000
29 Boulevard Shops BANA   14625, 14627, 14629, 14631, 14633, 14635 Baltimore Avenue Laurel MD 20707 Retail Unanchored 1990 2014 41,747 Sq. Ft. 243 10,150,000 10,139,588 1.0% 8,385,240
30 Prudential - Digital Realty Portfolio WFB   Various Various Various Various Other Data Center Various Various 1,042,933 Sq. Ft. 203 10,000,000 10,000,000 1.0% 10,000,000
30.01 14901 FAA Boulevard WFB   14901 FAA Boulevard Fort Worth TX 76155 Other Data Center 2000   263,700 Sq. Ft.   2,018,868 2,018,868 0.2%  
30.02 4650 Old Ironsides Drive WFB   4650 Old Ironsides Drive Santa Clara CA 95054 Other Data Center 1977 2012 124,383 Sq. Ft.   1,764,151 1,764,151 0.2%  
30.03 43790 Devin Shafron Drive WFB   43790 Devin Shafron Drive Ashburn VA 20147 Other Data Center 2011   152,138 Sq. Ft.   1,424,528 1,424,528 0.1%  
30.04 636 Pierce Street WFB   636 Pierce Street Somerset NJ 08873 Other Data Center 2001 2003 108,336 Sq. Ft.   1,183,962 1,183,962 0.1%  
30.05 21551 Beaumeade Circle WFB   21551 Beaumeade Circle Ashburn VA 20147 Other Data Center 2012   152,504 Sq. Ft.   1,066,038 1,066,038 0.1%  
30.06 7505 Mason King Court WFB   7505 Mason King Court Manassas VA 20109 Other Data Center 2003   109,650 Sq. Ft.   924,528 924,528 0.1%  
30.07 4700 Old Ironsides Drive WFB   4700 Old Ironsides Drive Santa Clara CA 95054 Other Data Center 1993 1997 90,139 Sq. Ft.   900,943 900,943 0.1%  
30.08 444 Toyama Drive WFB   444 Toyama Drive Sunnyvale CA 94089 Other Data Center 1999   42,083 Sq. Ft.   716,981 716,981 0.1%  
31 El Rancho MHC BANA   16002 South Atlantic Avenue Compton CA 90221 Manufactured Housing Community Manufactured Housing Community 1947   148 Pads 63,514 9,400,000 9,400,000 1.0% 9,400,000
32 Orange Avenue MHC BANA   15325 Orange Avenue Paramount CA 90723 Manufactured Housing Community Manufactured Housing Community 1949   117 Pads 78,632 9,200,000 9,200,000 0.9% 9,200,000
33 Medlock Bridge Shopping Center WFB   6000 and 10270 Medlock Bridge Parkway Johns Creek GA 30022 Retail Anchored 1993   114,412 Sq. Ft. 79 9,012,000 9,012,000 0.9% 7,816,085
34 Las Vegas Self Storage Portfolio BANA   Various Las Vegas NV 89145 Self Storage Self Storage Various   178,730 Sq. Ft. 46 8,300,000 8,300,000 0.9% 7,670,288
34.01 Durango Mini Storage BANA   920 South Durango Drive Las Vegas NV 89145 Self Storage Self Storage 1991   81,095 Sq. Ft.   4,253,606 4,253,606 0.4%  
34.02 Charleston West Mini Storage BANA   1000 Heavenly Hills Court Las Vegas NV 89145 Self Storage Self Storage 1996   97,635 Sq. Ft.   4,046,394 4,046,394 0.4%  
35 Murrieta Town Center East WFB   40365, 40375 and 40385 Murrieta Hot Springs Road Murrieta CA 92563 Retail Unanchored 1990 2018 36,950 Sq. Ft. 223 8,255,000 8,255,000 0.8% 7,323,256
36 Vista West MHC BANA   3800 Golder Avenue Odessa TX 79764 Manufactured Housing Community Manufactured Housing Community 1970   191 Pads 38,743 7,400,000 7,400,000 0.8% 6,585,842
37 Country Place MHC BANA   1840 West Orangethorpe Avenue Fullerton CA 92833 Manufactured Housing Community Manufactured Housing Community 1958   100 Pads 69,500 6,950,000 6,950,000 0.7% 6,950,000
38 StaxUp Self Storage - Sun City WFB   27400 McCall Boulevard Sun City CA 92585 Self Storage Self Storage 1979 2000 62,031 Sq. Ft. 112 6,950,000 6,950,000 0.7% 6,405,708
39 SoCal Self Storage Cochran BANA   1225 Cochran Street Simi Valley CA 93065 Self Storage Self Storage 1998   60,309 Sq. Ft. 109 6,600,000 6,600,000 0.7% 6,600,000
40 Centennial Office WFB   5785 Centennial Center Boulevard Las Vegas NV 89149 Office Medical 2007 2018 30,172 Sq. Ft. 208 6,300,000 6,286,534 0.6% 5,177,425
41 Prescott Towne Center BANA   1365-1385 Iron Springs Road Prescott AZ 86305 Retail Anchored 1983   53,284 Sq. Ft. 114 6,100,000 6,100,000 0.6% 5,423,105
42 Tudor Woods, Inc. NCB   76-98 DeHaven Drive Yonkers NY 10703 Multifamily Cooperative 1960 1997 148 Units 37,118 5,500,000 5,493,415 0.6% 4,443,637
43 Springhill Suites Altamonte MSMCH   205 West State Road 436 Altamonte Springs FL 32714 Hospitality Limited Service 2000 2011 90 Rooms 60,000 5,400,000 5,400,000 0.6% 4,988,232
44 315 East 65th Owners Corp. NCB   315 East 65th Street New York NY 10065 Multifamily Cooperative 1962 1993 130 Units 40,385 5,250,000 5,250,000 0.5% 4,271,812
45 2020 East University Drive WFB   2020 East University Drive Phoenix AZ 85034 Industrial Flex 1969 2018 134,375 Sq. Ft. 37 5,000,000 5,000,000 0.5% 4,604,059
46 Torrance MHC BANA   1900 Artesia Boulevard Torrance CA 90504 Manufactured Housing Community Manufactured Housing Community 1954   65 Pads 76,923 5,000,000 5,000,000 0.5% 5,000,000
47 175 Main Avenue Owners, Inc. NCB   175 Main Avenue Wheatley Heights NY 11798 Multifamily Cooperative 1973 1994 79 Units 63,216 5,000,000 4,994,081 0.5% 4,046,615
48 3515 Owners Corp. NCB   3515 Henry Hudson Parkway Bronx NY 10463 Multifamily Cooperative 1954 2006 76 Units 61,770 4,700,000 4,694,498 0.5% 3,810,325
49 CVS Portfolio MSMCH   Various Various Various Various Retail Single Tenant Various Various 26,975 Sq. Ft. 148 4,005,000 4,005,000 0.4% 4,005,000
49.01 CVS Johnstown MSMCH   1650 Menoher Boulevard Johnstown PA 15905 Retail Single Tenant 2015   13,627 Sq. Ft.   2,061,746 2,061,746 0.2%  
49.02 CVS Jennings MSMCH   1204 Elton Road Jennings LA 70546 Retail Single Tenant 2015   13,348 Sq. Ft.   1,943,254 1,943,254 0.2%  
50 510-530 Dubois Avenue Owners, Inc. NCB   510-530 Dubois Avenue Valley Stream NY 11581 Multifamily Cooperative 1956 2008 87 Units 43,079 3,750,000 3,747,841 0.4% 3,376,387
51 Saxony Hall Owners, Inc. NCB   87-15 165th Street Jamaica NY 11432 Multifamily Cooperative 1958 2002 85 Units 42,302 3,600,000 3,595,700 0.4% 2,909,563
52 Wellington Plaza WFB   844 West Price Road; 2280 and 2390 Central Boulevard Brownsville TX 78520 Office Suburban 1978 1998 52,829 Sq. Ft. 68 3,600,000 3,587,396 0.4% 2,895,156
53 Rainbow Crossing WFB   115 West Grand Avenue Rainbow City AL 35906 Retail Anchored 1997   60,620 Sq. Ft. 58 3,525,000 3,525,000 0.4% 3,120,847
54 World Self Storage WFB   1549 Russell Parkway and 1549 South Corder Road Warner Robins GA 31088 Self Storage Self Storage 2001 2017 119,770 Sq. Ft. 29 3,500,000 3,487,212 0.4% 1,481,447
55 Enterprise Center - VA WFB   15100 and 15120 Enterprise Court Chantilly VA 20151 Office Suburban 1988   56,076 Sq. Ft. 58 3,250,000 3,250,000 0.3% 3,250,000
56 Fleetridge East Owners, Inc. NCB   636 North Terrace Avenue Mount Vernon NY 10552 Multifamily Cooperative 1969 1997 62 Units 48,329 3,000,000 2,996,376 0.3% 2,420,459
57 Heritage Crossing BANA   2140 Hall Johnson Road Grapevine TX 76051 Retail Unanchored 2001   22,709 Sq. Ft. 123 2,800,000 2,794,486 0.3% 2,326,608
58 Rolling Wheel MHC MSMCH   2945 Kietzke Lane Reno NV 89502 Manufactured Housing Community Manufactured Housing Community 1953   65 Pads 42,308 2,750,000 2,750,000 0.3% 2,750,000
59 Delsea Drive Self Storage WFB   229 Delsea Drive Sewell NJ 08080 Self Storage Self Storage 2015   48,325 Sq. Ft. 50 2,397,500 2,393,107 0.2% 2,010,350
60 Offices on Grand Boulevard WFB   185 Grand Boulevard Miramar Beach FL 32550 Office Suburban 1997 2017 23,950 Sq. Ft. 98 2,350,000 2,350,000 0.2% 2,350,000
61 DB Estates MHC BANA   3737 East Main Street Whitehall OH 43213 Manufactured Housing Community Manufactured Housing Community 1957   123 Pads 18,274 2,250,000 2,247,654 0.2% 1,854,722
62 285 East 35th Street Owners Corp. NCB   285 East 35th Street Brooklyn NY 11203 Multifamily Cooperative 1958 1993 66 Units 31,780 2,100,000 2,097,492 0.2% 1,697,245
63 Charlton Tenants Corp. NCB   210 Sixth Avenue New York NY 10014 Multifamily Cooperative 1928 2012 40 Units 49,940 2,000,000 1,997,584 0.2% 1,613,639
64 UNICO Portfolio V WFB   Various Various Various Various Retail Single Tenant Various   18,126 Sq. Ft. 103 1,859,000 1,859,000 0.2% 1,859,000
64.01 DG Copper Hill VA WFB   7105 Floyd Highway North Copper Hill VA 24079 Retail Single Tenant 2017   9,026 Sq. Ft.   975,000 975,000 0.1%  
64.02 DG Brazoria TX WFB   6871 FM 521 Road Brazoria TX 77422 Retail Single Tenant 2018   9,100 Sq. Ft.   884,000 884,000 0.1%  
65 Carol Lynn East Park MHC WFB   165 Fremont Avenue Woodbine NJ 08270 Manufactured Housing Community Manufactured Housing Community 2006   94 Pads 19,149 1,800,000 1,800,000 0.2% 1,609,351
66 Best Storage-Tipp City WFB   9161 State Route 201 Tipp City OH 45371 Self Storage Self Storage 2006   60,415 Sq. Ft. 30 1,800,000 1,796,370 0.2% 1,491,028
67 Unadilla Owners Corp. NCB   126 West 11th Street New York NY 10011 Multifamily Cooperative 1899 2006 28 Units 60,493 1,700,000 1,693,801 0.2% 1,378,692
68 Work of Art Loft Corp. NCB   242-244 Lafayette Street New York NY 10012 Multifamily Cooperative 1900 2003 10 Units 149,819 1,500,000 1,498,192 0.2% 1,210,648
69 Pierrepont Apt. Corp. NCB   62-66 Pierrepont Street Brooklyn NY 11201 Multifamily Cooperative 1911 2003 35 Units 35,632 1,250,000 1,247,133 0.1% 1,016,901

 

 

 

 

 

