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 | | Lockbox | | Whole Loan Cut-off Date Balance ($) | | Whole Loan Debt Service ($) | Subordinate Secured Debt Original Balance ($) | | Subordinate Secured Debt Cut-off Date Balance ($) | | Whole Loan U/W NOI DSCR (x) | | Whole Loan U/W NCF DSCR (x) | | Whole Loan Cut-off Date LTV Ratio | | Whole Loan Cut-off Date U/W NOI Debt Yield | | Whole Loan Cut-off Date U/W NCF Debt Yield | | Mezzanine Debt Cut-off Date Balance($) |
1 | | Hawaii Kai Towne Center | | LCF | | | | 333 Keahole Street and 6600 & 6700 Kalaniana'ole Highway | | Hard/Upfront Cash Management | | | | | | | | | | | | | | | | | | | 12,400,000 |
2 | | JW Marriott - New Orleans | | WFB | | | | 614 Canal Street | | Soft/Upfront Cash Management | | | | | | | | | | | | | | | | | | | |
3 | | Nashville Hotel Portfolio | | LCF | | | | Various | | Hard/Springing Cash Management | | | | | | | | | | | | | | | | | | | 3,998,574 |
3.01 | | Hampton Inn Nashville Vanderbilt | | LCF | | | | 1919 West End Avenue | | | | | | | | | | | | | | | | | | | | | |
3.02 | | Hampton Inn & Suites Nashville Vanderbilt Elliston Place | | LCF | | | | 2330 Elliston Place | | | | | | | | | | | | | | | | | | | | | |
4 | | 2900 Fairview Park Drive | | RBS | | | | 2900 Fairview Park Drive | | Hard/Springing Cash Management | | | | | | | | | | | | | | | | | | | |
5 | | Marriott Kansas City Country Club Plaza | | WFB | | | | 4445 Main Street | | Hard/Springing Cash Management | | | | | | | | | | | | | | | | | | | |
6 | | Colorado Mills | | RBS | | | | 14500 West Colfax Avenue | | Hard/Springing Cash Management | | 172,000,000 | | | | | | | | | | | | | | | | | |
7 | | One Towne Square | | LCF | | | | 1 Towne Square | | Hard/Upfront Cash Management | | | | | | | | | | | | | | | | | | | 2,500,000 |
8 | | Hilton Garden Inn Cupertino | | LIG I | | | | 10741 North Wolfe Road | | Hard/Springing Cash Management | | | | | | | | | | | | | | | | | | | |
9 | | New Town Shops on Main | | WFB | | | | 5129 Main Street | | Hard/Upfront Cash Management | | | | | | | | | | | | | | | | | | | 5,000,000 |
10 | | Walgreens Portfolio | | LCF | | | | Various | | Hard/Upfront Cash Management | | | | | | | | | | | | | | | | | | | |
10.01 | | Walgreens- Harrison | | LCF | | | | 705 Highway 62 65 North | | | | | | | | | | | | | | | | | | | | | |
10.02 | | Walgreens- Siloam Springs | | LCF | | | | 440 Highway 412 East | | | | | | | | | | | | | | | | | | | | | |
10.03 | | Walgreens- Indianapolis | | LCF | | | | 11025 East Washington Street | | | | | | | | | | | | | | | | | | | | | |
10.04 | | Walgreens- Slidell | | LCF | | | | 1260 Front Street | | | | | | | | | | | | | | | | | | | | | |
10.05 | | Walgreens- Clinton Township | | LCF | | | | 16741 Canal Road | | | | | | | | | | | | | | | | | | | | | |
10.06 | | Walgreens- Lees Summit | | LCF | | | | 1801 East Langsford Road | | | | | | | | | | | | | | | | | | | | | |
11 | | 1175 North Main Street | | LCF | | | | 1175 North Main Street | | Hard/Springing Cash Management | | | | | | | | | | | | | | | | | | | |
12 | | Depot Park | | LIG I | | | | 16 Business Park Way | | Springing (Without Established Account) | | 69,600,000 | | | | | | | | | | | | | | | | | |
13 | | YRC Headquarters | | LCF | | | | 10990 Roe Avenue | | Hard/Springing Cash Management | | | | | | | | | | | | | | | | | | | |
14 | | Nordic Nashville Refrigerated | | RBS | | | | 918 Arctic Drive | | Hard/Springing Cash Management | | | | | | | | | | | | | | | | | | | |
