FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-226486-02 | ||
WFCM 2018-C48 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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, Barclays Capital Inc., Academy Securities, Inc., or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.
This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.
Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES The information herein is preliminary and may be supplemented or amended prior to the time of sale.
In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a "when, as and if issued" basis.
The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.
The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. | ||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Cross Collateralized and Cross Defaulted Loan Flag | Address | City | State | Zip Code | General Property Type | Specific Property Type | Year Built | Year Renovated |
1 | Miami Industrial Portfolio | Barclays | 2600-3070 Northwest 72nd Avenue and 4400 Northwest 72nd Avenue | Miami | FL | 33162; 33166 | Industrial | Warehouse/Showroom | 1977 | ||
2 | Sheraton Grand Nashville Downtown | AREF | 623 Union Street | Nashville | TN | 37219 | Hospitality | Full Service | 1975 | 2017 | |
3 | Walgreens - Ginsberg Portfolio | WFB | Various | Various | Various | Various | Retail | Single Tenant | Various | ||
3.01 | Walgreens - Alexandria, VA | WFB | 6717 Richmond Highway | Alexandria | VA | 22306 | Retail | Single Tenant | 2008 | ||
3.02 | Walgreens - Atlanta, GA | WFB | 2320 North Druid Hills Road | Atlanta | GA | 30329 | Retail | Single Tenant | 2010 | ||
3.03 | Walgreens - Burlington, NC | WFB | 2585 South Church Street | Burlington | NC | 27215 | Retail | Single Tenant | 2008 | ||
3.04 | Walgreens - Franklin, MA | WFB | 160 East Central Street | Franklin | MA | 02038 | Retail | Single Tenant | 2010 | ||
3.05 | Walgreens - Chester, MD | WFB | 1802 Main Street | Chester | MD | 21619 | Retail | Single Tenant | 2010 | ||
3.06 | Walgreens - Laredo, TX | WFB | 7610 McPherson Road | Laredo | TX | 78041 | Retail | Single Tenant | 2008 | ||
4 | Riverworks | AREF | 480 Pleasant Street & 5 Bridge Street | Watertown | MA | 02472 | Office | Suburban | 1907 | 2013 | |
5 | 1000 Windward Concourse | AREF | 1000 Windward Concourse | Alpharetta | GA | 30005 | Office | Suburban | 1997 | ||
6 | Starwood Hotel Portfolio | WFB | Various | Various | Various | Various | Hospitality | Various | Various | Various | |
6.01 | Renaissance St. Louis Airport Hotel | WFB | 9801 Natural Bridge Road | St. Louis | MO | 63134 | Hospitality | Full Service | 1987 | 2015 | |
6.02 | Renaissance Des Moines Savery Hotel | WFB | 401 Locust Street | Des Moines | IA | 50309 | Hospitality | Full Service | 1887 | 2018 | |
6.03 | Residence Inn St. Louis Downtown | WFB | 525 South Jefferson Avenue | St. Louis | MO | 63103 | Hospitality | Extended Stay | 2006 | 2017 | |
6.04 | Doubletree Hotel West Palm Beach Airport | WFB | 1808 South Australian Avenue | West Palm Beach | FL | 33409 | Hospitality | Full Service | 1987 | 2015 | |
6.05 | Courtyard Gulfport Beachfront | WFB | 1600 East Beach Boulevard | Gulfport | MS | 39501 | Hospitality | Select Service | 1972 | 2015 | |
6.06 | Fairfield Inn Atlanta Downtown | WFB | 54 Peachtree Street SW | Atlanta | GA | 30303 | Hospitality | Limited Service | 1915 | 2012 | |
6.07 | Hotel Indigo Chicago Vernon Hills | WFB | 450 North Milwaukee Avenue | Vernon Hills | IL | 60061 | Hospitality | Select Service | 1997 | 2015 | |
6.08 | Springhill Suites Chicago Southwest at Burr Ridge Hinsdale | WFB | 15W90 North Frontage Road | Burr Ridge | IL | 60527 | Hospitality | Limited Service | 2000 | 2015 | |
6.09 | Holiday Inn & Suites Green Bay Stadium | WFB | 2785 Ramada Way | Green Bay | WI | 54304 | Hospitality | Full Service | 2007 | 2015 | |
6.10 | Springhill Suites Chicago Elmhurst Oakbrook Area | WFB | 410 West Lake Street | Elmhurst | IL | 60126 | Hospitality | Limited Service | 2000 | 2015 | |
6.11 | Hilton Garden Inn Wichita | WFB | 2041 North Bradley Fair Parkway | Wichita | KS | 67206 | Hospitality | Select Service | 2000 | 2016 | |
6.12 | Courtyard Norman | WFB | 770 Copperfield Drive | Norman | OK | 73072 | Hospitality | Select Service | 2009 | 2016 | |
6.13 | Springhill Suites Scranton Wilkes Barre | WFB | 19 Radcliffe Drive | Moosic | PA | 18507 | Hospitality | Limited Service | 2012 | ||
6.14 | Courtyard Salisbury | WFB | 128 Troopers Way | Salisbury | MD | 21804 | Hospitality | Select Service | 2006 | 2015 | |
6.15 | Homewood Suites St. Louis Riverport Airport West | WFB | 13639 Riverport Drive | Maryland Heights | MO | 63043 | Hospitality | Extended Stay | 2007 | 2017 | |
6.16 | Residence Inn Rocky Mount | WFB | 230 Gateway Boulevard | Rocky Mount | NC | 27804 | Hospitality | Extended Stay | 1999 | 2016 | |
6.17 | Hampton Inn and Suites Wichita Northeast | WFB | 2433 North Greenwich Road | Wichita | KS | 67226 | Hospitality | Limited Service | 2009 | 2017 | |
6.18 | Residence Inn Salisbury | WFB | 140 Centre Road | Salisbury | MD | 21801 | Hospitality | Extended Stay | 2007 | 2015 | |
6.19 | Courtyard Rocky Mount | WFB | 250 Gateway Boulevard | Rocky Mount | NC | 27804 | Hospitality | Select Service | 2000 | 2015 | |
6.20 | Springhill Suites Wichita East at Plazzio | WFB | 1220 North Greenwich Road | Wichita | KS | 67206 | Hospitality | Limited Service | 2009 | 2016 | |
6.21 | Residence Inn Wichita East at Plazzio | WFB | 1212 North Greenwich Road | Wichita | KS | 67206 | Hospitality | Extended Stay | 2005 | 2013 | |
6.22 | Hampton Inn Oklahoma City Northwest | WFB | 3022 Northwest Expressway | Oklahoma City | OK | 73112 | Hospitality | Limited Service | 1997 | 2016 | |
7 | Franklin Towne Center | AREF | 3391 NJ-27 | Franklin Park | NJ | 08823 | Retail | Anchored | 1993 | ||
8 | Christiana Mall | Barclays | 132 Christiana Mall | Newark | DE | 19702 | Retail | Super Regional Mall | 1978 | 2014 | |
9 | Bella at Norcross | BSP | 2445 Beaver Ruin Road | Norcross | GA | 30071 | Multifamily | Garden | 1972 | 2018 | |
10 | 1600 Terrell Mill Road | Basis | 1600 Terrell Mill Road Southeast | Marietta | GA | 30067 | Office | Suburban | 1980 | 2008 | |
11 | Memphis Industrial Portfolio | Basis | Various | Memphis | TN | 38133 | Industrial | Flex | Various | ||
11.01 | Wolf Lake | Basis | 8370, 8380, 8390, 8400, 8410, 8500 Wolf Lake Drive | Memphis | TN | 38133 | Industrial | Flex | 2004 | ||
11.02 | Stage Hills | Basis | 3080, 3110, 3111, 3144, 3150 Stage Post Drive & 7850, 7876, 8024 Stage Hills Boulevard | Memphis | TN | 38133 | Industrial | Flex | 1997 | ||
12 | Prudential - Digital Realty Portfolio | BSP | Various | Various | Various | Various | Other | Data Center | Various | Various | |
12.01 | 14901 FAA Boulevard | BSP | 14901 FAA Boulevard | Fort Worth | TX | 76155 | Other | Data Center | 2000 | ||
12.02 | 4650 Old Ironsides Drive | BSP | 4650 Old Ironsides Drive | Santa Clara | CA | 95054 | Other | Data Center | 1977 | 2012 | |
12.03 | 43790 Devin Shafron Drive | BSP | 43790 Devin Shafron Drive | Ashburn | VA | 20147 | Other | Data Center | 2011 | ||
12.04 | 636 Pierce Street | BSP | 636 Pierce Street | Somerset | NJ | 08873 | Other | Data Center | 2001 | 2003 | |
12.05 | 21551 Beaumeade Circle | BSP | 21551 Beaumeade Circle | Ashburn | VA | 20147 | Other | Data Center | 2012 | ||
12.06 | 7505 Mason King Court | BSP | 7505 Mason King Court | Manassas | VA | 20109 | Other | Data Center | 2003 | ||
12.07 | 4700 Old Ironsides Drive | BSP | 4700 Old Ironsides Drive | Santa Clara | CA | 95054 | Other | Data Center | 1993 | 1997 | |
12.08 | 444 Toyama Drive | BSP | 444 Toyama Drive | Sunnyvale | CA | 94089 | Other | Data Center | 1999 | ||
13 | California Mixed Use Portfolio | BSP | Various | Various | CA | Various | Various | Various | 2007 | ||
13.01 | Daytona RV & Boat Storage | BSP | 24194 Daytona Cove | Perris | CA | 92570 | Self Storage | Self Storage | 2007 | ||
13.02 | Daytona Business Park | BSP | 24312 Daytona Cove | Perris | CA | 92570 | Industrial | Flex | 2007 | ||
13.03 | Absolute Self Storage | BSP | 72450 Varner Road | Thousand Palms | CA | 92276 | Self Storage | Self Storage | 2007 | ||
14 | Danbury Commerce Portfolio | AREF | Various | Danbury | CT | 06810 | Industrial | Flex | Various | ||
14.01 | Delaware Commerce Park | AREF | 1, 4, 10, 17-19 and 22 Eagle Road; 3, 7, 14-24 and 38 Commerce Drive; 3 and 6-16 Finance Drive; 4 Old Newtown Road; 37 Apple Ridge Road | Danbury | CT | 06810 | Industrial | Flex | 1956 | ||
14.02 | 34 Executive Drive | AREF | 34 Executive Drive | Danbury | CT | 06810 | Industrial | Flex | 1982 | ||
15 | 35 Claver Place | Basis | 35 Claver Place | Brooklyn | NY | 11238 | Multifamily | Low Rise | 1930 | 2018 | |
16 | Aventura Mall | WFB | 19501 Biscayne Boulevard | Aventura | FL | 33180 | Retail | Super Regional Mall | 1983 | 2017 | |
17 | H Inc. Multifamily Portfolio | Basis | Various | Lansing | MI | Various | Multifamily | Garden | Various | Various | |
17.01 | Motor Wheel Lofts | Basis | 707 Prudden Street | Lansing | MI | 48906 | Multifamily | Garden | 1916 | 2005 | |
17.02 | JI Case Lofts | Basis | 113 Pere Marquette Drive | Lansing | MI | 48912 | Multifamily | Garden | 1904 | 2013 | |
18 | Waterford Tulsa Apartments | AREF | 5181 S. Harvard Avenue | Tulsa | OK | 74135 | Multifamily | Garden | 1984 | ||
19 | Lakeside Pointe & Fox Club Apartments | AREF | Various | Indianapolis | IN | Various | Multifamily | Low Rise | Various | ||
19.01 | Lakeside Pointe at Nora | AREF | 9000 North College Avenue | Indianapolis | IN | 46240 | Multifamily | Low Rise | 1971 | ||
19.02 | Fox Club Apartments | AREF | 4401 South Keystone Avenue | Indianapolis | IN | 46227 | Multifamily | Low Rise | 1972 | ||
20 | Virginia Beach Hotel Portfolio | Barclays | Various | Virginia Beach | VA | 23451 | Hospitality | Full Service | Various | Various | |
20.01 | Hilton Virginia Beach Oceanfront | Barclays | 3001 Atlantic Avenue | Virginia Beach | VA | 23451 | Hospitality | Full Service | 2005 | 2018 | |
20.02 | Hilton Garden Inn Virginia Beach Oceanfront | Barclays | 3315 Atlantic Avenue | Virginia Beach | VA | 23451 | Hospitality | Full Service | 2014 | ||
21 | Home Depot Technology Center | Barclays | 2161-2250 Newmarket Parkway Southeast | Marietta | GA | 30067 | Office | Suburban | 1984 | 2015 | |
22 | Hampton Inn & Suites - Vineland | AREF | 2134 West Landis Avenue | Vineland | NJ | 08360 | Hospitality | Limited Service | 2010 | ||
23 | The Tannery | AREF | 19 West College Avenue | Yardley | PA | 19067 | Office | Suburban | 1905 | 2018 | |
24 | Vernon Industrial | WFB | 4177-4199 Bandini Boulevard | Vernon | CA | 90058 | Industrial | Warehouse | 1972 | 1977 | |
25 | Liberty Portfolio | Barclays | Various | Various | AZ | Various | Office | Suburban | Various | ||
25.01 | Liberty Center at Rio Salado | Barclays | 1850, 1870, 1910, 1930 West Rio Salado Parkway | Tempe | AZ | 85281 | Office | Suburban | 2014 | ||
25.02 | 8501 East Raintree Drive | Barclays | 8501 East Raintree Drive | Scottsdale | AZ | 85260 | Office | Suburban | 2006 | ||
26 | Argenta Flats | BSP | 123 West 7th Street | North Little Rock | AR | 72114 | Multifamily | Garden | 2013 | ||
27 | Century Town Center | AREF | 5975 20th Street | Vero Beach | FL | 32966 | Retail | Anchored | 2008 | ||
28 | Home2 Suites - Franklin Cool Springs | WFB | 107 International Drive | Franklin | TN | 37067 | Hospitality | Extended Stay | 2016 | ||
29 | Kennedy Road Marketplace | AREF | 1055-1065 Kennedy Road | Windsor | CT | 06095 | Retail | Anchored | 2007 | 2017 | |
30 | 1400 Flat Gap Road | Barclays | 1400 Flat Gap Road | Jefferson City | TN | 37760 | Industrial | Warehouse | 2002 | ||
31 | Fair Oaks Mall | Barclays | 11750 Fair Oaks Mall | Fairfax | VA | 22033 | Retail | Super Regional Mall | 1980 | 2014 | |
32 | Norriton Medical Center | AREF | 160-190 West Germantown Pike | East Norriton Township | PA | 19428 | Office | Medical | 1995 | 2017 | |
33 | Hampton Inn & Suites McKinney | Basis | 2008 North Central Expressway | McKinney | TX | 75069 | Hospitality | Limited Service | 2015 | ||
34 | Kaden Tower | AREF | 6100 Dutchmans Lane | Louisville | KY | 40205 | Office | CBD | 1964 | ||
35 | Buellton Self Storage | WFB | 711 Jonata Park Road | Buellton | CA | 93427 | Self Storage | Self Storage | 2007 | ||
36 | Hampton Inn & Suites - Sterling Heights | Basis | 36400 Van Dyke Avenue | Sterling Heights | MI | 48312 | Hospitality | Limited Service | 2002 | ||
37 | Heartland Village Apartments | AREF | 1710-1791 Putnam Avenue | Normal | IL | 61761 | Multifamily | Student Housing | 2007 | ||
38 | CLC Self Storage Portfolio | WFB | Various | Various | Various | Various | Self Storage | Self Storage | Various | ||
38.01 | Kangaroo II Self-Storage | WFB | 100 Valency Drive | Loveland | CO | 80537 | Self Storage | Self Storage | 1995 | ||
38.02 | Apublix Self Storage - Sooner Road | WFB | 5100 South Sooner Road | Oklahoma City | OK | 73135 | Self Storage | Self Storage | 2003 | ||
38.03 | Apublix Self Storage - 10th Street | WFB | 8401 Northwest 10th Street | Oklahoma City | OK | 73127 | Self Storage | Self Storage | 2002 | ||
39 | 33 Dart Road | WFB | 33 Dart Road | Newnan | GA | 30265 | Industrial | Cold Storage/Manufacturing | 1998 | 2014 | |
40 | Condor Self Storage of Ojai | WFB | 324 Bryant Street | Ojai | CA | 93023 | Self Storage | Self Storage | 2007 | ||
41 | 225 Carolina | AREF | 225 Carolina Avenue | Providence | RI | 02901 | Office | Suburban | 1980 | 2015 | |
42 | Fairmont Crossing | Barclays | 7215 Fairmont Parkway | Pasadena | TX | 77505 | Mixed Use | Office/Retail | 2008 | 2012 | |
43 | Infinite Self Storage | WFB | 1397 North Larkin Avenue | Joliet | IL | 60435 | Self Storage | Self Storage | 2009 | ||
44 | Willow Ridge | AREF | 854 West Battlement Parkway | Parachute | CO | 81635 | Multifamily | Garden | 1982 | ||
45 | New London Square | WFB | 1425, 1427, 1489, 1495 Roswell Road | Marietta | GA | 30062 | Retail | Anchored | 1972 | ||
46 | Walgreens - Georgetown, TX | BSP | 5317 Williams Drive | Georgetown | TX | 78633 | Retail | Single Tenant | 2012 | ||
47 | Paso Robles Self Storage | WFB | 2941 Union Road | Paso Robles | CA | 93446 | Self Storage | Self Storage | 2005 | ||
48 | Cartwright Pointe Plaza | WFB | 5109 West Thomas Road | Phoenix | AZ | 85031 | Retail | Anchored | 1975 | 2014 | |
49 | Safeway - Port Angeles | WFB | 2709 East Highway 101 | Port Angeles | WA | 98362 | Retail | Single Tenant | 2001 | 2007 | |