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 ARD Loan Origination Date First Pay Date Last IO Pay Date First P&I Pay Date Maturity Date or Anticipated Repayment Date ARD Loan Maturity Date Gross Mortgage Rate Operating 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
1 One AT&T MSMCH   N 12/19/2018 2/1/2019 1/1/2029   1/1/2029   4.39000% TBD TBD TBD 0.00050% TBD TBD Actual/360
2 Southeast Hotel Portfolio WFB   N 12/13/2018 2/11/2019   2/11/2019 1/11/2029   5.23500% TBD TBD TBD 0.00050% TBD TBD Actual/360
2.01 Doubletree Atlanta North Druid Hills WFB                   TBD TBD TBD 0.00050% TBD TBD  
2.02 Fairfield Inn Lake Buena Vista WFB                   TBD TBD TBD 0.00050% TBD TBD  
2.03 Fairfield Inn Orlando International Airport WFB                   TBD TBD TBD 0.00050% TBD TBD  
2.04 Courtyard Charlotte Gastonia WFB                   TBD TBD TBD 0.00050% TBD TBD  
2.05 Hampton Inn Atlanta North Druid Hills WFB                   TBD TBD TBD 0.00050% TBD TBD  
3 Millennium Partners Portfolio MSMCH   N 6/21/2018 8/7/2018 7/7/2028   7/7/2028   4.28500% TBD TBD TBD 0.00050% TBD TBD Actual/360
3.01 Millennium Tower Boston MSMCH                   TBD TBD TBD 0.00050% TBD TBD  
3.02 Lincoln Square MSMCH                   TBD TBD TBD 0.00050% TBD TBD  
3.03 Four Seasons San Francisco Retail MSMCH                   TBD TBD TBD 0.00050% TBD TBD  
3.04 Lincoln West MSMCH                   TBD TBD TBD 0.00050% TBD TBD  
3.05 Commercial Units at the Four Seasons Miami MSMCH                   TBD TBD TBD 0.00050% TBD TBD  
3.06 Lincoln Triangle MSMCH                   TBD TBD TBD 0.00050% TBD TBD  
3.07 Ritz Carlton Washington DC Retail MSMCH                   TBD TBD TBD 0.00050% TBD TBD  
3.08 Ritz Carlton Georgetown Retail MSMCH                   TBD TBD TBD 0.00050% TBD TBD  
4 ExchangeRight Net Leased Portfolio #25 BANA   N 12/20/2018 2/1/2019 1/1/2029   1/1/2029   4.63000% TBD TBD TBD 0.00050% TBD TBD Actual/360
4.01 Hy-Vee - Austin (18th Ave), MN BANA                   TBD TBD TBD 0.00050% TBD TBD  
4.02 Hobby Lobby - Bristol (Falls Blvd), VA BANA                   TBD TBD TBD 0.00050% TBD TBD  
4.03 BioLife Plasma Services L.P. - St. Peters (Mexico Rd), MO BANA                   TBD TBD TBD 0.00050% TBD TBD  
4.04 Walgreens - Roanoke (Brambleton Ave), VA BANA                   TBD TBD TBD 0.00050% TBD TBD  
4.05 Walgreens - Crowley (South Crowley Rd), TX BANA                   TBD TBD TBD 0.00050% TBD TBD  
4.06 Walgreens - Menomonee Falls (Silver Spring Dr), WI BANA                   TBD TBD TBD 0.00050% TBD TBD  
4.07 Tractor Supply - Slidell (Gause Blvd), LA BANA                   TBD TBD TBD 0.00050% TBD TBD  
4.08 Tractor Supply - Prince George (Wagner Way), VA BANA                   TBD TBD TBD 0.00050% TBD TBD  
4.09 BioLife Plasma Services L.P. - Muncie (Marleon Dr), IN BANA                   TBD TBD TBD 0.00050% TBD TBD  
4.10 Walgreens - Roanoke (Williamson Rd NW), VA BANA                   TBD TBD TBD 0.00050% TBD TBD  
4.11 Tractor Supply - Milford (State Route 28), OH BANA                   TBD TBD TBD 0.00050% TBD TBD  
4.12 Dollar General - Orlando (Weston Ln), FL BANA                   TBD TBD TBD 0.00050% TBD TBD  
4.13 Dollar General - Sioux Falls (West 12th St), SD BANA                   TBD TBD TBD 0.00050% TBD TBD  
4.14 Dollar General - Hampton (North Armistead Ave), VA BANA                   TBD TBD TBD 0.00050% TBD TBD  
4.15 Family Dollar - Eagle Pass (Memo Robinson Rd), TX BANA                   TBD TBD TBD 0.00050% TBD TBD  
4.16 Dollar General - Amherst (Leavitt Rd), OH BANA                   TBD TBD TBD 0.00050% TBD TBD  
4.17 Dollar General - Edinburg (East Monte Cristo Rd), TX BANA                   TBD TBD TBD 0.00050% TBD TBD  
4.18 Dollar General - San Antonio (Pue Rd), TX BANA                   TBD TBD TBD 0.00050% TBD TBD  
4.19 Family Dollar - St. Amant (Hwy 429), LA BANA                   TBD TBD TBD 0.00050% TBD TBD  
4.20 Dollar General - Springfield (West Chestnut Expwy), MO BANA                   TBD TBD TBD 0.00050% TBD TBD  
4.21 Dollar General - Waco (Pamela Ave), TX BANA                   TBD TBD TBD 0.00050% TBD TBD  
5 Shadow Mountain Marketplace BANA   N 1/9/2019 3/1/2019 2/1/2022 3/1/2022 2/1/2029   5.14000% TBD TBD TBD 0.00050% TBD TBD Actual/360
6 Rainbow Sunset Pavilion BANA   N 12/21/2018 2/1/2019   2/1/2019 1/1/2029   5.14500% TBD TBD TBD 0.00050% TBD TBD Actual/360
7 Regions Tower MSMCH   N 9/27/2018 11/1/2018 10/1/2023   10/1/2023   4.89740% TBD TBD TBD 0.00050% TBD TBD Actual/360
8 US Bank Centre BANA   N 12/28/2018 2/1/2019 1/1/2021 2/1/2021 1/1/2029   5.04400% TBD TBD TBD 0.00050% TBD TBD Actual/360
9 Penske Distribution Center MSMCH   N 11/14/2018 1/1/2019 12/1/2028   12/1/2028   4.63000% TBD TBD TBD 0.00050% TBD TBD Actual/360
10 Haymarket Village Center BANA   N 12/26/2018 2/1/2019 1/1/2023 2/1/2023 1/1/2029   5.13000% TBD TBD TBD 0.00050% TBD TBD Actual/360
11 Willowbend Apartments BANA   N 11/21/2018 1/1/2019   1/1/2019 12/1/2028   4.32100% TBD TBD TBD 0.00050% TBD TBD Actual/360
12 Springdale General MSMCH   N 12/27/2018 2/1/2019 1/1/2029   1/1/2029   4.76000% TBD TBD TBD 0.00050% TBD TBD Actual/360
13 Hancock Plaza Colorado Springs WFB   N 10/31/2018 12/11/2018 11/11/2021 12/11/2021 11/11/2028   5.43000% TBD TBD TBD 0.00050% TBD TBD Actual/360
14 Park Center Tower WFB   N 11/6/2018 12/11/2018   12/11/2018 11/11/2028   5.36500% TBD TBD TBD 0.00050% TBD TBD Actual/360
15 Carriage Place BANA   N 9/11/2018 11/1/2018 10/1/2021 11/1/2021 10/1/2028   4.91000% TBD TBD TBD 0.00050% TBD TBD Actual/360
16 Centrepark West BANA   N 12/20/2018 2/1/2019 1/1/2029   1/1/2029   4.47180% TBD TBD TBD 0.00050% TBD TBD Actual/360
17 Hancock Village - VA WFB   N 12/17/2018 2/11/2019 1/11/2023 2/11/2023 1/11/2029   4.92500% TBD TBD TBD 0.00050% TBD TBD Actual/360
18 Allied Solutions MSMCH   N 1/18/2019 3/6/2019 2/6/2029   2/6/2029   4.48500% TBD TBD TBD 0.00050% TBD TBD Actual/360
19 Rhode Island Self Storage Portfolio WFB   N 12/17/2018 2/11/2019 1/11/2029   1/11/2029   5.15000% TBD TBD TBD 0.00050% TBD TBD Actual/360
19.01 305 Westmoreland Street WFB                   TBD TBD TBD 0.00050% TBD TBD  
19.02 5775 Post Road and 5805 Post Road WFB                   TBD TBD TBD 0.00050% TBD TBD  
19.03 39 Stilson Road WFB                   TBD TBD TBD 0.00050% TBD TBD  
20 Residence Inn National Portfolio MSMCH   N 12/19/2018 2/1/2019 1/1/2024 2/1/2024 1/1/2029   4.68000% TBD TBD TBD 0.00050% TBD TBD Actual/360
20.01 Residence Inn Boulder MSMCH                   TBD TBD TBD 0.00050% TBD TBD  
20.02 Residence Inn Atlanta Buckhead MSMCH                   TBD TBD TBD 0.00050% TBD TBD  
20.03 Residence Inn Dallas Las Colinas MSMCH                   TBD TBD TBD 0.00050% TBD TBD  
20.04 Residence Inn Philadelphia Valley Forge MSMCH                   TBD TBD TBD 0.00050% TBD TBD  
21 StaxUp Self Storage - San Marcos WFB   N 11/30/2018 1/11/2019 12/11/2023 1/11/2024 12/11/2028   5.10000% TBD TBD TBD 0.00050% TBD TBD Actual/360
22 Cypress Point Office Park WFB   N 12/13/2018 2/11/2019 1/11/2029   1/11/2029   4.92000% TBD TBD TBD 0.00050% TBD TBD Actual/360
23 Courtyard Fredericksburg BANA   N 12/27/2018 2/1/2019 1/1/2022 2/1/2022 1/1/2029   5.36000% TBD TBD TBD 0.00050% TBD TBD Actual/360
24 11755 - 11795 West Olympic Blvd BANA   N 12/11/2018 2/1/2019   2/1/2019 1/1/2029   4.61200% TBD TBD TBD 0.00050% TBD TBD Actual/360
25 Yorba Linda Station Plaza WFB   N 12/19/2018 2/11/2019 1/11/2029   1/11/2029   4.80000% TBD TBD TBD 0.00050% TBD TBD Actual/360
26 Bainbridge Self-Storage WFB   N 12/12/2018 2/11/2019 1/11/2020 2/11/2020 1/11/2029   5.08000% TBD TBD TBD 0.00050% TBD TBD Actual/360
27 Victor's Square MSMCH   N 12/5/2018 2/1/2019 1/1/2029   1/1/2029   4.77000% TBD TBD TBD 0.00050% TBD TBD Actual/360
28 249 Legion Avenue MSMCH   N 12/6/2018 2/1/2019 1/1/2029   1/1/2029   4.78000% TBD TBD TBD 0.00050% TBD TBD Actual/360
29 Boulevard Shops BANA   N 12/4/2018 2/1/2019   2/1/2019 1/1/2029   5.14900% TBD TBD TBD 0.00050% TBD TBD Actual/360
30 Prudential - Digital Realty Portfolio WFB   N 9/7/2018 11/6/2018 10/6/2023   10/6/2023   4.55750% TBD TBD TBD 0.00050% TBD TBD Actual/360
30.01 14901 FAA Boulevard WFB                   TBD TBD TBD 0.00050% TBD TBD  
30.02 4650 Old Ironsides Drive WFB                   TBD TBD TBD 0.00050% TBD TBD  
30.03 43790 Devin Shafron Drive WFB                   TBD TBD TBD 0.00050% TBD TBD  
30.04 636 Pierce Street WFB                   TBD TBD TBD 0.00050% TBD TBD  
30.05 21551 Beaumeade Circle WFB                   TBD TBD TBD 0.00050% TBD TBD  
30.06 7505 Mason King Court WFB                   TBD TBD TBD 0.00050% TBD TBD  
30.07 4700 Old Ironsides Drive WFB                   TBD TBD TBD 0.00050% TBD TBD  
30.08 444 Toyama Drive WFB                   TBD TBD TBD 0.00050% TBD TBD  
31 El Rancho MHC BANA   N 1/4/2019 3/1/2019 2/1/2029   2/1/2029   4.76600% TBD TBD TBD 0.00050% TBD TBD Actual/360
32 Orange Avenue MHC BANA   N 1/4/2019 3/1/2019 2/1/2029   2/1/2029   4.87600% TBD TBD TBD 0.00050% TBD TBD Actual/360
33 Medlock Bridge Shopping Center WFB   N 11/26/2018 1/11/2019 12/11/2020 1/11/2021 12/11/2028   5.09500% TBD TBD TBD 0.00050% TBD TBD Actual/360
34 Las Vegas Self Storage Portfolio BANA   N 1/8/2019 3/1/2019 2/1/2024 3/1/2024 2/1/2029   5.13000% TBD TBD TBD 0.00050% TBD TBD Actual/360
34.01 Durango Mini Storage BANA                   TBD TBD TBD 0.00050% TBD TBD  
34.02 Charleston West Mini Storage BANA                   TBD TBD TBD 0.00050% TBD TBD  
35 Murrieta Town Center East WFB   N 12/13/2018 2/11/2019 1/11/2022 2/11/2022 1/11/2029   5.10000% TBD TBD TBD 0.00050% TBD TBD Actual/360
36 Vista West MHC BANA   N 12/20/2018 2/1/2019 1/1/2022 2/1/2022 1/1/2029   5.25000% TBD TBD TBD 0.00050% TBD TBD Actual/360
37 Country Place MHC BANA   N 1/4/2019 3/1/2019 2/1/2029   2/1/2029   4.87800% TBD TBD TBD 0.00050% TBD TBD Actual/360
38 StaxUp Self Storage - Sun City WFB   N 11/29/2018 1/11/2019 12/11/2023 1/11/2024 12/11/2028   4.95000% TBD TBD TBD 0.00050% TBD TBD Actual/360
39 SoCal Self Storage Cochran BANA   N 1/9/2019 3/1/2019 2/1/2029   2/1/2029   4.50000% TBD TBD TBD 0.00050% TBD TBD Actual/360
40 Centennial Office WFB   N 12/3/2018 1/11/2019   1/11/2019 12/11/2028   4.98500% TBD TBD TBD 0.00050% TBD TBD Actual/360
41 Prescott Towne Center BANA   N 12/21/2018 2/1/2019 1/1/2022 2/1/2022 1/1/2029   5.20000% TBD TBD TBD 0.00050% TBD TBD Actual/360
42 Tudor Woods, Inc. NCB   N 12/27/2018 2/1/2019   2/1/2019 1/1/2029   4.48000% TBD TBD TBD 0.00050% TBD TBD Actual/360
43 Springhill Suites Altamonte MSMCH   N 12/27/2018 2/1/2019 1/1/2024 2/1/2024 1/1/2029   5.10000% TBD TBD TBD 0.00050% TBD TBD Actual/360
44 315 East 65th Owners Corp. NCB   N 1/2/2019 3/1/2019   3/1/2019 2/1/2029   4.69000% TBD TBD TBD 0.00050% TBD TBD Actual/360
45 2020 East University Drive WFB   N 12/13/2018 2/11/2019 1/11/2024 2/11/2024 1/11/2029   4.89000% TBD TBD TBD 0.00050% TBD TBD Actual/360
46 Torrance MHC BANA   N 1/4/2019 3/1/2019 2/1/2029   2/1/2029   4.88600% TBD TBD TBD 0.00050% TBD TBD Actual/360
47 175 Main Avenue Owners, Inc. NCB   N 12/20/2018 2/1/2019   2/1/2019 1/1/2029   4.53000% TBD TBD TBD 0.00050% TBD TBD Actual/360
48 3515 Owners Corp. NCB   N 12/27/2018 2/1/2019   2/1/2019 1/1/2029   4.58000% TBD TBD TBD 0.00050% TBD TBD Actual/360
49 CVS Portfolio MSMCH   N 12/26/2018 2/1/2019 1/1/2029   1/1/2029   4.90000% TBD TBD TBD 0.00050% TBD TBD Actual/360
49.01 CVS Johnstown MSMCH                   TBD TBD TBD 0.00050% TBD TBD  
49.02 CVS Jennings MSMCH                   TBD TBD TBD 0.00050% TBD TBD  
50 510-530 Dubois Avenue Owners, Inc. NCB   N 12/19/2018 2/1/2019   2/1/2019 1/1/2029   4.71000% TBD TBD TBD 0.00050% TBD TBD Actual/360
51 Saxony Hall Owners, Inc. NCB   N 12/19/2018 2/1/2019   2/1/2019 1/1/2029   4.49000% TBD TBD TBD 0.00050% TBD TBD Actual/360
52 Wellington Plaza WFB   N 10/22/2018 12/11/2018   12/11/2018 11/11/2028   5.86000% TBD TBD TBD 0.00050% TBD TBD Actual/360
53 Rainbow Crossing WFB   N 11/30/2018 1/11/2019 12/11/2021 1/11/2022 12/11/2028   5.00500% TBD TBD TBD 0.00050% TBD TBD Actual/360
54 World Self Storage WFB   N 12/21/2018 2/11/2019   2/11/2019 1/11/2029   4.85000% TBD TBD TBD 0.00050% TBD TBD Actual/360
55 Enterprise Center - VA WFB   N 12/27/2018 2/11/2019 1/11/2029   1/11/2029   4.90000% TBD TBD TBD 0.00050% TBD TBD Actual/360
56 Fleetridge East Owners, Inc. NCB   N 12/28/2018 2/1/2019   2/1/2019 1/1/2029   4.44000% TBD TBD TBD 0.00050% TBD TBD Actual/360
57 Heritage Crossing BANA   N 11/20/2018 1/1/2019   1/1/2019 12/1/2028   5.32800% TBD TBD TBD 0.00050% TBD TBD Actual/360
58 Rolling Wheel MHC MSMCH   N 12/14/2018 2/1/2019 1/1/2029   1/1/2029   4.89500% TBD TBD TBD 0.00050% TBD TBD Actual/360
59 Delsea Drive Self Storage WFB   N 11/15/2018 1/11/2019   1/11/2019 12/11/2028   5.62000% TBD TBD TBD 0.00050% TBD TBD Actual/360
60 Offices on Grand Boulevard WFB   N 12/14/2018 2/11/2019 1/11/2029   1/11/2029   4.91500% TBD TBD TBD 0.00050% TBD TBD Actual/360
61 DB Estates MHC BANA   N 12/12/2018 2/1/2019   2/1/2019 1/1/2029   5.08100% TBD TBD TBD 0.00050% TBD TBD Actual/360
62 285 East 35th Street Owners Corp. NCB   N 12/19/2018 2/1/2019   2/1/2019 1/1/2029   4.49000% TBD TBD TBD 0.00050% TBD TBD Actual/360
63 Charlton Tenants Corp. NCB   N 12/20/2018 2/1/2019   2/1/2019 1/1/2029   4.44000% TBD TBD TBD 0.00050% TBD TBD Actual/360
64 UNICO Portfolio V WFB   N 12/18/2018 2/11/2019 1/11/2029   1/11/2029   5.45000% TBD TBD TBD 0.00050% TBD TBD Actual/360
64.01 DG Copper Hill VA WFB                   TBD TBD TBD 0.00050% TBD TBD  
64.02 DG Brazoria TX WFB                   TBD TBD TBD 0.00050% TBD TBD  
65 Carol Lynn East Park MHC WFB   N 12/14/2018 2/11/2019 1/11/2022 2/11/2022 1/11/2029   5.47000% TBD TBD TBD 0.00050% TBD TBD Actual/360
66 Best Storage-Tipp City WFB   N 12/11/2018 1/11/2019   1/11/2019 12/11/2028   5.23000% TBD TBD TBD 0.00050% TBD TBD Actual/360
67 Unadilla Owners Corp. NCB   N 10/30/2018 12/1/2018   12/1/2018 11/1/2028   4.59000% TBD TBD TBD 0.00050% TBD TBD Actual/360
68 Work of Art Loft Corp. NCB   N 12/13/2018 2/1/2019   2/1/2019 1/1/2029   4.45000% TBD TBD TBD 0.00050% TBD TBD Actual/360
69 Pierrepont Apt. Corp. NCB   N 11/28/2018 1/1/2019   1/1/2019 12/1/2028   4.68000% TBD TBD TBD 0.00050% TBD TBD Actual/360

 

 

 

 

 

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 Monthly P&I Payment ($) Amortization Type Interest Accrual Method During IO Original Term to Maturity or ARD (Mos.) Remaining Term to Maturity or ARD (Mos.) Original IO
Period (Mos.)		 Remaining IO
Period (Mos.)		 Original Amort Term (Mos.) Remaining Amort Term (Mos.) Seasoning Prepayment Provisions Grace Period Default (Days) Grace Period Late (Days) Appraised Value ($) Appraisal Date Coop -Rental Value  Coop - LTV as Rental Coop - Unsold Percent  Coop - Sponsor Units  Coop - Investor Units
1 One AT&T MSMCH   265,203.76 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(90),O(5) 5 0 250,200,000 11/7/2018          
2 Southeast Hotel Portfolio WFB   385,892.50 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 103,100,000 Various          
2.01 Doubletree Atlanta North Druid Hills WFB                             25,400,000 10/23/2019          
2.02 Fairfield Inn Lake Buena Vista WFB                             23,500,000 10/22/2019          
2.03 Fairfield Inn Orlando International Airport WFB                             18,600,000 10/22/2018          
2.04 Courtyard Charlotte Gastonia WFB                             17,900,000 10/30/2018          
2.05 Hampton Inn Atlanta North Druid Hills WFB                             17,700,000 10/23/2019          
3 Millennium Partners Portfolio MSMCH   235,327.84 Interest-only, Balloon Actual/360 120 113 120 113 0 0 7 L(31),D(82),O(7) 0 0 1,460,900,000 Various          
3.01 Millennium Tower Boston MSMCH                             360,000,000 5/7/2018          
3.02 Lincoln Square MSMCH                             340,000,000 5/15/2018          
3.03 Four Seasons San Francisco Retail MSMCH                             170,100,000 5/1/2018; 5/9/2018          
3.04 Lincoln West MSMCH                             170,000,000 5/15/2018          
3.05 Commercial Units at the Four Seasons Miami MSMCH                             123,100,000 5/4/2018          
3.06 Lincoln Triangle MSMCH                             125,000,000 5/15/2018          
3.07 Ritz Carlton Washington DC Retail MSMCH                             120,700,000 5/4/2018          
3.08 Ritz Carlton Georgetown Retail MSMCH                             52,000,000 5/4/2018          
4 ExchangeRight Net Leased Portfolio #25 BANA   204,521.11 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 5 5 84,325,000 Various          
4.01 Hy-Vee - Austin (18th Ave), MN BANA                             16,100,000 11/20/2018          
4.02 Hobby Lobby - Bristol (Falls Blvd), VA BANA                             7,610,000 11/14/2018          
4.03 BioLife Plasma Services L.P. - St. Peters (Mexico Rd), MO BANA                             7,300,000 11/21/2018          
4.04 Walgreens - Roanoke (Brambleton Ave), VA BANA                             6,400,000 11/14/2018          
4.05 Walgreens - Crowley (South Crowley Rd), TX BANA                             5,800,000 11/23/2018          
4.06 Walgreens - Menomonee Falls (Silver Spring Dr), WI BANA                             5,450,000 12/3/2018          
4.07 Tractor Supply - Slidell (Gause Blvd), LA BANA                             4,200,000 11/21/2018          
4.08 Tractor Supply - Prince George (Wagner Way), VA BANA                             4,150,000 11/19/2018          
4.09 BioLife Plasma Services L.P. - Muncie (Marleon Dr), IN BANA                             4,025,000 11/27/2018          
4.10 Walgreens - Roanoke (Williamson Rd NW), VA BANA                             6,660,000 11/14/2018          
4.11 Tractor Supply - Milford (State Route 28), OH BANA                             2,900,000 11/26/2018          
4.12 Dollar General - Orlando (Weston Ln), FL BANA                             1,950,000 11/26/2018          
4.13 Dollar General - Sioux Falls (West 12th St), SD BANA                             1,500,000 11/20/2018          
4.14 Dollar General - Hampton (North Armistead Ave), VA BANA                             1,410,000 11/19/2018          
4.15 Family Dollar - Eagle Pass (Memo Robinson Rd), TX BANA                             1,400,000 12/2/2018          
4.16 Dollar General - Amherst (Leavitt Rd), OH BANA                             1,400,000 11/16/2018          
4.17 Dollar General - Edinburg (East Monte Cristo Rd), TX BANA                             1,350,000 10/8/2018          
4.18 Dollar General - San Antonio (Pue Rd), TX BANA                             1,250,000 11/16/2018          
4.19 Family Dollar - St. Amant (Hwy 429), LA BANA                             1,220,000 12/14/2018          
4.20 Dollar General - Springfield (West Chestnut Expwy), MO BANA                             1,150,000 11/28/2018          
4.21 Dollar General - Waco (Pamela Ave), TX BANA                             1,100,000 11/23/2018          
5 Shadow Mountain Marketplace BANA   269,432.68 Interest-only, Amortizing Balloon Actual/360 120 120 36 36 360 360 0 L(24),D(92),O(4) 0 0 67,250,000 5/14/2019          
6 Rainbow Sunset Pavilion BANA   245,573.19 Amortizing Balloon   120 119 0 0 360 359 1 L(25),GRTR 1% or YM or D(90),O(5) 0 0 68,100,000 9/6/2018          
7 Regions Tower MSMCH   177,927.53 Interest-only, Balloon Actual/360 60 56 60 56 0 0 4 L(28),D(28),O(4) 5 5 124,400,000 6/14/2018          
8 US Bank Centre BANA   179,118.62 Interest-only, Amortizing Balloon Actual/360 120 119 24 23 360 360 1 L(25),D(88),O(7) 4 0 56,300,000 11/15/2018          
9 Penske Distribution Center MSMCH   117,357.64 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(24),GRTR 1% or YM(92),O(4) 5 0 126,600,000 11/1/2018          
10 Haymarket Village Center BANA   137,288.25 Interest-only, Amortizing Balloon Actual/360 120 119 48 47 360 360 1 L(25),D(91),O(4) 0 0 35,900,000 11/8/2018          
11 Willowbend Apartments BANA   124,026.33 Amortizing Balloon   120 118 0 0 360 358 2 L(26),GRTR 1% or YM or D(90),O(4) 0 0 142,500,000 9/6/2018          
12 Springdale General MSMCH   98,533.10 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(90),O(5) 5 5 41,860,000 4/1/2019          
13 Hancock Plaza Colorado Springs WFB   120,568.65 Interest-only, Amortizing Balloon Actual/360 120 117 36 33 360 360 3 L(27),D(89),O(4) 0 0 30,400,000 9/12/2018          
14 Park Center Tower WFB   116,903.73 Amortizing Balloon   120 117 0 0 360 357 3 L(27),D(88),O(5) 0 0 31,230,000 9/28/2018          
15 Carriage Place BANA   109,813.60 Interest-only, Amortizing Balloon Actual/360 120 116 36 32 360 360 4 L(28),D(88),O(4) 0 0 45,600,000 7/5/2018          
16 Centrepark West BANA   68,915.41 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 3 0 30,400,000 8/20/2018          
17 Hancock Village - VA WFB   95,272.27 Interest-only, Amortizing Balloon Actual/360 120 119 48 47 360 360 1 L(25),D(90),O(5) 0 5 24,000,000 11/7/2018          
18 Allied Solutions MSMCH   66,693.61 Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 5 5 32,700,000 11/2/2018          
19 Rhode Island Self Storage Portfolio WFB   75,951.47 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 27,460,000 10/19/2018          
19.01 305 Westmoreland Street WFB                             12,900,000 10/19/2018          
19.02 5775 Post Road and 5805 Post Road WFB                             10,200,000 10/19/2018          
19.03 39 Stilson Road WFB                             4,360,000 10/19/2018          
20 Residence Inn National Portfolio MSMCH   88,222.90 Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360 360 1 L(25),D(82),O(13) 5 0 57,000,000 Various          
20.01 Residence Inn Boulder MSMCH                             18,620,000 11/5/2018          
20.02 Residence Inn Atlanta Buckhead MSMCH                             15,638,000 11/7/2018          
20.03 Residence Inn Dallas Las Colinas MSMCH                             12,689,000 11/5/2018          
20.04 Residence Inn Philadelphia Valley Forge MSMCH                             10,053,000 11/5/2018          
21 StaxUp Self Storage - San Marcos WFB   75,470.02 Interest-only, Amortizing Balloon Actual/360 120 118 60 58 360 360 2 L(26),D(90),O(4) 0 0 20,600,000 10/26/2018          
22 Cypress Point Office Park WFB   56,160.32 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 19,300,000 10/25/2018          
23 Courtyard Fredericksburg BANA   67,084.38 Interest-only, Amortizing Balloon Actual/360 120 119 36 35 360 360 1 L(25),D(88),O(7) 4 5 19,200,000 11/20/2018          
24 11755 - 11795 West Olympic Blvd BANA   59,549.97 Amortizing Balloon   120 119 0 0 360 359 1 L(25),GRTR 1% or YM or D(90),O(5) 4 5 29,000,000 11/2/2018          
25 Yorba Linda Station Plaza WFB   46,638.89 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 24,000,000 11/16/2018          
26 Bainbridge Self-Storage WFB   62,027.11 Interest-only, Amortizing Balloon Actual/360 120 119 12 11 360 360 1 L(25),GRTR 1% or YM(91),O(4) 0 0 17,700,000 10/19/2018          
27 Victor's Square MSMCH   42,317.19 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(24),GRTR 1% or YM(91),O(5) 5 5 17,000,000 11/2/2018          
28 249 Legion Avenue MSMCH   41,194.31 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(82),O(13) 5 5 15,200,000 9/13/2018          
29 Boulevard Shops BANA   55,415.41 Amortizing Balloon   120 119 0 0 360 359 1 L(25),GRTR 1% or YM or D(90),O(5) 4 5 15,700,000 9/12/2018          
30 Prudential - Digital Realty Portfolio WFB   38,506.66 Interest-only, Balloon Actual/360 60 56 60 56 0 0 4 L(28),GRTR 1% or YM or D(25),O(7) 0 0 387,600,000 Various          
30.01 14901 FAA Boulevard WFB                             78,300,000 7/13/2018          
30.02 4650 Old Ironsides Drive WFB                             68,400,000 7/6/2018          
30.03 43790 Devin Shafron Drive WFB                             55,300,000 7/16/2018          
30.04 636 Pierce Street WFB                             45,800,000 7/12/2018          
30.05 21551 Beaumeade Circle WFB                             41,300,000 7/6/2018          
30.06 7505 Mason King Court WFB                             35,900,000 7/10/2018          
30.07 4700 Old Ironsides Drive WFB                             34,900,000 7/6/2018          
30.08 444 Toyama Drive WFB                             27,700,000 7/6/2018          
31 El Rancho MHC BANA   37,852.19 Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 4 5 15,300,000 10/25/2018          
32 Orange Avenue MHC BANA   37,901.87 Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 4 5 15,910,000 12/1/2018          
33 Medlock Bridge Shopping Center WFB   48,902.95 Interest-only, Amortizing Balloon Actual/360 120 118 24 22 360 360 2 L(26),D(90),O(4) 0 0 13,600,000 9/1/2019          
34 Las Vegas Self Storage Portfolio BANA   45,217.96 Interest-only, Amortizing Balloon Actual/360 120 120 60 60 360 360 0 L(24),D(92),O(4) 4 5 15,440,000 9/6/2018          
34.01 Durango Mini Storage BANA                             7,390,000 9/6/2018          
34.02 Charleston West Mini Storage BANA                             7,030,000 9/6/2018          
35 Murrieta Town Center East WFB   44,820.50 Interest-only, Amortizing Balloon Actual/360 120 119 36 35 360 360 1 L(25),D(91),O(4) 0 0 14,500,000 2/1/2019          
36 Vista West MHC BANA   40,863.07 Interest-only, Amortizing Balloon Actual/360 120 119 36 35 360 360 1 L(25),D(91),O(4) 4 5 10,500,000 11/20/2018          
37 Country Place MHC BANA   28,644.14 Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 4 5 11,800,000 10/25/2018          
38 StaxUp Self Storage - Sun City WFB   37,097.01 Interest-only, Amortizing Balloon Actual/360 120 118 60 58 360 360 2 L(26),D(90),O(4) 0 0 10,200,000 10/28/2018          
39 SoCal Self Storage Cochran BANA   25,093.75 Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 4 5 13,710,000 11/16/2018          
40 Centennial Office WFB   33,762.03 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 9,150,000 12/1/2018          
41 Prescott Towne Center BANA   33,495.76 Interest-only, Amortizing Balloon Actual/360 120 119 36 35 360 360 1 L(25),D(90),O(5) 4 5 9,000,000 10/25/2018          
42 Tudor Woods, Inc. NCB   27,802.37 Amortizing Balloon   120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 23,860,000 11/2/2018 36,700,000 15.0% 1.4% 2 0
43 Springhill Suites Altamonte MSMCH   29,319.29 Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360 360 1 L(25),D(90),O(5) 5 5 11,700,000 11/20/2018          
44 315 East 65th Owners Corp. NCB   27,196.94 Amortizing Balloon   120 120 0 0 360 360 0 GRTR 1% or YM(113),1%(3),O(4) 10 10 144,900,000 8/17/2018 126,900,000 4.1% 6.2% 6 2
45 2020 East University Drive WFB   26,505.95 Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360 360 1 L(25),D(91),O(4) 0 0 8,500,000 11/14/2018          
46 Torrance MHC BANA   20,641.09 Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 4 5 8,190,000 12/1/2018          
47 175 Main Avenue Owners, Inc. NCB   25,423.47 Amortizing Balloon   120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 13,850,000 10/29/2018 12,900,000 38.7% 0.0% 0 0
48 3515 Owners Corp. NCB   24,038.14 Amortizing Balloon   120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 35,900,000 5/17/2018 19,800,000 23.7% 14.5% 11 0
49 CVS Portfolio MSMCH   16,580.89 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 5 0 8,450,000 Various          
49.01 CVS Johnstown MSMCH                             4,350,000 11/20/2018          
49.02 CVS Jennings MSMCH                             4,100,000 11/9/2018          
50 510-530 Dubois Avenue Owners, Inc. NCB   17,368.13 Amortizing Balloon   120 119 0 0 480 479 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 17,000,000 10/26/2018 21,500,000 17.4% 0.0% 0 0
51 Saxony Hall Owners, Inc. NCB   18,219.29 Amortizing Balloon   120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 13,200,000 11/13/2018 16,600,000 21.7% 5.9% 4 0
52 Wellington Plaza WFB   22,149.86 Amortizing Balloon   120 117 0 0 324 321 3 L(27),D(89),O(4) 0 0 5,100,000 8/29/2018          
53 Rainbow Crossing WFB   18,933.74 Interest-only, Amortizing Balloon Actual/360 120 118 36 34 360 360 2 L(26),D(90),O(4) 0 5 4,710,000 10/26/2018          
54 World Self Storage WFB   27,405.07 Amortizing Balloon   120 119 0 0 180 179 1 L(25),D(91),O(4) 0 0 9,250,000 9/27/2018          
55 Enterprise Center - VA WFB   13,455.15 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 7,350,000 12/1/2019          
56 Fleetridge East Owners, Inc. NCB   15,093.79 Amortizing Balloon   120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 10,275,000 11/19/2018 11,400,000 26.3% 22.6% 14 0
57 Heritage Crossing BANA   15,597.25 Amortizing Balloon   120 118 0 0 360 358 2 L(26),GRTR 1% or YM(87),O(7) 4 4 4,070,000 10/18/2018          
58 Rolling Wheel MHC MSMCH   11,373.51 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(90),O(5) 5 5 5,040,000 11/2/2018          
59 Delsea Drive Self Storage WFB   13,793.79 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 3,600,000 9/19/2018          
60 Offices on Grand Boulevard WFB   9,758.89 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 4,450,000 12/14/2018          
61 DB Estates MHC BANA   12,190.11 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 4 5 3,780,000 7/27/2018          
62 285 East 35th Street Owners Corp. NCB   10,627.92 Amortizing Balloon   120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 14,800,000 10/25/2018 13,800,000 15.2% 53.0% 35 0
63 Charlton Tenants Corp. NCB   10,062.53 Amortizing Balloon   120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 33,600,000 12/11/2018 29,800,000 6.7% 2.5% 0 0
64 UNICO Portfolio V WFB   8,560.22 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 2,860,000 Various          
64.01 DG Copper Hill VA WFB                             1,500,000 11/19/2018          
64.02 DG Brazoria TX WFB                             1,360,000 11/8/2018          
65 Carol Lynn East Park MHC WFB   10,186.35 Interest-only, Amortizing Balloon Actual/360 120 119 36 35 360 360 1 L(25),D(91),O(4) 0 0 2,500,000 10/25/2018          
66 Best Storage-Tipp City WFB   9,917.38 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 2,650,000 10/27/2018          
67 Unadilla Owners Corp. NCB   8,704.80 Amortizing Balloon   120 117 0 0 360 357 3 GRTR 1% or YM(113),1%(3),O(4) 10 10 48,250,000 8/17/2018 32,100,000 5.3% 0.0% 0 0
68 Work of Art Loft Corp. NCB   7,555.78 Amortizing Balloon   120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 27,220,000 11/1/2018 15,000,000 10.0% 0.0% 0 0
69 Pierrepont Apt. Corp. NCB   6,467.95 Amortizing Balloon   120 118 0 0 360 358 2 GRTR 1% or YM(113),1%(3),O(4) 10 10 54,400,000 10/19/2018 37,700,000 3.3% 2.9% 1 0