15 | | Meridian Crossroads | | LCF | | | | 131 South Frontage Road | | Hard/Springing Cash Management | | | | | | | | | | | | | | | | | | | 2,345,000 |
16 | | Crown, Cork & Seal | | WDCPF | | | | 5555 West 115th Street & 11535 South Central Avenue | | Soft | | | | | | | | | | | | | | | | | | | |
17 | | Hilton Garden Inn Austin Northwest | | WFB | | | | 11617 Research Boulevard | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
18 | | Emerald Valley | | WFB | | | | 30300 & 30310 Emerald Valley Parkway | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
19 | | IRG Portfolio | | WFB | | | | Various | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
19.01 | | IRG Kettering | | WFB | | | | 2000 Forrer Boulevard | | | | | | | | | | | | | | | | | | | | | |
19.02 | | IRG Austintown | | WFB | | | | 3805 Hendricks Road | | | | | | | | | | | | | | | | | | | | | |
20 | | Cross Pointe Centre | | WFB | | | | 1250 Western Boulevard | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
21 | | Homewood Suites Columbia | | WDCPF | | | | 8320 Benson Drive | | Soft/ Springing Cash Management | | | | | | | | | | | | | | | | | | | |
22 | | Crosswinds Shopping Center | | WFB | | | | 4299-4395 Orchard Lake Road | | None | | | | | | | | | | | | | | | | | | | |
23 | | Preferred Freezer - Sharon, MA | | WFB | | | | One Commercial Street | | Soft/Springing Cash Management | | | | | | | | | | | | | | | | | | | |
24 | | Canyon Creek Center 1 | | WFB | | | | 18311, 18323, 18421 Bothell-Everett Highway | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
25 | | Oneida & Holmgren Way | | WDCPF | | | | 2605 & 2621 Oneida Street & 2600 Holmgren Way | | None | | | | | | | | | | | | | | | | | | | |
26 | | Coral Gables Retail | | LCF | | | | 1430 South Dixie and 1430 Madruga Avenue | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
27 | | Sand Creek Estates | | LCF | | | | Various | | Soft/Springing Cash Management | | | | | | | | | | | | | | | | | | | |
27.01 | | Sand Creek Estates Williston | | LCF | | | | 1829 33rd Street West | | | | | | | | | | | | | | | | | | | | | |
27.02 | | Sand Creek Estates Tioga | | LCF | | | | 202 Dakota Street South | | | | | | | | | | | | | | | | | | | | | |
28 | | BJ's Plaza | | LCF | | | | 790 Sunrise Highway | | Hard/Upfront Cash Management | | | | | | | | | | | | | | | | | | | |
29 | | Security Self Storage SPXI Portfolio | | WFB | | | | Various | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
29.01 | | William Cannon | | WFB | | | | 1507 William Cannon Drive | | | | | | | | | | | | | | | | | | | | | |
29.02 | | Thousand Oaks | | WFB | | | | 3425 Thousand Oaks Drive | | | | | | | | | | | | | | | | | | | | | |
29.03 | | North Lamar | | WFB | | | | 10210 North Lamar Boulevard | | | | | | | | | | | | | | | | | | | | | |
30 | | Belle Grove Apartments | | RBS | | | | 800 Custer Road | | Soft/Springing Cash Management | | | | | | | | | | | | | | | | | | | |
31 | | WMA Shopping Center Properties | | WFB | | | | Various | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
31.01 | | Southpointe Plaza Shopping Center | | WFB | | | | 3205 Deans Bridge Road | | | | | | | | | | | | | | | | | | | | | |
31.02 | | Mountainview Shopping Center | | WFB | | | | 976 Commonwealth Boulevard | | | | | | | | | | | | | | | | | | | | | |
31.03 | | South Boston Shopping Center | | WFB | | | | 3601 Old Halifax Road | | | | | | | | | | | | | | | | | | | | | |
32 | | Hy-Vee Ankeny | | LCF | | | | 2510 SW State Street | | Hard/Upfront Cash Management | | | | | | | | | | | | | | | | | | | |