50 | 2011 & 2015 Abrams Road | WFB | 2011 and 2015 Abrams Road | Dallas | TX | 75214 | Retail | Anchored | 1935 | 2017 | |
51 | Heron Lakes Apartments | Basis | 1164 Skywood Drive | Mobile | AL | 36693 | Multifamily | Garden | 1972 | ||
52 | Rochester Square Shopping Center | WFB | 3946-3978 Rochester Road | Troy | MI | 48083 | Retail | Unanchored | 1985 | ||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Number of Units | Unit of Measure | Cut-off Date Balance Per Unit/SF | Original Balance ($) | Cut-off Date Balance ($) | % of Aggregate Cut-off Date Balance | Maturity Date or ARD Balloon Payment ($) | ARD Loan | Origination Date | First Pay Date | Last IO Pay Date |
1 | Miami Industrial Portfolio | Barclays | 745,597 | Sq. Ft. | 89 | 66,100,000 | 66,100,000 | 7.9% | 66,100,000 | N | 11/16/2018 | 1/6/2019 | 12/6/2028 |
2 | Sheraton Grand Nashville Downtown | AREF | 482 | Rooms | 331,950 | 60,000,000 | 60,000,000 | 7.2% | 60,000,000 | N | 10/4/2018 | 11/6/2018 | 10/6/2028 |
3 | Walgreens - Ginsberg Portfolio | WFB | 87,049 | Sq. Ft. | 460 | 40,000,000 | 40,000,000 | 4.8% | 33,155,098 | N | 11/16/2018 | 1/11/2019 | |
3.01 | Walgreens - Alexandria, VA | WFB | 14,469 | Sq. Ft. | 9,311,000 | 9,311,000 | 1.1% | ||||||
3.02 | Walgreens - Atlanta, GA | WFB | 14,110 | Sq. Ft. | 6,744,000 | 6,744,000 | 0.8% | ||||||
3.03 | Walgreens - Burlington, NC | WFB | 14,550 | Sq. Ft. | 6,506,000 | 6,506,000 | 0.8% | ||||||
3.04 | Walgreens - Franklin, MA | WFB | 14,550 | Sq. Ft. | 6,147,000 | 6,147,000 | 0.7% | ||||||
3.05 | Walgreens - Chester, MD | WFB | 14,550 | Sq. Ft. | 6,088,000 | 6,088,000 | 0.7% | ||||||
3.06 | Walgreens - Laredo, TX | WFB | 14,820 | Sq. Ft. | 5,204,000 | 5,204,000 | 0.6% | ||||||
4 | Riverworks | AREF | 201,417 | Sq. Ft. | 192 | 38,629,000 | 38,629,000 | 4.6% | 38,629,000 | N | 10/15/2018 | 12/6/2018 | 11/6/2028 |
5 | 1000 Windward Concourse | AREF | 251,425 | Sq. Ft. | 121 | 30,500,000 | 30,500,000 | 3.7% | 28,649,833 | N | 10/17/2018 | 12/6/2018 | 11/6/2024 |
6 | Starwood Hotel Portfolio | WFB | 2,943 | Rooms | 90,044 | 30,000,000 | 30,000,000 | 3.6% | 30,000,000 | N | 8/16/2018 | 10/11/2018 | 9/11/2028 |
6.01 | Renaissance St. Louis Airport Hotel | WFB | 393 | Rooms | 3,958,388 | 3,958,388 | 0.5% | ||||||
6.02 | Renaissance Des Moines Savery Hotel | WFB | 209 | Rooms | 2,678,430 | 2,678,430 | 0.3% | ||||||
6.03 | Residence Inn St. Louis Downtown | WFB | 188 | Rooms | 2,512,510 | 2,512,510 | 0.3% | ||||||
6.04 | Doubletree Hotel West Palm Beach Airport | WFB | 175 | Rooms | 2,480,906 | 2,480,906 | 0.3% | ||||||
6.05 | Courtyard Gulfport Beachfront | WFB | 149 | Rooms | 1,785,620 | 1,785,620 | 0.2% | ||||||
6.06 | Fairfield Inn Atlanta Downtown | WFB | 156 | Rooms | 1,659,205 | 1,659,205 | 0.2% | ||||||
6.07 | Hotel Indigo Chicago Vernon Hills | WFB | 127 | Rooms | 1,524,888 | 1,524,888 | 0.2% | ||||||
6.08 | Springhill Suites Chicago Southwest at Burr Ridge Hinsdale | WFB | 128 | Rooms | 1,366,869 | 1,366,869 | 0.2% | ||||||
6.09 | Holiday Inn & Suites Green Bay Stadium | WFB | 118 | Rooms | 1,335,265 | 1,335,265 | 0.2% | ||||||
6.10 | Springhill Suites Chicago Elmhurst Oakbrook Area | WFB | 128 | Rooms | 1,224,651 | 1,224,651 | 0.1% | ||||||
6.11 | Hilton Garden Inn Wichita | WFB | 103 | Rooms | 1,066,632 | 1,066,632 | 0.1% | ||||||
6.12 | Courtyard Norman | WFB | 113 | Rooms | 916,513 | 916,513 | 0.1% | ||||||
6.13 | Springhill Suites Scranton Wilkes Barre | WFB | 102 | Rooms | 877,008 | 877,008 | 0.1% | ||||||
6.14 | Courtyard Salisbury | WFB | 106 | Rooms | 845,404 | 845,404 | 0.1% | ||||||
6.15 | Homewood Suites St. Louis Riverport Airport West | WFB | 104 | Rooms | 837,503 | 837,503 | 0.1% | ||||||
6.16 | Residence Inn Rocky Mount | WFB | 77 | Rooms | 837,503 | 837,503 | 0.1% | ||||||
6.17 | Hampton Inn and Suites Wichita Northeast | WFB | 102 | Rooms | 797,998 | 797,998 | 0.1% | ||||||
6.18 | Residence Inn Salisbury | WFB | 84 | Rooms | 790,097 | 790,097 | 0.1% | ||||||
6.19 | Courtyard Rocky Mount | WFB | 90 | Rooms | 639,979 | 639,979 | 0.1% | ||||||
6.20 | Springhill Suites Wichita East at Plazzio | WFB | 102 | Rooms | 632,078 | 632,078 | 0.1% | ||||||
6.21 | Residence Inn Wichita East at Plazzio | WFB | 93 | Rooms | 632,078 | 632,078 | 0.1% | ||||||
6.22 | Hampton Inn Oklahoma City Northwest | WFB | 96 | Rooms | 600,474 | 600,474 | 0.1% | ||||||
7 | Franklin Towne Center | AREF | 138,364 | Sq. Ft. | 210 | 29,000,000 | 29,000,000 | 3.5% | 20,350,080 | Y | 11/20/2018 | 1/6/2019 | |
8 | Christiana Mall | Barclays | 779,084 | Sq. Ft. | 434 | 28,000,000 | 28,000,000 | 3.4% | 28,000,000 | N | 7/12/2018 | 9/1/2018 | 8/1/2028 |
9 | Bella at Norcross | BSP | 318 | Units | 84,906 | 27,000,000 | 27,000,000 | 3.2% | 25,102,324 | N | 11/9/2018 | 1/6/2019 | 12/6/2023 |
10 | 1600 Terrell Mill Road | Basis | 251,710 | Sq. Ft. | 103 | 26,000,000 | 26,000,000 | 3.1% | 22,681,831 | N | 11/16/2018 | 01/06/2019 | 12/6/2020 |
11 | Memphis Industrial Portfolio | Basis | 467,949 | Sq. Ft. | 55 | 25,600,000 | 25,600,000 | 3.1% | 21,353,501 | N | 11/19/2018 | 01/01/2019 | |
11.01 | Wolf Lake | Basis | 229,674 | Sq. Ft. | 13,150,000 | 13,150,000 | 1.6% | ||||||
11.02 | Stage Hills | Basis | 238,275 | Sq. Ft. | 12,450,000 | 12,450,000 | 1.5% | ||||||
12 | Prudential - Digital Realty Portfolio | BSP | 1,042,933 | Sq. Ft. | 203 | 25,000,000 | 25,000,000 | 3.0% | 25,000,000 | N | 9/7/2018 | 11/6/2018 | 10/6/2023 |
12.01 | 14901 FAA Boulevard | BSP | 263,700 | Sq. Ft. | 5,047,170 | 5,047,170 | 0.6% | ||||||
12.02 | 4650 Old Ironsides Drive | BSP | 124,383 | Sq. Ft. | 4,410,377 | 4,410,377 | 0.5% | ||||||
12.03 | 43790 Devin Shafron Drive | BSP | 152,138 | Sq. Ft. | 3,561,321 | 3,561,321 | 0.4% | ||||||
12.04 | 636 Pierce Street | BSP | 108,336 | Sq. Ft. | 2,959,906 | 2,959,906 | 0.4% | ||||||
12.05 | 21551 Beaumeade Circle | BSP | 152,504 | Sq. Ft. | 2,665,094 | 2,665,094 | 0.3% | ||||||
12.06 | 7505 Mason King Court | BSP | 109,650 | Sq. Ft. | 2,311,321 | 2,311,321 | 0.3% | ||||||
12.07 | 4700 Old Ironsides Drive | BSP | 90,139 | Sq. Ft. | 2,252,358 | 2,252,358 | 0.3% | ||||||
12.08 | 444 Toyama Drive | BSP | 42,083 | Sq. Ft. | 1,792,453 | 1,792,453 | 0.2% | ||||||
13 | California Mixed Use Portfolio | BSP | 607,004 | Sq. Ft. | 41 | 24,800,000 | 24,800,000 | 3.0% | 20,516,783 | N | 11/16/2018 | 1/6/2019 | |
13.01 | Daytona RV & Boat Storage | BSP | 322,622 | Sq. Ft. | 12,270,000 | 12,270,000 | 1.5% | ||||||
13.02 | Daytona Business Park | BSP | 199,158 | Sq. Ft. | 7,030,000 | 7,030,000 | 0.8% | ||||||
13.03 | Absolute Self Storage | BSP | 85,224 | Sq. Ft. | 5,500,000 | 5,500,000 | 0.7% | ||||||
14 | Danbury Commerce Portfolio | AREF | 468,711 | Sq. Ft. | 81 | 22,800,000 | 22,800,000 | 2.7% | 22,800,000 | N | 10/26/2018 | 12/6/2018 | 11/6/2028 |
14.01 | Delaware Commerce Park | AREF | 379,829 | Sq. Ft. | 18,120,000 | 18,120,000 | 2.2% | ||||||
14.02 | 34 Executive Drive | AREF | 88,882 | Sq. Ft. | 4,680,000 | 4,680,000 | 0.6% | ||||||
15 | 35 Claver Place | Basis | 44 | Units | 484,773 | 21,330,000 | 21,330,000 | 2.6% | 21,330,000 | N | 11/01/2018 | 12/01/2018 | 11/1/2028 |
16 | Aventura Mall | WFB | 1,217,508 | Sq. Ft. | 1,155 | 20,000,000 | 20,000,000 | 2.4% | 20,000,000 | N | 6/7/2018 | 8/1/2018 | 7/1/2028 |
17 | H Inc. Multifamily Portfolio | Basis | 140 | Units | 135,918 | 19,200,000 | 19,028,538 | 2.3% | 15,859,552 | N | 03/23/2018 | 05/01/2018 | |
17.01 | Motor Wheel Lofts | Basis | 119 | Units | 16,340,000 | 16,194,079 | 1.9% | ||||||
17.02 | JI Case Lofts | Basis | 21 | Units | 2,860,000 | 2,834,459 | 0.3% | ||||||
18 | Waterford Tulsa Apartments | AREF | 344 | Units | 52,744 | 18,144,000 | 18,144,000 | 2.2% | 16,841,829 | N | 10/16/2018 | 12/6/2018 | 11/6/2023 |
19 | Lakeside Pointe & Fox Club Apartments | AREF | 924 | Units | 34,632 | 16,000,000 | 16,000,000 | 1.9% | 14,716,738 | N | 10/12/2018 | 12/6/2018 | 11/6/2022 |
19.01 | Lakeside Pointe at Nora | AREF | 588 | Units | 10,794,939 | 10,794,939 | 1.3% | ||||||
19.02 | Fox Club Apartments | AREF | 336 | Units | 5,205,061 | 5,205,061 | 0.6% | ||||||
20 | Virginia Beach Hotel Portfolio | Barclays | 456 | Rooms | 197,368 | 15,000,000 | 15,000,000 | 1.8% | 12,949,131 | N | 8/31/2018 | 10/6/2018 | 9/6/2020 |
20.01 | Hilton Virginia Beach Oceanfront | Barclays | 289 | Rooms | 9,754,601 | 9,754,601 | 1.2% | ||||||
20.02 | Hilton Garden Inn Virginia Beach Oceanfront | Barclays | 167 | Rooms | 5,245,399 | 5,245,399 | 0.6% | ||||||
21 | Home Depot Technology Center | Barclays | 347,498 | Sq. Ft. | 127 | 14,300,000 | 14,300,000 | 1.7% | 14,300,000 | Y | 10/11/2018 | 12/5/2018 | 11/5/2025 |
22 | Hampton Inn & Suites - Vineland | AREF | 130 | Rooms | 108,262 | 14,100,000 | 14,074,103 | 1.7% | 11,952,166 | N | 9/28/2018 | 11/6/2018 | |
23 | The Tannery | AREF | 65,355 | Sq. Ft. | 202 | 13,250,000 | 13,221,538 | 1.6% | 10,986,327 | N | 9/14/2018 | 11/6/2018 | |
24 | Vernon Industrial | WFB | 147,300 | Sq. Ft. | 88 | 13,000,000 | 13,000,000 | 1.6% | 13,000,000 | N | 11/16/2018 | 1/11/2019 | 12/11/2028 |
25 | Liberty Portfolio | Barclays | 805,746 | Sq. Ft. | 206 | 12,850,000 | 12,850,000 | 1.5% | 12,850,000 | N | 9/26/2018 | 11/6/2018 | 10/6/2028 |
25.01 | Liberty Center at Rio Salado | Barclays | 682,406 | Sq. Ft. | 10,914,174 | 10,914,174 | 1.3% | ||||||
25.02 | 8501 East Raintree Drive | Barclays | 123,340 | Sq. Ft. | 1,935,826 | 1,935,826 | 0.2% | ||||||
26 | Argenta Flats | BSP | 160 | Units | 74,375 | 11,900,000 | 11,900,000 | 1.4% | 10,413,718 | N | 11/16/2018 | 1/6/2019 | 12/6/2020 |
27 | Century Town Center | AREF | 99,533 | Sq. Ft. | 120 | 11,900,000 | 11,900,000 | 1.4% | 10,979,104 | N | 10/18/2018 | 12/6/2018 | 11/6/2023 |
28 | Home2 Suites - Franklin Cool Springs | WFB | 105 | Rooms | 113,333 | 11,900,000 | 11,900,000 | 1.4% | 9,819,428 | N | 11/14/2018 | 1/11/2019 | |
29 | Kennedy Road Marketplace | AREF | 64,707 | Sq. Ft. | 178 | 11,500,000 | 11,500,000 | 1.4% | 10,643,946 | N | 11/20/2018 | 1/6/2019 | 12/6/2023 |
30 | 1400 Flat Gap Road | Barclays | 485,977 | Sq. Ft. | 21 | 10,250,000 | 10,250,000 | 1.2% | 9,467,422 | N | 11/2/2018 | 12/6/2018 | 11/6/2020 |
31 | Fair Oaks Mall | Barclays | 779,949 | Sq. Ft. | 223 | 9,625,000 | 9,553,431 | 1.1% | 8,919,006 | N | 4/27/2018 | 6/10/2018 | |
32 | Norriton Medical Center | AREF | 74,212 | Sq. Ft. | 117 | 8,700,000 | 8,700,000 | 1.0% | 8,700,000 | N | 11/8/2018 | 1/6/2019 | 12/6/2028 |
33 | Hampton Inn & Suites McKinney | Basis | 79 | Rooms | 99,533 | 7,875,000 | 7,863,138 | 0.9% | 6,040,312 | N | 10/18/2018 | 12/01/2018 | |
34 | Kaden Tower | AREF | 86,834 | Sq. Ft. | 88 | 7,650,000 | 7,650,000 | 0.9% | 6,667,787 | N | 11/19/2018 | 1/6/2019 | 8/6/2020 |
35 | Buellton Self Storage | WFB | 85,468 | Sq. Ft. | 88 | 7,500,000 | 7,500,000 | 0.9% | 7,500,000 | N | 11/7/2018 | 12/11/2018 | 11/11/2028 |
36 | Hampton Inn & Suites - Sterling Heights | Basis | 76 | Rooms | 98,684 | 7,500,000 | 7,500,000 | 0.9% | 6,308,103 | N | 11/19/2018 | 01/01/2019 | |
37 | Heartland Village Apartments | AREF | 288 | Beds | 24,089 | 6,937,500 | 6,937,500 | 0.8% | 6,238,172 | N | 11/2/2018 | 12/6/2018 | 11/6/2021 |
38 | CLC Self Storage Portfolio | WFB | 139,785 | Sq. Ft. | 48 | 6,700,000 | 6,700,000 | 0.8% | 6,008,251 | N | 11/6/2018 | 12/11/2018 | 11/11/2021 |
38.01 | Kangaroo II Self-Storage | WFB | 75,325 | Sq. Ft. | 3,605,700 | 3,605,700 | 0.4% | ||||||
38.02 | Apublix Self Storage - Sooner Road | WFB | 49,110 | Sq. Ft. | 2,309,530 | 2,309,530 | 0.3% | ||||||
38.03 | Apublix Self Storage - 10th Street | WFB | 15,350 | Sq. Ft. | 784,770 | 784,770 | 0.1% | ||||||
39 | 33 Dart Road | WFB | 104,880 | Sq. Ft. | 63 | 6,600,000 | 6,600,000 | 0.8% | 6,600,000 | N | 10/26/2018 | 12/11/2018 | 11/11/2028 |
40 | Condor Self Storage of Ojai | WFB | 85,595 | Sq. Ft. | 70 | 6,000,000 | 6,000,000 | 0.7% | 6,000,000 | N | 11/8/2018 | 12/11/2018 | 11/11/2028 |
41 | 225 Carolina | AREF | 40,507 | Sq. Ft. | 148 | 6,000,000 | 6,000,000 | 0.7% | 5,437,485 | N | 10/30/2018 | 12/6/2018 | 11/6/2022 |
42 | Fairmont Crossing | Barclays | 29,114 | Sq. Ft. | 203 | 5,900,000 | 5,900,000 | 0.7% | 5,462,013 | N | 11/16/2018 | 1/6/2019 | 12/6/2023 |
43 | Infinite Self Storage | WFB | 94,600 | Sq. Ft. | 61 | 5,750,000 | 5,750,000 | 0.7% | 5,750,000 | N | 10/18/2018 | 12/11/2018 | 11/11/2028 |
44 | Willow Ridge | AREF | 211 | Units | 26,943 | 5,685,000 | 5,685,000 | 0.7% | 5,004,948 | N | 10/4/2018 | 11/6/2018 | 4/6/2021 |
45 | New London Square | WFB | 89,053 | Sq. Ft. | 57 | 5,075,000 | 5,075,000 | 0.6% | 4,325,411 | N | 11/7/2018 | 12/11/2018 | 11/11/2019 |
46 | Walgreens - Georgetown, TX | BSP | 14,820 | Sq. Ft. | 294 | 4,350,000 | 4,350,000 | 0.5% | 4,350,000 | N | 10/23/2018 | 12/6/2018 | 11/6/2028 |
47 | Paso Robles Self Storage | WFB | 96,098 | Sq. Ft. | 42 | 4,000,000 | 4,000,000 | 0.5% | 4,000,000 | N | 11/14/2018 | 1/11/2019 | 12/11/2028 |
48 | Cartwright Pointe Plaza | WFB | 73,725 | Sq. Ft. | 54 | 3,960,000 | 3,960,000 | 0.5% | 3,236,160 | N | 11/13/2018 | 1/11/2019 | |
49 | Safeway - Port Angeles | WFB | 43,228 | Sq. Ft. | 81 | 3,500,000 | 3,500,000 | 0.4% | 3,500,000 | N | 11/1/2018 | 12/11/2018 | 11/11/2028 |
50 | 2011 & 2015 Abrams Road | WFB | 8,362 | Sq. Ft. | 371 | 3,100,000 | 3,100,000 | 0.4% | 3,100,000 | N | 11/14/2018 | 1/11/2019 | 12/11/2028 |
51 | Heron Lakes Apartments | Basis | 52 | Units | 43,898 | 2,300,000 | 2,282,696 | 0.3% | 1,744,971 | N | 06/27/2018 | 08/01/2018 | |
52 | Rochester Square Shopping Center | WFB | 19,036 | Sq. Ft. | 79 | 1,500,000 | 1,500,000 | 0.2% | 1,343,350 | N | 11/9/2018 | 12/11/2018 | 11/11/2021 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | Gross Mortgage Rate | Trust Advisor Fee | Certificate Administrator Fee Rate | Servicing Fee | CREFC® IP Royalty License Fee Rate | Asset Representations Reviewer Fee Rate |
1 | Miami Industrial Portfolio | Barclays | 12/6/2028 | 4.98100% | TBD | TBD | TBD | 0.00050% | TBD | ||
2 | Sheraton Grand Nashville Downtown | AREF | 10/6/2028 | 5.03500% | TBD | TBD | TBD | 0.00050% | TBD | ||
3 | Walgreens - Ginsberg Portfolio | WFB | 1/11/2019 | 12/11/2028 | 5.25000% | TBD | TBD | TBD | 0.00050% | TBD | |
3.01 | Walgreens - Alexandria, VA | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
3.02 | Walgreens - Atlanta, GA | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
3.03 | Walgreens - Burlington, NC | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
3.04 | Walgreens - Franklin, MA | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
3.05 | Walgreens - Chester, MD | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