 

 

 

 

 

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  Coop - Units Coop - Sponsor Carry Coop - Committed Secondary Debt 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
1 One AT&T MSMCH         2.48 2.45 52.6% 52.6% 11.0% 10.9% 14,954,362 448,631 14,505,731 193,160 0 14,312,571 100.0% 2/1/2019     NAV
2 Southeast Hotel Portfolio WFB         1.88 1.66 67.8% 56.2% 12.4% 11.0% 25,051,147 16,348,441 8,702,705 1,002,046 0 7,700,659 77.0% 10/31/2018 113 87 TTM 10/31/2018
2.01 Doubletree Atlanta North Druid Hills WFB                     6,472,159 4,360,590 2,111,569 258,886 0 1,852,683 64.9% 10/31/2018 122 79 TTM 10/31/2018
2.02 Fairfield Inn Lake Buena Vista WFB                     5,300,747 3,575,346 1,725,401 212,030 0 1,513,371 78.6% 10/31/2018 107 84 TTM 10/31/2018
2.03 Fairfield Inn Orlando International Airport WFB                     4,866,288 3,077,237 1,789,052 194,652 0 1,594,400 89.2% 10/31/2018 105 94 TTM 10/31/2018
2.04 Courtyard Charlotte Gastonia WFB                     4,388,390 2,721,967 1,666,423 175,536 0 1,490,888 77.3% 10/31/2018 109 84 TTM 10/31/2018
2.05 Hampton Inn Atlanta North Druid Hills WFB                     4,023,562 2,613,302 1,410,260 160,942 0 1,249,318 81.6% 10/31/2018 121 99 TTM 10/31/2018
3 Millennium Partners Portfolio MSMCH         3.60 3.43 32.3% 32.3% 15.7% 14.9% 105,628,854 31,705,173 73,923,682 309,940 3,250,515 70,363,227 94.3% 5/1/2018     Actual 2017
3.01 Millennium Tower Boston MSMCH                     23,844,929 4,261,240 19,583,689 70,277 846,222 18,667,190 100.0% 5/1/2018     Actual 2017
3.02 Lincoln Square MSMCH                     22,999,989 6,875,469 16,124,520 69,884 601,349 15,453,287 91.9% 5/1/2018     Actual 2017
3.03 Four Seasons San Francisco Retail MSMCH                     13,544,876 4,993,735 8,551,141 42,158 445,079 8,063,904 91.9% 5/1/2018     Actual 2017
3.04 Lincoln West MSMCH                     11,561,598 4,446,223 7,115,374 17,684 326,205 6,771,486 100.0% 5/1/2018     Actual 2017
3.05 Commercial Units at the Four Seasons Miami MSMCH                     12,492,308 4,597,204 7,895,104 52,103 489,291 7,353,710 83.7% 5/1/2018     Actual 2017
3.06 Lincoln Triangle MSMCH                     8,409,038 3,122,378 5,286,660 15,282 243,469 5,027,909 100.0% 5/1/2018     Actual 2017
3.07 Ritz Carlton Washington DC Retail MSMCH                     8,345,450 1,653,002 6,692,448 26,475 194,543 6,471,429 100.0% 5/1/2018     Actual 2017
3.08 Ritz Carlton Georgetown Retail MSMCH                     4,430,667 1,755,922 2,674,745 16,077 104,357 2,554,311 100.0% 5/1/2018     Actual 2017
4 ExchangeRight Net Leased Portfolio #25 BANA         2.00 1.90 62.0% 62.0% 9.4% 8.9% 5,032,847 125,821 4,907,026 21,640 225,096 4,660,290 100.0% 2/1/2019     NAV
4.01 Hy-Vee - Austin (18th Ave), MN BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
4.02 Hobby Lobby - Bristol (Falls Blvd), VA BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
4.03 BioLife Plasma Services L.P. - St. Peters (Mexico Rd), MO BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
4.04 Walgreens - Roanoke (Brambleton Ave), VA BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
4.05 Walgreens - Crowley (South Crowley Rd), TX BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
4.06 Walgreens - Menomonee Falls (Silver Spring Dr), WI BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
4.07 Tractor Supply - Slidell (Gause Blvd), LA BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
4.08 Tractor Supply - Prince George (Wagner Way), VA BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
4.09 BioLife Plasma Services L.P. - Muncie (Marleon Dr), IN BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
4.10 Walgreens - Roanoke (Williamson Rd NW), VA BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
4.11 Tractor Supply - Milford (State Route 28), OH BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
4.12 Dollar General - Orlando (Weston Ln), FL BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
4.13 Dollar General - Sioux Falls (West 12th St), SD BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
4.14 Dollar General - Hampton (North Armistead Ave), VA BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
4.15 Family Dollar - Eagle Pass (Memo Robinson Rd), TX BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
4.16 Dollar General - Amherst (Leavitt Rd), OH BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
4.17 Dollar General - Edinburg (East Monte Cristo Rd), TX BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
4.18 Dollar General - San Antonio (Pue Rd), TX BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
4.19 Family Dollar - St. Amant (Hwy 429), LA BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
4.20 Dollar General - Springfield (West Chestnut Expwy), MO BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
4.21 Dollar General - Waco (Pamela Ave), TX BANA                     NAV NAV NAV NAV NAV NAV 100.0% 2/1/2019     NAV
5 Shadow Mountain Marketplace BANA         1.32 1.27 73.5% 65.2% 8.7% 8.3% 5,153,089 872,994 4,280,095 30,105 136,889 4,113,101 100.0% 11/1/2018     YTD 8/31/2018
6 Rainbow Sunset Pavilion BANA         1.64 1.51 66.0% 54.6% 10.8% 9.9% 6,799,101 1,951,520 4,847,581 53,808 333,137 4,460,636 100.0% 11/4/2018     TTM 8/31/2018
7 Regions Tower MSMCH         2.04 1.85 58.7% 58.7% 10.1% 9.2% 13,578,368 6,178,065 7,400,303 137,447 569,004 6,693,851 84.5% 7/1/2018     TTM 5/31/2018
8 US Bank Centre BANA         1.68 1.41 59.0% 51.1% 10.9% 9.1% 6,738,896 3,135,778 3,603,118 63,585 511,854 3,027,679 95.7% 12/21/2018     TTM 11/30/2018
9 Penske Distribution Center MSMCH         2.38 2.27 55.3% 55.3% 11.2% 10.6% 8,070,712 242,121 7,828,590 60,600 315,120 7,452,870 100.0% 2/1/2019     NAV
10 Haymarket Village Center BANA         1.42 1.35 70.2% 63.6% 9.3% 8.8% 2,856,225 512,443 2,343,782 51,371 72,730 2,219,681 97.8% 12/17/2018     TTM 9/30/2018
11 Willowbend Apartments BANA         4.94 4.87 17.5% 14.1% 29.5% 29.1% 9,608,695 2,256,837 7,351,858 102,300 0 7,249,558 89.4% 1/11/2019     TTM 8/31/2018
12 Springdale General MSMCH         2.26 2.04 58.5% 58.5% 10.9% 9.8% 3,545,699 877,456 2,668,243 33,091 228,331 2,406,821 99.4% 12/1/2018     NAV
13 Hancock Plaza Colorado Springs WFB         1.33 1.25 70.4% 62.9% 9.0% 8.5% 2,361,565 431,603 1,929,962 27,198 90,657 1,812,107 96.8% 10/26/2018     TTM 10/31/2018
14 Park Center Tower WFB         1.52 1.40 66.7% 55.7% 10.2% 9.4% 3,365,446 1,236,199 2,129,247 27,638 136,165 1,965,444 91.5% 10/30/2018     TTM 10/31/2018
15 Carriage Place BANA         1.61 1.48 67.3% 59.4% 10.3% 9.5% 5,081,574 1,936,593 3,144,981 51,201 191,081 2,902,699 90.4% 8/28/2018     TTM 6/30/2018
16 Centrepark West BANA         2.67 2.41 60.0% 60.0% 12.1% 10.9% 3,441,559 1,236,045 2,205,514 35,008 175,038 1,995,468 98.0% 11/30/2018     TTM 10/31/2018
17 Hancock Village - VA WFB         1.68 1.52 74.6% 67.3% 10.7% 9.7% 2,542,919 623,366 1,919,553 64,633 113,972 1,740,948 96.7% 10/22/2018     TTM 6/30/2018
18 Allied Solutions MSMCH         2.87 2.48 53.8% 53.8% 13.0% 11.3% 3,555,452 1,258,867 2,296,586 27,874 284,315 1,984,397 88.8% 9/30/2018     TTM 10/31/2018
19 Rhode Island Self Storage Portfolio WFB         1.71 1.68 63.6% 63.6% 8.9% 8.8% 2,274,785 720,207 1,554,578 19,684 4,815 1,530,079 84.9% 7/31/2018     TTM 9/30/2018
19.01 305 Westmoreland Street WFB                     991,327 263,169 728,158 7,793 0 720,365 88.4% 7/31/2018     TTM 9/30/2018
19.02 5775 Post Road and 5805 Post Road WFB                     883,691 303,035 580,656 6,991 4,815 568,850 92.1% 7/31/2018     TTM 9/30/2018
19.03 39 Stilson Road WFB                     399,767 154,003 245,764 4,900 0 240,864 72.0% 7/31/2018     TTM 9/30/2018
20 Residence Inn National Portfolio MSMCH         2.89 2.49 65.0% 59.7% 18.0% 15.4% 18,704,425 12,048,399 6,656,026 935,222 0 5,720,804 75.7% 10/31/2018 143 107 TTM 10/31/2018
20.01 Residence Inn Boulder MSMCH                     5,644,758 3,340,855 2,303,903 282,238 0 2,021,665 69.8% 10/31/2018 170 120 TTM 10/31/2018
20.02 Residence Inn Atlanta Buckhead MSMCH                     5,253,311 3,475,697 1,777,614 262,666 0 1,514,948 76.5% 10/31/2018 135 104 TTM 10/31/2018
20.03 Residence Inn Dallas Las Colinas MSMCH                     4,422,891 2,984,780 1,438,111 221,145 0 1,216,966 80.8% 10/31/2018 126 99 TTM 10/31/2018
20.04 Residence Inn Philadelphia Valley Forge MSMCH                     3,383,465 2,247,067 1,136,398 169,173 0 967,225 76.1% 10/31/2018 137 104 TTM 10/31/2018
21 StaxUp Self Storage - San Marcos WFB         1.34 1.33 67.5% 62.3% 8.7% 8.6% 1,670,656 456,114 1,214,542 12,551 0 1,201,991 81.0% 11/27/2018     TTM 10/31/2018
22 Cypress Point Office Park WFB         2.82 2.42 70.0% 70.0% 14.1% 12.1% 3,126,515 1,227,466 1,899,050 53,082 214,835 1,631,132 96.7% 9/30/2018     TTM 11/30/2018
23 Courtyard Fredericksburg BANA         2.01 1.78 62.5% 55.8% 13.5% 11.9% 4,674,094 3,055,682 1,618,412 186,964 0 1,431,448 80.6% 10/31/2018 134 108 TTM 10/31/2018
24 11755 - 11795 West Olympic Blvd BANA         2.12 2.07 40.0% 32.5% 13.1% 12.7% 1,944,633 430,762 1,513,871 5,611 31,841 1,476,419 100.0% 11/30/2018     Annualized 10 10/31/2018
25 Yorba Linda Station Plaza WFB         2.36 2.24 47.9% 47.9% 11.5% 10.9% 1,923,158 603,733 1,319,425 14,274 53,526 1,251,625 93.1% 12/17/2018     TTM 10/31/2018
26 Bainbridge Self-Storage WFB         1.43 1.42 64.7% 54.7% 9.3% 9.2% 1,477,089 415,804 1,061,285 5,840 0 1,055,446 88.8% 11/9/2018     TTM 10/31/2018
27 Victor's Square MSMCH         1.92 1.87 61.8% 61.8% 9.3% 9.1% 1,326,755 349,979 976,777 2,412 23,316 951,049 100.0% 10/1/2018     TTM 9/30/2018
28 249 Legion Avenue MSMCH         1.87 1.83 67.1% 67.1% 9.0% 8.9% 1,208,034 286,028 922,006 3,692 12,306 906,009 100.0% 6/1/2018     Actual 2017
29 Boulevard Shops BANA         1.53 1.42 64.6% 53.4% 10.1% 9.3% 1,434,701 414,303 1,020,398 8,349 64,901 947,148 100.0% 11/30/2018     TTM 8/31/2018
30 Prudential - Digital Realty Portfolio WFB         2.57 2.50 54.7% 54.7% 11.9% 11.6% 31,435,055 6,299,432 25,135,623 104,293 521,467 24,509,864 100.0% 2/1/2019     TTM 6/30/2018
30.01 14901 FAA Boulevard WFB                     6,943,289 1,382,801 5,560,488 26,370 131,850 5,402,268 100.0% 2/1/2019     TTM 6/30/2018
30.02 4650 Old Ironsides Drive WFB                     5,060,414 953,393 4,107,021 12,438 62,192 4,032,392 100.0% 2/1/2019     TTM 6/30/2018
30.03 43790 Devin Shafron Drive WFB                     4,522,473 894,539 3,627,934 15,214 76,069 3,536,651 100.0% 2/1/2019     TTM 6/30/2018
30.04 636 Pierce Street WFB                     4,032,195 865,060 3,167,135 10,834 54,168 3,102,133 100.0% 2/1/2019     TTM 6/30/2018
30.05 21551 Beaumeade Circle WFB                     2,929,347 649,316 2,280,031 15,250 76,252 2,188,529 100.0% 2/1/2019     TTM 6/30/2018
30.06 7505 Mason King Court WFB                     2,388,210 249,024 2,139,186 10,965 54,825 2,073,396 100.0% 2/1/2019     TTM 6/30/2018
30.07 4700 Old Ironsides Drive WFB                     2,800,993 689,249 2,111,744 9,014 45,070 2,057,661 100.0% 2/1/2019     TTM 6/30/2018
30.08 444 Toyama Drive WFB                     2,758,134 616,050 2,142,084 4,208 21,042 2,116,835 100.0% 2/1/2019     TTM 6/30/2018
31 El Rancho MHC BANA         1.96 1.94 61.4% 61.4% 9.5% 9.4% 1,504,337 613,086 891,251 8,329 0 882,922 98.0% 12/10/2018     TTM 10/31/2018
32 Orange Avenue MHC BANA         1.84 1.83 57.8% 57.8% 9.1% 9.1% 1,262,735 423,692 839,043 5,850 0 833,193 100.0% 12/10/2018     TTM 10/31/2018
33 Medlock Bridge Shopping Center WFB         2.01 1.84 66.3% 57.5% 13.1% 12.0% 1,613,929 432,321 1,181,608 40,044 64,557 1,077,006 91.3% 10/31/2018     TTM 10/31/2018
34 Las Vegas Self Storage Portfolio BANA         1.56 1.52 53.8% 49.7% 10.2% 10.0% 1,317,954 469,271 848,683 21,293 0 827,390 91.0% 1/9/2019     TTM 10/31/2018
34.01 Durango Mini Storage BANA                     NAV NAV NAV NAV NAV NAV 93.0% 1/9/2019     NAV
34.02 Charleston West Mini Storage BANA                     NAV NAV NAV NAV NAV NAV 89.4% 1/9/2019     NAV
35 Murrieta Town Center East WFB         1.53 1.45 56.9% 50.5% 10.0% 9.4% 1,098,882 275,569 823,313 15,889 27,713 779,712 100.0% 11/1/2018     TTM 10/31/2018
36 Vista West MHC BANA         1.50 1.48 70.5% 62.7% 9.9% 9.8% 1,026,928 292,807 734,121 10,123 0 723,998 99.0% 11/30/2018     TTM 10/31/2018
37 Country Place MHC BANA         1.86 1.83 58.9% 58.9% 9.2% 9.0% 1,131,171 491,237 639,934 12,032 0 627,902 99.0% 12/10/2018     TTM 10/31/2018
38 StaxUp Self Storage - Sun City WFB         1.54 1.53 68.1% 62.8% 9.9% 9.8% 979,780 294,273 685,507 6,203 0 679,304 95.3% 11/27/2018     TTM 10/31/2018
39 SoCal Self Storage Cochran BANA         2.80 2.77 48.1% 48.1% 12.8% 12.7% 1,196,096 351,932 844,164 9,046 0 835,118 80.3% 12/10/2018     TTM 11/30/2018
40 Centennial Office WFB         1.64 1.55 68.7% 56.6% 10.5% 10.0% 795,255 132,468 662,787 6,034 30,172 626,580 100.0% 12/1/2018     TTM 10/31/2018
41 Prescott Towne Center BANA         1.56 1.44 67.8% 60.3% 10.3% 9.5% 792,372 165,172 627,200 10,657 38,343 578,200 100.0% 10/17/2018     TTM 9/30/2018
42 Tudor Woods, Inc. NCB   0 11,681 500,000 6.17 6.05 23.0% 18.6% 37.5% 36.8% 3,353,211 1,294,882 2,058,329 38,400 0 2,019,929 98.0% 11/2/2018      
43 Springhill Suites Altamonte MSMCH         3.20 2.82 46.2% 42.6% 20.9% 18.4% 3,357,235 2,231,187 1,126,048 134,289 0 991,759 87.4% 11/31/2018 114 100 TTM 11/30/2018
44 315 East 65th Owners Corp. NCB   0 2 units: NAV, 6 units: $47,873.04 500,000 17.61 17.50 3.6% 2.9% 109.4% 108.8% 8,522,934 2,777,187 5,745,747 35,900 0 5,709,847 98.0% 8/17/2018      
45 2020 East University Drive WFB         1.90 1.79 58.8% 54.2% 12.1% 11.4% 788,457 185,219 603,239 41,656 -7,768 569,350 100.0% 11/8/2018     TTM 11/30/2018
46 Torrance MHC BANA         1.82 1.81 61.1% 61.1% 9.0% 8.9% 677,420 226,878 450,542 3,405 0 447,137 100.0% 12/10/2018     TTM 10/31/2018
47 175 Main Avenue Owners, Inc. NCB   0   250,000 2.80 2.75 36.1% 29.2% 17.1% 16.8% 1,429,066 573,846 855,220 16,000 0 839,220 96.0% 10/29/2018      
48 3515 Owners Corp. NCB   0 42,373 1,000,000 3.69 3.60 13.1% 10.6% 22.6% 22.1% 2,200,554 1,137,489 1,063,065 25,100 0 1,037,965 97.9% 5/17/2018      
49 CVS Portfolio MSMCH         2.20 2.19 47.4% 47.4% 10.9% 10.9% 450,647 13,519 437,128 1,504 0 435,624 100.0% 2/1/2019     Actual 2017
49.01 CVS Johnstown MSMCH                     220,267 6,608 213,659 858 0 212,800 100.0% 2/1/2019     Actual 2017
49.02 CVS Jennings MSMCH                     230,381 6,911 223,469 646 0 222,824 100.0% 2/1/2019     Actual 2017
50 510-530 Dubois Avenue Owners, Inc. NCB   0   500,000 5.79 5.68 22.0% 19.9% 32.2% 31.6% 2,111,736 905,419 1,206,317 22,200 0 1,184,117 98.0% 10/26/2018      
51 Saxony Hall Owners, Inc. NCB   1 29,960 400,000 4.05 3.98 27.2% 22.0% 24.6% 24.2% 1,445,585 560,802 884,783 13,700 0 871,083 98.0% 11/13/2018      
52 Wellington Plaza WFB         1.56 1.52 70.3% 56.8% 11.6% 11.3% 550,736 135,604 415,132 8,981 2,110 404,042 85.1% 12/1/2018     Actual 2018
53 Rainbow Crossing WFB         2.15 1.99 74.8% 66.3% 13.9% 12.8% 614,454 126,231 488,223 10,912 24,578 452,733 97.5% 11/27/2018     Actual 2017
54 World Self Storage WFB         2.09 2.05 37.7% 16.0% 19.7% 19.4% 1,036,437 349,142 687,295 12,435 0 674,860 95.2% 10/31/2018     TTM 10/31/2018
55 Enterprise Center - VA WFB         3.34 3.03 44.2% 44.2% 16.6% 15.1% 895,254 356,595 538,659 12,897 35,810 489,951 100.0% 12/12/2018     TTM 10/31/2018
56 Fleetridge East Owners, Inc. NCB   0 81,036 500,000 4.20 4.10 29.2% 23.6% 25.4% 24.8% 1,357,436 595,939 761,497 18,900 0 742,597 96.2% 11/19/2018      
57 Heritage Crossing BANA         1.71 1.56 68.7% 57.2% 11.5% 10.4% 480,903 160,690 320,213 5,677 23,436 291,100 95.4% 11/7/2018     TTM 8/31/2018
58 Rolling Wheel MHC MSMCH         2.46 2.43 54.6% 54.6% 12.2% 12.1% 524,498 188,975 335,522 3,550 0 331,972 100.0% 10/31/2018     TTM 10/31/2018
59 Delsea Drive Self Storage WFB         1.71 1.69 66.5% 55.8% 11.9% 11.7% 409,572 125,901 283,671 4,348 0 279,324 85.8% 9/28/2018     TTM 10/31/2018
60 Offices on Grand Boulevard WFB         3.08 2.85 52.8% 52.8% 15.3% 14.2% 527,859 167,309 360,550 2,395 23,950 334,205 77.5% 11/28/2018     TTM 10/31/2018
61 DB Estates MHC BANA         1.69 1.65 59.5% 49.1% 11.0% 10.7% 529,115 282,305 246,810 6,150 0 240,660 89.4% 11/19/2018     TTM 11/30/2018
62 285 East 35th Street Owners Corp. NCB   0 195,810 500,000 5.56 5.42 14.2% 11.5% 33.8% 33.0% 1,252,404 543,932 708,472 16,750 0 691,722 98.1% 10/25/2018      
63 Charlton Tenants Corp. NCB   1   500,000 9.96 9.86 5.9% 4.8% 60.2% 59.6% 1,920,928 718,010 1,202,918 12,300 0 1,190,618 95.8% 12/11/2018      
64 UNICO Portfolio V WFB         1.77 1.75 65.0% 65.0% 9.8% 9.7% 206,579 24,863 181,716 1,813 0 179,904 100.0% 2/1/2019     NAV
64.01 DG Copper Hill VA WFB                     103,890 6,834 97,056 903 0 96,153 100.0% 2/1/2019     NAV
64.02 DG Brazoria TX WFB                     102,689 18,029 84,660 910 0 83,750 100.0% 2/1/2019     NAV
65 Carol Lynn East Park MHC WFB         1.53 1.49 72.0% 64.4% 10.4% 10.1% 301,407 114,440 186,967 4,700 0 182,267 81.9% 10/18/2018     TTM 9/30/2018
66 Best Storage-Tipp City WFB         1.58 1.55 67.8% 56.3% 10.5% 10.3% 315,852 127,621 188,231 4,028 0 184,204 92.1% 11/21/2018     TTM 10/31/2018
67 Unadilla Owners Corp. NCB   0   250,000 13.93 13.85 3.5% 2.9% 85.9% 85.4% 2,028,708 573,965 1,454,743 8,400 0 1,446,343 95.0% 8/17/2018      
68 Work of Art Loft Corp. NCB   0   200,000 9.52 9.41 5.5% 4.4% 57.6% 56.9% 1,215,005 351,797 863,208 10,000 0 853,208 92.9% 11/1/2018      
69 Pierrepont Apt. Corp. NCB   0 (4,501) 250,000 19.63 19.44 2.3% 1.9% 122.1% 121.0% 2,234,100 710,753 1,523,347 14,400 0 1,508,947 96.0% 10/19/2018      