33 | | 13201 Northwest Freeway | | LCF | | | | 13201 Northwest Freeway | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
34 | | Elk Lakes Shopping Center | | LCF | | | | SWC Highway 34 Bypass and 35th Avenue | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
35 | | Hampton Inn Mansell | | RBS | | | | 10740 Westside Way | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
36 | | 24 Hour Fitness - Bothell | | RBS | | | | 18006 120th Avenue NE | | Hard/Springing Cash Management | | | | | | | | | | | | | | | | | | | |
37 | | Aston Place Apartments | | LIG I | | | | 111 West 3rd Avenue | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
38 | | National Harbor Mixed Use Portfolio | | WFB | | | | Various | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
38.01 | | Building C | | WFB | | | | 153 National Plaza | | | | | | | | | | | | | | | | | | | | | |
38.02 | | Outparcels | | WFB | | | | 121 & 111 North Cove Terrace | | | | | | | | | | | | | | | | | | | | | |
38.03 | | Retail Condo | | WFB | | | | 250 American Way | | | | | | | | | | | | | | | | | | | | | |
39 | | All Storage Wall Price | | RBS | | | | 5800 Wall Price Keller Road | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
40 | | Gardens on Whispering Pines | | LCF | | | | 1404 Whispering Pines Road & 1200 Kingstown Court | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
41 | | All Storage Carrollton | | RBS | | | | 2200 E. Beltline Road | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
42 | | All Storage I-40 West | | RBS | | | | Various | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
43 | | Fountains-Clove Road Apartments, Inc. | | NCB, FSB | | | | 1000 Clove Road and 1100 Clove Road | | None | | 9,200,000 | | 44,881 | 500,000 | | 0 | | 2.73 | | 2.73 | | 18.3% | | 15.2% | | 15.2% | | |
44 | | Four Corners Shopping Center | | WFB | | | | 1701, 1803, 1853, 1955 & 1991 Monument Boulevard | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
45 | | Merchant Centre | | WFB | | | | 1040, 1108, 1132 & 1224 East Katella Avenue | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
46 | | Bradenton / Cascade Office Portfolio | | WFB | | | | Various | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
46.01 | | Cascade II | | WFB | | | | 150 East Wilson Bridge Road | | | | | | | | | | | | | | | | | | | | | |
46.02 | | Cascade I | | WFB | | | | 130 East Wilson Bridge Road | | | | | | | | | | | | | | | | | | | | | |
46.03 | | Bradenton | | WFB | | | | 5025 Bradenton Avenue | | | | | | | | | | | | | | | | | | | | | |
46.04 | | Cascade V | | WFB | | | | 250 East Wilson Bridge Road | | | | | | | | | | | | | | | | | | | | | |
47 | | New Mexico Hotel Portfolio | | LCF | | | | Various | | Hard/Springing Cash Management | | | | | | | | | | | | | | | | | | | |
47.01 | | Holiday Inn Express Santa Rosa | | LCF | | | | 2516 Historic Route 66 | | | | | | | | | | | | | | | | | | | | | |
47.02 | | LaQuinta Santa Rosa | | LCF | | | | 2277 Historic Route 66 | | | | | | | | | | | | | | | | | | | | | |
48 | | Santa Rosa Avenue Self Storage | | WFB | | | | 3512 Santa Rosa Avenue | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
49 | | Lorenzo Manor Shopping Center | | WFB | | | | 17630-18502 Lorenzo Hesperian Boulevard | | None | | | | | | | | | | | | | | | | | | | |
50 | | 10100 North Central Expressway | | LCF | | | | 10100 North Central Expressway | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