3.06 | Walgreens - Laredo, TX | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
4 | Riverworks | AREF | 11/6/2028 | 4.85700% | TBD | TBD | TBD | 0.00050% | TBD | ||
5 | 1000 Windward Concourse | AREF | 12/6/2024 | 11/6/2028 | 4.99500% | TBD | TBD | TBD | 0.00050% | TBD | |
6 | Starwood Hotel Portfolio | WFB | 9/11/2028 | 5.15000% | TBD | TBD | TBD | 0.00050% | TBD | ||
6.01 | Renaissance St. Louis Airport Hotel | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.02 | Renaissance Des Moines Savery Hotel | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.03 | Residence Inn St. Louis Downtown | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.04 | Doubletree Hotel West Palm Beach Airport | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.05 | Courtyard Gulfport Beachfront | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.06 | Fairfield Inn Atlanta Downtown | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.07 | Hotel Indigo Chicago Vernon Hills | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.08 | Springhill Suites Chicago Southwest at Burr Ridge Hinsdale | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.09 | Holiday Inn & Suites Green Bay Stadium | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.10 | Springhill Suites Chicago Elmhurst Oakbrook Area | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.11 | Hilton Garden Inn Wichita | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.12 | Courtyard Norman | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.13 | Springhill Suites Scranton Wilkes Barre | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.14 | Courtyard Salisbury | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.15 | Homewood Suites St. Louis Riverport Airport West | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.16 | Residence Inn Rocky Mount | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.17 | Hampton Inn and Suites Wichita Northeast | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.18 | Residence Inn Salisbury | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.19 | Courtyard Rocky Mount | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.20 | Springhill Suites Wichita East at Plazzio | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.21 | Residence Inn Wichita East at Plazzio | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
6.22 | Hampton Inn Oklahoma City Northwest | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
7 | Franklin Towne Center | AREF | 1/6/2019 | 10/6/2028 | 12/6/2030 | 5.41000% | TBD | TBD | TBD | 0.00050% | TBD |
8 | Christiana Mall | Barclays | 8/1/2028 | 4.27750% | TBD | TBD | TBD | 0.00050% | TBD | ||
9 | Bella at Norcross | BSP | 1/6/2024 | 12/6/2028 | 5.54000% | TBD | TBD | TBD | 0.00050% | TBD | |
10 | 1600 Terrell Mill Road | Basis | 1/6/2021 | 12/06/2028 | 5.33000% | TBD | TBD | TBD | 0.00050% | TBD | |
11 | Memphis Industrial Portfolio | Basis | 1/1/2019 | 12/01/2028 | 5.45000% | TBD | TBD | TBD | 0.00050% | TBD | |
11.01 | Wolf Lake | Basis | TBD | TBD | TBD | 0.00050% | TBD | ||||
11.02 | Stage Hills | Basis | TBD | TBD | TBD | 0.00050% | TBD | ||||
12 | Prudential - Digital Realty Portfolio | BSP | 10/6/2023 | 4.55750% | TBD | TBD | TBD | 0.00050% | TBD | ||
12.01 | 14901 FAA Boulevard | BSP | TBD | TBD | TBD | 0.00050% | TBD | ||||
12.02 | 4650 Old Ironsides Drive | BSP | TBD | TBD | TBD | 0.00050% | TBD | ||||
12.03 | 43790 Devin Shafron Drive | BSP | TBD | TBD | TBD | 0.00050% | TBD | ||||
12.04 | 636 Pierce Street | BSP | TBD | TBD | TBD | 0.00050% | TBD | ||||
12.05 | 21551 Beaumeade Circle | BSP | TBD | TBD | TBD | 0.00050% | TBD | ||||
12.06 | 7505 Mason King Court | BSP | TBD | TBD | TBD | 0.00050% | TBD | ||||
12.07 | 4700 Old Ironsides Drive | BSP | TBD | TBD | TBD | 0.00050% | TBD | ||||
12.08 | 444 Toyama Drive | BSP | TBD | TBD | TBD | 0.00050% | TBD | ||||
13 | California Mixed Use Portfolio | BSP | 1/6/2019 | 12/6/2028 | 5.19000% | TBD | TBD | TBD | 0.00050% | TBD | |
13.01 | Daytona RV & Boat Storage | BSP | TBD | TBD | TBD | 0.00050% | TBD | ||||
13.02 | Daytona Business Park | BSP | TBD | TBD | TBD | 0.00050% | TBD | ||||
13.03 | Absolute Self Storage | BSP | TBD | TBD | TBD | 0.00050% | TBD | ||||
14 | Danbury Commerce Portfolio | AREF | 11/6/2028 | 5.72500% | TBD | TBD | TBD | 0.00050% | TBD | ||
14.01 | Delaware Commerce Park | AREF | TBD | TBD | TBD | 0.00050% | TBD | ||||
14.02 | 34 Executive Drive | AREF | TBD | TBD | TBD | 0.00050% | TBD | ||||
15 | 35 Claver Place | Basis | 11/01/2028 | 5.31500% | TBD | TBD | TBD | 0.00050% | TBD | ||
16 | Aventura Mall | WFB | 7/1/2028 | 4.12125% | TBD | TBD | TBD | 0.00050% | TBD | ||
17 | H Inc. Multifamily Portfolio | Basis | 5/1/2018 | 04/01/2028 | 5.14000% | TBD | TBD | TBD | 0.00050% | TBD | |
17.01 | Motor Wheel Lofts | Basis | TBD | TBD | TBD | 0.00050% | TBD | ||||
17.02 | JI Case Lofts | Basis | TBD | TBD | TBD | 0.00050% | TBD | ||||
18 | Waterford Tulsa Apartments | AREF | 12/6/2023 | 11/6/2028 | 5.43000% | TBD | TBD | TBD | 0.00050% | TBD | |
19 | Lakeside Pointe & Fox Club Apartments | AREF | 12/6/2022 | 11/6/2028 | 5.98000% | TBD | TBD | TBD | 0.00050% | TBD | |
19.01 | Lakeside Pointe at Nora | AREF | TBD | TBD | TBD | 0.00050% | TBD | ||||
19.02 | Fox Club Apartments | AREF | TBD | TBD | TBD | 0.00050% | TBD | ||||
20 | Virginia Beach Hotel Portfolio | Barclays | 10/6/2020 | 9/6/2028 | 4.91250% | TBD | TBD | TBD | 0.00050% | TBD | |
20.01 | Hilton Virginia Beach Oceanfront | Barclays | TBD | TBD | TBD | 0.00050% | TBD | ||||
20.02 | Hilton Garden Inn Virginia Beach Oceanfront | Barclays | TBD | TBD | TBD | 0.00050% | TBD | ||||
21 | Home Depot Technology Center | Barclays | 11/5/2025 | 11/5/2028 | 5.00100% | TBD | TBD | TBD | 0.00050% | TBD | |
22 | Hampton Inn & Suites - Vineland | AREF | 11/6/2018 | 10/6/2028 | 5.98000% | TBD | TBD | TBD | 0.00050% | TBD | |
23 | The Tannery | AREF | 11/6/2018 | 10/6/2028 | 5.26000% | TBD | TBD | TBD | 0.00050% | TBD | |
24 | Vernon Industrial | WFB | 12/11/2028 | 5.00000% | TBD | TBD | TBD | 0.00050% | TBD | ||
25 | Liberty Portfolio | Barclays | 10/6/2028 | 4.75500% | TBD | TBD | TBD | 0.00050% | TBD | ||
25.01 | Liberty Center at Rio Salado | Barclays | TBD | TBD | TBD | 0.00050% | TBD | ||||
25.02 | 8501 East Raintree Drive | Barclays | TBD | TBD | TBD | 0.00050% | TBD | ||||
26 | Argenta Flats | BSP | 1/6/2021 | 12/6/2028 | 5.46000% | TBD | TBD | TBD | 0.00050% | TBD | |
27 | Century Town Center | AREF | 12/6/2023 | 11/6/2028 | 5.01800% | TBD | TBD | TBD | 0.00050% | TBD | |
28 | Home2 Suites - Franklin Cool Springs | WFB | 1/11/2019 | 12/11/2028 | 5.11000% | TBD | TBD | TBD | 0.00050% | TBD | |
29 | Kennedy Road Marketplace | AREF | 1/6/2024 | 12/6/2028 | 5.23000% | TBD | TBD | TBD | 0.00050% | TBD | |
30 | 1400 Flat Gap Road | Barclays | 12/6/2020 | 11/6/2025 | 5.10500% | TBD | TBD | TBD | 0.00050% | TBD | |
31 | Fair Oaks Mall | Barclays | 6/10/2018 | 5/10/2023 | 4.25800% | TBD | TBD | TBD | 0.00050% | TBD | |
32 | Norriton Medical Center | AREF | 12/6/2028 | 5.14500% | TBD | TBD | TBD | 0.00050% | TBD | ||
33 | Hampton Inn & Suites McKinney | Basis | 12/1/2018 | 11/01/2028 | 5.72000% | TBD | TBD | TBD | 0.00050% | TBD | |
34 | Kaden Tower | AREF | 9/6/2020 | 12/6/2028 | 5.59500% | TBD | TBD | TBD | 0.00050% | TBD | |
35 | Buellton Self Storage | WFB | 11/11/2028 | 4.99500% | TBD | TBD | TBD | 0.00050% | TBD | ||
36 | Hampton Inn & Suites - Sterling Heights | Basis | 1/1/2019 | 12/01/2028 | 5.72000% | TBD | TBD | TBD | 0.00050% | TBD | |
37 | Heartland Village Apartments | AREF | 12/6/2021 | 11/6/2028 | 5.75000% | TBD | TBD | TBD | 0.00050% | TBD | |
38 | CLC Self Storage Portfolio | WFB | 12/11/2021 | 11/11/2028 | 5.61500% | TBD | TBD | TBD | 0.00050% | TBD | |
38.01 | Kangaroo II Self-Storage | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
38.02 | Apublix Self Storage - Sooner Road | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
38.03 | Apublix Self Storage - 10th Street | WFB | TBD | TBD | TBD | 0.00050% | TBD | ||||
39 | 33 Dart Road | WFB | 11/11/2028 | 4.90000% | TBD | TBD | TBD | 0.00050% | TBD | ||
40 | Condor Self Storage of Ojai | WFB | 11/11/2028 | 5.04000% | TBD | TBD | TBD | 0.00050% | TBD | ||
41 | 225 Carolina | AREF | 12/6/2022 | 11/6/2028 | 5.12000% | TBD | TBD | TBD | 0.00050% | TBD | |
42 | Fairmont Crossing | Barclays | 1/6/2024 | 12/6/2028 | 5.24500% | TBD | TBD | TBD | 0.00050% | TBD | |
43 | Infinite Self Storage | WFB | 11/11/2028 | 5.53000% | TBD | TBD | TBD | 0.00050% | TBD | ||
44 | Willow Ridge | AREF | 5/6/2021 | 10/6/2028 | 5.24000% | TBD | TBD | TBD | 0.00050% | TBD | |
45 | New London Square | WFB | 12/11/2019 | 11/11/2028 | 5.33000% | TBD | TBD | TBD | 0.00050% | TBD | |
46 | Walgreens - Georgetown, TX | BSP | 11/6/2028 | 5.33000% | TBD | TBD | TBD | 0.00050% | TBD | ||
47 | Paso Robles Self Storage | WFB | 12/11/2028 | 4.87000% | TBD | TBD | TBD | 0.00050% | TBD | ||
48 | Cartwright Pointe Plaza | WFB | 1/11/2019 | 12/11/2028 | 4.81500% | TBD | TBD | TBD | 0.00050% | TBD | |
49 | Safeway - Port Angeles | WFB | 11/11/2028 | 5.26000% | TBD | TBD | TBD | 0.00050% | TBD | ||
50 | 2011 & 2015 Abrams Road | WFB | 12/11/2028 | 5.50500% | TBD | TBD | TBD | 0.00050% | TBD | ||
51 | Heron Lakes Apartments | Basis | 8/1/2018 | 07/01/2028 | 5.40000% | TBD | TBD | TBD | 0.00050% | TBD | |
52 | Rochester Square Shopping Center | WFB | 12/11/2021 | 11/11/2028 | 5.55000% | TBD | TBD | TBD | 0.00050% | TBD | |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Net Mortgage Rate | Interest Accrual Method | Monthly P&I Payment ($) | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.) | Remaining Term to Maturity or ARD (Mos.) | Original IO Period (Mos.) | Remaining IO Period (Mos.) | Original Amort Term (Mos.) |
1 | Miami Industrial Portfolio | Barclays | TBD | Actual/360 | 278,180.78 | Interest-only, Balloon | Actual/360 | 120 | 120 | 120 | 120 | 0 |
2 | Sheraton Grand Nashville Downtown | AREF | TBD | Actual/360 | 255,246.53 | Interest-only, Balloon | Actual/360 | 120 | 118 | 120 | 118 | 0 |
3 | Walgreens - Ginsberg Portfolio | WFB | TBD | Actual/360 | 220,881.48 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |
3.01 | Walgreens - Alexandria, VA | WFB | TBD | |||||||||
3.02 | Walgreens - Atlanta, GA | WFB | TBD | |||||||||
3.03 | Walgreens - Burlington, NC | WFB | TBD | |||||||||
3.04 | Walgreens - Franklin, MA | WFB | TBD | |||||||||
3.05 | Walgreens - Chester, MD | WFB | TBD | |||||||||
3.06 | Walgreens - Laredo, TX | WFB | TBD | |||||||||
4 | Riverworks | AREF | TBD | Actual/360 | 158,522.42 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 |
5 | 1000 Windward Concourse | AREF | TBD | Actual/360 | 163,637.41 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 72 | 71 | 360 |
6 | Starwood Hotel Portfolio | WFB | TBD | Actual/360 | 130,538.19 | Interest-only, Balloon | Actual/360 | 120 | 117 | 120 | 117 | 0 |
6.01 | Renaissance St. Louis Airport Hotel | WFB | TBD | |||||||||
6.02 | Renaissance Des Moines Savery Hotel | WFB | TBD | |||||||||
6.03 | Residence Inn St. Louis Downtown | WFB | TBD | |||||||||
6.04 | Doubletree Hotel West Palm Beach Airport | WFB | TBD | |||||||||
6.05 | Courtyard Gulfport Beachfront | WFB | TBD | |||||||||
6.06 | Fairfield Inn Atlanta Downtown | WFB | TBD | |||||||||
6.07 | Hotel Indigo Chicago Vernon Hills | WFB | TBD | |||||||||
6.08 | Springhill Suites Chicago Southwest at Burr Ridge Hinsdale | WFB | TBD | |||||||||
6.09 | Holiday Inn & Suites Green Bay Stadium | WFB | TBD | |||||||||
6.10 | Springhill Suites Chicago Elmhurst Oakbrook Area | WFB | TBD | |||||||||
6.11 | Hilton Garden Inn Wichita | WFB | TBD | |||||||||
6.12 | Courtyard Norman | WFB | TBD | |||||||||
6.13 | Springhill Suites Scranton Wilkes Barre | WFB | TBD | |||||||||
6.14 | Courtyard Salisbury | WFB | TBD | |||||||||
6.15 | Homewood Suites St. Louis Riverport Airport West | WFB | TBD | |||||||||
6.16 | Residence Inn Rocky Mount | WFB | TBD | |||||||||
6.17 | Hampton Inn and Suites Wichita Northeast | WFB | TBD | |||||||||
6.18 | Residence Inn Salisbury | WFB | TBD | |||||||||
6.19 | Courtyard Rocky Mount | WFB | TBD | |||||||||
6.20 | Springhill Suites Wichita East at Plazzio | WFB | TBD | |||||||||
6.21 | Residence Inn Wichita East at Plazzio | WFB | TBD | |||||||||
6.22 | Hampton Inn Oklahoma City Northwest | WFB | TBD | |||||||||
7 | Franklin Towne Center | AREF | TBD | Actual/360 | 188,110.77 | Amortizing ARD | 118 | 118 | 0 | 0 | 264 | |
8 | Christiana Mall | Barclays | TBD | Actual/360 | 101,194.56 | Interest-only, Balloon | Actual/360 | 120 | 116 | 120 | 116 | 0 |
9 | Bella at Norcross | BSP | TBD | Actual/360 | 153,981.32 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | 60 | 360 |
10 | 1600 Terrell Mill Road | Basis | TBD | Actual/360 | 144,863.97 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 24 | 24 | 360 |
11 | Memphis Industrial Portfolio | Basis | TBD | Actual/360 | 144,551.91 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |
11.01 | Wolf Lake | Basis | TBD | |||||||||
11.02 | Stage Hills | Basis | TBD | |||||||||
12 | Prudential - Digital Realty Portfolio | BSP | TBD | Actual/360 | 96,266.64 | Interest-only, Balloon | Actual/360 | 60 | 58 | 60 | 58 | 0 |
12.01 | 14901 FAA Boulevard | BSP | TBD | |||||||||
12.02 | 4650 Old Ironsides Drive | BSP | TBD | |||||||||
12.03 | 43790 Devin Shafron Drive | BSP | TBD | |||||||||
12.04 | 636 Pierce Street | BSP | TBD | |||||||||
12.05 | 21551 Beaumeade Circle | BSP | TBD | |||||||||
12.06 | 7505 Mason King Court | BSP | TBD | |||||||||
12.07 | 4700 Old Ironsides Drive | BSP | TBD | |||||||||
12.08 | 444 Toyama Drive | BSP | TBD | |||||||||
13 | California Mixed Use Portfolio | BSP | TBD | Actual/360 | 136,026.34 | Amortizing Balloon | Actual/360 | 120 | 120 | 0 | 0 | 360 |
13.01 | Daytona RV & Boat Storage | BSP | TBD | |||||||||
13.02 | Daytona Business Park | BSP | TBD | |||||||||
13.03 | Absolute Self Storage | BSP | TBD | |||||||||
14 | Danbury Commerce Portfolio | AREF | TBD | Actual/360 | 110,285.76 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 |
14.01 | Delaware Commerce Park | AREF | TBD | |||||||||
14.02 | 34 Executive Drive | AREF | TBD | |||||||||
15 | 35 Claver Place | Basis | TBD | Actual/360 | 95,786.27 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 |
16 | Aventura Mall | WFB | TBD | Actual/360 | 69,641.49 | Interest-only, Balloon | Actual/360 | 120 | 115 | 120 | 115 | 0 |