 

 

 

 

 

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 Most Recent Revenues ($) Most Recent Expenses ($) Most
Recent
NOI ($)		 Most Recent Capital Expenditures Most Recent NCF ($) Most Recent Hotel ADR Most Recent Hotel RevPAR Second Most Recent Period Second Most Recent Revenues ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent Capital Expenditures Second Most Recent NCF ($) 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
1 One AT&T MSMCH   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
2 Southeast Hotel Portfolio WFB   25,051,218 16,178,222 8,872,995 0 8,872,995 113 87 Actual 2017 23,956,761 15,523,626 8,433,135 0 8,433,135 110 83 Actual 2016 20,868,366 14,124,918 6,743,448 0
2.01 Doubletree Atlanta North Druid Hills WFB   6,472,016 4,411,285 2,060,732 0 2,060,732 122 79 Actual 2017 6,110,282 4,256,774 1,853,508 0 1,853,508 116 75 Actual 2016 5,155,331 3,779,106 1,376,225 0
2.02 Fairfield Inn Lake Buena Vista WFB   5,300,820 3,496,534 1,804,285 0 1,804,285 107 84 Actual 2017 5,249,937 3,470,719 1,779,218 0 1,779,218 105 83 Actual 2016 5,102,156 3,379,295 1,722,861 0
2.03 Fairfield Inn Orlando International Airport WFB   4,866,247 3,001,621 1,864,626 0 1,864,626 105 94 Actual 2017 4,697,545 2,887,745 1,809,800 0 1,809,800 101 90 Actual 2016 2,998,749 2,251,793 746,955 0
2.04 Courtyard Charlotte Gastonia WFB   4,388,427 2,633,885 1,754,542 0 1,754,542 109 84 Actual 2017 4,251,469 2,538,406 1,713,063 0 1,713,063 107 82 Actual 2016 3,789,833 2,338,372 1,451,460 0
2.05 Hampton Inn Atlanta North Druid Hills WFB   4,023,707 2,634,897 1,388,810 0 1,388,810 121 99 Actual 2017 3,647,528 2,369,982 1,277,546 0 1,277,546 120 90 Actual 2016 3,822,298 2,376,352 1,445,946 0
3 Millennium Partners Portfolio MSMCH   101,326,172 30,656,231 70,669,941 0 70,669,941     Actual 2016 96,511,294 29,013,209 67,498,085 0 67,498,085     Actual 2015 90,228,619 26,310,727 63,917,892 0
3.01 Millennium Tower Boston MSMCH   23,339,049 4,054,775 19,284,274 0 19,284,274     Actual 2016 16,158,490 2,570,144 13,588,346 0 13,588,346     Actual 2015 14,268,691 2,088,846 12,179,845 0
3.02 Lincoln Square MSMCH   19,580,261 6,664,078 12,916,182 0 12,916,182     Actual 2016 23,659,134 6,777,344 16,881,790 0 16,881,790     Actual 2015 24,042,921 6,435,270 17,607,651 0
3.03 Four Seasons San Francisco Retail MSMCH   13,860,294 4,729,125 9,131,168 0 9,131,168     Actual 2016 12,993,568 4,408,719 8,584,848 0 8,584,848     Actual 2015 11,090,921 3,657,023 7,433,898 0
3.04 Lincoln West MSMCH   11,174,098 4,358,209 6,815,888 0 6,815,888     Actual 2016 10,833,434 4,107,716 6,725,718 0 6,725,718     Actual 2015 10,435,098 3,806,960 6,628,138 0
3.05 Commercial Units at the Four Seasons Miami MSMCH   12,304,549 4,441,728 7,862,821 0 7,862,821     Actual 2016 11,677,673 4,445,143 7,232,531 0 7,232,531     Actual 2015 10,106,488 4,087,868 6,018,620 0
3.06 Lincoln Triangle MSMCH   8,540,387 3,129,217 5,411,170 0 5,411,170     Actual 2016 8,590,035 3,069,666 5,520,368 0 5,520,368     Actual 2015 8,180,463 2,971,200 5,209,263 0
3.07 Ritz Carlton Washington DC Retail MSMCH   8,120,713 1,577,577 6,543,136 0 6,543,136     Actual 2016 8,170,984 1,537,557 6,633,427 0 6,633,427     Actual 2015 7,934,103 1,612,765 6,321,338 0
3.08 Ritz Carlton Georgetown Retail MSMCH   4,406,822 1,701,521 2,705,301 0 2,705,301     Actual 2016 4,427,977 2,096,921 2,331,057 0 2,331,057     Actual 2015 4,169,935 1,650,796 2,519,140 0
4 ExchangeRight Net Leased Portfolio #25 BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.01 Hy-Vee - Austin (18th Ave), MN BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.02 Hobby Lobby - Bristol (Falls Blvd), VA BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.03 BioLife Plasma Services L.P. - St. Peters (Mexico Rd), MO BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.04 Walgreens - Roanoke (Brambleton Ave), VA BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.05 Walgreens - Crowley (South Crowley Rd), TX BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.06 Walgreens - Menomonee Falls (Silver Spring Dr), WI BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.07 Tractor Supply - Slidell (Gause Blvd), LA BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.08 Tractor Supply - Prince George (Wagner Way), VA BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.09 BioLife Plasma Services L.P. - Muncie (Marleon Dr), IN BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.10 Walgreens - Roanoke (Williamson Rd NW), VA BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.11 Tractor Supply - Milford (State Route 28), OH BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.12 Dollar General - Orlando (Weston Ln), FL BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.13 Dollar General - Sioux Falls (West 12th St), SD BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.14 Dollar General - Hampton (North Armistead Ave), VA BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.15 Family Dollar - Eagle Pass (Memo Robinson Rd), TX BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.16 Dollar General - Amherst (Leavitt Rd), OH BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.17 Dollar General - Edinburg (East Monte Cristo Rd), TX BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.18 Dollar General - San Antonio (Pue Rd), TX BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.19 Family Dollar - St. Amant (Hwy 429), LA BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.20 Dollar General - Springfield (West Chestnut Expwy), MO BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
4.21 Dollar General - Waco (Pamela Ave), TX BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
5 Shadow Mountain Marketplace BANA   4,694,687 722,496 3,972,191 0 3,972,191     Actual 2017 5,036,408 805,971 4,230,437 0 4,230,437     Actual 2016 5,000,548 789,978 4,210,570 0
6 Rainbow Sunset Pavilion BANA   6,349,336 1,977,532 4,371,804 45,696 4,326,108     Actual 2017 5,471,909 1,832,421 3,639,488 0 3,639,488     Actual 2016 5,083,528 1,605,735 3,477,793 0
7 Regions Tower MSMCH   12,030,376 6,272,676 5,757,700 0 5,757,700     Actual 2017 11,782,578 6,082,419 5,700,159 0 5,700,159     Actual 2016 10,754,344 6,312,752 4,441,592 0
8 US Bank Centre BANA   7,111,259 3,236,041 3,875,218 0 3,875,218     Actual 2017 6,831,626 3,321,758 3,509,868 0 3,509,868     Actual 2016 6,662,534 3,412,778 3,249,756 0
9 Penske Distribution Center MSMCH   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
10 Haymarket Village Center BANA   2,796,542 624,939 2,171,603 0 2,171,603     Actual 2017 2,727,043 559,561 2,167,482 0 2,167,482     Actual 2016 2,599,960 596,666 2,003,294 0
11 Willowbend Apartments BANA   9,522,301 2,256,652 7,265,649 0 7,265,649     Actual 2017 9,656,355 2,136,751 7,519,604 0 7,519,604     Actual 2016 9,351,046 2,136,958 7,214,088 0
12 Springdale General MSMCH   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
13 Hancock Plaza Colorado Springs WFB   2,313,252 437,329 1,875,923 0 1,875,923     Actual 2017 2,269,089 430,100 1,838,989 0 1,838,989     Actual 2016 2,143,423 425,219 1,718,204 0
14 Park Center Tower WFB   3,119,053 1,286,042 1,833,011 0 1,833,011     Actual 2017 2,831,744 1,221,126 1,610,618 0 1,610,618     Actual 2016 2,783,171 1,218,652 1,564,519 0
15 Carriage Place BANA   4,386,174 1,584,431 2,801,743 0 2,801,743     Actual 2017 4,259,198 1,322,368 2,936,830 0 2,936,830     Actual 2016 4,503,789 1,342,914 3,160,875 0
16 Centrepark West BANA   3,108,492 1,292,377 1,816,115 0 1,816,115     Actual 2017 3,130,788 1,349,667 1,781,121 0 1,781,121     NAV NAV NAV NAV NAV
17 Hancock Village - VA WFB   2,821,455 537,216 2,284,239 0 2,284,239     Actual 2017 2,737,582 534,049 2,203,533 0 2,203,533     Actual 2016 2,801,558 536,298 2,265,260 0
18 Allied Solutions MSMCH   3,100,578 1,032,003 2,068,575 0 2,068,575     NAV NAV NAV NAV NAV NAV              
19 Rhode Island Self Storage Portfolio WFB   2,194,651 764,296 1,430,355 0 1,430,355     Actual 2017 2,071,886 705,214 1,366,672 0 1,366,672     Actual 2016 1,887,344 648,057 1,239,286 0
19.01 305 Westmoreland Street WFB   976,976 276,059 700,917 0 700,917     Actual 2017 923,258 263,886 659,373 0 659,373     Actual 2016 840,286 250,293 589,993 0
19.02 5775 Post Road and 5805 Post Road WFB   830,774 326,203 504,570 0 504,570     Actual 2017 780,791 294,057 486,733 0 486,733     Actual 2016 688,139 240,129 448,010 0
19.03 39 Stilson Road WFB   386,901 162,034 224,867 0 224,867     Actual 2017 367,837 147,271 220,566 0 220,566     Actual 2016 358,918 157,636 201,283 0
20 Residence Inn National Portfolio MSMCH   19,005,113 12,183,984 6,821,129 950,256 5,870,873 145 109 Actual 2017 19,068,801 12,188,479 6,880,322 953,440 5,926,882 141 109 Actual 2016 18,984,196 12,220,200 6,763,996 949,210
20.01 Residence Inn Boulder MSMCH   6,013,532 3,543,819 2,469,713 300,677 2,169,036 183 127 Actual 2017 6,445,955 3,750,620 2,695,335 322,298 2,373,037 177 136 Actual 2016 6,134,722 3,612,659 2,522,063 306,736
20.02 Residence Inn Atlanta Buckhead MSMCH   5,216,384 3,442,282 1,774,102 260,819 1,513,283 135 103 Actual 2017 5,121,186 3,441,407 1,679,779 256,059 1,423,720 130 102 Actual 2016 4,988,369 3,473,008 1,515,361 249,418
20.03 Residence Inn Dallas Las Colinas MSMCH   4,391,732 2,955,947 1,435,785 219,587 1,216,198 121 98 Actual 2017 4,301,202 2,854,661 1,446,541 215,060 1,231,481 121 97 Actual 2016 4,530,488 2,892,427 1,638,061 226,524
20.04 Residence Inn Philadelphia Valley Forge MSMCH   3,383,465 2,241,936 1,141,529 169,173 972,356 137 104 Actual 2017 3,200,458 2,141,791 1,058,667 160,023 898,644 131 99 Actual 2016 3,330,617 2,242,106 1,088,511 166,531
21 StaxUp Self Storage - San Marcos WFB   1,654,249 430,226 1,224,023 0 1,224,023     Actual 2017 1,613,041 450,550 1,162,492 0 1,162,492     Actual 2016 1,438,983 411,101 1,027,882 0
22 Cypress Point Office Park WFB   2,711,439 1,134,687 1,576,752 0 1,576,752     Actual 2017 2,723,174 1,087,585 1,635,589 0 1,635,589     Annualized 11 11/30/2016 2,681,155 1,116,522 1,564,633 0
23 Courtyard Fredericksburg BANA   4,674,094 3,094,661 1,579,433 186,964 1,392,469 134 108 Actual 2017 4,518,351 3,058,130 1,460,221 180,734 1,279,487 134 104 Actual 2016 4,340,180 2,957,366 1,382,814 173,607
24 11755 - 11795 West Olympic Blvd BANA   1,952,862 374,033 1,578,829 0 1,578,829     Actual 2017 1,857,729 376,142 1,481,587 0 1,481,587     Actual 2016 1,851,247 360,234 1,491,013 0
25 Yorba Linda Station Plaza WFB   1,422,817 668,874 753,943 0 753,943     Actual 2017 1,476,918 625,026 851,892 0 851,892     Actual 2016 1,695,426 606,960 1,088,467 0
26 Bainbridge Self-Storage WFB   1,477,089 456,070 1,021,019 0 1,021,019     Actual 2017 1,452,733 430,043 1,022,690 0 1,022,690     Actual 2016 1,297,045 379,519 917,526 0
27 Victor's Square MSMCH   1,268,354 348,804 919,550 0 919,550     Actual 2017 1,219,543 306,819 912,723 0 912,723     NAV NAV NAV NAV NAV
28 249 Legion Avenue MSMCH   702,728 84,788 617,940 0 617,940     Actual 2016 580,755 49,486 531,269 0 531,269              
29 Boulevard Shops BANA   1,493,276 432,287 1,060,989 0 1,060,989     Actual 2017 1,545,063 410,883 1,134,180 0 1,134,180     Actual 2016 1,570,852 386,995 1,183,857 0
30 Prudential - Digital Realty Portfolio WFB   31,618,047 5,756,343 25,861,704 0 25,861,704     Actual 2017 31,009,062 5,520,559 25,488,503 0 25,488,503     Actual 2016 30,153,975 5,218,019 24,935,956 0
30.01 14901 FAA Boulevard WFB   7,133,471 1,366,005 5,767,466 0 5,767,466     Actual 2017 6,936,540 1,235,967 5,700,573 0 5,700,573     Actual 2016 6,532,263 986,583 5,545,680 0
30.02 4650 Old Ironsides Drive WFB   5,087,368 855,023 4,232,345 0 4,232,345     Actual 2017 5,023,568 838,094 4,185,474 0 4,185,474     Actual 2016 4,899,745 814,002 4,085,743 0
30.03 43790 Devin Shafron Drive WFB   4,550,004 813,688 3,736,316 0 3,736,316     Actual 2017 4,416,237 756,573 3,659,664 0 3,659,664     Actual 2016 4,386,733 791,276 3,595,457 0
30.04 636 Pierce Street WFB   3,954,626 720,623 3,234,003 0 3,234,003     Actual 2017 3,907,712 717,877 3,189,835 0 3,189,835     Actual 2016 3,907,838 717,838 3,190,000 0
30.05 21551 Beaumeade Circle WFB   2,979,280 605,132 2,374,148 0 2,374,148     Actual 2017 2,940,978 596,338 2,344,640 0 2,344,640     Actual 2016 2,847,924 575,933 2,271,991 0
30.06 7505 Mason King Court WFB   2,335,365 200,310 2,135,055 0 2,135,055     Actual 2017 2,286,124 191,666 2,094,458 0 2,094,458     Actual 2016 2,226,277 184,424 2,041,853 0
30.07 4700 Old Ironsides Drive WFB   2,821,605 632,909 2,188,696 0 2,188,696     Actual 2017 2,781,102 631,647 2,149,455 0 2,149,455     Actual 2016 2,706,656 606,707 2,099,949 0
30.08 444 Toyama Drive WFB   2,756,328 562,653 2,193,675 0 2,193,675     Actual 2017 2,716,801 552,397 2,164,404 0 2,164,404     Actual 2016 2,646,539 541,256 2,105,283 0
31 El Rancho MHC BANA   1,499,092 628,226 870,866 0 870,866     Actual 2017 1,464,177 636,736 827,441 0 827,441     Actual 2016 1,423,585 596,658 826,927 0
32 Orange Avenue MHC BANA   1,365,260 465,569 899,691 0 899,691     Actual 2017 1,333,641 466,911 866,730 0 866,730     Actual 2016 1,296,233 427,172 869,061 0
33 Medlock Bridge Shopping Center WFB   1,297,655 368,993 928,662 0 928,662     Actual 2017 1,298,611 336,529 962,082 0 962,082     Actual 2016 1,297,502 349,108 948,394 0
34 Las Vegas Self Storage Portfolio BANA   1,254,239 439,554 814,685 0 814,685     Actual 2017 1,154,790 461,950 692,840 0 692,840     Actual 2016 1,185,200 566,664 618,536 0
34.01 Durango Mini Storage BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
34.02 Charleston West Mini Storage BANA   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
35 Murrieta Town Center East WFB   840,956 274,456 566,501 0 566,501     Actual 2017 754,980 253,259 501,721 0 501,721     Actual 2016 740,324 254,040 486,284 0
36 Vista West MHC BANA   957,363 300,606 656,757 0 656,757     Actual 2017 878,956 324,426 554,530 0 554,530     Actual 2016 855,811 304,769 551,042 0
37 Country Place MHC BANA   1,208,108 512,563 695,545 0 695,545     Actual 2017 1,161,263 503,904 657,359 0 657,359     Actual 2016 1,123,253 460,142 663,111 0
38 StaxUp Self Storage - Sun City WFB   969,427 293,830 675,597 0 675,597     Actual 2017 910,389 257,280 653,110 0 653,110     Actual 2016 813,259 253,727 559,532 0
39 SoCal Self Storage Cochran BANA   1,167,073 376,575 790,498 0 790,498     Actual 2017 1,214,248 360,255 853,993 0 853,993     Actual 2016 1,148,081 357,698 790,383 0
40 Centennial Office WFB   423,552 157,168 266,384 0 266,384     Actual 2017 355,344 129,349 225,995 0 225,995     Actual 2016 276,298 118,147 158,151 0
41 Prescott Towne Center BANA   800,746 140,797 659,949 0 659,949     Actual 2017 804,684 168,053 636,631 0 636,631     Actual 2016 807,264 172,966 634,298 0
42 Tudor Woods, Inc. NCB                                          
43 Springhill Suites Altamonte MSMCH   3,357,235 2,205,979 1,151,256 134,289 1,016,967 114 100 Actual 2017 3,310,193 2,168,764 1,141,429 132,408 1,009,021 111 98 Actual 2016 3,048,479 2,101,646 946,833 121,939
44 315 East 65th Owners Corp. NCB                                          
45 2020 East University Drive WFB   865,477 163,916 701,561 0 701,561     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
46 Torrance MHC BANA   654,437 192,564 461,873 0 461,873     Actual 2017 640,583 239,342 401,241 0 401,241     Actual 2016 635,112 241,533 393,579 0
47 175 Main Avenue Owners, Inc. NCB                                          
48 3515 Owners Corp. NCB                                          
49 CVS Portfolio MSMCH   464,585 0 464,585 0 464,585     Actual 2016 464,585 0 464,585 0 464,585     Actual 2015 96,788 0 96,788 0
49.01 CVS Johnstown MSMCH   227,079 0 227,079 0 227,079     Actual 2016 227,079 0 227,079 0 227,079     Actual 2015 47,308 0 47,308 0
49.02 CVS Jennings MSMCH   237,506 0 237,506 0 237,506     Actual 2016 237,506 0 237,506 0 237,506     Actual 2015 49,480 0 49,480 0
50 510-530 Dubois Avenue Owners, Inc. NCB                                          
51 Saxony Hall Owners, Inc. NCB                                          
52 Wellington Plaza WFB   552,121 120,310 431,811 0 431,811     Actual 2017 528,600 120,051 408,549 0 408,549     Actual 2016 592,646 133,643 459,003 0
53 Rainbow Crossing WFB   525,230 106,908 418,322 0 418,322     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
54 World Self Storage WFB   854,143 368,056 486,088 0 486,088     Actual 2017 720,487 309,551 410,936 0 410,936     Actual 2016 710,765 331,381 379,384 0
55 Enterprise Center - VA WFB   758,322 384,558 373,764 0 373,764     Actual 2017 581,600 393,337 188,263 0 188,263     NAV NAV NAV NAV NAV
56 Fleetridge East Owners, Inc. NCB                                          
57 Heritage Crossing BANA   522,172 173,419 348,753 15,047 333,706     Actual 2017 432,039 146,833 285,206 15,047 270,159     Actual 2016 245,924 112,240 133,684 0
58 Rolling Wheel MHC MSMCH   527,975 184,277 343,698 0 343,698     Actual 2017 505,719 185,397 320,322 0 320,322     NAV NAV NAV NAV NAV
59 Delsea Drive Self Storage WFB   322,399 89,455 232,944 0 232,944     Actual 2017 236,793 75,957 160,836 0 160,836     Actual 2016 189,728 57,674 132,054 0
60 Offices on Grand Boulevard WFB   395,543 170,525 225,019 0 225,019     Actual 2017 431,717 165,484 266,234 0 266,234     Actual 2016 429,882 172,094 257,788 0
61 DB Estates MHC BANA   546,312 262,288 284,024 0 284,024     Actual 2017 522,901 233,119 289,782 0 289,782     Actual 2016 513,475 237,124 276,351 0
62 285 East 35th Street Owners Corp. NCB                                          
63 Charlton Tenants Corp. NCB                                          
64 UNICO Portfolio V WFB   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
64.01 DG Copper Hill VA WFB   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
64.02 DG Brazoria TX WFB   NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV
65 Carol Lynn East Park MHC WFB   296,204 95,350 200,853 0 200,853     Actual 2017 292,575 110,653 181,922 0 181,922     NAV NAV NAV NAV NAV
66 Best Storage-Tipp City WFB   312,472 103,360 209,111 0 209,111     Actual 2017 296,806 91,369 205,437 0 205,437     Actual 2016 248,046 91,160 156,886 0
67 Unadilla Owners Corp. NCB                                          
68 Work of Art Loft Corp. NCB                                          
69 Pierrepont Apt. Corp. NCB                                          