51 | | Hy-Vee Cedar Rapids | | LCF | | | | 3235 Oakland Road NE & 1440 32nd Street NE | | Hard/Upfront Cash Management | | | | | | | | | | | | | | | | | | | |
52 | | Fox Lane Apartments | | WFB | | | | 45600 Fox Lane West | | None | | | | | | | | | | | | | | | | | | | |
53 | | Hy-Vee Fairfield | | LCF | | | | 1300 W Burlington Avenue | | Hard/Upfront Cash Management | | | | | | | | | | | | | | | | | | | |
54 | | Nova Storage | | WFB | | | | 11230 Wright Road | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
55 | | Hampton Inn - Tallahassee Central | | WFB | | | | 2979 Apalachee Parkway | | Hard/Springing Cash Management | | | | | | | | | | | | | | | | | | | |
56 | | Josey Ranch Shopping Center | | RBS | | | | 2150 North Josey Lane | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
57 | | Summer Trace | | LCF | | | | 5999 Summer Avenue | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
58 | | Kirts Office Park | | WFB | | | | 1172-1282 Kirts Boulevard | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
59 | | 14 St. Marks Place | | LCF | | | | 14 St. Mark's Place | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
60 | | Ocean Beach Hotel | | WFB | | | | 5080 Newport Avenue | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
61 | | Tennis View Apartments, Inc. | | NCB, FSB | | | | 4 Dartmouth Street and 6 Burns Street | | None | | 5,150,000 | | 26,160 | 500,000 | | 0 | | 6.98 | | 6.98 | | 8.9% | | 38.8% | | 38.8% | | |
62 | | Planet Fitness Rockaway Avenue | | LCF | | | | 441 Rockaway Avenue | | Hard/Springing Cash Management | | | | | | | | | | | | | | | | | | | |
63 | | 3777 Independence Corp. | | NCB, FSB | | | | 3777 Independence Avenue | | None | | #VALUE! | | 33,611 | (A) 1,000,000 (B) 980,000 | | (A) 0 (B) 458,163.72 | | 7.92 | | 7.92 | | 10.7% | | 49.5% | | 49.5% | | |
64 | | Falcon Cove Apartments | | LCF | | | | 13300 Biscayne Drive | | Soft/Upfront Cash Management | | | | | | | | | | | | | | | | | | | |
65 | | Shoppes at Roseville Village | | WFB | | | | 31951 Gratiot Avenue | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
66 | | 140 East Second Owners Corp. | | NCB, FSB | | | | 140 East 2nd Street | | None | | | | | | | | | | | | | | | | | | | |
67 | | Bear Creek Apartments | | LCF | | | | 605 Del Paso Street | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
68 | | Holiday Inn Express Portales | | LCF | | | | 1901 West 2nd Street | | Hard/Springing Cash Management | | | | | | | | | | | | | | | | | | | |
69 | | Medical Arts Plaza | | WDCPF | | | | 801 Encino Place Northeast | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
70 | | Jefferson Avenue Owners' Corp. | | NCB, FSB | | | | 1 Jefferson Avenue | | None | | | | | | | | | | | | | | | | | | | |
71 | | All Storage Exposition Blvd | | RBS | | | | 6201 S Western Street | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
72 | | Associated Wholesale Grocers | | LCF | | | | 1620 Madison Avenue | | Hard/Upfront Cash Management | | | | | | | | | | | | | | | | | | | |
73 | | Grant Square Shopping Center | | LCF | | | | 4502 South Pennsylvania Avenue | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
74 | | Chapel Knoll Apartments | | NCB, FSB | | | | 816 Winding Brook East Drive | | None | | | | | | | | | | | | | | | | | | | |
75 | | 2665 S Oneida | | WDCPF | | | | 2665 South Oneida Street | | None | | | | | | | | | | | | | | | | | | | |
76 | | The Shores at Lake Pointe, Inc. | | NCB, FSB | | | | Lake Pointe Circle | | None | | 3,589,873 | | 18,832 | 500,000 | | 0 | | 3.91 | | 3.91 | | 31.5% | | 21.6% | | 21.6% | | |