17 | H Inc. Multifamily Portfolio | Basis | TBD | Actual/360 | 104,718.77 | Amortizing Balloon | 120 | 112 | 0 | 0 | 360 | |
17.01 | Motor Wheel Lofts | Basis | TBD | |||||||||
17.02 | JI Case Lofts | Basis | TBD | |||||||||
18 | Waterford Tulsa Apartments | AREF | TBD | Actual/360 | 102,224.19 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | 59 | 360 |
19 | Lakeside Pointe & Fox Club Apartments | AREF | TBD | Actual/360 | 95,722.45 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 48 | 47 | 360 |
19.01 | Lakeside Pointe at Nora | AREF | TBD | |||||||||
19.02 | Fox Club Apartments | AREF | TBD | |||||||||
20 | Virginia Beach Hotel Portfolio | Barclays | TBD | Actual/360 | 79,723.01 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 24 | 21 | 360 |
20.01 | Hilton Virginia Beach Oceanfront | Barclays | TBD | |||||||||
20.02 | Hilton Garden Inn Virginia Beach Oceanfront | Barclays | TBD | |||||||||
21 | Home Depot Technology Center | Barclays | TBD | Actual/360 | 60,422.96 | Interest-only, ARD | Actual/360 | 84 | 83 | 84 | 83 | 0 |
22 | Hampton Inn & Suites - Vineland | AREF | TBD | Actual/360 | 84,355.41 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | |
23 | The Tannery | AREF | TBD | Actual/360 | 73,249.08 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | |
24 | Vernon Industrial | WFB | TBD | Actual/360 | 54,918.98 | Interest-only, Balloon | Actual/360 | 120 | 120 | 120 | 120 | 0 |
25 | Liberty Portfolio | Barclays | TBD | Actual/360 | 51,625.32 | Interest-only, Balloon | Actual/360 | 120 | 118 | 120 | 118 | 0 |
25.01 | Liberty Center at Rio Salado | Barclays | TBD | |||||||||
25.02 | 8501 East Raintree Drive | Barclays | TBD | |||||||||
26 | Argenta Flats | BSP | TBD | Actual/360 | 67,268.54 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 24 | 24 | 360 |
27 | Century Town Center | AREF | TBD | Actual/360 | 64,012.75 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | 59 | 360 |
28 | Home2 Suites - Franklin Cool Springs | WFB | TBD | Actual/360 | 64,684.16 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |
29 | Kennedy Road Marketplace | AREF | TBD | Actual/360 | 63,361.04 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | 60 | 360 |
30 | 1400 Flat Gap Road | Barclays | TBD | Actual/360 | 55,683.85 | Interest-only, Amortizing Balloon | Actual/360 | 84 | 83 | 24 | 23 | 360 |
31 | Fair Oaks Mall | Barclays | TBD | Actual/360 | 45,053.38 | Amortizing Balloon | 60 | 53 | 0 | 0 | 360 | |
32 | Norriton Medical Center | AREF | TBD | Actual/360 | 37,819.32 | Interest-only, Balloon | Actual/360 | 120 | 120 | 120 | 120 | 0 |
33 | Hampton Inn & Suites McKinney | Basis | TBD | Actual/360 | 49,399.46 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | |
34 | Kaden Tower | AREF | TBD | Actual/360 | 43,892.93 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 20 | 20 | 360 |
35 | Buellton Self Storage | WFB | TBD | Actual/360 | 31,652.34 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 |
36 | Hampton Inn & Suites - Sterling Heights | Basis | TBD | Actual/360 | 43,625.13 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |
37 | Heartland Village Apartments | AREF | TBD | Actual/360 | 40,485.37 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | 360 |
38 | CLC Self Storage Portfolio | WFB | TBD | Actual/360 | 38,526.69 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | 360 |
38.01 | Kangaroo II Self-Storage | WFB | TBD | |||||||||
38.02 | Apublix Self Storage - Sooner Road | WFB | TBD | |||||||||
38.03 | Apublix Self Storage - 10th Street | WFB | TBD | |||||||||
39 | 33 Dart Road | WFB | TBD | Actual/360 | 27,324.31 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 |
40 | Condor Self Storage of Ojai | WFB | TBD | Actual/360 | 25,550.00 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 |
41 | 225 Carolina | AREF | TBD | Actual/360 | 32,650.76 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 48 | 47 | 360 |
42 | Fairmont Crossing | Barclays | TBD | Actual/360 | 32,561.75 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | 60 | 360 |
43 | Infinite Self Storage | WFB | TBD | Actual/360 | 26,865.94 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 |
44 | Willow Ridge | AREF | TBD | Actual/360 | 31,357.58 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 30 | 28 | 360 |
45 | New London Square | WFB | TBD | Actual/360 | 28,276.33 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 12 | 11 | 360 |
46 | Walgreens - Georgetown, TX | BSP | TBD | Actual/360 | 19,589.60 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 |
47 | Paso Robles Self Storage | WFB | TBD | Actual/360 | 16,458.80 | Interest-only, Balloon | Actual/360 | 120 | 120 | 120 | 120 | 0 |
48 | Cartwright Pointe Plaza | WFB | TBD | Actual/360 | 20,812.67 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |
49 | Safeway - Port Angeles | WFB | TBD | Actual/360 | 15,554.75 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 |
50 | 2011 & 2015 Abrams Road | WFB | TBD | Actual/360 | 14,418.77 | Interest-only, Balloon | Actual/360 | 120 | 120 | 120 | 120 | 0 |
51 | Heron Lakes Apartments | Basis | TBD | Actual/360 | 13,986.99 | Amortizing Balloon | 120 | 115 | 0 | 0 | 300 | |
52 | Rochester Square Shopping Center | WFB | TBD | Actual/360 | 8,563.95 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | 360 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Remaining Amort Term (Mos.) | Seasoning | Prepayment Provisions | Grace Period Default (Days) | Grace Period Late (Days) | Appraised Value ($) | Appraisal Date | Coop -Rental Value | Coop - LTV as Rental | Coop - Unsold Percent | Coop - Sponsor Units | Coop - Investor Units | Coop - Units |
1 | Miami Industrial Portfolio | Barclays | 0 | 0 | L(24),D(92),O(4) | 0 | 0 | 104,400,000 | 10/15/2018 | ||||||
2 | Sheraton Grand Nashville Downtown | AREF | 0 | 2 | L(26),D(88),O(6) | 0 | 0 | 276,500,000 | 9/13/2018 | ||||||
3 | Walgreens - Ginsberg Portfolio | WFB | 360 | 0 | L(24),GRTR 1% or YM(92),O(4) | 0 | 0 | 56,905,000 | Various | ||||||
3.01 | Walgreens - Alexandria, VA | WFB | 13,000,000 | 10/18/2018 | |||||||||||
3.02 | Walgreens - Atlanta, GA | WFB | 9,825,000 | 10/21/2018 | |||||||||||
3.03 | Walgreens - Burlington, NC | WFB | 9,080,000 | 10/11/2018 | |||||||||||
3.04 | Walgreens - Franklin, MA | WFB | 8,200,000 | 10/11/2018 | |||||||||||
3.05 | Walgreens - Chester, MD | WFB | 8,900,000 | 10/18/2018 | |||||||||||
3.06 | Walgreens - Laredo, TX | WFB | 7,900,000 | 10/15/2018 | |||||||||||
4 | Riverworks | AREF | 0 | 1 | L(25),D(90),O(5) | 0 | 0 | 64,400,000 | 9/19/2018 | ||||||
5 | 1000 Windward Concourse | AREF | 360 | 1 | L(25),D(92),O(3) | 0 | 0 | 48,000,000 | 9/11/2018 | ||||||
6 | Starwood Hotel Portfolio | WFB | 0 | 3 | L(11),GRTR 1% or YM(16),GRTR 1% or YM or D(86),O(7) | 0 | 0 | 401,000,000 | Various | ||||||
6.01 | Renaissance St. Louis Airport Hotel | WFB | 50,100,000 | 7/2/2018 | |||||||||||
6.02 | Renaissance Des Moines Savery Hotel | WFB | 33,600,000 | 7/6/2018 | |||||||||||
6.03 | Residence Inn St. Louis Downtown | WFB | 31,800,000 | 7/12/2018 | |||||||||||
6.04 | Doubletree Hotel West Palm Beach Airport | WFB | 29,700,000 | 7/9/2018 | |||||||||||
6.05 | Courtyard Gulfport Beachfront | WFB | 22,600,000 | 7/10/2018 | |||||||||||
6.06 | Fairfield Inn Atlanta Downtown | WFB | 21,000,000 | 7/2/2018 | |||||||||||
6.07 | Hotel Indigo Chicago Vernon Hills | WFB | 19,300,000 | 7/9/2018 | |||||||||||
6.08 | Springhill Suites Chicago Southwest at Burr Ridge Hinsdale | WFB | 17,300,000 | 7/9/2018 | |||||||||||
6.09 | Holiday Inn & Suites Green Bay Stadium | WFB | 16,900,000 | 7/8/2018 | |||||||||||
6.10 | Springhill Suites Chicago Elmhurst Oakbrook Area | WFB | 15,500,000 | 7/9/2018 | |||||||||||
6.11 | Hilton Garden Inn Wichita | WFB | 13,500,000 | 7/3/2018 | |||||||||||
6.12 | Courtyard Norman | WFB | 11,600,000 | 7/2/2018 | |||||||||||
6.13 | Springhill Suites Scranton Wilkes Barre | WFB | 11,100,000 | 7/3/2018 | |||||||||||
6.14 | Courtyard Salisbury | WFB | 10,700,000 | 7/6/2018 | |||||||||||
6.15 | Homewood Suites St. Louis Riverport Airport West | WFB | 10,600,000 | 7/12/2018 | |||||||||||
6.16 | Residence Inn Rocky Mount | WFB | 10,600,000 | 7/11/2018 | |||||||||||
6.17 | Hampton Inn and Suites Wichita Northeast | WFB | 10,100,000 | 7/3/2018 | |||||||||||
6.18 | Residence Inn Salisbury | WFB | 10,000,000 | 7/11/2018 | |||||||||||
6.19 | Courtyard Rocky Mount | WFB | 8,100,000 | 7/11/2018 | |||||||||||
6.20 | Springhill Suites Wichita East at Plazzio | WFB | 8,000,000 | 7/3/2018 | |||||||||||
6.21 | Residence Inn Wichita East at Plazzio | WFB | 8,000,000 | 7/3/2018 | |||||||||||
6.22 | Hampton Inn Oklahoma City Northwest | WFB | 7,600,000 | 7/2/2018 | |||||||||||
7 | Franklin Towne Center | AREF | 264 | 0 | L(24),D(90),O(4) | 0 | 0 | 47,800,000 | 9/18/2018 | ||||||
8 | Christiana Mall | Barclays | 0 | 4 | L(28),D(85),O(7) | 0, 1 grace period of 1 day once every 12 month period | 0 | 1,040,000,000 | 6/5/2018 | ||||||
9 | Bella at Norcross | BSP | 360 | 0 | L(24),D(89),O(7) | 0 - Two time grace period of 5 days; no more than 1 grace period every 12 months. | 0 | 42,000,000 | 10/18/2018 | ||||||
10 | 1600 Terrell Mill Road | Basis | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 40,000,000 | 10/23/2018 | ||||||
11 | Memphis Industrial Portfolio | Basis | 360 | 0 | L(24),D(93),O(3) | 5 | 5 | 43,000,000 | 10/15/2018 | ||||||
11.01 | Wolf Lake | Basis | 21,800,000 | 10/15/2018 | |||||||||||
11.02 | Stage Hills | Basis | 21,200,000 | 10/15/2018 | |||||||||||
12 | Prudential - Digital Realty Portfolio | BSP | 0 | 2 | L(26),GRTR 1% or YM or D(27),O(7) | 0 | 0 | 387,600,000 | Various | ||||||
12.01 | 14901 FAA Boulevard | BSP | 78,300,000 | 7/13/2018 | |||||||||||
12.02 | 4650 Old Ironsides Drive | BSP | 68,400,000 | 7/6/2018 | |||||||||||
12.03 | 43790 Devin Shafron Drive | BSP | 55,300,000 | 7/16/2018 | |||||||||||
12.04 | 636 Pierce Street | BSP | 45,800,000 | 7/12/2018 | |||||||||||
12.05 | 21551 Beaumeade Circle | BSP | 41,300,000 | 7/6/2018 | |||||||||||
12.06 | 7505 Mason King Court | BSP | 35,900,000 | 7/10/2018 | |||||||||||
12.07 | 4700 Old Ironsides Drive | BSP | 34,900,000 | 7/6/2018 | |||||||||||
12.08 | 444 Toyama Drive | BSP | 27,700,000 | 7/6/2018 | |||||||||||
13 | California Mixed Use Portfolio | BSP | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 39,700,000 | 10/10/2018 | ||||||
13.01 | Daytona RV & Boat Storage | BSP | 20,400,000 | 10/10/2018 | |||||||||||
13.02 | Daytona Business Park | BSP | 11,500,000 | 10/10/2018 | |||||||||||
13.03 | Absolute Self Storage | BSP | 7,800,000 | 10/10/2018 | |||||||||||
14 | Danbury Commerce Portfolio | AREF | 0 | 1 | L(25),D(91),O(4) | 0 | 0 | 61,100,000 | 8/1/2018 | ||||||
14.01 | Delaware Commerce Park | AREF | 50,500,000 | 8/1/2018 | |||||||||||
14.02 | 34 Executive Drive | AREF | 10,600,000 | 8/1/2018 | |||||||||||
15 | 35 Claver Place | Basis | 0 | 1 | L(25),D(92),O(3) | 5 | 5 | 32,000,000 | 10/14/2018 | ||||||
16 | Aventura Mall | WFB | 0 | 5 | L(29),D(84),O(7) | 0 | 0 | 3,450,000,000 | 4/16/2018 | ||||||
17 | H Inc. Multifamily Portfolio | Basis | 352 | 8 | L(32),D(85),O(3) | 5 | 5 | 27,860,000 | 10/29/2018 | ||||||
17.01 | Motor Wheel Lofts | Basis | 23,400,000 | 10/29/2018 | |||||||||||
17.02 | JI Case Lofts | Basis | 4,460,000 | 10/29/2018 | |||||||||||
18 | Waterford Tulsa Apartments | AREF | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 24,300,000 | 8/30/2018 | ||||||
19 | Lakeside Pointe & Fox Club Apartments | AREF | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 48,700,000 | 5/18/2018 | ||||||
19.01 | Lakeside Pointe at Nora | AREF | 32,900,000 | 5/18/2018 | |||||||||||
19.02 | Fox Club Apartments | AREF | 15,800,000 | 5/18/2018 | |||||||||||
20 | Virginia Beach Hotel Portfolio | Barclays | 360 | 3 | L(27),D(89),O(4) | 0 | 0 | 130,400,000 | Various | ||||||
20.01 | Hilton Virginia Beach Oceanfront | Barclays | 84,800,000 | 7/23/2018 | |||||||||||
20.02 | Hilton Garden Inn Virginia Beach Oceanfront | Barclays | 45,600,000 | 8/1/2019 | |||||||||||
21 | Home Depot Technology Center | Barclays | 0 | 1 | L(25),D(52),O(7) | 0 | 0 | 66,600,000 | 8/31/2018 | ||||||
22 | Hampton Inn & Suites - Vineland | AREF | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 21,000,000 | 8/1/2018 | ||||||
23 | The Tannery | AREF | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 18,900,000 | 7/30/2018 | ||||||
24 | Vernon Industrial | WFB | 0 | 0 | L(24),D(92),O(4) | 0 | 0 | 25,000,000 | 11/1/2018 | ||||||
25 | Liberty Portfolio | Barclays | 0 | 2 | L(26),D(91),O(3) | 0 | 5 | 256,700,000 | Various | ||||||
25.01 | Liberty Center at Rio Salado | Barclays | 212,910,000 | 8/22/2018 | |||||||||||
25.02 | 8501 East Raintree Drive | Barclays | 43,790,000 | 8/24/2018 | |||||||||||
26 | Argenta Flats | BSP | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 19,000,000 | 10/5/2018 | ||||||
27 | Century Town Center | AREF | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 18,000,000 | 9/5/2018 | ||||||
28 | Home2 Suites - Franklin Cool Springs | WFB | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 17,200,000 | 10/9/2018 | ||||||
29 | Kennedy Road Marketplace | AREF | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 16,600,000 | 10/10/2018 | ||||||
30 | 1400 Flat Gap Road | Barclays | 360 | 1 | L(25),D(55),O(4) | 0 | 0 | 20,550,000 | 10/31/2018 | ||||||
31 | Fair Oaks Mall | Barclays | 353 | 7 | L(31),D(25),O(4) | 0 | 0 | 545,600,000 | 2/3/2018 | ||||||
32 | Norriton Medical Center | AREF | 0 | 0 | L(24),D(92),O(4) | 0 | 0 | 13,400,000 | 9/28/2018 | ||||||
33 | Hampton Inn & Suites McKinney | Basis | 299 | 1 | L(25),D(91),O(4) | 5 | 5 | 11,300,000 | 05/01/2018 | ||||||
34 | Kaden Tower | AREF | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 10,300,000 | 10/23/2018 | ||||||
35 | Buellton Self Storage | WFB | 0 | 1 | L(25),D(91),O(4) | 0 | 0 | 13,400,000 | 9/20/2018 | ||||||
36 | Hampton Inn & Suites - Sterling Heights | Basis | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 12,900,000 | 1/01/2019 | ||||||
37 | Heartland Village Apartments | AREF | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 9,900,000 | 9/27/2018 | ||||||
38 | CLC Self Storage Portfolio | WFB | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 9,480,000 | Various | ||||||
38.01 | Kangaroo II Self-Storage | WFB | 5,100,000 | 9/26/2018 | |||||||||||
38.02 | Apublix Self Storage - Sooner Road | WFB | 3,270,000 | 10/2/2018 | |||||||||||
38.03 | Apublix Self Storage - 10th Street | WFB | 1,110,000 | 10/2/2018 | |||||||||||