 

 

 

 

 

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 Third Most Recent NCF ($) Third Most Recent Hotel ADR Third Most Recent Hotel RevPAR 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 One AT&T MSMCH   NAV     N AT&T 965,800 100.0% 12/31/2031                        
2 Southeast Hotel Portfolio WFB   6,743,448 104 72 N                                
2.01 Doubletree Atlanta North Druid Hills WFB   1,376,225 114 63 N                                
2.02 Fairfield Inn Lake Buena Vista WFB   1,722,861 95 81 N                                
2.03 Fairfield Inn Orlando International Airport WFB   746,955 85 57 N                                
2.04 Courtyard Charlotte Gastonia WFB   1,451,460 106 73 N                                
2.05 Hampton Inn Atlanta North Druid Hills WFB   1,445,946 121 93 N                                
3 Millennium Partners Portfolio MSMCH   63,917,892     Various Various Various Various Various Various Various Various Various Various Various Various Various Various Various Various Various
3.01 Millennium Tower Boston MSMCH   12,179,845     Y Primark 138,833 39.5% 9/30/2030 Havas 115,625 32.9% 11/30/2024 Roche Brothers Supermarkets 39,125 11.1% 1/31/2030 Old Navy 30,350 8.6% 1/31/2027
3.02 Lincoln Square MSMCH   17,607,651     N Loews Theater 149,936 42.9% 11/30/2028 Equinox 142,211 40.7% 6/30/2039 The Gap 14,696 4.2% 1/31/2025 Extel Development Company 6,618 1.9% 7/31/2023
3.03 Four Seasons San Francisco Retail MSMCH   7,433,898     N Equinox 114,010 54.1% 6/30/2039 The Press Club 9,025 4.3% 4/12/2023 Decathlon USA 8,313 3.9% 9/15/2019 Halo Neuro 7,924 3.8% 12/31/2020
3.04 Lincoln West MSMCH   6,628,138     N Raymour & Flanigan 34,643 39.2% 11/30/2024 Pottery Barn 20,330 23.0% 1/31/2027 Zara 16,792 19.0% 3/31/2024 Gourmet Garage 13,599 15.4% 5/31/2024
3.05 Commercial Units at the Four Seasons Miami MSMCH   6,018,620     N Equinox 49,135 18.9% 6/30/2039 HSBC Bank 47,145 18.1% 3/31/2024; 4/19/2024; 5/31/2026 Kenny Nachwalter 21,000 8.1% 3/31/2027 Homer Bonner Jacobs 15,006 5.8% 6/30/2022
3.06 Lincoln Triangle MSMCH   5,209,263     N Century 21 62,529 81.8% 1/31/2021 Banana Republic 13,882 18.2% 7/31/2021                
3.07 Ritz Carlton Washington DC Retail MSMCH   6,321,338     N Equinox 98,076 74.1% 6/30/2039 CVS 13,600 10.3% 1/31/2030 Bullard Street LLC 7,387 5.6% 5/31/2024 Wine Lair 5,617 4.2% 5/31/2029
3.08 Ritz Carlton Georgetown Retail MSMCH   2,519,140     N Loews Theater 71,762 89.3% 11/30/2032 United Bank 3,479 4.3% 4/30/2020 Mate LLC 3,023 3.8% 10/31/2024 Cucina Moda 1,164 1.4% 3/31/2021
4 ExchangeRight Net Leased Portfolio #25 BANA   NAV     Y Various Various Various Various                        
4.01 Hy-Vee - Austin (18th Ave), MN BANA   NAV     Y Hy-Vee 86,377 100.0% 12/15/2038                        
4.02 Hobby Lobby - Bristol (Falls Blvd), VA BANA   NAV     Y Hobby Lobby 55,000 100.0% 8/31/2033                        
4.03 BioLife Plasma Services L.P. - St. Peters (Mexico Rd), MO BANA   NAV     Y BioLife Plasma Services L.P. 16,708 100.0% 1/31/2032                        
4.04 Walgreens - Roanoke (Brambleton Ave), VA BANA   NAV     Y Walgreens 15,120 100.0% 5/31/2030                        
4.05 Walgreens - Crowley (South Crowley Rd), TX BANA   NAV     Y Walgreens 14,550 100.0% 2/28/2030                        
4.06 Walgreens - Menomonee Falls (Silver Spring Dr), WI BANA   NAV     Y Walgreens 14,490 100.0% 2/28/2028                        
4.07 Tractor Supply - Slidell (Gause Blvd), LA BANA   NAV     Y Tractor Supply 19,097 100.0% 10/31/2033                        
4.08 Tractor Supply - Prince George (Wagner Way), VA BANA   NAV     Y Tractor Supply 19,097 100.0% 10/31/2028                        
4.09 BioLife Plasma Services L.P. - Muncie (Marleon Dr), IN BANA   NAV     Y BioLife Plasma Services L.P. 15,157 100.0% 10/31/2027                        
4.10 Walgreens - Roanoke (Williamson Rd NW), VA BANA   NAV     Y Walgreens 15,120 100.0% 5/31/2030                        
4.11 Tractor Supply - Milford (State Route 28), OH BANA   NAV     Y Tractor Supply 19,273 100.0% 11/30/2033                        
4.12 Dollar General - Orlando (Weston Ln), FL BANA   NAV     Y Dollar General 9,100 100.0% 6/30/2029                        
4.13 Dollar General - Sioux Falls (West 12th St), SD BANA   NAV     Y Dollar General 9,215 100.0% 5/31/2029                        
4.14 Dollar General - Hampton (North Armistead Ave), VA BANA   NAV     Y Dollar General 9,002 100.0% 2/28/2029                        
4.15 Family Dollar - Eagle Pass (Memo Robinson Rd), TX BANA   NAV     Y Family Dollar 8,320 100.0% 4/30/2029                        
4.16 Dollar General - Amherst (Leavitt Rd), OH BANA   NAV     Y Dollar General 9,100 100.0% 6/30/2029                        
4.17 Dollar General - Edinburg (East Monte Cristo Rd), TX BANA   NAV     Y Dollar General 9,100 100.0% 10/30/2033                        
4.18 Dollar General - San Antonio (Pue Rd), TX BANA   NAV     Y Dollar General 9,028 100.0% 7/31/2029                        
4.19 Family Dollar - St. Amant (Hwy 429), LA BANA   NAV     Y Family Dollar 8,320 100.0% 9/30/2028                        
4.20 Dollar General - Springfield (West Chestnut Expwy), MO BANA   NAV     Y Dollar General 9,026 100.0% 6/30/2029                        
4.21 Dollar General - Waco (Pamela Ave), TX BANA   NAV     Y Dollar General 9,002 100.0% 6/30/2029                        
5 Shadow Mountain Marketplace BANA   4,210,570     N Best Buy 45,000 22.4% 3/31/2023 Ashley Furniture 35,853 17.9% 3/31/2024 Seafood City Supermarket 28,000 14.0% 12/31/2028 Walgreens 14,820 7.4% 12/31/2032
6 Rainbow Sunset Pavilion BANA   3,477,793     N Hakkasan 53,944 25.1% 12/31/2024 Boyd Gaming 41,297 19.2% 5,081 SF expiring on 2/28/2021; 7,667 SF expiring on 11/22/2021; 28,549 SF expiring on 7/31/2022 LBBS 39,358 18.3% 5/31/2025 MGM 26,311 12.2% 4/9/2025
7 Regions Tower MSMCH   4,441,592     N Taft Stettiinius & Hollister LLP 97,423 14.2% 8/31/2036 Regions Bank 59,864 8.7% 12/31/2029 Kreig DeValut LLP 54,505 7.9% 11/30/2025 Wooden & McLaughlin LLP 32,495 4.7% 1/31/2028
8 US Bank Centre BANA   3,249,756     N Cohen & Company, LTD 47,134 18.4% 7/31/2022 U.S. Bank 36,641 14.3% 7/31/2024 Housing & Urban Development 34,247 13.4% 12/31/2021 GCA Services Group 32,430 12.7% 1/31/2024
9 Penske Distribution Center MSMCH   NAV     N Penske    606,000 100.0% 10/25/2028                        
10 Haymarket Village Center BANA   2,003,294     N Walmart 153,000 59.6% 9/11/2032 Kohls Department Stores Inc 64,291 25.0% 1/31/2033 Mattress Firm (Outparcel Bld.) 4,500 1.8% 11/30/2025 Sakura Grill (Outparcel Bld.) 2,637 1.0% 1/31/2024
11 Willowbend Apartments BANA   7,214,088     N                                
12 Springdale General MSMCH   NAV     N Notley - Center for Social Innovation 61,729 37.3% 9/30/2028 Creative Action 10,340 6.2% 12/31/2023 Jones-Dilworth, Inc. (JDI) 9,383 5.7% 11/30/2028 Sky Candy 6,813 4.1% 10/31/2028
13 Hancock Plaza Colorado Springs WFB   1,718,204     N King Soopers 61,453 33.9% 8/31/2030 ARC Thrift  Stores 29,037 16.0% 2/28/2020 Dollar Tree 16,200 8.9% 5/31/2020 Ace Hardware 10,920 6.0% 2/28/2021
14 Park Center Tower WFB   1,564,519     N Clear Capital 31,895 23.1% 11/9/2022 LP Insurance 21,216 15.4% 3/31/2021 Fennemore Craig 17,195 12.4% 6/30/2022 National Council Juve. & Family Court Judges 14,699 10.6% 3/31/2026
15 Carriage Place BANA   3,160,875     N Walmart 146,677 49.4% 1/18/2027 Cinemark Movie 35,540 12.0% 11/30/2027 Half Price Books 8,125 2.7% 7/31/2021 Bike Source 7,474 2.5% 11/30/2020
16 Centrepark West BANA   NAV     N Ocwen Financial Corp. 51,544 29.4% 2/28/2023 SV Microwave 37,376 21.4% 10/31/2027 Times Microwave Systems, Inc. 24,415 13.9% 4/30/2028 Seacrest Services, Inc. 13,560 7.7% 8/31/2028
17 Hancock Village - VA WFB   2,265,260     N Hobby Lobby-Hancock 56,050 36.4% 10/31/2026 Dick's Sporting Goods-Hancock 50,029 32.5% 1/31/2022 Five Below-Hancock 7,500 4.9% 1/31/2022 Mattress Warehouse-Hancock 4,979 3.2% 4/30/2020
18 Allied Solutions MSMCH         N Allied Solutions, LLC 108,000 77.5% 11/30/2030 F.C. Tucker Company, Inc. 15,761 11.3% 11/14/2029                
19 Rhode Island Self Storage Portfolio WFB   1,239,286     N                                
19.01 305 Westmoreland Street WFB   589,993     N                                
19.02 5775 Post Road and 5805 Post Road WFB   448,010     N                                
19.03 39 Stilson Road WFB   201,283     N                                
20 Residence Inn National Portfolio MSMCH   5,814,786 138 109 N                                
20.01 Residence Inn Boulder MSMCH   2,215,327 170 129 N                                
20.02 Residence Inn Atlanta Buckhead MSMCH   1,265,943 124 99 N                                
20.03 Residence Inn Dallas Las Colinas MSMCH   1,411,537 124 102 N                                
20.04 Residence Inn Philadelphia Valley Forge MSMCH   921,980 133 103 N                                
21 StaxUp Self Storage - San Marcos WFB   1,027,882     N                                
22 Cypress Point Office Park WFB   1,564,633     N  EXL Services fka Health Integrated 35,266 21.3% 7/31/2021 Actsoft, Inc. 20,932 12.6% 12/31/2022 Imagenet, LLC 9,944 6.0% 2/28/2023 ICON Consultant Group, Inc. 9,435 5.7% 1/31/2022
23 Courtyard Fredericksburg BANA   1,209,207 127 99 N                                
24 11755 - 11795 West Olympic Blvd BANA   1,491,013     N Trader Joe's 14,853 52.9% 7/31/2024 Walgreens 13,200 47.1% 10/31/2034                
25 Yorba Linda Station Plaza WFB   1,088,467     N Polly's Pie 7,025 9.8% 9/21/2021 Mimi's Café 5,170 7.2% 7/23/2023 Backyard Express 4,845 6.8% 6/30/2022 Ear Abstracts 3,735 5.2% MTM
26 Bainbridge Self-Storage WFB   917,526     N                                
27 Victor's Square MSMCH   NAV     N Tailwaggers 5,867 36.5% 12/31/2028 La Villita Cantina 3,414 21.2% 12/31/2027 Holly Hills Dry Cleaners 2,544 15.8% 7/31/2026 The Oaks Gourmet 1,930 12.0% 6/30/2028
28 249 Legion Avenue MSMCH         N Rite Aid 14,578 59.2% 2/29/2036 The Learning Experience 10,033 40.8% 9/30/2033                
29 Boulevard Shops BANA   1,183,857     N Kabuto Japanese Seafood 6,878 16.5% 12/31/2024 Covenant Food and Drugs 6,046 14.5% 10/31/2021 Verizon Wireless 5,355 12.8% 6/30/2023 Mattress Firm 4,836 11.6% 11/30/2022
30 Prudential - Digital Realty Portfolio WFB   24,935,956     N Various Various Various Various                        
30.01 14901 FAA Boulevard WFB   5,545,680     N Cyxtera 263,700 100.0% 2/2/2022                        
30.02 4650 Old Ironsides Drive WFB   4,085,743     N Cyxtera 124,383 100.0% 4/30/2027                        
30.03 43790 Devin Shafron Drive WFB   3,595,457     N VADATA, Inc. 152,138 100.0% 5/31/2021                        
30.04 636 Pierce Street WFB   3,190,000     N The Bank of New York Mellon 108,336 100.0% 4/30/2023                        
30.05 21551 Beaumeade Circle WFB   2,271,991     N Equinix, LLC 152,504 100.0% 12/31/2023                        
30.06 7505 Mason King Court WFB   2,041,853     N VADATA, Inc. 109,650 100.0% 12/31/2023                        
30.07 4700 Old Ironsides Drive WFB   2,099,949     N Cyxtera 90,139 100.0% 4/30/2027                        
30.08 444 Toyama Drive WFB   2,105,283     N Equinix, LLC 42,083 100.0% 7/31/2022                        
31 El Rancho MHC BANA   826,927     N                                
32 Orange Avenue MHC BANA   869,061     N                                
33 Medlock Bridge Shopping Center WFB   948,394     N Crunch Fitness 32,000 28.0% 2/28/2027 Shoe Gallery 20,000 17.5% 12/31/2021 Route 66 16,640 14.5% 1/31/2029 GSC - John Creek, LLC 8,450 7.4% 9/30/2027
34 Las Vegas Self Storage Portfolio BANA   618,536     N                                
34.01 Durango Mini Storage BANA   NAV     N                                
34.02 Charleston West Mini Storage BANA   NAV     N                                
35 Murrieta Town Center East WFB   486,284     N Noor Day Spa 6,000 16.2% 1/5/2024 Angel View 5,720 15.5% 3/31/2020 Lifestream 4,400 11.9% 6/30/2023 Arashi Restaurant 3,670 9.9% 8/31/2025
36 Vista West MHC BANA   551,042     N                                
37 Country Place MHC BANA   663,111     N                                
38 StaxUp Self Storage - Sun City WFB   559,532     N                                
39 SoCal Self Storage Cochran BANA   790,383     N                                
40 Centennial Office WFB   158,151     N University Medical Center of Southern Nevada dba Primary Care Center 6,698 22.2% 2/29/2028 University Medical Center of Southern Nevada dba UMC Quick Care 6,613 21.9% 2/29/2028 Ideal Property Management, Inc. 5,587 18.5% 11/30/2021 Endless Glow, LLC 3,279 10.9% 7/31/2023
41 Prescott Towne Center BANA   634,298     N Goodwill 29,197 54.8% 7/15/2025 Big 5 Sporting Goods 10,995 20.6% 1/31/2021 Waffles N' More 4,573 8.6% 5/31/2025 Alfonso's 2,471 4.6% 1/31/2028
42 Tudor Woods, Inc. NCB                                          
43 Springhill Suites Altamonte MSMCH   824,894 106 90 N                                
44 315 East 65th Owners Corp. NCB                                          
45 2020 East University Drive WFB   NAV     N Arizona Wholesale Supply 82,401 61.3% 11/30/2024 Iron Mountain Information Management 51,974 38.7% 12/31/2024                
46 Torrance MHC BANA   393,579     N                                
47 175 Main Avenue Owners, Inc. NCB                                          
48 3515 Owners Corp. NCB                                          
49 CVS Portfolio MSMCH   96,788     N CVS 26,975 100.0% 1/31/2041                        
49.01 CVS Johnstown MSMCH   47,308     N CVS 13,627 100.0% 1/31/2041                        
49.02 CVS Jennings MSMCH   49,480     N CVS 13,348 100.0% 1/31/2041                        
50 510-530 Dubois Avenue Owners, Inc. NCB                                          
51 Saxony Hall Owners, Inc. NCB                                          
52 Wellington Plaza WFB   459,003     N Valley Doctors Clinic of Brownsville 3,320 6.3% 8/31/2019 Safehaven Healthcare, LLC 2,902 5.5% MTM Rio Grande Oral & Maxillofacial Surgery 2,200 4.2% 5/31/2019 Nuestra Casa Home Care 2,120 4.0% 8/31/2019
53 Rainbow Crossing WFB   NAV     N Absolute Fitness 38,480 63.5% 1,242 SF on 1/31/2021; 37,238 SF on 10/31/2030 Amedisys Hospice 5,480 9.0% 1/5/2022 Go Now (Urgent Care) 5,180 8.5% 5/31/2019 Armed Forces Career Center 2,418 4.0% 9/30/2023
54 World Self Storage WFB   379,384     N                                
55 Enterprise Center - VA WFB   NAV     N Ambassador Bible Church 12,985 23.2% 9/30/2024 Cintas Corporation No. 2 12,461 22.2% 2/28/2023 Karma Vitality Studio LLC 10,876 19.4% 6/30/2029 Eden Senior Care Services LLC 8,380 14.9% 9/30/2029
56 Fleetridge East Owners, Inc. NCB                                          
57 Heritage Crossing BANA   133,684     N Ambition Dance Productions 6,822 30.0% 11/30/2021 The Hook Boxing for Women 3,258 14.3% 2/28/2025 Leslies Poolmart 3,208 14.1% 11/30/2019 SoCal Tacos 2,800 12.3% 8/31/2019
58 Rolling Wheel MHC MSMCH   NAV     N                                
59 Delsea Drive Self Storage WFB   132,054     N                                
60 Offices on Grand Boulevard WFB   257,788     N Sandestin Owners Association 7,391 30.9% 3/31/2029 Firstservice Residential 5,601 23.4% 8/31/2028 Destin Charity Wine Auction Foundation 2,229 9.3% 9/30/2020 Emmanuel, Sheppard, & Condon 1,789 7.5% 9/30/2020
61 DB Estates MHC BANA   276,351     N                                
62 285 East 35th Street Owners Corp. NCB                                          
63 Charlton Tenants Corp. NCB                                          
64 UNICO Portfolio V WFB   NAV     N Dollar General Various   Various                        
64.01 DG Copper Hill VA WFB   NAV     N Dollar General 9,026 100.0% 6/30/2032                        
64.02 DG Brazoria TX WFB   NAV     N Dollar General 9,100 100.0% 4/30/2033                        
65 Carol Lynn East Park MHC WFB   NAV     N                                
66 Best Storage-Tipp City WFB   156,886     N                                
67 Unadilla Owners Corp. NCB                                          
68 Work of Art Loft Corp. NCB                                          
69 Pierrepont Apt. Corp. NCB                                          