77 | | La Avenida Plaza | | WFB | | | | 1301-1309 Orange Avenue; 1047-1053 B Avenue | | None | | | | | | | | | | | | | | | | | | | |
78 | | 61 Bronx River Road Owners, Inc. | | NCB, FSB | | | | 61 Bronx River Road | | None | | 3,497,134 | | 15,519 | 150,000 | | 0 | | 2.98 | | 2.98 | | 32.6% | | 15.2% | | 15.2% | | |
79 | | Walgreens - Grapevine | | WFB | | | | 912 West Northwest Highway | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
80 | | Stor-n-Lock - Palm Desert | | WFB | | | | 74-853 Hovley Lane East | | None | | | | | | | | | | | | | | | | | | | |
81 | | The Waywest Tenants' Corp. | | NCB, FSB | | | | 380-392 West 12th Street | | None | | 3,200,000 | | 16,844 | 500,000 | | 0 | | 25.93 | | 25.93 | | 2.6% | | 141.7% | | 141.7% | | |
82 | | Lenru Apartment Corp. | | NCB, FSB | | | | 3400 Wayne Avenue | | None | | 3,100,000 | | 14,572 | 500,000 | | 0 | | 4.64 | | 4.64 | | 24.9% | | 22.6% | | 22.6% | | |
83 | | 24th Place Shopping Center | | NCB, FSB | | | | 3934 W. 24th Street | | None | | | | | | | | | | | | | | | | | | | |
84 | | Deerfield Village Shopping Center | | NCB, FSB | | | | 5306-5310 Windward Parkway | | None | | | | | | | | | | | | | | | | | | | |
85 | | Tractor Supply - Woodland Park | | LCF | | | | 919 Spruce Haven Drive | | Hard/In-Place Cash Management | | | | | | | | | | | | | | | | | | | |
86 | | 201 King Street | | WFB | | | | 201 King Street | | None | | | | | | | | | | | | | | | | | | | |
87 | | Pennington Point Offices | | WFB | | | | 23 Route 31 North; 2 Tree Farm Road | | Soft/Springing Cash Management | | | | | | | | | | | | | | | | | | | |
88 | | City Bella on Lyndale | | NCB, FSB | | | | 6600 Lyndale Avenue South | | None | | | | | | | | | | | | | | | | | | | |
89 | | Super Mini Storage | | WFB | | | | 7707 Stockton Boulevard | | None | | | | | | | | | | | | | | | | | | | |
90 | | Grand Street Artists Cooperative, Inc. | | NCB, FSB | | | | 64-70 Grand Street | | None | | 2,250,000 | | 12,519 | 500,000 | | 0 | | 14.01 | | 14.01 | | 4.1% | | 76.5% | | 76.5% | | |
91 | | 29 Woodmere Boulevard Owners', Inc. | | NCB, FSB | | | | 29 Woodmere Boulevard | | None | | 2,246,787 | | 12,597 | 500,000 | | 0 | | 3.09 | | 3.09 | | 30.3% | | 17.0% | | 17.0% | | |
92 | | Westland Capri Apartments | | WFB | | | | 31471-31557 Ann Arbor Trail | | None | | | | | | | | | | | | | | | | | | | |
93 | | 7 Great Jones Corp. | | NCB, FSB | | | | 7 Great Jones Street | | None | | 1,850,000 | | 10,622 | 500,000 | | 0 | | 5.11 | | 5.11 | | 13.1% | | 27.7% | | 27.7% | | |
94 | | The Poplars Apartments | | WFB | | | | 4444 State Street | | None | | | | | | | | | | | | | | | | | | | |
95 | | Stor-n-Lock - Salt Lake City | | WFB | | | | 6861 Whitmore Way | | None | | | | | | | | | | | | | | | | | | | |
96 | | 310 & 320 Ed Wright Lane | | WFB | | | | 310 & 320 Ed Wright Lane | | None | | | | | | | | | | | | | | | | | | | |
97 | | 2407 North Clark | | WFB | | | | 2407-2411 North Clark Street | | Springing (Without Established Account) | | | | | | | | | | | | | | | | | | | |
98 | | 214 Clinton St./147 Pacific St. Owners Corp. | | NCB, FSB | | | | 214 Clinton Street a/k/a 147 Pacific Street | | None | | 1,096,959 | | 8,744 | 1,000,000 | | 0 | | 5.85 | | 5.85 | | 12.2% | | 29.3% | | 29.3% | | |
99 | | 17-19 East 95th Street Tenants Corporation | | NCB, FSB | | | | 17-19 East 95th Street | | None | | 850,000 | | 5,863 | 500,000 | | 0 | | 26.37 | | 26.37 | | 3.8% | | 137.4% | | 137.4% | | |