39 | 33 Dart Road | WFB | 0 | 1 | L(25),D(88),O(7) | 0 | 0 | 11,600,000 | 9/21/2018 | ||||||
40 | Condor Self Storage of Ojai | WFB | 0 | 1 | L(25),D(91),O(4) | 0 | 0 | 12,100,000 | 9/20/2018 | ||||||
41 | 225 Carolina | AREF | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 8,500,000 | 10/4/2018 | ||||||
42 | Fairmont Crossing | Barclays | 360 | 0 | L(24),GRTR 1% or YM(92),O(4) | 0 | 0 | 9,840,000 | 9/24/2018 | ||||||
43 | Infinite Self Storage | WFB | 0 | 1 | L(25),D(91),O(4) | 0 | 0 | 8,900,000 | 9/21/2018 | ||||||
44 | Willow Ridge | AREF | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 10,620,000 | 9/6/2018 | ||||||
45 | New London Square | WFB | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 7,500,000 | 9/26/2018 | ||||||
46 | Walgreens - Georgetown, TX | BSP | 0 | 1 | L(25),D(91),O(4) | 0 | 0 | 6,850,000 | 9/10/2018 | ||||||
47 | Paso Robles Self Storage | WFB | 0 | 0 | L(24),D(92),O(4) | 0 | 0 | 11,000,000 | 9/21/2018 | ||||||
48 | Cartwright Pointe Plaza | WFB | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 8,800,000 | 9/20/2018 | ||||||
49 | Safeway - Port Angeles | WFB | 0 | 1 | L(25),D(91),O(4) | 0 | 0 | 6,500,000 | 9/10/2018 | ||||||
50 | 2011 & 2015 Abrams Road | WFB | 0 | 0 | L(24),D(92),O(4) | 0 | 0 | 5,580,000 | 9/25/2018 | ||||||
51 | Heron Lakes Apartments | Basis | 295 | 5 | L(29),D(89),O(2) | 5 | 5 | 3,550,000 | 04/19/2018 | ||||||
52 | Rochester Square Shopping Center | WFB | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 2,575,000 | 8/9/2018 | ||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | 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 ($) |
1 | Miami Industrial Portfolio | Barclays | 1.95 | 1.77 | 63.3% | 63.3% | 9.9% | 8.9% | 8,353,124 | 1,829,524 | 6,523,600 | 149,119 | ||
2 | Sheraton Grand Nashville Downtown | AREF | 2.72 | 2.48 | 57.9% | 57.9% | 13.9% | 12.6% | 49,212,571 | 27,006,315 | 22,206,255 | 1,968,503 | ||
3 | Walgreens - Ginsberg Portfolio | WFB | 1.26 | 1.26 | 70.3% | 58.3% | 8.4% | 8.4% | 3,351,000 | 0 | 3,351,000 | 0 | ||
3.01 | Walgreens - Alexandria, VA | WFB | 780,000 | 0 | 780,000 | 0 | ||||||||
3.02 | Walgreens - Atlanta, GA | WFB | 565,000 | 0 | 565,000 | 0 | ||||||||
3.03 | Walgreens - Burlington, NC | WFB | 545,000 | 0 | 545,000 | 0 | ||||||||
3.04 | Walgreens - Franklin, MA | WFB | 515,000 | 0 | 515,000 | 0 | ||||||||
3.05 | Walgreens - Chester, MD | WFB | 510,000 | 0 | 510,000 | 0 | ||||||||
3.06 | Walgreens - Laredo, TX | WFB | 436,000 | 0 | 436,000 | 0 | ||||||||
4 | Riverworks | AREF | 2.16 | 2.02 | 51.2% | 51.2% | 10.6% | 9.9% | 6,361,090 | 2,847,258 | 3,513,832 | 30,213 | ||
5 | 1000 Windward Concourse | AREF | 1.82 | 1.66 | 63.5% | 59.7% | 11.7% | 10.7% | 5,312,875 | 1,746,183 | 3,566,691 | 52,124 | ||
6 | Starwood Hotel Portfolio | WFB | 2.40 | 2.07 | 66.1% | 66.1% | 12.5% | 10.8% | 106,614,582 | 73,391,622 | 33,222,960 | 4,564,469 | ||
6.01 | Renaissance St. Louis Airport Hotel | WFB | 18,340,705 | 13,943,902 | 4,396,803 | 916,666 | ||||||||
6.02 | Renaissance Des Moines Savery Hotel | WFB | 11,907,023 | 8,638,437 | 3,268,586 | 595,351 | ||||||||
6.03 | Residence Inn St. Louis Downtown | WFB | 7,220,742 | 4,549,955 | 2,670,787 | 288,830 | ||||||||
6.04 | Doubletree Hotel West Palm Beach Airport | WFB | 7,865,081 | 4,534,282 | 3,330,799 | 314,502 | ||||||||
6.05 | Courtyard Gulfport Beachfront | WFB | 5,008,785 | 3,381,853 | 1,626,932 | 198,385 | ||||||||
6.06 | Fairfield Inn Atlanta Downtown | WFB | 6,033,534 | 4,378,312 | 1,655,222 | 241,387 | ||||||||
6.07 | Hotel Indigo Chicago Vernon Hills | WFB | 3,994,581 | 2,543,167 | 1,451,414 | 159,778 | ||||||||
6.08 | Springhill Suites Chicago Southwest at Burr Ridge Hinsdale | WFB | 4,168,157 | 2,568,997 | 1,599,160 | 166,653 | ||||||||
6.09 | Holiday Inn & Suites Green Bay Stadium | WFB | 3,999,663 | 2,524,693 | 1,474,970 | 159,999 | ||||||||
6.10 | Springhill Suites Chicago Elmhurst Oakbrook Area | WFB | 3,966,386 | 2,584,454 | 1,381,932 | 158,653 | ||||||||
6.11 | Hilton Garden Inn Wichita | WFB | 4,029,691 | 2,670,325 | 1,359,366 | 161,186 | ||||||||
6.12 | Courtyard Norman | WFB | 2,858,581 | 1,916,415 | 942,166 | 114,343 | ||||||||
6.13 | Springhill Suites Scranton Wilkes Barre | WFB | 2,982,337 | 2,033,991 | 948,346 | 119,294 | ||||||||
6.14 | Courtyard Salisbury | WFB | 2,904,462 | 2,152,022 | 752,440 | 116,084 | ||||||||
6.15 | Homewood Suites St. Louis Riverport Airport West | WFB | 3,358,281 | 2,561,956 | 796,325 | 134,315 | ||||||||
6.16 | Residence Inn Rocky Mount | WFB | 2,390,947 | 1,511,088 | 879,859 | 95,637 | ||||||||
6.17 | Hampton Inn and Suites Wichita Northeast | WFB | 3,049,146 | 2,028,476 | 1,020,670 | 121,966 | ||||||||
6.18 | Residence Inn Salisbury | WFB | 2,434,461 | 1,751,456 | 683,005 | 97,346 | ||||||||
6.19 | Courtyard Rocky Mount | WFB | 2,491,710 | 1,777,298 | 714,412 | 99,685 | ||||||||
6.20 | Springhill Suites Wichita East at Plazzio | WFB | 2,522,354 | 1,792,831 | 729,523 | 100,894 | ||||||||
6.21 | Residence Inn Wichita East at Plazzio | WFB | 2,672,364 | 1,829,038 | 843,326 | 106,904 | ||||||||
6.22 | Hampton Inn Oklahoma City Northwest | WFB | 2,415,590 | 1,718,674 | 696,916 | 96,612 | ||||||||
7 | Franklin Towne Center | AREF | 1.61 | 1.57 | 60.7% | 42.6% | 12.5% | 12.2% | 3,758,236 | 131,538 | 3,626,698 | 20,755 | ||
8 | Christiana Mall | Barclays | 3.19 | 3.15 | 32.5% | 32.5% | 13.8% | 13.6% | 56,260,022 | 9,514,932 | 46,745,090 | 106,754 | ||
9 | Bella at Norcross | BSP | 1.35 | 1.30 | 64.3% | 59.8% | 9.2% | 8.9% | 3,919,238 | 1,432,725 | 2,486,513 | 79,500 | ||
10 | 1600 Terrell Mill Road | Basis | 1.49 | 1.30 | 65.0% | 56.7% | 10.0% | 8.7% | 3,668,419 | 1,078,701 | 2,589,718 | 50,342 | ||
11 | Memphis Industrial Portfolio | Basis | 1.68 | 1.40 | 59.5% | 49.7% | 11.4% | 9.5% | 3,992,373 | 1,074,797 | 2,917,576 | 93,590 | ||
11.01 | Wolf Lake | Basis | 1,996,444 | 513,742 | 1,482,701 | 45,935 | ||||||||
11.02 | Stage Hills | Basis | 1,995,929 | 561,054 | 1,434,874 | 47,655 | ||||||||
12 | Prudential - Digital Realty Portfolio | BSP | 2.57 | 2.50 | 54.7% | 54.7% | 11.9% | 11.6% | 31,435,055 | 6,299,432 | 25,135,623 | 104,293 | ||
12.01 | 14901 FAA Boulevard | BSP | 6,943,289 | 1,382,801 | 5,560,488 | 26,370 | ||||||||
12.02 | 4650 Old Ironsides Drive | BSP | 5,060,414 | 953,393 | 4,107,021 | 12,438 | ||||||||
12.03 | 43790 Devin Shafron Drive | BSP | 4,522,473 | 894,539 | 3,627,934 | 15,214 | ||||||||
12.04 | 636 Pierce Street | BSP | 4,032,195 | 865,060 | 3,167,135 | 10,834 | ||||||||
12.05 | 21551 Beaumeade Circle | BSP | 2,929,347 | 649,316 | 2,280,031 | 15,250 | ||||||||
12.06 | 7505 Mason King Court | BSP | 2,388,210 | 249,024 | 2,139,186 | 10,965 | ||||||||
12.07 | 4700 Old Ironsides Drive | BSP | 2,800,993 | 689,249 | 2,111,744 | 9,014 | ||||||||
12.08 | 444 Toyama Drive | BSP | 2,758,134 | 616,050 | 2,142,084 | 4,208 | ||||||||
13 | California Mixed Use Portfolio | BSP | 1.49 | 1.39 | 62.5% | 51.7% | 9.8% | 9.2% | 3,614,462 | 1,186,005 | 2,428,457 | 60,700 | ||
13.01 | Daytona RV & Boat Storage | BSP | 1,786,225 | 438,726 | 1,347,499 | 32,262 | ||||||||
13.02 | Daytona Business Park | BSP | 1,041,442 | 437,272 | 604,170 | 19,916 | ||||||||
13.03 | Absolute Self Storage | BSP | 786,794 | 310,007 | 476,788 | 8,522 | ||||||||
14 | Danbury Commerce Portfolio | AREF | 1.55 | 1.48 | 62.2% | 62.2% | 9.0% | 8.6% | 4,731,872 | 1,312,233 | 3,419,639 | 46,871 | ||
14.01 | Delaware Commerce Park | AREF | 3,803,601 | 1,087,039 | 2,716,562 | 37,983 | ||||||||
14.02 | 34 Executive Drive | AREF | 928,271 | 225,194 | 703,077 | 8,888 | ||||||||
15 | 35 Claver Place | Basis | 1.36 | 1.35 | 66.7% | 66.7% | 7.3% | 7.3% | 1,806,615 | 243,195 | 1,563,420 | 11,000 | ||
16 | Aventura Mall | WFB | 2.63 | 2.58 | 40.8% | 40.8% | 11.0% | 10.8% | 185,479,647 | 30,620,668 | 154,858,979 | 243,502 | ||
17 | H Inc. Multifamily Portfolio | Basis | 1.28 | 1.25 | 68.3% | 56.9% | 8.4% | 8.2% | 2,380,708 | 777,922 | 1,602,786 | 35,000 | ||
17.01 | Motor Wheel Lofts | Basis | 2,033,583 | 675,580 | 1,358,003 | 29,750 | ||||||||
17.02 | JI Case Lofts | Basis | 347,125 | 102,342 | 244,784 | 5,250 | ||||||||
18 | Waterford Tulsa Apartments | AREF | 1.42 | 1.34 | 72.6% | 67.3% | 9.6% | 9.1% | 2,847,677 | 1,159,106 | 1,688,571 | 86,000 | ||
19 | Lakeside Pointe & Fox Club Apartments | AREF | 1.42 | 1.30 | 65.7% | 60.4% | 10.2% | 9.3% | 6,602,346 | 3,337,829 | 3,264,517 | 275,100 | ||
19.01 | Lakeside Pointe at Nora | AREF | 4,046,300 | 1,854,753 | 2,191,547 | 174,636 | ||||||||
19.02 | Fox Club Apartments | AREF | 2,556,046 | 1,483,076 | 1,072,970 | 100,464 | ||||||||
20 | Virginia Beach Hotel Portfolio | Barclays | 2.05 | 1.84 | 69.0% | 59.6% | 13.1% | 11.8% | 30,113,592 | 18,324,515 | 11,789,077 | 1,204,544 | ||
20.01 | Hilton Virginia Beach Oceanfront | Barclays | 20,016,328 | 12,352,214 | 7,664,114 | 800,653 | ||||||||
20.02 | Hilton Garden Inn Virginia Beach Oceanfront | Barclays | 10,097,264 | 5,972,301 | 4,124,963 | 403,891 | ||||||||
21 | Home Depot Technology Center | Barclays | 1.83 | 1.77 | 66.5% | 66.5% | 9.3% | 9.0% | 5,857,123 | 1,737,924 | 4,119,198 | 69,500 | ||
22 | Hampton Inn & Suites - Vineland | AREF | 2.04 | 1.85 | 67.0% | 56.9% | 14.7% | 13.3% | 4,712,609 | 2,648,373 | 2,064,236 | 188,504 | ||
23 | The Tannery | AREF | 1.56 | 1.47 | 70.0% | 58.1% | 10.3% | 9.7% | 1,730,628 | 363,532 | 1,367,095 | 13,071 | ||
24 | Vernon Industrial | WFB | 2.04 | 1.97 | 52.0% | 52.0% | 10.4% | 10.0% | 1,709,010 | 363,244 | 1,345,765 | 7,365 | ||
25 | Liberty Portfolio | Barclays | 1.89 | 1.77 | 64.6% | 64.6% | 9.1% | 8.5% | 19,169,391 | 4,059,580 | 15,109,811 | 161,149 | ||
25.01 | Liberty Center at Rio Salado | Barclays | 16,209,889 | 3,419,672 | 12,790,217 | 136,481 | ||||||||
25.02 | 8501 East Raintree Drive | Barclays | 2,959,502 | 639,908 | 2,319,594 | 24,668 | ||||||||
26 | Argenta Flats | BSP | 1.32 | 1.28 | 62.6% | 54.8% | 9.0% | 8.7% | 1,792,253 | 723,886 | 1,068,367 | 32,000 | ||
27 | Century Town Center | AREF | 1.80 | 1.65 | 66.1% | 61.0% | 11.7% | 10.6% | 1,962,578 | 576,223 | 1,386,355 | 19,911 | ||
28 | Home2 Suites - Franklin Cool Springs | WFB | 1.87 | 1.68 | 69.2% | 57.1% | 12.2% | 11.0% | 3,675,556 | 2,224,507 | 1,451,049 | 147,022 | ||
29 | Kennedy Road Marketplace | AREF | 1.49 | 1.47 | 59.6% | 54.5% | 9.9% | 9.7% | 1,408,063 | 430,206 | 977,857 | 12,941 | ||
30 | 1400 Flat Gap Road | Barclays | 2.18 | 1.96 | 49.9% | 46.1% | 14.2% | 12.8% | 1,504,619 | 45,139 | 1,459,481 | 48,598 | ||
31 | Fair Oaks Mall | Barclays | 3.04 | 2.89 | 31.8% | 29.7% | 17.2% | 16.3% | 45,095,362 | 15,187,457 | 29,907,905 | 144,930 | ||
32 | Norriton Medical Center | AREF | 2.34 | 2.22 | 64.9% | 64.9% | 12.2% | 11.6% | 1,658,480 | 594,965 | 1,063,514 | 14,842 | ||
33 | Hampton Inn & Suites McKinney | Basis | 1.77 | 1.60 | 69.6% | 53.5% | 13.4% | 12.0% | 2,615,963 | 1,563,948 | 1,052,015 | 104,639 | ||
34 | Kaden Tower | AREF | 1.70 | 1.50 | 74.3% | 64.7% | 11.7% | 10.3% | 1,802,838 | 906,002 | 896,837 | 20,433 | ||
35 | Buellton Self Storage | WFB | 2.16 | 2.13 | 56.0% | 56.0% | 11.0% | 10.8% | 1,289,670 | 467,472 | 822,199 | 11,980 | ||
36 | Hampton Inn & Suites - Sterling Heights | Basis | 1.95 | 1.74 | 58.1% | 48.9% | 13.6% | 12.2% | 2,662,480 | 1,644,085 | 1,018,395 | 106,499 | ||
37 | Heartland Village Apartments | AREF | 1.50 | 1.40 | 70.1% | 63.0% | 10.5% | 9.8% | 1,723,285 | 995,479 | 727,805 | 47,443 | ||
38 | CLC Self Storage Portfolio | WFB | 1.38 | 1.35 | 70.7% | 63.4% | 9.5% | 9.3% | 1,061,145 | 423,764 | 637,381 | 14,426 | ||
38.01 | Kangaroo II Self-Storage | WFB | 601,945 | 240,588 | 361,357 | 7,533 | ||||||||
38.02 | Apublix Self Storage - Sooner Road | WFB | 326,743 | 129,431 | 197,312 | 5,358 | ||||||||
38.03 | Apublix Self Storage - 10th Street | WFB | 132,457 | 53,745 | 78,712 | 1,535 | ||||||||
39 | 33 Dart Road | WFB | 2.16 | 2.05 | 56.9% | 56.9% | 10.7% | 10.2% | 804,835 | 96,448 | 708,387 | 10,488 | ||
40 | Condor Self Storage of Ojai | WFB | 2.34 | 2.31 | 49.6% | 49.6% | 11.9% | 11.8% | 1,128,684 | 412,164 | 716,520 | 9,028 | ||
41 | 225 Carolina | AREF | 1.60 | 1.49 | 70.6% | 64.0% | 10.5% | 9.7% | 922,540 | 294,133 | 628,407 | 4,051 | ||
42 | Fairmont Crossing | Barclays | 1.66 | 1.57 | 60.0% | 55.5% | 11.0% | 10.4% | 958,021 | 308,129 | 649,893 | 4,367 | ||
43 | Infinite Self Storage | WFB | 1.71 | 1.68 | 64.6% | 64.6% | 9.6% | 9.4% | 949,462 | 398,701 | 550,761 | 9,460 | ||
44 | Willow Ridge | AREF | 1.94 | 1.80 | 53.5% | 47.1% | 12.8% | 11.9% | 1,581,170 | 852,568 | 728,602 | 52,750 | ||
45 | New London Square | WFB | 1.91 | 1.78 | 67.7% | 57.7% | 12.8% | 11.9% | 895,163 | 246,981 | 648,182 | 8,905 | ||
46 | Walgreens - Georgetown, TX | BSP | 1.57 | 1.56 | 63.5% | 63.5% | 8.5% | 8.4% | 380,611 | 11,418 | 369,193 | 2,964 | ||
47 | Paso Robles Self Storage | WFB | 3.73 | 3.68 | 36.4% | 36.4% | 18.4% | 18.2% | 1,037,841 | 300,987 | 736,854 | 9,572 | ||
48 | Cartwright Pointe Plaza | WFB | 2.87 | 2.70 | 45.0% | 36.8% | 18.1% | 17.0% | 961,002 | 245,184 | 715,818 | 7,373 | ||
49 | Safeway - Port Angeles | WFB | 1.89 | 1.76 | 53.8% | 53.8% | 10.1% | 9.4% | 477,401 | 125,448 | 351,953 | 4,323 | ||
50 | 2011 & 2015 Abrams Road | WFB | 1.72 | 1.68 | 55.6% | 55.6% | 9.6% | 9.4% | 376,842 | 79,384 | 297,458 | 836 | ||
51 | Heron Lakes Apartments | Basis | 1.36 | 1.26 | 64.3% | 49.2% | 10.0% | 9.3% | 428,005 | 199,125 | 228,880 | 16,914 | ||
52 | Rochester Square Shopping Center | WFB | 2.40 | 2.25 | 58.3% | 52.2% | 16.4% | 15.4% | 329,626 | 83,258 | 246,368 | 1,904 | ||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | U/W TI/LC ($) | U/W Net Cash Flow ($) | Occupancy Rate | Occupancy as-of Date | U/W Hotel ADR | U/W Hotel RevPAR | Most Recent Period | Most Recent Revenues ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent Capital Expenditures |
1 | Miami Industrial Portfolio | Barclays | 468,629 | 5,905,852 | 89.4% | 10/31/2018 | TTM 9/30/2018 | 8,257,666 | 1,729,424 | 6,528,242 | 0 | ||
2 | Sheraton Grand Nashville Downtown | AREF | 0 | 20,237,752 | 79.8% | 8/31/2018 | 236 | 189 | TTM 8/31/2018 | 49,212,571 | 26,827,958 | 22,384,613 | 1,968,503 |
3 | Walgreens - Ginsberg Portfolio | WFB | 0 | 3,351,000 | 100.0% | 12/1/2018 | Actual 2017 | 3,351,000 | 0 | 3,351,000 | 0 | ||
3.01 | Walgreens - Alexandria, VA | WFB | 0 | 780,000 | 100.0% | 12/1/2018 | Actual 2017 | 780,000 | 0 | 780,000 | 0 | ||
3.02 | Walgreens - Atlanta, GA | WFB | 0 | 565,000 | 100.0% | 12/1/2018 | Actual 2017 | 565,000 | 0 | 565,000 | 0 | ||