 

 

 

 

 

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 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
1 One AT&T MSMCH           8/1/2018 8/1/2018       N Y Acquisition 0 0 Springing     0 Springing  
2 Southeast Hotel Portfolio WFB           11/1/2018 11/1/2018       N Y Acquisition 0 71,120 71,118 Cash   0 Springing  
2.01 Doubletree Atlanta North Druid Hills WFB           11/1/2018 11/1/2018       N Y                  
2.02 Fairfield Inn Lake Buena Vista WFB           11/1/2018 11/1/2018       N Y                  
2.03 Fairfield Inn Orlando International Airport WFB           11/1/2018 11/1/2018       N Y                  
2.04 Courtyard Charlotte Gastonia WFB           11/1/2018 11/1/2018       N Y                  
2.05 Hampton Inn Atlanta North Druid Hills WFB           11/1/2018 11/1/2018       N Y                  
3 Millennium Partners Portfolio MSMCH   Various Various Various Various 5/4/2018 Various   Various Various N Y Refinance 0 0 Springing     0 Springing  
3.01 Millennium Tower Boston MSMCH   Aol Inc. 8,982 2.6% 12/31/2019 5/4/2018 5/9/2018       N Y                  
3.02 Lincoln Square MSMCH   J.P. Morgan Chase Bank 4,830 1.4% 6/30/2022 5/4/2018 5/9/2018       N Y                  
3.03 Four Seasons San Francisco Retail MSMCH   Handel Architects 7,039 3.3% 10/31/2025 5/4/2018 5/9/2018   5/15/2018 12.0% N Y                  
3.04 Lincoln West MSMCH   Fontainebleau Nail & Spa 3,054 3.5% 5/31/2020 5/4/2018 5/9/2018       N Y                  
3.05 Commercial Units at the Four Seasons Miami MSMCH   Kasowitz, Benson, Torres LLP 8,922 3.4% 1/31/2020 5/4/2018 5/9/2018       N Y                  
3.06 Lincoln Triangle MSMCH           5/4/2018 5/9/2018       N Y                  
3.07 Ritz Carlton Washington DC Retail MSMCH   SunTrust Bank 3,814 2.9% 5/31/2021 5/4/2018 5/4/2018       N Y                  
3.08 Ritz Carlton Georgetown Retail MSMCH   MS Ice Cone, LLC 574 0.7% 9/30/2019 5/4/2018 5/9/2018       N Y                  
4 ExchangeRight Net Leased Portfolio #25 BANA           Various Various       N Y Acquisition 0 100,551 29,035 Cash   999 250 Cash
4.01 Hy-Vee - Austin (18th Ave), MN BANA           11/12/2018 11/12/2018       N Y                  
4.02 Hobby Lobby - Bristol (Falls Blvd), VA BANA           11/5/2018 11/5/2018       N Y                  
4.03 BioLife Plasma Services L.P. - St. Peters (Mexico Rd), MO BANA           9/26/2018 9/26/2018       N Y                  
4.04 Walgreens - Roanoke (Brambleton Ave), VA BANA           10/4/2018 10/10/2018       N Y                  
4.05 Walgreens - Crowley (South Crowley Rd), TX BANA           11/27/2018 11/27/2018       N Y                  
4.06 Walgreens - Menomonee Falls (Silver Spring Dr), WI BANA           11/27/2018 12/10/2018       N Y                  
4.07 Tractor Supply - Slidell (Gause Blvd), LA BANA           10/9/2018 9/10/2018       N Y                  
4.08 Tractor Supply - Prince George (Wagner Way), VA BANA           11/27/2018 11/27/2018       N Y                  
4.09 BioLife Plasma Services L.P. - Muncie (Marleon Dr), IN BANA           11/21/2018 11/21/2018       N Y                  
4.10 Walgreens - Roanoke (Williamson Rd NW), VA BANA           10/4/2018 10/9/2018       N Y                  
4.11 Tractor Supply - Milford (State Route 28), OH BANA           10/30/2018 10/30/2018       N Y                  
4.12 Dollar General - Orlando (Weston Ln), FL BANA           11/27/2018 11/27/2018       N Y                  
4.13 Dollar General - Sioux Falls (West 12th St), SD BANA           11/27/2018 11/27/2018       N Y                  
4.14 Dollar General - Hampton (North Armistead Ave), VA BANA           10/24/2018 10/24/2018       N Y                  
4.15 Family Dollar - Eagle Pass (Memo Robinson Rd), TX BANA           10/22/2018 10/22/2018       N Y                  
4.16 Dollar General - Amherst (Leavitt Rd), OH BANA           11/27/2018 11/27/2018       N Y                  
4.17 Dollar General - Edinburg (East Monte Cristo Rd), TX BANA           10/24/2018 10/11/2018       N Y                  
4.18 Dollar General - San Antonio (Pue Rd), TX BANA           11/27/2018 11/27/2018       N Y                  
4.19 Family Dollar - St. Amant (Hwy 429), LA BANA           7/2/2018 7/5/2018       N Y                  
4.20 Dollar General - Springfield (West Chestnut Expwy), MO BANA           11/27/2018 11/27/2018       N Y                  
4.21 Dollar General - Waco (Pamela Ave), TX BANA           11/27/2018 11/27/2018       N Y                  
5 Shadow Mountain Marketplace BANA   Pacific Dental 7,842 3.9% 3,992 SF expiring on 10/31/2027; 3,850 SF expiring on 11/30/2027 9/12/2018 9/5/2018       N Y Acquisition 0 69,500 23,167 Cash   8,333 4,167 Cash
6 Rainbow Sunset Pavilion BANA   Liberty Dental 22,145 10.3% 3/31/2024 11/26/2018 10/11/2018       N Y Refinance 0 79,273 39,636 Cash   43,280 6,183 Cash
7 Regions Tower MSMCH   Flaherty and Collins Construction 24,503 3.6% 10/31/2027 6/28/2018 6/28/2018       N Y Refinance 609,356 73,459 73,459 Cash   0 Springing  
8 US Bank Centre BANA   Barnes Wendling CPAs, Inc. 14,572 5.7% 8/31/2023 10/3/2018 9/6/2018       N Y Refinance 0 77,900 77,900 Cash   13,735 4,578 Cash
9 Penske Distribution Center MSMCH           10/8/2018 10/8/2018       N Y Acquisition 0 0 Springing     0 Springing  
10 Haymarket Village Center BANA   Pivot (Outparcel Bld.) 2,406 0.9% 11/30/2021 11/14/2018 11/14/2018       N Y Acquisition 170,998 18,547 18,547 Cash   3,175 1,587 Cash
11 Willowbend Apartments BANA           9/12/2018 9/12/2018   9/12/2018 15.0% N Y Refinance 0 132,488 44,163 Cash   0 Springing  
12 Springdale General MSMCH   Caffe Medici - Roasting & Coffee Shop 5,133 3.1% 2/28/2029 11/21/2018 11/21/2018       N Y Refinance 0 104,335 Springing Cash   51,518 Springing Cash
13 Hancock Plaza Colorado Springs WFB   Rainbow USA Inc. 5,150 2.8% 1/31/2020 9/21/2018 9/24/2018 10/12/2018     N Y Refinance 66,563 39,095 5,585 Cash   0 Springing  
14 Park Center Tower WFB   Nevada State Department of Admin 11,425 8.3% 12/31/2023 10/9/2018 10/9/2018   10/9/2018 15.0% N Y Refinance 0 35,762 17,881 Cash   0 Springing  
15 Carriage Place BANA   Petland 7,000 2.4% 8/31/2022 7/12/2018 7/13/2018 8/14/2018     N Y Acquisition 0 364,583 72,917 Cash   12,500 6,250 Cash
16 Centrepark West BANA   Brown & Brown of Florida, Inc. 11,970 6.8% 10/16/2028 8/28/2018 8/29/2018       N Y Refinance 0 39,119 39,119 Cash   518 173 Cash
17 Hancock Village - VA WFB   Crazy Greek-Hancock 3,900 2.5% 3/31/2022 11/13/2018 11/13/2018       N Y Acquisition 0 42,946 21,473 Cash   0 Springing  
18 Allied Solutions MSMCH           11/15/2018 11/15/2018       N Y Acquisition 25,000 137,500 45,833 Cash   0 Springing  
19 Rhode Island Self Storage Portfolio WFB           10/18/2018 10/18/2018       N Y Acquisition 5,250 0 14,486 Cash   0 Springing  
19.01 305 Westmoreland Street WFB           10/18/2018 10/18/2018       N Y                  
19.02 5775 Post Road and 5805 Post Road WFB           10/18/2018 10/18/2018 11/8/2018     N Y                  
19.03 39 Stilson Road WFB           10/18/2018 10/18/2018       N Y                  
20 Residence Inn National Portfolio MSMCH           12/20/2018 12/20/2018       N Y Acquisition 96,000 92,030 Springing Cash   0 Springing  
20.01 Residence Inn Boulder MSMCH           12/20/2018 12/20/2018       N Y                  
20.02 Residence Inn Atlanta Buckhead MSMCH           12/20/2018 12/20/2018       N Y                  
20.03 Residence Inn Dallas Las Colinas MSMCH           12/20/2018 12/20/2018       N Y                  
20.04 Residence Inn Philadelphia Valley Forge MSMCH           12/20/2018 12/20/2018       N Y                  
21 StaxUp Self Storage - San Marcos WFB           11/1/2018 11/1/2018   11/1/2018 7.0% N Y Refinance 0 29,769 9,923 Cash   0 Springing  
22 Cypress Point Office Park WFB   Deliver Media 8,079 4.9% 5/31/2026 10/8/2018 9/27/2018       N Y Acquisition 261,025 38,647 19,321 Cash   0 Springing  
23 Courtyard Fredericksburg BANA           12/6/2018 12/6/2018       N Y Acquisition 0 18,565 9,283 Cash   928 928 Cash
24 11755 - 11795 West Olympic Blvd BANA           11/13/2018 11/13/2018   11/13/2018 12.0% N Y Refinance 0 58,060 11,612 Cash   0 Springing  
25 Yorba Linda Station Plaza WFB   I Love Kickboxing 2,920 4.1% 5/22/2022 11/14/2018 11/14/2018   11/14/2018 13.0% N Y Refinance 0 86,368 21,592 Cash   0 Springing  
26 Bainbridge Self-Storage WFB           11/2/2018 10/31/2018   11/2/2018 9.0% N Y Refinance 0 32,088 8,022 Cash   0 Springing  
27 Victor's Square MSMCH   Bronson Boutique 1,325 8.2% 9/30/2019 11/13/2018 11/13/2018   11/13/2018 20.0% Y Y Refinance 8,880 83,673 14,364 Cash   0 Springing  
28 249 Legion Avenue MSMCH           11/6/2018 11/6/2018       N Y Acquisition 0 6,224 6,224 Cash   1,077 1,077 Cash
29 Boulevard Shops BANA   America's Best (National Vision) 3,193 7.6% 10/31/2019 9/19/2018 9/19/2018 11/19/2018     N Y Refinance 0 66,602 16,651 Cash   0 Springing  
30 Prudential - Digital Realty Portfolio WFB           Various Various   Various Various N Y Refinance 0 0 Springing     0 Springing  
30.01 14901 FAA Boulevard WFB           7/18/2018 7/18/2018       N Y                  
30.02 4650 Old Ironsides Drive WFB           7/24/2018 7/20/2018   7/12/2018 12.0% N Y                  
30.03 43790 Devin Shafron Drive WFB           7/19/2018 7/17/2018       N Y                  
30.04 636 Pierce Street WFB           7/25/2018 7/20/2018       N Y                  
30.05 21551 Beaumeade Circle WFB           7/17/2018 7/17/2018       N Y                  
30.06 7505 Mason King Court WFB           7/20/2018 7/17/2018       N Y                  
30.07 4700 Old Ironsides Drive WFB           7/25/2018 7/23/2018   7/12/2018 12.0% N Y                  
30.08 444 Toyama Drive WFB           7/24/2018 7/24/2018   7/12/2018 12.0% N Y                  
31 El Rancho MHC BANA           11/6/2018 10/30/2018   11/6/2018 8.0% N Y Refinance 0 86,805 14,467 Cash   0 Springing  
32 Orange Avenue MHC BANA           11/6/2018 10/30/2018   11/6/2018 8.0% N Y Refinance 0 49,889 8,315 Cash   0 Springing  
33 Medlock Bridge Shopping Center WFB   Johns Creek Egg Harbor Café 5,142 4.5% 4/30/2021 8/29/2018 8/23/2018 9/19/2018     N Y Acquisition 0 24,720 8,240 Cash   0 Springing  
34 Las Vegas Self Storage Portfolio BANA           9/17/2018 9/17/2018       N Y Acquisition 460,573 0 7,068 Cash   0 Springing  
34.01 Durango Mini Storage BANA           9/17/2018 9/17/2018       N Y                  
34.02 Charleston West Mini Storage BANA           9/17/2018 9/17/2018       N Y                  
35 Murrieta Town Center East WFB   J. Carter's Tavern & Grill 3,600 9.7% 10/31/2021 9/14/2018 10/15/2018   9/14/2018 8.0% N Y Refinance 0 47,340 11,835 Cash   3,338 1,668 Cash
36 Vista West MHC BANA           12/11/2018 11/29/2018       N Y Acquisition 0 1,975 1,975 Cash   2,292 1,146 Cash
37 Country Place MHC BANA           11/6/2018 11/6/2018   11/6/2018 14.0% N Y Refinance 0 57,139 9,523 Cash   0 Springing  
38 StaxUp Self Storage - Sun City WFB           11/1/2018 11/1/2018   11/1/2018 10.0% N Y Refinance 0 23,607 7,869 Cash   0 Springing  
39 SoCal Self Storage Cochran BANA           11/20/2018 11/20/2018   11/20/2018 15.0% N Y Refinance 0 21,036 4,207 Cash   0 Springing  
40 Centennial Office WFB   Heaton & Associates, LLC 2,961 9.8% 4/30/2024 5/18/2018 5/14/2018       N Y Acquisition 0 2,463 2,463 Cash   690 687 Cash
41 Prescott Towne Center BANA   Windsock Lounge 2,423 4.5% 11/30/2027 10/30/2018 10/31/2018       N Y Refinance 0 7,860 1,965 Cash   4,243 849 Cash
42 Tudor Woods, Inc. NCB           11/26/2018 11/21/2018       N Y Refinance 0 61,617 16,919 Cash   0 Springing  
43 Springhill Suites Altamonte MSMCH           12/3/2018 12/3/2018       N Y Acquisition 0 28,396 9,465 Cash   0 Springing  
44 315 East 65th Owners Corp. NCB           8/24/2018 8/22/2018       N Y Refinance 0 0 Springing     0 Springing  
45 2020 East University Drive WFB           11/19/2018 6/12/2018       N Y Acquisition 172,514 34,637 9,325 Cash   6,260 2,086 Cash
46 Torrance MHC BANA           11/6/2018 11/6/2018   11/6/2018 13.0% N Y Refinance 0 27,733 4,622 Cash   0 Springing  
47 175 Main Avenue Owners, Inc. NCB           11/14/2018 11/13/2018       N Y Refinance 0 0 Springing     0 Springing  
48 3515 Owners Corp. NCB           5/18/2018 5/15/2018       N Y Refinance 0 0 Springing     0 Springing  
49 CVS Portfolio MSMCH           11/19/2018 11/16/2018       N Y Acquisition 0 0 Springing     0 Springing  
49.01 CVS Johnstown MSMCH           11/19/2018 11/16/2018       N Y                  
49.02 CVS Jennings MSMCH           11/19/2018 11/16/2018       N Y                  
50 510-530 Dubois Avenue Owners, Inc. NCB           11/7/2018 11/6/2018       N Y Refinance 0 0 Springing     0 Springing  
51 Saxony Hall Owners, Inc. NCB           11/26/2018 11/26/2018       N Y Refinance 0 21,667 10,833 Cash   0 Springing  
52 Wellington Plaza WFB   Limon Law Office 1,600 3.0% 11/30/2019 9/6/2018         N Y Refinance 0 8,734 4,367 Cash   2,815 2,815 Cash
53 Rainbow Crossing WFB   Vision Source - Dr. April King 1,960 3.2% 1/31/2019 11/1/2018         N Y Acquisition 53,998 2,883 2,883 Cash   0 Springing  
54 World Self Storage WFB           10/2/2018         N Y Refinance 0 4,870 2,435 Cash   2,306 2,306 Cash
55 Enterprise Center - VA WFB   Monarch Christian Montessori 6,414 11.4% 1/31/2027 11/29/2018 10/31/2018       N Y Acquisition 0 0 Springing     0 Springing  
56 Fleetridge East Owners, Inc. NCB           11/28/2018 11/26/2018       N Y Refinance 0 42,360 13,206 Cash   0 Springing  
57 Heritage Crossing BANA   Italian Crust 2,000 8.8% 8/31/2026 10/24/2018 10/24/2018       N Y Refinance 0 5,364 5,364 Cash   0 Springing  
58 Rolling Wheel MHC MSMCH           8/24/2018 9/4/2018   9/4/2018 8.0% N Y Refinance 7,500 2,260 1,130 Cash   0 Springing  
59 Delsea Drive Self Storage WFB           9/24/2018 10/2/2018       N Y Acquisition 0 1,064 1,064 Cash   1,476 738 Cash
60 Offices on Grand Boulevard WFB   Brock Investors 1,555 6.5% 10/31/2019 9/20/2018         N Y Refinance 0 3,066 1,533 Cash   0 Springing  
61 DB Estates MHC BANA           10/11/2018 10/26/2018       N Y Refinance 0 9,447 3,149 Cash   3,792 721 Cash
62 285 East 35th Street Owners Corp. NCB           11/14/2018 11/14/2018       N Y Refinance 0 24,303 12,152 Cash   0 Springing  
63 Charlton Tenants Corp. NCB           8/14/2018 8/13/2018       N Y Refinance 0 39,361 33,317 Cash   0 Springing  
64 UNICO Portfolio V WFB           11/27/2018 Various       N Y Acquisition 0 0 Springing     0 Springing  
64.01 DG Copper Hill VA WFB           11/27/2018 11/27/2018       N Y                  
64.02 DG Brazoria TX WFB           11/27/2018 12/3/2018       N Y                  
65 Carol Lynn East Park MHC WFB           11/5/2018 11/8/2018       N Y Acquisition 0 3,703 3,703 Cash   926 926 Cash
66 Best Storage-Tipp City WFB           10/26/2018         N Y Refinance 126,983 14,091 2,013 Cash   1,864 466 Cash
67 Unadilla Owners Corp. NCB           8/29/2018 8/28/2018       N Y Refinance 0 0 Springing     0 Springing  
68 Work of Art Loft Corp. NCB           11/8/2018 11/8/2018       N Y Refinance 0 29,395 14,697 Cash   0 Springing  
69 Pierrepont Apt. Corp. NCB           10/31/2018 10/30/2018       N Y Refinance 0 0 Springing     0 Springing  