3.03 | Walgreens - Burlington, NC | WFB | 0 | 545,000 | 100.0% | 12/1/2018 | Actual 2017 | 545,000 | 0 | 545,000 | 0 | ||
3.04 | Walgreens - Franklin, MA | WFB | 0 | 515,000 | 100.0% | 12/1/2018 | Actual 2017 | 515,000 | 0 | 515,000 | 0 | ||
3.05 | Walgreens - Chester, MD | WFB | 0 | 510,000 | 100.0% | 12/1/2018 | Actual 2017 | 510,000 | 0 | 510,000 | 0 | ||
3.06 | Walgreens - Laredo, TX | WFB | 0 | 436,000 | 100.0% | 12/1/2018 | Actual 2017 | 436,000 | 0 | 436,000 | 0 | ||
4 | Riverworks | AREF | 201,417 | 3,282,203 | 96.3% | 9/27/2018 | TTM 8/31/2018 | 5,463,154 | 2,717,734 | 2,745,420 | 0 | ||
5 | 1000 Windward Concourse | AREF | 251,425 | 3,263,142 | 96.8% | 10/12/2018 | TTM 8/31/2018 | 5,109,576 | 1,617,544 | 3,492,031 | 0 | ||
6 | Starwood Hotel Portfolio | WFB | 0 | 28,658,491 | 72.5% | 5/31/2018 | 120 | 87 | TTM 5/31/2018 | 94,707,559 | 64,753,185 | 29,954,374 | 0 |
6.01 | Renaissance St. Louis Airport Hotel | WFB | 0 | 3,480,137 | 70.5% | 5/31/2018 | 125 | 88 | TTM 5/31/2018 | 18,340,705 | 13,943,902 | 4,396,803 | 0 |
6.02 | Renaissance Des Moines Savery Hotel | WFB | 0 | 2,673,235 | 0.0% | 5/31/2018 | 171 | 111 | NAV | NAV | NAV | NAV | NAV |
6.03 | Residence Inn St. Louis Downtown | WFB | 0 | 2,381,957 | 75.5% | 5/31/2018 | 135 | 102 | TTM 5/31/2018 | 7,220,742 | 4,549,955 | 2,670,787 | 0 |
6.04 | Doubletree Hotel West Palm Beach Airport | WFB | 0 | 3,016,297 | 87.7% | 5/31/2018 | 129 | 113 | TTM 5/31/2018 | 7,865,081 | 4,534,282 | 3,330,799 | 0 |
6.05 | Courtyard Gulfport Beachfront | WFB | 0 | 1,428,547 | 65.7% | 5/31/2018 | 118 | 77 | TTM 5/31/2018 | 5,008,785 | 3,381,853 | 1,626,932 | 0 |
6.06 | Fairfield Inn Atlanta Downtown | WFB | 0 | 1,413,835 | 69.5% | 5/31/2018 | 138 | 96 | TTM 5/31/2018 | 6,033,534 | 4,378,312 | 1,655,222 | 0 |
6.07 | Hotel Indigo Chicago Vernon Hills | WFB | 0 | 1,291,636 | 68.4% | 5/31/2018 | 117 | 80 | TTM 5/31/2018 | 3,994,581 | 2,543,167 | 1,451,414 | 0 |
6.08 | Springhill Suites Chicago Southwest at Burr Ridge Hinsdale | WFB | 0 | 1,432,507 | 70.8% | 5/31/2018 | 122 | 86 | TTM 5/31/2018 | 4,168,157 | 2,568,997 | 1,599,160 | 0 |
6.09 | Holiday Inn & Suites Green Bay Stadium | WFB | 0 | 1,314,971 | 72.1% | 5/31/2018 | 117 | 84 | TTM 5/31/2018 | 3,999,663 | 2,524,693 | 1,474,970 | 0 |
6.10 | Springhill Suites Chicago Elmhurst Oakbrook Area | WFB | 0 | 1,223,279 | 77.5% | 5/31/2018 | 105 | 82 | TTM 5/31/2018 | 3,966,386 | 2,584,454 | 1,381,932 | 0 |
6.11 | Hilton Garden Inn Wichita | WFB | 0 | 1,198,180 | 78.5% | 5/31/2018 | 127 | 100 | TTM 5/31/2018 | 4,029,691 | 2,670,325 | 1,359,366 | 0 |
6.12 | Courtyard Norman | WFB | 0 | 827,823 | 65.4% | 5/31/2018 | 99 | 65 | TTM 5/31/2018 | 2,858,581 | 1,916,415 | 942,166 | 0 |
6.13 | Springhill Suites Scranton Wilkes Barre | WFB | 0 | 829,052 | 73.9% | 5/31/2018 | 107 | 79 | TTM 5/31/2018 | 2,982,337 | 2,033,991 | 948,346 | 0 |
6.14 | Courtyard Salisbury | WFB | 0 | 636,356 | 66.1% | 5/31/2018 | 109 | 72 | TTM 5/31/2018 | 2,904,462 | 2,152,022 | 752,440 | 0 |
6.15 | Homewood Suites St. Louis Riverport Airport West | WFB | 0 | 662,010 | 76.3% | 5/31/2018 | 115 | 88 | TTM 5/31/2018 | 3,358,281 | 2,561,956 | 796,325 | 0 |
6.16 | Residence Inn Rocky Mount | WFB | 0 | 784,222 | 72.7% | 5/31/2018 | 111 | 81 | TTM 5/31/2018 | 2,390,947 | 1,511,088 | 879,859 | 0 |
6.17 | Hampton Inn and Suites Wichita Northeast | WFB | 0 | 898,704 | 72.1% | 5/31/2018 | 112 | 81 | TTM 5/31/2018 | 3,049,146 | 2,028,476 | 1,020,670 | 0 |
6.18 | Residence Inn Salisbury | WFB | 0 | 585,659 | 77.0% | 5/31/2018 | 102 | 78 | TTM 5/31/2018 | 2,434,461 | 1,751,456 | 683,005 | 0 |
6.19 | Courtyard Rocky Mount | WFB | 0 | 614,727 | 67.6% | 5/31/2018 | 102 | 69 | TTM 5/31/2018 | 2,491,710 | 1,777,298 | 714,412 | 0 |
6.20 | Springhill Suites Wichita East at Plazzio | WFB | 0 | 628,629 | 69.1% | 5/31/2018 | 96 | 67 | TTM 5/31/2018 | 2,522,354 | 1,792,831 | 729,523 | 0 |
6.21 | Residence Inn Wichita East at Plazzio | WFB | 0 | 736,422 | 73.3% | 5/31/2018 | 105 | 77 | TTM 5/31/2018 | 2,672,364 | 1,829,038 | 843,326 | 0 |
6.22 | Hampton Inn Oklahoma City Northwest | WFB | 0 | 600,304 | 70.3% | 5/31/2018 | 96 | 68 | TTM 5/31/2018 | 2,415,590 | 1,718,674 | 696,916 | 0 |
7 | Franklin Towne Center | AREF | 69,182 | 3,536,761 | 100.0% | 12/1/2018 | TTM 9/30/2018 | 3,505,155 | 105,155 | 3,400,000 | 0 | ||
8 | Christiana Mall | Barclays | 533,772 | 46,104,564 | 98.3% | 5/31/2018 | TTM 5/31/2018 | 54,029,729 | 10,479,303 | 43,550,426 | 0 | ||
9 | Bella at Norcross | BSP | 0 | 2,407,013 | 95.6% | 9/24/2018 | TTM 9/30/2018 | 3,735,980 | 1,232,083 | 2,503,897 | 79,500 | ||
10 | 1600 Terrell Mill Road | Basis | 276,863 | 2,262,513 | 100.0% | 11/20/2018 | TTM 9/30/2018 | 3,480,528 | 1,055,931 | 2,424,597 | 0 | ||
11 | Memphis Industrial Portfolio | Basis | 393,399 | 2,430,587 | 92.6% | 11/19/2018 | TTM 9/30/2018 | 3,979,098 | 1,167,155 | 2,811,943 | 0 | ||
11.01 | Wolf Lake | Basis | 192,478 | 1,244,288 | 97.9% | 11/19/2018 | TTM 9/30/2018 | 2,076,227 | 565,482 | 1,510,746 | 0 | ||
11.02 | Stage Hills | Basis | 200,920 | 1,186,299 | 87.5% | 11/19/2018 | TTM 9/30/2018 | 1,902,871 | 601,674 | 1,301,197 | 0 | ||
12 | Prudential - Digital Realty Portfolio | BSP | 521,468 | 24,509,864 | 100.0% | 12/6/2018 | TTM 6/30/2018 | 31,618,047 | 5,756,343 | 25,861,704 | 0 | ||
12.01 | 14901 FAA Boulevard | BSP | 131,850 | 5,402,268 | 100.0% | 12/6/2018 | TTM 6/30/2018 | 7,133,471 | 1,366,005 | 5,767,466 | 0 | ||
12.02 | 4650 Old Ironsides Drive | BSP | 62,192 | 4,032,392 | 100.0% | 12/6/2018 | TTM 6/30/2018 | 5,087,368 | 855,023 | 4,232,345 | 0 | ||
12.03 | 43790 Devin Shafron Drive | BSP | 76,069 | 3,536,651 | 100.0% | 12/6/2018 | TTM 6/30/2018 | 4,550,004 | 813,688 | 3,736,316 | 0 | ||
12.04 | 636 Pierce Street | BSP | 54,168 | 3,102,133 | 100.0% | 12/6/2018 | TTM 6/30/2018 | 3,954,626 | 720,623 | 3,234,003 | 0 | ||
12.05 | 21551 Beaumeade Circle | BSP | 76,252 | 2,188,529 | 100.0% | 12/6/2018 | TTM 6/30/2018 | 2,979,280 | 605,132 | 2,374,148 | 0 | ||
12.06 | 7505 Mason King Court | BSP | 54,825 | 2,073,396 | 100.0% | 12/6/2018 | TTM 6/30/2018 | 2,335,365 | 200,310 | 2,135,055 | 0 | ||
12.07 | 4700 Old Ironsides Drive | BSP | 45,070 | 2,057,661 | 100.0% | 12/6/2018 | TTM 6/30/2018 | 2,821,605 | 632,909 | 2,188,696 | 0 | ||
12.08 | 444 Toyama Drive | BSP | 21,042 | 2,116,835 | 100.0% | 12/6/2018 | TTM 6/30/2018 | 2,756,328 | 562,653 | 2,193,675 | 0 | ||
13 | California Mixed Use Portfolio | BSP | 94,453 | 2,273,303 | 93.8% | Various | TTM 9/30/2018 | 3,547,350 | 1,063,495 | 2,483,855 | 3,000 | ||
13.01 | Daytona RV & Boat Storage | BSP | 0 | 1,315,237 | 98.3% | 10/8/2018 | TTM 9/30/2018 | 1,729,781 | 419,744 | 1,310,037 | 0 | ||
13.02 | Daytona Business Park | BSP | 94,453 | 489,801 | 85.1% | 9/30/2018 | TTM 9/30/2018 | 1,054,877 | 352,671 | 702,206 | 3,000 | ||
13.03 | Absolute Self Storage | BSP | 0 | 468,265 | 97.1% | 10/8/2018 | TTM 9/30/2018 | 762,693 | 291,080 | 471,612 | 0 | ||
14 | Danbury Commerce Portfolio | AREF | 100,122 | 3,272,646 | 100.0% | Various | Annualized 6 6/30/2018 | 4,401,930 | 728,408 | 3,673,522 | 0 | ||
14.01 | Delaware Commerce Park | AREF | 79,042 | 2,599,538 | 100.0% | 5/1/2018 | Annualized 6 6/30/2018 | 3,508,272 | 548,106 | 2,960,166 | 0 | ||
14.02 | 34 Executive Drive | AREF | 21,081 | 673,108 | 100.0% | 7/1/2018 | Annualized 6 6/30/2018 | 893,658 | 180,302 | 713,356 | 0 | ||
15 | 35 Claver Place | Basis | 0 | 1,552,420 | 97.7% | 10/31/2018 | NAV | NAV | NAV | NAV | NAV | ||
16 | Aventura Mall | WFB | 3,043,770 | 151,571,708 | 92.8% | 2/14/2018 | TTM 3/31/2018 | 149,776,330 | 31,484,933 | 118,291,397 | 0 | ||
17 | H Inc. Multifamily Portfolio | Basis | 0 | 1,567,786 | 92.9% | 11/02/2018 | TTM 10/11/2018 | 2,344,290 | 579,374 | 1,764,916 | 0 | ||
17.01 | Motor Wheel Lofts | Basis | 0 | 1,328,253 | 93.3% | 11/02/2018 | TTM 10/11/2018 | 2,002,823 | 463,633 | 1,539,190 | 0 | ||
17.02 | JI Case Lofts | Basis | 0 | 239,534 | 90.5% | 11/02/2018 | TTM 10/11/2018 | 341,468 | 115,741 | 225,727 | 0 | ||
18 | Waterford Tulsa Apartments | AREF | 0 | 1,602,571 | 96.5% | 10/5/2018 | TTM 9/30/2018 | 2,731,657 | 1,244,123 | 1,487,533 | 0 | ||
19 | Lakeside Pointe & Fox Club Apartments | AREF | 0 | 2,989,417 | 93.2% | 10/3/2018 | TTM 8/31/2018 | 6,404,672 | 3,478,515 | 2,926,157 | 0 | ||
19.01 | Lakeside Pointe at Nora | AREF | 0 | 2,016,911 | 92.9% | 10/3/2018 | TTM 8/31/2018 | 3,915,109 | 1,941,749 | 1,973,360 | 0 | ||
19.02 | Fox Club Apartments | AREF | 0 | 972,506 | 93.8% | 10/3/2018 | TTM 8/31/2018 | 2,489,563 | 1,536,766 | 952,797 | 0 | ||
20 | Virginia Beach Hotel Portfolio | Barclays | 0 | 10,584,533 | 76.0% | 5/31/2018 | 206 | 150 | TTM 5/31/2018 | 30,066,599 | 18,225,519 | 11,841,080 | 0 |
20.01 | Hilton Virginia Beach Oceanfront | Barclays | 0 | 6,863,461 | 75.7% | 5/31/2018 | 214 | 152 | TTM 5/31/2018 | 19,969,335 | 12,352,327 | 7,617,008 | 0 |
20.02 | Hilton Garden Inn Virginia Beach Oceanfront | Barclays | 0 | 3,721,073 | 76.6% | 5/31/2018 | 192 | 147 | TTM 5/31/2018 | 10,097,264 | 5,873,192 | 4,224,072 | 0 |
21 | Home Depot Technology Center | Barclays | 66,325 | 3,983,373 | 100.0% | 10/14/2018 | TTM 8/31/2018 | 5,618,072 | 1,709,507 | 3,908,565 | 0 | ||
22 | Hampton Inn & Suites - Vineland | AREF | 0 | 1,875,732 | 79.2% | 6/30/2018 | 119 | 94 | TTM 6/30/2018 | 4,712,609 | 2,680,427 | 2,032,182 | 0 |
23 | The Tannery | AREF | 65,355 | 1,288,669 | 100.0% | 9/8/2018 | TTM 6/30/2018 | 1,118,714 | 345,213 | 773,501 | 0 | ||
24 | Vernon Industrial | WFB | 36,825 | 1,301,575 | 100.0% | 11/1/2018 | TTM 6/30/2018 | 1,013,551 | 277,110 | 736,441 | 0 | ||
25 | Liberty Portfolio | Barclays | 818,643 | 14,130,018 | 100.0% | Various | Annualized 7 7/31/2018 | 17,361,723 | 2,858,899 | 14,502,825 | 0 | ||
25.01 | Liberty Center at Rio Salado | Barclays | 691,036 | 11,962,700 | 100.0% | 5/31/2018 | Annualized 7 7/31/2018 | 14,474,784 | 2,355,223 | 12,119,561 | 0 | ||
25.02 | 8501 East Raintree Drive | Barclays | 127,607 | 2,167,319 | 100.0% | 12/1/2018 | Annualized 7 7/31/2018 | 2,886,939 | 503,676 | 2,383,263 | 0 | ||
26 | Argenta Flats | BSP | 0 | 1,036,367 | 97.5% | 10/24/2018 | TTM 9/30/2018 | 1,589,478 | 746,047 | 843,432 | 32,000 | ||
27 | Century Town Center | AREF | 99,553 | 1,266,891 | 94.5% | 8/17/2018 | TTM 8/31/2018 | 1,732,853 | 459,049 | 1,273,804 | 0 | ||
28 | Home2 Suites - Franklin Cool Springs | WFB | 0 | 1,304,027 | 73.8% | 9/30/2018 | 128 | 95 | TTM 9/30/2018 | 3,675,556 | 2,181,920 | 1,493,636 | 0 |
29 | Kennedy Road Marketplace | AREF | 0 | 964,916 | 93.8% | 10/1/2018 | TTM 9/30/2018 | 1,168,725 | 358,526 | 810,199 | 0 | ||
30 | 1400 Flat Gap Road | Barclays | 102,979 | 1,307,904 | 100.0% | 12/1/2018 | NAV | NAV | NAV | NAV | NAV | ||
31 | Fair Oaks Mall | Barclays | 1,364,911 | 28,398,064 | 91.6% | 2/1/2018 | Actual 2017 | 47,308,867 | 15,012,540 | 32,296,326 | 0 | ||
32 | Norriton Medical Center | AREF | 39,212 | 1,009,460 | 100.0% | 10/26/2018 | TTM 6/30/2018 | 1,426,268 | 631,919 | 794,349 | 0 | ||
33 | Hampton Inn & Suites McKinney | Basis | 0 | 947,376 | 86.2% | 8/31/2018 | 110 | 89 | TTM 8/31/2018 | 2,782,988 | 1,587,636 | 1,195,352 | 0 |
34 | Kaden Tower | AREF | 86,834 | 789,570 | 95.6% | 11/1/2018 | TTM 8/31/2018 | 1,838,361 | 935,588 | 902,774 | 0 | ||
35 | Buellton Self Storage | WFB | 0 | 810,219 | 84.1% | 10/1/2018 | TTM 9/30/2018 | 1,289,590 | 475,481 | 814,109 | 0 | ||
36 | Hampton Inn & Suites - Sterling Heights | Basis | 0 | 911,896 | 84.6% | 6/30/2018 | 120 | 94 | TTM 6/30/2018 | 2,854,228 | 1,725,638 | 1,128,590 | 0 |
37 | Heartland Village Apartments | AREF | 0 | 680,363 | 91.0% | 10/12/2018 | TTM 8/31/2018 | 1,639,387 | 1,041,841 | 597,546 | 0 | ||
38 | CLC Self Storage Portfolio | WFB | 0 | 622,955 | 88.0% | Various | Various | 1,003,805 | 438,018 | 565,787 | 0 | ||
38.01 | Kangaroo II Self-Storage | WFB | 0 | 353,824 | 92.2% | 8/9/2018 | TTM 7/31/2018 | 529,297 | 282,254 | 247,043 | 0 | ||
38.02 | Apublix Self Storage - Sooner Road | WFB | 0 | 191,954 | 79.3% | 8/8/2018 | TTM 6/30/2018 | 344,545 | 102,972 | 241,573 | 0 | ||
38.03 | Apublix Self Storage - 10th Street | WFB | 0 | 77,177 | 95.4% | 8/8/2018 | TTM 6/30/2018 | 129,963 | 52,792 | 77,171 | 0 | ||
39 | 33 Dart Road | WFB | 24,941 | 672,958 | 100.0% | 12/1/2018 | TTM 8/31/2018 | 921,288 | 0 | 921,288 | 0 | ||
40 | Condor Self Storage of Ojai | WFB | 0 | 707,492 | 87.2% | 10/1/2018 | TTM 9/30/2018 | 1,129,017 | 425,846 | 703,171 | 0 | ||
41 | 225 Carolina | AREF | 40,507 | 583,849 | 100.0% | 10/10/2018 | Annualized 6 6/30/2018 | 774,508 | 234,941 | 539,567 | 0 | ||
42 | Fairmont Crossing | Barclays | 33,729 | 611,797 | 93.9% | 11/13/2018 | TTM 10/31/2018 | 1,026,529 | 322,454 | 704,075 | 0 | ||
43 | Infinite Self Storage | WFB | 0 | 541,301 | 86.7% | 9/13/2018 | TTM 9/30/2018 | 918,892 | 445,465 | 473,427 | 0 | ||
44 | Willow Ridge | AREF | 0 | 675,852 | 99.1% | 9/26/2018 | TTM 7/31/2018 | 1,559,262 | 821,320 | 737,942 | 0 | ||
45 | New London Square | WFB | 35,807 | 603,471 | 84.7% | 10/31/2018 | TTM 8/31/2018 | 768,841 | 245,123 | 523,718 | 0 | ||
46 | Walgreens - Georgetown, TX | BSP | 0 | 366,229 | 100.0% | 12/6/2018 | NAV | NAV | NAV | NAV | NAV | ||
47 | Paso Robles Self Storage | WFB | 0 | 727,282 | 91.1% | 9/30/2018 | TTM 9/30/2018 | 1,007,807 | 339,827 | 667,981 | 0 | ||
48 | Cartwright Pointe Plaza | WFB | 34,189 | 674,257 | 95.3% | 11/1/2018 | TTM 8/31/2018 | 901,989 | 220,483 | 681,506 | 0 | ||
49 | Safeway - Port Angeles | WFB | 19,096 | 328,534 | 100.0% | 12/1/2018 | NAV | NAV | NAV | NAV | NAV | ||
50 | 2011 & 2015 Abrams Road | WFB | 6,272 | 290,350 | 100.0% | 9/18/2018 | TTM 7/31/2018 | 203,258 | 60,539 | 142,719 | 0 | ||
51 | Heron Lakes Apartments | Basis | 0 | 211,967 | 98.1% | 5/30/2018 | TTM 4/30/2018 | 414,345 | 197,361 | 216,984 | 0 | ||
52 | Rochester Square Shopping Center | WFB | 13,185 | 231,280 | 97.0% | 11/7/2018 | TTM 9/30/2018 | 381,161 | 83,734 | 297,427 | 0 | ||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | 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 |
1 | Miami Industrial Portfolio | Barclays | 6,528,242 | Actual 2017 | 8,046,400 | 1,727,175 | 6,319,225 | 0 | 6,319,225 | Actual 2016 | ||||
2 | Sheraton Grand Nashville Downtown | AREF | 20,416,110 | 236 | 189 | Actual 2017 | 48,390,462 | 26,813,329 | 21,577,133 | 1,935,618 | 19,641,515 | 240 | 191 | Actual 2016 |
3 | Walgreens - Ginsberg Portfolio | WFB | 3,351,000 | Actual 2016 | 3,351,000 | 0 | 3,351,000 | 0 | 3,351,000 | NAV | ||||
3.01 | Walgreens - Alexandria, VA | WFB | 780,000 | Actual 2016 | 780,000 | 0 | 780,000 | 0 | 780,000 | NAV | ||||
3.02 | Walgreens - Atlanta, GA | WFB | 565,000 | Actual 2016 | 565,000 | 0 | 565,000 | 0 | 565,000 | NAV | ||||
3.03 | Walgreens - Burlington, NC | WFB | 545,000 | Actual 2016 | 545,000 | 0 | 545,000 | 0 | 545,000 | NAV | ||||
3.04 | Walgreens - Franklin, MA | WFB | 515,000 | Actual 2016 | 515,000 | 0 | 515,000 | 0 | 515,000 | NAV | ||||
3.05 | Walgreens - Chester, MD | WFB | 510,000 | Actual 2016 | 510,000 | 0 | 510,000 | 0 | 510,000 | NAV | ||||
3.06 | Walgreens - Laredo, TX | WFB | 436,000 | Actual 2016 | 436,000 | 0 | 436,000 | 0 | 436,000 | NAV | ||||
4 | Riverworks | AREF | 2,745,420 | Actual 2017 | 5,427,630 | 2,711,178 | 2,716,452 | 0 | 2,716,452 | Actual 2016 | ||||
5 | 1000 Windward Concourse | AREF | 3,492,031 | Actual 2017 | 4,671,009 | 1,590,477 | 3,080,532 | 0 | 3,080,532 | Actual 2016 | ||||
6 | Starwood Hotel Portfolio | WFB | 29,954,374 | 117 | 85 | Actual 2017 | 93,391,528 | 63,914,410 | 29,477,118 | 0 | 29,477,118 | 116 | 84 | Actual 2016 |
6.01 | Renaissance St. Louis Airport Hotel | WFB | 4,396,803 | 125 | 88 | Actual 2017 | 18,324,277 | 14,008,269 | 4,316,008 | 0 | 4,316,008 | 124 | 89 | Actual 2016 |
6.02 | Renaissance Des Moines Savery Hotel | WFB | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
6.03 | Residence Inn St. Louis Downtown | WFB | 2,670,787 | 135 | 102 | Actual 2017 | 7,438,018 | 4,521,625 | 2,916,393 | 0 | 2,916,393 | 137 | 105 | Actual 2016 |
6.04 | Doubletree Hotel West Palm Beach Airport | WFB | 3,330,799 | 129 | 113 | Actual 2017 | 7,320,304 | 4,414,847 | 2,905,457 | 0 | 2,905,457 | 119 | 105 | Actual 2016 |
6.05 | Courtyard Gulfport Beachfront | WFB | 1,626,932 | 118 | 77 | Actual 2017 | 4,964,644 | 3,364,283 | 1,600,361 | 0 | 1,600,361 | 116 | 77 | Actual 2016 |
6.06 | Fairfield Inn Atlanta Downtown | WFB | 1,655,222 | 138 | 96 | Actual 2017 | 5,682,298 | 4,194,924 | 1,487,374 | 0 | 1,487,374 | 134 | 90 | Actual 2016 |
6.07 | Hotel Indigo Chicago Vernon Hills | WFB | 1,451,414 | 117 | 80 | Actual 2017 | 3,965,649 | 2,522,569 | 1,443,080 | 0 | 1,443,080 | 116 | 79 | Actual 2016 |
6.08 | Springhill Suites Chicago Southwest at Burr Ridge Hinsdale | WFB | 1,599,160 | 122 | 86 | Actual 2017 | 4,327,833 | 2,479,540 | 1,848,293 | 0 | 1,848,293 | 126 | 90 | Actual 2016 |
6.09 | Holiday Inn & Suites Green Bay Stadium | WFB | 1,474,970 | 117 | 84 | Actual 2017 | 3,982,719 | 2,509,991 | 1,472,728 | 0 | 1,472,728 | 120 | 84 | Actual 2016 |
6.10 | Springhill Suites Chicago Elmhurst Oakbrook Area | WFB | 1,381,932 | 105 | 82 | Actual 2017 | 3,853,245 | 2,524,729 | 1,328,516 | 0 | 1,328,516 | 104 | 79 | Actual 2016 |
6.11 | Hilton Garden Inn Wichita | WFB | 1,359,366 | 127 | 100 | Actual 2017 | 3,868,305 | 2,629,420 | 1,238,885 | 0 | 1,238,885 | 127 | 96 | Actual 2016 |
6.12 | Courtyard Norman | WFB | 942,166 | 99 | 65 | Actual 2017 | 2,740,942 | 1,836,858 | 904,084 | 0 | 904,084 | 100 | 63 | Actual 2016 |
6.13 | Springhill Suites Scranton Wilkes Barre | WFB | 948,346 | 107 | 79 | Actual 2017 | 2,933,685 | 2,016,030 | 917,655 | 0 | 917,655 | 106 | 78 | Actual 2016 |
6.14 | Courtyard Salisbury | WFB | 752,440 | 109 | 72 | Actual 2017 | 2,869,168 | 2,105,336 | 763,832 | 0 | 763,832 | 108 | 71 | Actual 2016 |
6.15 | Homewood Suites St. Louis Riverport Airport West | WFB | 796,325 | 115 | 88 | Actual 2017 | 3,240,355 | 2,554,929 | 685,426 | 0 | 685,426 | 115 | 84 | Actual 2016 |
6.16 | Residence Inn Rocky Mount | WFB | 879,859 | 111 | 81 | Actual 2017 | 2,344,882 | 1,468,042 | 876,840 | 0 | 876,840 | 111 | 80 | Actual 2016 |
6.17 | Hampton Inn and Suites Wichita Northeast | WFB | 1,020,670 | 112 | 81 | Actual 2017 | 3,064,633 | 2,060,936 | 1,003,697 | 0 | 1,003,697 | 113 | 81 | Actual 2016 |
6.18 | Residence Inn Salisbury | WFB | 683,005 | 102 | 78 | Actual 2017 | 2,220,654 | 1,600,092 | 620,562 | 0 | 620,562 | 99 | 71 | Actual 2016 |
6.19 | Courtyard Rocky Mount | WFB | 714,412 | 102 | 69 | Actual 2017 | 2,580,825 | 1,778,097 | 802,728 | 0 | 802,728 | 101 | 72 | Actual 2016 |
6.20 | Springhill Suites Wichita East at Plazzio | WFB | 729,523 | 96 | 67 | Actual 2017 | 2,443,748 | 1,764,615 | 679,133 | 0 | 679,133 | 95 | 65 | Actual 2016 |
6.21 | Residence Inn Wichita East at Plazzio | WFB | 843,326 | 105 | 77 | Actual 2017 | 2,768,127 | 1,823,182 | 944,945 | 0 | 944,945 | 106 | 80 | Actual 2016 |
6.22 | Hampton Inn Oklahoma City Northwest | WFB | 696,916 | 96 | 68 | Actual 2017 | 2,457,218 | 1,736,096 | 721,122 | 0 | 721,122 | 97 | 69 | Actual 2016 |
7 | Franklin Towne Center | AREF | 3,400,000 | Actual 2017 | 3,311,856 | 99,356 | 3,212,500 | 0 | 3,212,500 | Actual 2016 | ||||
8 | Christiana Mall | Barclays | 43,550,426 | Actual 2017 | 54,058,534 | 10,544,365 | 43,514,169 | 0 | 43,514,169 | Actual 2016 | ||||
9 | Bella at Norcross | BSP | 2,424,397 | TTM 5/31/2017 | 3,406,655 | 1,757,451 | 1,649,204 | 79,500 | 1,569,704 | Actual 2016 | ||||
10 | 1600 Terrell Mill Road | Basis | 2,424,597 | Actual 2017 | 2,484,049 | 907,579 | 1,576,469 | 490 | 1,575,979 | Actual 2016 | ||||
11 | Memphis Industrial Portfolio | Basis | 2,811,943 | Actual 2017 | 3,867,554 | 1,130,186 | 2,737,368 | 0 | 2,737,368 | Actual 2016 | ||||
11.01 | Wolf Lake | Basis | 1,510,746 | Actual 2017 | 2,020,027 | 558,440 | 1,461,587 | 0 | 1,461,587 | Actual 2016 | ||||
11.02 | Stage Hills | Basis | 1,301,197 | Actual 2017 | 1,847,527 | 571,745 | 1,275,782 | 0 | 1,275,782 | Actual 2016 | ||||
12 | Prudential - Digital Realty Portfolio | BSP | 25,861,704 | Actual 2017 | 31,009,062 | 5,520,559 | 25,488,503 | 0 | 25,488,503 | Actual 2016 | ||||
12.01 | 14901 FAA Boulevard | BSP | 5,767,466 | Actual 2017 | 6,936,540 | 1,235,967 | 5,700,573 | 0 | 5,700,573 | Actual 2016 | ||||
12.02 | 4650 Old Ironsides Drive | BSP | 4,232,345 | Actual 2017 | 5,023,568 | 838,094 | 4,185,474 | 0 | 4,185,474 | Actual 2016 | ||||
12.03 | 43790 Devin Shafron Drive | BSP | 3,736,316 | Actual 2017 | 4,416,237 | 756,573 | 3,659,664 | 0 | 3,659,664 | Actual 2016 | ||||
12.04 | 636 Pierce Street | BSP | 3,234,003 | Actual 2017 | 3,907,712 | 717,877 | 3,189,835 | 0 | 3,189,835 | Actual 2016 | ||||
12.05 | 21551 Beaumeade Circle | BSP | 2,374,148 | Actual 2017 | 2,940,978 | 596,338 | 2,344,640 | 0 | 2,344,640 | Actual 2016 | ||||
12.06 | 7505 Mason King Court | BSP | 2,135,055 | Actual 2017 | 2,286,124 | 191,666 | 2,094,458 | 0 | 2,094,458 | Actual 2016 | ||||
12.07 | 4700 Old Ironsides Drive | BSP | 2,188,696 | Actual 2017 | 2,781,102 | 631,647 | 2,149,455 | 0 | 2,149,455 | Actual 2016 | ||||
12.08 | 444 Toyama Drive | BSP | 2,193,675 | Actual 2017 | 2,716,801 | 552,397 | 2,164,404 | 0 | 2,164,404 | Actual 2016 | ||||
13 | California Mixed Use Portfolio | BSP | 2,480,855 | Actual 2017 | 3,487,786 | 1,047,015 | 2,440,771 | 42,622 | 2,398,150 | Actual 2016 | ||||
13.01 | Daytona RV & Boat Storage | BSP | 1,310,037 | Actual 2017 | 1,662,366 | 413,827 | 1,248,539 | 0 | 1,248,539 | Actual 2016 | ||||
13.02 | Daytona Business Park | BSP | 699,206 | Actual 2017 | 1,127,192 | 314,970 | 812,222 | 42,622 | 769,601 | Actual 2016 | ||||
13.03 | Absolute Self Storage | BSP | 471,612 | Actual 2017 | 698,228 | 318,218 | 380,010 | 0 | 380,010 | Actual 2016 | ||||
14 | Danbury Commerce Portfolio | AREF | 3,673,522 | Actual 2017 | 4,247,225 | 642,189 | 3,605,036 | 0 | 3,605,036 | Actual 2016 | ||||
14.01 | Delaware Commerce Park | AREF | 2,960,166 | Actual 2017 | 3,407,647 | 485,240 | 2,922,407 | 0 | 2,922,407 | Actual 2016 | ||||
14.02 | 34 Executive Drive | AREF | 713,356 | Actual 2017 | 839,578 | 156,948 | 682,630 | 0 | 682,630 | Actual 2016 | ||||
15 | 35 Claver Place | Basis | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
16 | Aventura Mall | WFB | 118,291,397 | Actual 2017 | 145,286,882 | 30,046,320 | 115,240,562 | 0 | 115,240,562 | Actual 2016 | ||||
17 | H Inc. Multifamily Portfolio | Basis | 1,764,916 | Actual 2017 | 2,367,293 | 595,599 | 1,771,694 | 0 | 1,771,694 | Actual 2016 | ||||
17.01 | Motor Wheel Lofts | Basis | 1,539,190 | Actual 2017 | 2,014,670 | 493,320 | 1,521,350 | 0 | 1,521,350 | Actual 2016 | ||||
17.02 | JI Case Lofts | Basis | 225,727 | Actual 2017 | 352,622 | 102,279 | 250,343 | 0 | 250,343 | Actual 2016 | ||||
18 | Waterford Tulsa Apartments | AREF | 1,487,533 | Actual 2017 | 2,829,004 | 1,255,147 | 1,573,856 | 0 | 1,573,856 | Actual 2016 | ||||
19 | Lakeside Pointe & Fox Club Apartments | AREF | 2,926,157 | Actual 2017 | 6,362,803 | 3,313,549 | 3,049,254 | 0 | 3,049,254 | Actual 2016 | ||||
19.01 | Lakeside Pointe at Nora | AREF | 1,973,360 | Actual 2017 | 3,996,085 | 1,851,816 | 2,144,269 | 0 | 2,144,269 | Actual 2016 | ||||
19.02 | Fox Club Apartments | AREF | 952,797 | Actual 2017 | 2,366,718 | 1,461,733 | 904,985 | 0 | 904,985 | Actual 2016 | ||||
20 | Virginia Beach Hotel Portfolio | Barclays | 11,841,080 | 206 | 157 | Actual 2017 | 30,917,483 | 18,407,936 | 12,509,547 | 0 | 12,509,547 | 205 | 155 | Actual 2016 |
20.01 | Hilton Virginia Beach Oceanfront | Barclays | 7,617,008 | 214 | 162 | Actual 2017 | 20,662,681 | 12,488,938 | 8,173,743 | 0 | 8,173,743 | 212 | 159 | Actual 2016 |
20.02 | Hilton Garden Inn Virginia Beach Oceanfront | Barclays | 4,224,072 | 192 | 147 | Actual 2017 | 10,254,802 | 5,918,998 | 4,335,804 | 0 | 4,335,804 | 192 | 150 | Actual 2016 |
21 | Home Depot Technology Center | Barclays | 3,908,565 | Actual 2017 | 4,467,959 | 1,582,192 | 2,885,767 | 0 | 2,885,767 | Actual 2016 | ||||
22 | Hampton Inn & Suites - Vineland | AREF | 2,032,182 | 119 | 94 | Actual 2017 | 4,482,965 | 2,644,549 | 1,838,416 | 0 | 1,838,416 | 114 | 89 | Actual 2016 |
23 | The Tannery | AREF | 773,501 | Actual 2017 | 850,945 | 314,470 | 536,475 | 0 | 536,475 | NAV | ||||
24 | Vernon Industrial | WFB | 736,441 | Actual 2017 | 1,001,957 | 277,810 | 724,147 | 0 | 724,147 | Actual 2016 | ||||
25 | Liberty Portfolio | Barclays | 14,502,825 | Actual 2017 | 10,833,560 | 2,085,330 | 8,748,230 | 0 | 8,748,230 | Actual 2016 | ||||
25.01 | Liberty Center at Rio Salado | Barclays | 12,119,561 | Actual 2017 | 7,965,235 | 1,571,541 | 6,393,694 | 0 | 6,393,694 | Actual 2016 | ||||
25.02 | 8501 East Raintree Drive | Barclays | 2,383,263 | Actual 2017 | 2,868,325 | 513,789 | 2,354,536 | 0 | 2,354,536 | Actual 2016 | ||||
26 | Argenta Flats | BSP | 811,432 | Actual 2017 | 1,224,938 | 641,776 | 583,163 | 32,000 | 551,163 | NAV | ||||
27 | Century Town Center | AREF | 1,273,804 | Actual 2017 | 1,678,081 | 464,312 | 1,213,770 | 0 | 1,213,770 | Actual 2016 | ||||
28 | Home2 Suites - Franklin Cool Springs | WFB | 1,493,636 | 128 | 95 | Actual 2017 | 3,492,879 | 2,074,553 | 1,418,326 | 0 | 1,418,326 | 129 | 90 | NAV |
29 | Kennedy Road Marketplace | AREF | 810,199 | Actual 2017 | 1,211,756 | 365,065 | 846,691 | 0 | 846,691 | Actual 2016 | ||||
30 | 1400 Flat Gap Road | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
31 | Fair Oaks Mall | Barclays | 32,296,326 | Actual 2016 | 50,381,051 | 15,478,478 | 34,902,573 | 0 | 34,902,573 | Actual 2015 | ||||
32 | Norriton Medical Center | AREF | 794,349 | Actual 2017 | 1,297,718 | 585,929 | 711,789 | 0 | 711,789 | Actual 2016 | ||||
33 | Hampton Inn & Suites McKinney | Basis | 1,195,352 | 110 | 95 | Actual 2017 | 2,724,218 | 1,548,771 | 1,175,447 | 0 | 1,175,447 | 109 | 93 | Actual 2016 |
34 | Kaden Tower | AREF | 902,774 | Actual 2017 | 1,601,509 | 906,533 | 694,976 | 0 | 694,976 | Actual 2016 | ||||
35 | Buellton Self Storage | WFB | 814,109 | Actual 2017 | 1,226,772 | 457,582 | 769,190 | 0 | 769,190 | Actual 2016 | ||||
36 | Hampton Inn & Suites - Sterling Heights | Basis | 1,128,590 | 120 | 101 | Actual 2017 | 2,781,250 | 1,635,295 | 1,145,955 | 0 | 1,145,955 | 120 | 99 | Actual 2016 |
37 | Heartland Village Apartments | AREF | 597,546 | Actual 2017 | 1,667,342 | 989,485 | 677,857 | 0 | 677,857 | NAV | ||||
38 | CLC Self Storage Portfolio | WFB | 565,787 | Actual 2017 | 1,001,526 | 455,646 | 545,880 | 0 | 545,880 | Various | ||||
38.01 | Kangaroo II Self-Storage | WFB | 247,043 | Actual 2017 | 517,500 | 280,779 | 236,721 | 0 | 236,721 | Actual 2016 | ||||
38.02 | Apublix Self Storage - Sooner Road | WFB | 241,573 | Actual 2017 | 351,865 | 122,325 | 229,540 | 0 | 229,540 | Annualized 4 12/31/2016 | ||||
38.03 | Apublix Self Storage - 10th Street | WFB | 77,171 | Actual 2017 | 132,161 | 52,542 | 79,619 | 0 | 79,619 | Annualized 4 12/31/2016 | ||||
39 | 33 Dart Road | WFB | 921,288 | Actual 2017 | 921,288 | 0 | 921,288 | 0 | 921,288 | Actual 2016 | ||||
40 | Condor Self Storage of Ojai | WFB | 703,171 | Actual 2017 | 1,074,687 | 390,765 | 683,922 | 0 | 683,922 | Actual 2016 | ||||
41 | 225 Carolina | AREF | 539,567 | Actual 2017 | 316,377 | 172,017 | 144,360 | 0 | 144,360 | Actual 2016 | ||||
42 | Fairmont Crossing | Barclays | 704,075 | Actual 2017 | 1,025,248 | 340,100 | 685,148 | 0 | 685,148 | Actual 2016 | ||||
43 | Infinite Self Storage | WFB | 473,427 | Actual 2017 | 796,614 | 402,828 | 393,786 | 0 | 393,786 | Actual 2016 | ||||
44 | Willow Ridge | AREF | 737,942 | |||||||||||
45 | New London Square | WFB | 523,718 | Actual 2017 | 691,071 | 212,358 | 478,713 | 0 | 478,713 | Actual 2016 | ||||
46 | Walgreens - Georgetown, TX | BSP | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
47 | Paso Robles Self Storage | WFB | 667,981 | Actual 2017 | 990,882 | 330,722 | 660,160 | 0 | 660,160 | Actual 2016 | ||||
48 | Cartwright Pointe Plaza | WFB | 681,506 | Actual 2017 | 756,477 | 182,749 | 573,729 | 0 | 573,729 | Actual 2016 | ||||
49 | Safeway - Port Angeles | WFB | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
50 | 2011 & 2015 Abrams Road | WFB | 142,719 | Actual 2017 | 235,346 | 54,529 | 180,817 | 0 | 180,817 | Actual 2016 | ||||
51 | Heron Lakes Apartments | Basis | 216,984 | Actual 2017 | 404,910 | 199,425 | 205,485 | 0 | 205,485 | NAV | ||||
52 | Rochester Square Shopping Center | WFB | 297,427 | Actual 2017 | 362,220 | 94,043 | 268,177 | 0 | 268,177 | Actual 2016 | ||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Third Most Recent Revenues ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent Capital Expenditures | Third Most Recent NCF ($) | Third Most Recent Hotel ADR | Third Most Recent Hotel RevPAR | Master Lease (Y/N) | Largest Tenant Name | Largest Tenant Sq. Ft. | Largest Tenant % of NRA |
1 | Miami Industrial Portfolio | Barclays | 7,695,244 | 1,734,977 | 5,960,266 | 0 | 5,960,266 | N | Ezone 2.0 LLC | 21,881 | 2.9% | ||
2 | Sheraton Grand Nashville Downtown | AREF | 45,349,337 | 25,408,909 | 19,940,428 | 1,813,973 | 18,126,455 | 241 | 188 | N | |||
3 | Walgreens - Ginsberg Portfolio | WFB | NAV | NAV | NAV | NAV | NAV | N | Walgreens | Various | Various | ||