 

 

 

 

 

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 Insurance Escrow - LoC Counterparty 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
1 One AT&T MSMCH     0 16,097 579,480 Cash   74,145,325 0 0 Cash   0 0       0 0 0  
2 Southeast Hotel Portfolio WFB     0 83,504 0 Cash   0 0 0     0 0     PIP Reserve 2,754,613 Springing 0 Cash
2.01 Doubletree Atlanta North Druid Hills WFB                                          
2.02 Fairfield Inn Lake Buena Vista WFB                                          
2.03 Fairfield Inn Orlando International Airport WFB                                          
2.04 Courtyard Charlotte Gastonia WFB                                          
2.05 Hampton Inn Atlanta North Druid Hills WFB                                          
3 Millennium Partners Portfolio MSMCH     0 0 0     0 0 0     0 0       0 0 0  
3.01 Millennium Tower Boston MSMCH                                          
3.02 Lincoln Square MSMCH                                          
3.03 Four Seasons San Francisco Retail MSMCH                                          
3.04 Lincoln West MSMCH                                          
3.05 Commercial Units at the Four Seasons Miami MSMCH                                          
3.06 Lincoln Triangle MSMCH                                          
3.07 Ritz Carlton Washington DC Retail MSMCH                                          
3.08 Ritz Carlton Georgetown Retail MSMCH                                          
4 ExchangeRight Net Leased Portfolio #25 BANA     0 1,803 0 Cash   500,000 Springing 0 Cash   0 0       0 0 0  
4.01 Hy-Vee - Austin (18th Ave), MN BANA                                          
4.02 Hobby Lobby - Bristol (Falls Blvd), VA BANA                                          
4.03 BioLife Plasma Services L.P. - St. Peters (Mexico Rd), MO BANA                                          
4.04 Walgreens - Roanoke (Brambleton Ave), VA BANA                                          
4.05 Walgreens - Crowley (South Crowley Rd), TX BANA                                          
4.06 Walgreens - Menomonee Falls (Silver Spring Dr), WI BANA                                          
4.07 Tractor Supply - Slidell (Gause Blvd), LA BANA                                          
4.08 Tractor Supply - Prince George (Wagner Way), VA BANA                                          
4.09 BioLife Plasma Services L.P. - Muncie (Marleon Dr), IN BANA                                          
4.10 Walgreens - Roanoke (Williamson Rd NW), VA BANA                                          
4.11 Tractor Supply - Milford (State Route 28), OH BANA                                          
4.12 Dollar General - Orlando (Weston Ln), FL BANA                                          
4.13 Dollar General - Sioux Falls (West 12th St), SD BANA                                          
4.14 Dollar General - Hampton (North Armistead Ave), VA BANA                                          
4.15 Family Dollar - Eagle Pass (Memo Robinson Rd), TX BANA                                          
4.16 Dollar General - Amherst (Leavitt Rd), OH BANA                                          
4.17 Dollar General - Edinburg (East Monte Cristo Rd), TX BANA                                          
4.18 Dollar General - San Antonio (Pue Rd), TX BANA                                          
4.19 Family Dollar - St. Amant (Hwy 429), LA BANA                                          
4.20 Dollar General - Springfield (West Chestnut Expwy), MO BANA                                          
4.21 Dollar General - Waco (Pamela Ave), TX BANA                                          
5 Shadow Mountain Marketplace BANA     0 2,509 200,000 Cash   492,297 14,216 1,000,000 Cash   0 0     Free Rent Reserve 274,856 0 0 Cash
6 Rainbow Sunset Pavilion BANA     0 4,484 0 Cash   483,120 7,000 336,000 Cash   0 0     Free Rent Reserve 2,241,384 0 0 Cash
7 Regions Tower MSMCH     500,000 Springing 100,000 Cash   4,000,000 Springing 1,000,000 Cash   0 0     Unfunded Free Rent Reserve 1,897,175 0 0  
8 US Bank Centre BANA     0 5,299 0 Cash   1,000,000 42,655 2,047,416 Cash   0 0     US Bank TI Reserve 200,000 Springing 0 Cash
9 Penske Distribution Center MSMCH     0 Springing 0     0 0 0     0 0       0 0 0  
10 Haymarket Village Center BANA     205,485 4,281 205,485 Cash   250,000 7,500 250,000 Cash   0 0     Outstanding TI Reserve Fund 103,074 0 0 Cash
11 Willowbend Apartments BANA     0 6,875 0 Cash   0 0 0     0 0       0 0 0  
12 Springdale General MSMCH     0 3,438 82,519 Cash   0 10,341 248,186 Cash   0 0     Gap Rent Reserve 143,859 0 0 Cash
13 Hancock Plaza Colorado Springs WFB     0 2,267; Springing 54,398 Cash   0 7,555; Springing 300,000 Cash   0 0     Rent Concession 20,863 0 0 Cash
14 Park Center Tower WFB     0 2,303 0 Cash   450,000 14,395 Springing 795,470 Cash   0 0     Springing OWS Work Reserve 0 Springing 0  
15 Carriage Place BANA     0 4,944 237,296 Cash   58,824 13,200 1,000,000 Cash   0 0     Anchor Tenant Reserve($500,000.00); Free Rent Reserve($38,938.75); Take Flight Ohio Reserve($13,424.00) 552,363 0 0 Cash
16 Centrepark West BANA     0 2,917 0 Cash   297,633 14,587 1,000,000 Cash   0 0     Free Rent Reserve 17,826 0 0 Cash
17 Hancock Village - VA WFB     0 5,386 0 Cash   0 10,259 400,000 Cash   0 0       0 0 0  
18 Allied Solutions MSMCH     0 2,323 0 Cash   303,690 0 0 Cash   0 0     Allied Free Rent Reserve 403,694 0 0 Cash
19 Rhode Island Self Storage Portfolio WFB     0 1,560 56,161 Cash   0 0 0     0 0       0 0 0  
19.01 305 Westmoreland Street WFB                                          
19.02 5775 Post Road and 5805 Post Road WFB                                          
19.03 39 Stilson Road WFB                                          
20 Residence Inn National Portfolio MSMCH     0 Springing 0     0 0 0     0 0     PIP Reserve 1,089,000 Springing 0  
20.01 Residence Inn Boulder MSMCH                                          
20.02 Residence Inn Atlanta Buckhead MSMCH                                          
20.03 Residence Inn Dallas Las Colinas MSMCH                                          
20.04 Residence Inn Philadelphia Valley Forge MSMCH                                          
21 StaxUp Self Storage - San Marcos WFB     0 1,569 56,481 Cash   0 0 0     0 0       0 0 0  
22 Cypress Point Office Park WFB     0 4,409 0 Cash   500,000 13,823; Springing 500,000 Cash   0 0       0 0 0  
23 Courtyard Fredericksburg BANA     0 15,580 0 Cash   0 0 0     0 0     PIP Reserve 123,200 0 0 Cash
24 11755 - 11795 West Olympic Blvd BANA     0 351 0 Cash   0 0 0     0 0       0 0 0  
25 Yorba Linda Station Plaza WFB     0 Springing 0     0 Springing 0     0 0       0 0 0  
26 Bainbridge Self-Storage WFB     0 730 26,280 Cash   0 0 0     0 0       0 0 0  
27 Victor's Square MSMCH     0 201 4,824 Cash   0 1,943 46,632 Cash   0 0       0 0 0  
28 249 Legion Avenue MSMCH     0 308 0 Cash   0 1,026 0 Cash   0 0     Free Rent 131,683 0 0  
29 Boulevard Shops BANA     87,500 696 0 Cash   0 7,000 168,000 Cash   0 0     Landlord Obligations Reserve 36,540 0 0 Cash
30 Prudential - Digital Realty Portfolio WFB     0 Springing 417,173     0 Springing 0     0 0       0 0 0  
30.01 14901 FAA Boulevard WFB                                          
30.02 4650 Old Ironsides Drive WFB                                          
30.03 43790 Devin Shafron Drive WFB                                          
30.04 636 Pierce Street WFB                                          
30.05 21551 Beaumeade Circle WFB                                          
30.06 7505 Mason King Court WFB                                          
30.07 4700 Old Ironsides Drive WFB                                          
30.08 444 Toyama Drive WFB                                          
31 El Rancho MHC BANA     0 0 0     0 0 0     0 0       0 0 0  
32 Orange Avenue MHC BANA     0 0 0     0 0 0     0 0       0 0 0  
33 Medlock Bridge Shopping Center WFB     0 $8,333 until December 2022, $1,907 thereafter $25,000 after January 2023 Cash   0 9,500 285,000 Cash   0 0     Route 66 Rent Reserve 116,852 0 0 Cash
34 Las Vegas Self Storage Portfolio BANA     0 1,774 0 Cash   0 0 0     0 0       0 0 0  
34.01 Durango Mini Storage BANA                                          
34.02 Charleston West Mini Storage BANA                                          
35 Murrieta Town Center East WFB     0 1,403 0 Cash   100,000 3,263 200,000 Cash   0 0     Key Tenant Occupancy Reserve 1,175,000 0 0 Cash
36 Vista West MHC BANA     0 844 0 Cash   0 0 0     0 0       0 0 0  
37 Country Place MHC BANA     0 0 0     0 0 0     0 0       0 0 0  
38 StaxUp Self Storage - Sun City WFB     0 775 27,914 Cash   0 0 0     0 0       0 0 0  
39 SoCal Self Storage Cochran BANA     0 0 0     0 0 0     0 0       0 0 0  
40 Centennial Office WFB     0 804 0 Cash   0 3,637 0 Cash   0 0     UMC Springing TI/LC Reserve 0 Springing 0  
41 Prescott Towne Center BANA     0 657 0 Cash   0 4,382 Following the date on which Big 5 renews its Lease for a period of at least five (5) years, TI/LC reserve shall be capped at 157,734 Cash   0 0       0 0 0  
42 Tudor Woods, Inc. NCB     0 0 0     0 0 0     0 0       0 0 0  
43 Springhill Suites Altamonte MSMCH     0 10,880 0 Cash   0 0 0     0 0     PIP Reserve 1,250,000 0 0 Cash
44 315 East 65th Owners Corp. NCB     0 0 0     0 0 0     0 0       0 0 0  
45 2020 East University Drive WFB     100,000 1,120; Springing 416,500 Cash   200,000 5,599; Springing 200,000 Cash   0 0     Specified Tenant Reserve 0 Springing 0  
46 Torrance MHC BANA     0 0 0     0 0 0     0 0       0 0 0  
47 175 Main Avenue Owners, Inc. NCB     0 0 0     0 0 0     0 0       0 0 0  
48 3515 Owners Corp. NCB     0 0 0     0 0 0     0 0       0 0 0  
49 CVS Portfolio MSMCH     0 Springing 0     0 0 0     0 0       0 0 0  
49.01 CVS Johnstown MSMCH                                          
49.02 CVS Jennings MSMCH                                          
50 510-530 Dubois Avenue Owners, Inc. NCB     0 0 0     0 0 0     0 0       0 0 0  
51 Saxony Hall Owners, Inc. NCB     0 0 0     0 0 0     0 0       0 0 0  
52 Wellington Plaza WFB     0 881 0 Cash   100,000 4,167; Springing 100,000 Cash   0 0       0 0 0  
53 Rainbow Crossing WFB     0 909; Springing 21,816 Cash   30,000 3,810 100,000 Cash   0 0       0 0 0  
54 World Self Storage WFB     0 1,333 0 Cash   0 0 0     0 0       0 0 0  
55 Enterprise Center - VA WFB     0 Springing 0     100,000 4,673; Springing 65,000 Cash   0 0     Gap Rent Reserve 94,973 0 0 Cash
56 Fleetridge East Owners, Inc. NCB     0 0 0     0 0 0     0 0       0 0 0  
57 Heritage Crossing BANA     0 1,703 61,314 Cash   70,000 Springing 70,000     0 0     DSCR Reserve 0 Springing 0  
58 Rolling Wheel MHC MSMCH     0 296 0 Cash   0 0 0     0 0       0 0 0  
59 Delsea Drive Self Storage WFB     0 544 0 Cash   0 0 0     0 0       0 0 0  
60 Offices on Grand Boulevard WFB     0 Springing 0     50,000 Springing 0 Cash   0 0     Springing TI/LC Reserve 0 Springing 0  
61 DB Estates MHC BANA     0 513 0 Cash   0 0 0     0 0       0 0 0  
62 285 East 35th Street Owners Corp. NCB     0 0 0     0 0 0     0 0       0 0 0  
63 Charlton Tenants Corp. NCB     0 0 0     0 0 0     0 0       0 0 0  
64 UNICO Portfolio V WFB     0 Springing 0     0 Springing 0     26,152 0 Cash     0 0 0  
64.01 DG Copper Hill VA WFB                                          
64.02 DG Brazoria TX WFB                                          
65 Carol Lynn East Park MHC WFB     0 392 0 Cash   0 0 0     0 0     Seasonality Reserve 50,000 Springing 100,000 Cash
66 Best Storage-Tipp City WFB     0 336 0 Cash   0 0 0     0 0     Tax Lien Reserve 30,591 0 0 Cash
67 Unadilla Owners Corp. NCB     0 0 0     0 0 0     0 0       0 0 0  
68 Work of Art Loft Corp. NCB     0 0 0     0 0 0     0 0       0 0 0  
69 Pierrepont Apt. Corp. NCB     0 0 0     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 Cross Collateralized and Cross Defaulted Loan Flag Other  Escrow I - LoC Counterparty Other Escrow II Reserve Description 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
1 One AT&T MSMCH       0 0 0       Fee       Springing              
2 Southeast Hotel Portfolio WFB       0 0 0       Fee       Springing              
2.01 Doubletree Atlanta North Druid Hills WFB                   Fee                      
2.02 Fairfield Inn Lake Buena Vista WFB                   Fee                      
2.03 Fairfield Inn Orlando International Airport WFB                   Fee                      
2.04 Courtyard Charlotte Gastonia WFB                   Fee                      
2.05 Hampton Inn Atlanta North Druid Hills WFB                   Fee                      
3 Millennium Partners Portfolio MSMCH       0 0 0       Various Various Various   Hard/Upfront Cash Management 710,000,000 2,570,504 238,000,000 238,000,000 2.40 2.28 48.6%
3.01 Millennium Tower Boston MSMCH                   Fee         182,900,000 662,176 61,310,141 61,310,141      
3.02 Lincoln Square MSMCH                   Fee         182,850,000 661,995 61,293,380 61,293,380      
3.03 Four Seasons San Francisco Retail MSMCH                   Fee and Leasehold 8/26/2046 $2,297,925     85,230,000 308,569 28,570,056 28,570,056      
3.04 Lincoln West MSMCH                   Fee         77,900,000 282,031 26,112,958 26,112,958      
3.05 Commercial Units at the Four Seasons Miami MSMCH                   Fee         58,500,000 211,795 19,609,859 19,609,859      
3.06 Lincoln Triangle MSMCH                   Fee         57,500,000 208,175 19,274,648 19,274,648      
3.07 Ritz Carlton Washington DC Retail MSMCH                   Fee         46,580,000 168,640 15,614,141 15,614,141      
3.08 Ritz Carlton Georgetown Retail MSMCH                   Fee         18,540,000 67,123 6,214,817 6,214,817      
4 ExchangeRight Net Leased Portfolio #25 BANA       0 0 0       Fee       Hard/Springing Cash Management              
4.01 Hy-Vee - Austin (18th Ave), MN BANA                   Fee                      
4.02 Hobby Lobby - Bristol (Falls Blvd), VA BANA                   Fee                      
4.03 BioLife Plasma Services L.P. - St. Peters (Mexico Rd), MO BANA                   Fee                      
4.04 Walgreens - Roanoke (Brambleton Ave), VA BANA                   Fee                      
4.05 Walgreens - Crowley (South Crowley Rd), TX BANA                   Fee                      
4.06 Walgreens - Menomonee Falls (Silver Spring Dr), WI BANA                   Fee                      
4.07 Tractor Supply - Slidell (Gause Blvd), LA BANA                   Fee                      
4.08 Tractor Supply - Prince George (Wagner Way), VA BANA                   Fee                      
4.09 BioLife Plasma Services L.P. - Muncie (Marleon Dr), IN BANA                   Fee                      
4.10 Walgreens - Roanoke (Williamson Rd NW), VA BANA                   Fee                      
4.11 Tractor Supply - Milford (State Route 28), OH BANA                   Fee                      
4.12 Dollar General - Orlando (Weston Ln), FL BANA                   Fee                      
4.13 Dollar General - Sioux Falls (West 12th St), SD BANA                   Fee                      
4.14 Dollar General - Hampton (North Armistead Ave), VA BANA                   Fee                      
4.15 Family Dollar - Eagle Pass (Memo Robinson Rd), TX BANA                   Fee                      
4.16 Dollar General - Amherst (Leavitt Rd), OH BANA                   Fee                      
4.17 Dollar General - Edinburg (East Monte Cristo Rd), TX BANA                   Fee                      
4.18 Dollar General - San Antonio (Pue Rd), TX BANA                   Fee                      
4.19 Family Dollar - St. Amant (Hwy 429), LA BANA                   Fee                      
4.20 Dollar General - Springfield (West Chestnut Expwy), MO BANA                   Fee                      
4.21 Dollar General - Waco (Pamela Ave), TX BANA                   Fee                      
5 Shadow Mountain Marketplace BANA       0 0 0       Fee       Hard/Springing Cash Management              
6 Rainbow Sunset Pavilion BANA       0 0 0       Fee       Hard/Springing Cash Management              
7 Regions Tower MSMCH      Unfunded TI/LC Reserve; Maplewood Lease Funds  Unfunded TI/LC Reserve ($6,574,711.83) ; Maplewood Lease Funds ($2,607,142.86) 0 0 Cash     Fee       Hard/Upfront Cash Management              
8 US Bank Centre BANA     Free Rent Reserve 45,640 0 0 Cash     Fee       Hard/Springing Cash Management              
9 Penske Distribution Center MSMCH       0 0 0       Fee       Hard/Springing Cash Management              
10 Haymarket Village Center BANA       0 0 0       Fee       Hard/Springing Cash Management              
11 Willowbend Apartments BANA       0 0 0       Fee       Springing              
12 Springdale General MSMCH     Unfunded Leasing Costs Reserve 1,204,780 0 0 Cash     Fee       Springing              
13 Hancock Plaza Colorado Springs WFB     Existing TI/LC 80,183 0 0 Cash     Fee       Springing              
14 Park Center Tower WFB       0 0 0       Fee       Springing              
15 Carriage Place BANA       0 0 0       Fee       Hard/Springing Cash Management              
16 Centrepark West BANA       0 0 0       Fee       Hard/Springing Cash Management              
17 Hancock Village - VA WFB       0 0 0       Fee       Springing              
18 Allied Solutions MSMCH       0 0 0       Fee       Hard/Springing Cash Management              
19 Rhode Island Self Storage Portfolio WFB       0 0 0       Fee       Springing              
19.01 305 Westmoreland Street WFB                   Fee                      
19.02 5775 Post Road and 5805 Post Road WFB                   Fee                      
19.03 39 Stilson Road WFB                   Fee                      
20 Residence Inn National Portfolio MSMCH       0 0 0       Fee       Soft/Springing Cash Management              
20.01 Residence Inn Boulder MSMCH                   Fee                      
20.02 Residence Inn Atlanta Buckhead MSMCH                   Fee                      
20.03 Residence Inn Dallas Las Colinas MSMCH                   Fee                      
20.04 Residence Inn Philadelphia Valley Forge MSMCH                   Fee                      
21 StaxUp Self Storage - San Marcos WFB       0 0 0       Fee       Springing              
22 Cypress Point Office Park WFB       0 0 0       Fee       Hard/Springing Cash Management              
23 Courtyard Fredericksburg BANA       0 0 0       Fee       Springing              
24 11755 - 11795 West Olympic Blvd BANA       0 0 0       Fee       Springing              
25 Yorba Linda Station Plaza WFB       0 0 0       Fee       Springing              
26 Bainbridge Self-Storage WFB       0 0 0       Fee       Springing              
27 Victor's Square MSMCH       0 0 0       Fee       Springing              
28 249 Legion Avenue MSMCH       0 0 0       Fee       Springing              
29 Boulevard Shops BANA       0 0 0       Fee       Springing              
30 Prudential - Digital Realty Portfolio WFB       0 0 0       Fee       Soft/Springing Cash Management              
30.01 14901 FAA Boulevard WFB                   Fee                      
30.02 4650 Old Ironsides Drive WFB                   Fee                      
30.03 43790 Devin Shafron Drive WFB                   Fee                      
30.04 636 Pierce Street WFB                   Fee                      
30.05 21551 Beaumeade Circle WFB                   Fee                      
30.06 7505 Mason King Court WFB                   Fee                      
30.07 4700 Old Ironsides Drive WFB                   Fee                      
30.08 444 Toyama Drive WFB                   Fee                      
31 El Rancho MHC BANA       0 0 0       Fee       Springing              
32 Orange Avenue MHC BANA       0 0 0       Fee       Springing              
33 Medlock Bridge Shopping Center WFB     Shoe Gallery Reserve 150,000 0 0 Cash     Fee       None              
34 Las Vegas Self Storage Portfolio BANA       0 0 0       Fee       Springing              
34.01 Durango Mini Storage BANA                   Fee                      
34.02 Charleston West Mini Storage BANA                   Fee                      
35 Murrieta Town Center East WFB       0 0 0       Fee       Hard/Upfront Cash Management              
36 Vista West MHC BANA       0 0 0       Fee       Springing              
37 Country Place MHC BANA       0 0 0       Fee       Springing              
38 StaxUp Self Storage - Sun City WFB       0 0 0       Fee       Springing              
39 SoCal Self Storage Cochran BANA       0 0 0       Fee       None              
40 Centennial Office WFB     Rent Concession Reserve 17,602 0 0 Cash     Fee       None              
41 Prescott Towne Center BANA       0 0 0       Fee       Springing              
42 Tudor Woods, Inc. NCB       0 0 0       Fee       None 5,993,415 30,126 500,000 0 5.69 5.59 25.1%
43 Springhill Suites Altamonte MSMCH       0 0 0       Fee       Springing              
44 315 East 65th Owners Corp. NCB       0 0 0       Fee       None 5,750,000 29,520 500,000 0 16.22 16.12 4.0%
45 2020 East University Drive WFB       0 0 0       Fee       None              
46 Torrance MHC BANA       0 0 0       Fee       Springing              
47 175 Main Avenue Owners, Inc. NCB       0 0 0       Fee       None 5,244,081 26,585 250,000 0 2.68 2.63 37.9%
48 3515 Owners Corp. NCB       0 0 0       Fee       None 5,694,498 28,896 1,000,000 0 3.07 2.99 15.9%
49 CVS Portfolio MSMCH       0 0 0       Fee       Springing              
49.01 CVS Johnstown MSMCH                   Fee                      
49.02 CVS Jennings MSMCH                   Fee                      
50 510-530 Dubois Avenue Owners, Inc. NCB       0 0 0       Fee       None 4,247,841 19,797 500,000 0 5.08 4.98 25.0%
51 Saxony Hall Owners, Inc. NCB     Maintenance Arrears Escrow 50,000 0 0 Cash     Fee       None 3,995,700 20,078 400,000 0 3.67 3.62 30.3%
52 Wellington Plaza WFB       0 0 0       Fee       None              
53 Rainbow Crossing WFB       0 0 0       Fee       Springing              
54 World Self Storage WFB       0 0 0       Fee       None              
55 Enterprise Center - VA WFB     Upfront Reserve; Specified Tenant Reserve (Springing) 67,810 Springing 0 Cash     Fee       None              
56 Fleetridge East Owners, Inc. NCB       0 0 0       Fee       None 3,496,376 17,417 500,000 0 3.64 3.55 34.0%
57 Heritage Crossing BANA       0 0 0       Fee       Springing              
58 Rolling Wheel MHC MSMCH       0 0 0       Fee       Springing              
59 Delsea Drive Self Storage WFB       0 0 0       Fee       None              
60 Offices on Grand Boulevard WFB       0 0 0       Fee and Leasehold 12/13/2068 $10 1/0/1900 None              
61 DB Estates MHC BANA       0 0 0       Fee       Springing              
62 285 East 35th Street Owners Corp. NCB       0 0 0       Fee       None 2,597,492 12,951 500,000 0 4.56 4.45 17.6%
63 Charlton Tenants Corp. NCB       0 0 0       Fee       None 2,497,584 12,386 500,000 500,000 8.09 8.01 7.4%
64 UNICO Portfolio V WFB       0 0 0       Fee       Springing              
64.01 DG Copper Hill VA WFB                   Fee                      
64.02 DG Brazoria TX WFB                   Fee                      
65 Carol Lynn East Park MHC WFB       0 0 0       Fee       None              
66 Best Storage-Tipp City WFB       0 0 0       Fee       None              
67 Unadilla Owners Corp. NCB       0 0 0       Fee       None 1,943,801 9,867 250,000 0 12.29 12.22 4.0%
68 Work of Art Loft Corp. NCB       0 0 0       Fee       None 1,698,192 8,485 200,000 0 8.48 8.38 6.2%
69 Pierrepont Apt. Corp. NCB       0 0 0       Fee       None 1,497,133 7,630 250,000 0 16.64 16.48 2.8%

 

 

 

 

 

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 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 One AT&T MSMCH         Dundon Capital Partners; Woods Capital   1
2 Southeast Hotel Portfolio WFB         Jose Daniel Berman; Alex Fridzon; Arie Fridzon   2
2.01 Doubletree Atlanta North Druid Hills WFB             2.01
2.02 Fairfield Inn Lake Buena Vista WFB             2.02
2.03 Fairfield Inn Orlando International Airport WFB             2.03
2.04 Courtyard Charlotte Gastonia WFB             2.04
2.05 Hampton Inn Atlanta North Druid Hills WFB             2.05
3 Millennium Partners Portfolio MSMCH   10.4% 9.9% 280,150,000 Millennium Partners   3
3.01 Millennium Tower Boston MSMCH       72,168,218     3.01
3.02 Lincoln Square MSMCH       72,148,489     3.02
3.03 Four Seasons San Francisco Retail MSMCH       33,629,837     3.03
3.04 Lincoln West MSMCH       30,737,585     3.04
3.05 Commercial Units at the Four Seasons Miami MSMCH       23,082,782     3.05
3.06 Lincoln Triangle MSMCH       22,688,204     3.06
3.07 Ritz Carlton Washington DC Retail MSMCH       18,379,418     3.07
3.08 Ritz Carlton Georgetown Retail MSMCH       7,315,466     3.08
4 ExchangeRight Net Leased Portfolio #25 BANA         ExchangeRight Real Estate, LLC   4
4.01 Hy-Vee - Austin (18th Ave), MN BANA             4.01
4.02 Hobby Lobby - Bristol (Falls Blvd), VA BANA             4.02
4.03 BioLife Plasma Services L.P. - St. Peters (Mexico Rd), MO BANA             4.03
4.04 Walgreens - Roanoke (Brambleton Ave), VA BANA             4.04
4.05 Walgreens - Crowley (South Crowley Rd), TX BANA             4.05
4.06 Walgreens - Menomonee Falls (Silver Spring Dr), WI BANA             4.06
4.07 Tractor Supply - Slidell (Gause Blvd), LA BANA             4.07
4.08 Tractor Supply - Prince George (Wagner Way), VA BANA             4.08
4.09 BioLife Plasma Services L.P. - Muncie (Marleon Dr), IN BANA             4.09
4.10 Walgreens - Roanoke (Williamson Rd NW), VA BANA             4.1
4.11 Tractor Supply - Milford (State Route 28), OH BANA             4.11
4.12 Dollar General - Orlando (Weston Ln), FL BANA             4.12
4.13 Dollar General - Sioux Falls (West 12th St), SD BANA             4.13
4.14 Dollar General - Hampton (North Armistead Ave), VA BANA             4.14
4.15 Family Dollar - Eagle Pass (Memo Robinson Rd), TX BANA             4.15
4.16 Dollar General - Amherst (Leavitt Rd), OH BANA             4.16
4.17 Dollar General - Edinburg (East Monte Cristo Rd), TX BANA             4.17
4.18 Dollar General - San Antonio (Pue Rd), TX BANA             4.18
4.19 Family Dollar - St. Amant (Hwy 429), LA BANA             4.19
4.20 Dollar General - Springfield (West Chestnut Expwy), MO BANA             4.2
4.21 Dollar General - Waco (Pamela Ave), TX BANA             4.21
5 Shadow Mountain Marketplace BANA         Anupam Patel; Daksha Patel   5
6 Rainbow Sunset Pavilion BANA         Gene H. Yamagata; Yamagata Legacy Trust   6
7 Regions Tower MSMCH       11,000,000 Elchonon Schwartz; Simon Singer; Isaac Maleh   7
8 US Bank Centre BANA         The Wolstein Group   8
9 Penske Distribution Center MSMCH         Global Net Lease, Inc.   9
10 Haymarket Village Center BANA         Christopher Palermo; Anthony Grosso Y - Group 1 10
11 Willowbend Apartments BANA         C. Gemma Hwang   11
12 Springdale General MSMCH         Daryl Kunik   12
13 Hancock Plaza Colorado Springs WFB         John S. Buckley, Jr.   13
14 Park Center Tower WFB         Matthew T. White   14
15 Carriage Place BANA         FNRP Carriage Place, LLC Y - Group 1 15
16 Centrepark West BANA         Joseph S. Sambuco   16
17 Hancock Village - VA WFB         Stanley Werb; Jonathan Gaines   17
18 Allied Solutions MSMCH         1st stREIT Office Operating Partnership, LP   18
19 Rhode Island Self Storage Portfolio WFB         William H. Flaherty; Greg Bates   19
19.01 305 Westmoreland Street WFB             19.01
19.02 5775 Post Road and 5805 Post Road WFB             19.02
19.03 39 Stilson Road WFB             19.03
20 Residence Inn National Portfolio MSMCH         Argosy Real Estate Partners; PEG Development   20
20.01 Residence Inn Boulder MSMCH             20.01
20.02 Residence Inn Atlanta Buckhead MSMCH             20.02
20.03 Residence Inn Dallas Las Colinas MSMCH             20.03
20.04 Residence Inn Philadelphia Valley Forge MSMCH             20.04
21 StaxUp Self Storage - San Marcos WFB         Randall U. Strauss Y - Group 3 21
22 Cypress Point Office Park WFB         Alan Gordon; Joseph Lesser; George Fakhir; Andrew Fakhir; Michel Fakhir; Robert Fakhir   22
23 Courtyard Fredericksburg BANA         Bryan Harris; Scott Jones; Steve Jurca   23
24 11755 - 11795 West Olympic Blvd BANA         John H. McRoskey; Jess E. Benton   24
25 Yorba Linda Station Plaza WFB         Hsien Bing Wang; Howard Wang   25
26 Bainbridge Self-Storage WFB         Beth Bryson Morgan   26
27 Victor's Square MSMCH         Unilev Capital Corp.   27
28 249 Legion Avenue MSMCH         Richard Urso; Barbara Urso   28
29 Boulevard Shops BANA         Darcie Glazer Kassewitz   29
30 Prudential - Digital Realty Portfolio WFB         Digital Realty Trust, L.P.   30
30.01 14901 FAA Boulevard WFB             30.01
30.02 4650 Old Ironsides Drive WFB             30.02
30.03 43790 Devin Shafron Drive WFB             30.03
30.04 636 Pierce Street WFB             30.04
30.05 21551 Beaumeade Circle WFB             30.05
30.06 7505 Mason King Court WFB             30.06
30.07 4700 Old Ironsides Drive WFB             30.07
30.08 444 Toyama Drive WFB             30.08
31 El Rancho MHC BANA         Kim Eggleston Y - Group 2 31
32 Orange Avenue MHC BANA         Kim Eggleston Y - Group 2 32
33 Medlock Bridge Shopping Center WFB         Rose Jarboe   33
34 Las Vegas Self Storage Portfolio BANA         Westport Properties, Inc.   34
34.01 Durango Mini Storage BANA             34.01
34.02 Charleston West Mini Storage BANA             34.02
35 Murrieta Town Center East WFB         Michael O. Rambeau; Michael Rambeau Revocable Living Trust u/t/d September 13, 2014; Caspar Chou   35
36 Vista West MHC BANA         Lucian Thomas Baldwin III   36
37 Country Place MHC BANA         Kim Eggleston Y - Group 2 37
38 StaxUp Self Storage - Sun City WFB         Randall U. Strauss Y - Group 3 38
39 SoCal Self Storage Cochran BANA         SoCal Self Storage   39
40 Centennial Office WFB         Ryan Tedder; Keith Kantrowitz   40
41 Prescott Towne Center BANA         Anthony Buono   41
42 Tudor Woods, Inc. NCB   34.3% 33.7%       42
43 Springhill Suites Altamonte MSMCH         Richard Wahl   43
44 315 East 65th Owners Corp. NCB   99.9% 99.3%       44
45 2020 East University Drive WFB         Eric P. Webb; The Eric P. Webb Trust, Established August 25, 2003   45
46 Torrance MHC BANA         Kim Eggleston Y - Group 2 46
47 175 Main Avenue Owners, Inc. NCB   16.3% 16.0%       47
48 3515 Owners Corp. NCB   18.7% 18.2%       48
49 CVS Portfolio MSMCH         BHH Management, Inc   49
49.01 CVS Johnstown MSMCH             49.01
49.02 CVS Jennings MSMCH             49.02
50 510-530 Dubois Avenue Owners, Inc. NCB   28.4% 27.9%       50
51 Saxony Hall Owners, Inc. NCB   22.1% 21.8%       51
52 Wellington Plaza WFB         Mohammed Ryad Bakalem   52
53 Rainbow Crossing WFB         Donald S. Williams; Kathy Williams   53
54 World Self Storage WFB         Charlie N. McGlamry; Lisa M. Newton   54
55 Enterprise Center - VA WFB         10th Street LLC   55
56 Fleetridge East Owners, Inc. NCB   21.8% 21.2%       56
57 Heritage Crossing BANA         RECO Holdings LLC   57
58 Rolling Wheel MHC MSMCH         Joseph Oliver Tobin, II   58
59 Delsea Drive Self Storage WFB         Steven Weinstock; Daniella Weinstock   59
60 Offices on Grand Boulevard WFB         Keith Howard   60
61 DB Estates MHC BANA         David L. Cook; William Mosholder   61
62 285 East 35th Street Owners Corp. NCB   27.3% 26.6%       62
63 Charlton Tenants Corp. NCB   48.2% 47.7%       63
64 UNICO Portfolio V WFB         Union Investment Company of Newport News, VA.   64
64.01 DG Copper Hill VA WFB             64.01
64.02 DG Brazoria TX WFB             64.02
65 Carol Lynn East Park MHC WFB         David M. Ruby   65
66 Best Storage-Tipp City WFB         Aaron Fessler   66
67 Unadilla Owners Corp. NCB   74.8% 74.4%       67
68 Work of Art Loft Corp. NCB   50.8% 50.2%       68
69 Pierrepont Apt. Corp. NCB   101.8% 100.8%       69