3.01 | Walgreens - Alexandria, VA | WFB | NAV | NAV | NAV | NAV | NAV | N | Walgreens | 14,469 | 100.0% | ||
3.02 | Walgreens - Atlanta, GA | WFB | NAV | NAV | NAV | NAV | NAV | N | Walgreens | 14,110 | 100.0% | ||
3.03 | Walgreens - Burlington, NC | WFB | NAV | NAV | NAV | NAV | NAV | N | Walgreens | 14,550 | 100.0% | ||
3.04 | Walgreens - Franklin, MA | WFB | NAV | NAV | NAV | NAV | NAV | N | Walgreens | 14,550 | 100.0% | ||
3.05 | Walgreens - Chester, MD | WFB | NAV | NAV | NAV | NAV | NAV | N | Walgreens | 14,550 | 100.0% | ||
3.06 | Walgreens - Laredo, TX | WFB | NAV | NAV | NAV | NAV | NAV | N | Walgreens | 14,820 | 100.0% | ||
4 | Riverworks | AREF | 5,462,471 | 3,119,070 | 2,343,400 | 0 | 2,343,400 | N | Mimecast North America, Inc. | 44,170 | 21.9% | ||
5 | 1000 Windward Concourse | AREF | 3,870,434 | 1,572,757 | 2,297,677 | 0 | 2,297,677 | N | The Travelers Indemnity Company | 140,255 | 55.8% | ||
6 | Starwood Hotel Portfolio | WFB | 92,515,295 | 63,143,112 | 29,372,183 | 0 | 29,372,183 | 115 | 82 | N | |||
6.01 | Renaissance St. Louis Airport Hotel | WFB | 17,795,311 | 13,634,768 | 4,160,543 | 0 | 4,160,543 | 121 | 81 | N | |||
6.02 | Renaissance Des Moines Savery Hotel | WFB | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | |||
6.03 | Residence Inn St. Louis Downtown | WFB | 7,532,220 | 4,424,445 | 3,107,775 | 0 | 3,107,775 | 133 | 105 | N | |||
6.04 | Doubletree Hotel West Palm Beach Airport | WFB | 6,462,287 | 4,120,824 | 2,341,463 | 0 | 2,341,463 | 109 | 92 | N | |||
6.05 | Courtyard Gulfport Beachfront | WFB | 5,201,110 | 3,558,484 | 1,642,626 | 0 | 1,642,626 | 112 | 81 | N | |||
6.06 | Fairfield Inn Atlanta Downtown | WFB | 5,558,141 | 4,326,533 | 1,231,608 | 0 | 1,231,608 | 137 | 88 | N | |||
6.07 | Hotel Indigo Chicago Vernon Hills | WFB | 3,910,722 | 2,480,037 | 1,430,685 | 0 | 1,430,685 | 116 | 77 | N | |||
6.08 | Springhill Suites Chicago Southwest at Burr Ridge Hinsdale | WFB | 4,258,536 | 2,486,367 | 1,772,169 | 0 | 1,772,169 | 124 | 87 | N | |||
6.09 | Holiday Inn & Suites Green Bay Stadium | WFB | 4,095,374 | 2,614,133 | 1,481,241 | 0 | 1,481,241 | 126 | 85 | N | |||
6.10 | Springhill Suites Chicago Elmhurst Oakbrook Area | WFB | 3,995,717 | 2,449,666 | 1,546,051 | 0 | 1,546,051 | 106 | 82 | N | |||
6.11 | Hilton Garden Inn Wichita | WFB | 3,896,365 | 2,675,029 | 1,221,336 | 0 | 1,221,336 | 128 | 96 | N | |||
6.12 | Courtyard Norman | WFB | 2,608,716 | 1,710,744 | 897,972 | 0 | 897,972 | 104 | 59 | N | |||
6.13 | Springhill Suites Scranton Wilkes Barre | WFB | 2,718,138 | 1,876,615 | 841,523 | 0 | 841,523 | 103 | 72 | N | |||
6.14 | Courtyard Salisbury | WFB | 3,148,273 | 2,174,763 | 973,510 | 0 | 973,510 | 107 | 78 | N | |||
6.15 | Homewood Suites St. Louis Riverport Airport West | WFB | 3,095,156 | 2,459,925 | 635,231 | 0 | 635,231 | 117 | 80 | N | |||
6.16 | Residence Inn Rocky Mount | WFB | 2,062,299 | 1,400,544 | 661,755 | 0 | 661,755 | 95 | 69 | N | |||
6.17 | Hampton Inn and Suites Wichita Northeast | WFB | 3,150,231 | 2,121,669 | 1,028,562 | 0 | 1,028,562 | 108 | 83 | N | |||
6.18 | Residence Inn Salisbury | WFB | 2,592,288 | 1,607,398 | 984,890 | 0 | 984,890 | 99 | 83 | N | |||
6.19 | Courtyard Rocky Mount | WFB | 2,520,678 | 1,751,839 | 768,839 | 0 | 768,839 | 102 | 69 | N | |||
6.20 | Springhill Suites Wichita East at Plazzio | WFB | 2,443,042 | 1,734,798 | 708,244 | 0 | 708,244 | 99 | 64 | N | |||
6.21 | Residence Inn Wichita East at Plazzio | WFB | 2,886,410 | 1,766,942 | 1,119,468 | 0 | 1,119,468 | 113 | 82 | N | |||
6.22 | Hampton Inn Oklahoma City Northwest | WFB | 2,584,279 | 1,767,585 | 816,694 | 0 | 816,694 | 97 | 72 | N | |||
7 | Franklin Towne Center | AREF | 3,216,495 | 96,495 | 3,120,000 | 0 | 3,120,000 | Y | Stop & Shop | 138,364 | 100.0% | ||
8 | Christiana Mall | Barclays | 54,140,474 | 10,182,915 | 43,957,559 | 0 | 43,957,559 | N | Target (Ground Lease) | 145,312 | 18.7% | ||
9 | Bella at Norcross | BSP | 3,276,883 | 1,776,009 | 1,500,874 | 79,500 | 1,421,374 | N | |||||
10 | 1600 Terrell Mill Road | Basis | 3,741,425 | 848,571 | 2,892,855 | 2,514 | 2,890,341 | N | Q Squared Solutions LLC | 138,981 | 55.2% | ||
11 | Memphis Industrial Portfolio | Basis | 3,608,667 | 961,655 | 2,647,011 | 0 | 2,647,011 | Y | Various | Various | Various | ||
11.01 | Wolf Lake | Basis | 1,997,484 | 457,496 | 1,539,988 | 0 | 1,539,988 | Y | Enteroptyx | 36,000 | 15.7% | ||
11.02 | Stage Hills | Basis | 1,611,183 | 504,159 | 1,107,024 | 0 | 1,107,024 | Y | Surface Dynamics, LLC | 19,440 | 8.2% | ||
12 | Prudential - Digital Realty Portfolio | BSP | 30,153,975 | 5,218,019 | 24,935,956 | 0 | 24,935,956 | N | Various | Various | Various | ||
12.01 | 14901 FAA Boulevard | BSP | 6,532,263 | 986,583 | 5,545,680 | 0 | 5,545,680 | N | Cyxtera | 263,700 | 100.0% | ||
12.02 | 4650 Old Ironsides Drive | BSP | 4,899,745 | 814,002 | 4,085,743 | 0 | 4,085,743 | N | Cyxtera | 124,383 | 100.0% | ||
12.03 | 43790 Devin Shafron Drive | BSP | 4,386,733 | 791,276 | 3,595,457 | 0 | 3,595,457 | N | VADATA, Inc. | 152,138 | 100.0% | ||
12.04 | 636 Pierce Street | BSP | 3,907,838 | 717,838 | 3,190,000 | 0 | 3,190,000 | N | The Bank of New York Mellon | 108,336 | 100.0% | ||
12.05 | 21551 Beaumeade Circle | BSP | 2,847,924 | 575,933 | 2,271,991 | 0 | 2,271,991 | N | Equinix, LLC | 152,504 | 100.0% | ||
12.06 | 7505 Mason King Court | BSP | 2,226,277 | 184,424 | 2,041,853 | 0 | 2,041,853 | N | VADATA, Inc. | 109,650 | 100.0% | ||
12.07 | 4700 Old Ironsides Drive | BSP | 2,706,656 | 606,707 | 2,099,949 | 0 | 2,099,949 | N | Cyxtera | 90,139 | 100.0% | ||
12.08 | 444 Toyama Drive | BSP | 2,646,539 | 541,256 | 2,105,283 | 0 | 2,105,283 | N | Equinix, LLC | 42,083 | 100.0% | ||
13 | California Mixed Use Portfolio | BSP | 3,323,180 | 1,063,925 | 2,259,255 | 36,060 | 2,223,196 | N | Various | Various | Various | ||
13.01 | Daytona RV & Boat Storage | BSP | 1,602,295 | 413,797 | 1,188,497 | 0 | 1,188,497 | N | |||||
13.02 | Daytona Business Park | BSP | 1,094,023 | 344,239 | 749,784 | 36,060 | 713,724 | N | County of Riverside | 55,625 | 27.9% | ||
13.03 | Absolute Self Storage | BSP | 626,863 | 305,888 | 320,974 | 0 | 320,974 | N | |||||
14 | Danbury Commerce Portfolio | AREF | 4,399,675 | 742,938 | 3,656,737 | 0 | 3,656,737 | N | Various | Various | Various | ||
14.01 | Delaware Commerce Park | AREF | 3,538,471 | 563,715 | 2,974,756 | 0 | 2,974,756 | N | Entegris/ATMI | 72,710 | 19.1% | ||
14.02 | 34 Executive Drive | AREF | 861,204 | 179,223 | 681,981 | 0 | 681,981 | N | R.K. Manufacturing Company | 67,550 | 76.0% | ||
15 | 35 Claver Place | Basis | NAV | NAV | NAV | NAV | NAV | N | |||||
16 | Aventura Mall | WFB | 139,956,585 | 29,303,182 | 110,653,403 | 0 | 110,653,403 | Y | JCPenney | 193,759 | 15.9% | ||
17 | H Inc. Multifamily Portfolio | Basis | 2,148,400 | 553,646 | 1,594,754 | 0 | 1,594,754 | N | |||||
17.01 | Motor Wheel Lofts | Basis | 1,846,058 | 471,236 | 1,374,822 | 0 | 1,374,822 | N | |||||
17.02 | JI Case Lofts | Basis | 302,342 | 82,410 | 219,932 | 0 | 219,932 | N | |||||
18 | Waterford Tulsa Apartments | AREF | 2,785,650 | 1,255,892 | 1,529,758 | 0 | 1,529,758 | N | |||||
19 | Lakeside Pointe & Fox Club Apartments | AREF | 6,107,911 | 3,293,109 | 2,814,802 | 0 | 2,814,802 | N | |||||
19.01 | Lakeside Pointe at Nora | AREF | 3,830,538 | 1,943,685 | 1,886,853 | 0 | 1,886,853 | N | |||||
19.02 | Fox Club Apartments | AREF | 2,277,373 | 1,349,424 | 927,949 | 0 | 927,949 | N | |||||
20 | Virginia Beach Hotel Portfolio | Barclays | 31,038,981 | 18,754,354 | 12,284,627 | 0 | 12,284,627 | 207 | 147 | N | |||
20.01 | Hilton Virginia Beach Oceanfront | Barclays | 20,777,960 | 12,950,847 | 7,827,113 | 0 | 7,827,113 | 215 | 154 | N | |||
20.02 | Hilton Garden Inn Virginia Beach Oceanfront | Barclays | 10,261,021 | 5,803,508 | 4,457,513 | 0 | 4,457,513 | 192 | 136 | N | |||
21 | Home Depot Technology Center | Barclays | 2,478,395 | 1,491,128 | 987,268 | 0 | 987,268 | N | Home Depot | 310,669 | 89.4% | ||
22 | Hampton Inn & Suites - Vineland | AREF | 3,894,012 | 2,405,086 | 1,488,926 | 0 | 1,488,926 | 107 | 77 | N | |||
23 | The Tannery | AREF | NAV | NAV | NAV | NAV | NAV | N | Red Nucleus Solutions, LLC | 22,917 | 35.1% | ||
24 | Vernon Industrial | WFB | 955,308 | 260,494 | 694,814 | 0 | 694,814 | N | Volume Distributors, Inc. | 82,978 | 56.3% | ||
25 | Liberty Portfolio | Barclays | 8,906,536 | 1,704,875 | 7,201,661 | 0 | 7,201,661 | N | Various | Various | Various | ||
25.01 | Liberty Center at Rio Salado | Barclays | 5,306,641 | 1,191,393 | 4,115,248 | 0 | 4,115,248 | N | Centene Management Company, LLC | 352,988 | 51.7% | ||
25.02 | 8501 East Raintree Drive | Barclays | 3,599,895 | 513,482 | 3,086,413 | 0 | 3,086,413 | N | The Vanguard Group, Inc. | 123,340 | 100.0% | ||
26 | Argenta Flats | BSP | NAV | NAV | NAV | NAV | NAV | N | |||||
27 | Century Town Center | AREF | 1,695,954 | 483,448 | 1,212,506 | 0 | 1,212,506 | N | Marshalls/HomeGoods | 52,000 | 52.2% | ||
28 | Home2 Suites - Franklin Cool Springs | WFB | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | |||
29 | Kennedy Road Marketplace | AREF | 1,443,427 | 373,236 | 1,070,190 | 0 | 1,070,190 | N | Home Goods | 20,000 | 30.9% | ||
30 | 1400 Flat Gap Road | Barclays | NAV | NAV | NAV | NAV | NAV | N | Oshkosh Manufacturing | 485,977 | 100.0% | ||
31 | Fair Oaks Mall | Barclays | 49,139,554 | 14,789,192 | 34,350,362 | 0 | 34,350,362 | N | Macy’s | 215,000 | 27.6% | ||
32 | Norriton Medical Center | AREF | 1,405,066 | 609,653 | 795,413 | 0 | 795,413 | N | IOA RE | 11,249 | 15.2% | ||
33 | Hampton Inn & Suites McKinney | Basis | 2,430,994 | 1,455,712 | 975,282 | 0 | 975,282 | 105 | 83 | N | |||
34 | Kaden Tower | AREF | 1,586,831 | 832,969 | 753,862 | 0 | 753,862 | N | PharmaCord, LLC | 19,887 | 22.9% | ||
35 | Buellton Self Storage | WFB | 1,144,990 | 443,618 | 701,372 | 0 | 701,372 | N | |||||
36 | Hampton Inn & Suites - Sterling Heights | Basis | 2,719,417 | 1,659,019 | 1,060,398 | 0 | 1,060,398 | 119 | 93 | N | |||
37 | Heartland Village Apartments | AREF | NAV | NAV | NAV | NAV | NAV | N | |||||
38 | CLC Self Storage Portfolio | WFB | 1,057,956 | 415,096 | 642,860 | 0 | 642,860 | N | |||||
38.01 | Kangaroo II Self-Storage | WFB | 581,532 | 267,421 | 314,111 | 0 | 314,111 | N | |||||
38.02 | Apublix Self Storage - Sooner Road | WFB | 332,766 | 100,985 | 231,781 | 0 | 231,781 | N | |||||
38.03 | Apublix Self Storage - 10th Street | WFB | 143,658 | 46,690 | 96,968 | 0 | 96,968 | N | |||||
39 | 33 Dart Road | WFB | 921,288 | 0 | 921,288 | 0 | 921,288 | N | Cargill Meat Solutions Corporation | 104,880 | 100.0% | ||
40 | Condor Self Storage of Ojai | WFB | 1,031,565 | 368,281 | 663,284 | 0 | 663,284 | N | |||||
41 | 225 Carolina | AREF | 228,680 | 156,021 | 72,659 | 0 | 72,659 | N | Lifespan Corp | 25,985 | 64.1% | ||
42 | Fairmont Crossing | Barclays | 906,224 | 250,002 | 656,221 | 0 | 656,221 | N | Neighborhood Emergency Center | 7,070 | 24.3% | ||
43 | Infinite Self Storage | WFB | 769,863 | 438,165 | 331,698 | 0 | 331,698 | N | |||||
44 | Willow Ridge | AREF | N | ||||||||||
45 | New London Square | WFB | 768,927 | 187,795 | 581,132 | 0 | 581,132 | N | Marietta Antique Mall | 30,000 | 33.7% | ||
46 | Walgreens - Georgetown, TX | BSP | NAV | NAV | NAV | NAV | NAV | N | Walgreens Co | 14,820 | 100.0% | ||
47 | Paso Robles Self Storage | WFB | 952,357 | 302,523 | 649,834 | 0 | 649,834 | N | |||||
48 | Cartwright Pointe Plaza | WFB | 476,319 | 173,130 | 303,189 | 0 | 303,189 | N | Ross Dress for Less DBA - DD’s Discounts | 19,137 | 26.0% | ||
49 | Safeway - Port Angeles | WFB | NAV | NAV | NAV | NAV | NAV | N | Safeway | 43,228 | 100.0% | ||
50 | 2011 & 2015 Abrams Road | WFB | 256,956 | 58,403 | 198,553 | 0 | 198,553 | N | Bliss Nail Lounge | 2,595 | 31.0% | ||
51 | Heron Lakes Apartments | Basis | NAV | NAV | NAV | NAV | NAV | N | |||||
52 | Rochester Square Shopping Center | WFB | 378,271 | 91,643 | 286,629 | 0 | 286,629 | N | Rochester Road Ventures LLC | 4,025 | 21.1% | ||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | 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 |
1 | Miami Industrial Portfolio | Barclays | 6/30/2021 | Giovanni & Sons | 20,846 | 2.8% | 16,625 SF on 9/30/2019; 4,221 SF on 11/30/2020 | Purchase One Corp |
2 | Sheraton Grand Nashville Downtown | AREF | ||||||
3 | Walgreens - Ginsberg Portfolio | WFB | Various | |||||
3.01 | Walgreens - Alexandria, VA | WFB | 10/31/2083 | |||||
3.02 | Walgreens - Atlanta, GA | WFB | 3/31/2095 | |||||
3.03 | Walgreens - Burlington, NC | WFB | 11/30/2083 | |||||
3.04 | Walgreens - Franklin, MA | WFB | 1/31/2085 | |||||
3.05 | Walgreens - Chester, MD | WFB | 4/30/2085 | |||||
3.06 | Walgreens - Laredo, TX | WFB | 4/30/2084 | |||||
4 | Riverworks | AREF | 10/15/2020 | New England Research Institutes | 33,657 | 16.7% | 7/31/2021 | Eyepoint Pharmaceuticals, Inc. |
5 | 1000 Windward Concourse | AREF | 8/31/2022 | Kinder Morgan, Inc. | 44,141 | 17.6% | 12/31/2025 | Agilysys, Inc. |
6 | Starwood Hotel Portfolio | WFB | ||||||
6.01 | Renaissance St. Louis Airport Hotel | WFB | ||||||
6.02 | Renaissance Des Moines Savery Hotel | WFB | ||||||
6.03 | Residence Inn St. Louis Downtown | WFB | ||||||
6.04 | Doubletree Hotel West Palm Beach Airport | WFB | ||||||
6.05 | Courtyard Gulfport Beachfront | WFB | ||||||
6.06 | Fairfield Inn Atlanta Downtown | WFB | ||||||
6.07 | Hotel Indigo Chicago Vernon Hills | WFB | ||||||
6.08 | Springhill Suites Chicago Southwest at Burr Ridge Hinsdale | WFB | ||||||
6.09 | Holiday Inn & Suites Green Bay Stadium | WFB | ||||||
6.10 | Springhill Suites Chicago Elmhurst Oakbrook Area | WFB | ||||||
6.11 | Hilton Garden Inn Wichita | WFB | ||||||
6.12 | Courtyard Norman | WFB | ||||||
6.13 | Springhill Suites Scranton Wilkes Barre | WFB | ||||||
6.14 | Courtyard Salisbury | WFB | ||||||
6.15 | Homewood Suites St. Louis Riverport Airport West | WFB | ||||||
6.16 | Residence Inn Rocky Mount | WFB | ||||||
6.17 | Hampton Inn and Suites Wichita Northeast | WFB | ||||||
6.18 | Residence Inn Salisbury | WFB | ||||||
6.19 | Courtyard Rocky Mount | WFB | ||||||
6.20 | Springhill Suites Wichita East at Plazzio | WFB | ||||||
6.21 | Residence Inn Wichita East at Plazzio | WFB | ||||||
6.22 | Hampton Inn Oklahoma City Northwest | WFB | ||||||
7 | Franklin Towne Center | AREF | 10/31/2030 | |||||
8 | Christiana Mall | Barclays | 12/31/2036 | Cabela’s (Ground Lease) | 100,000 | 12.8% | 1/31/2035 | Cinemark |
9 | Bella at Norcross | BSP | ||||||
10 | 1600 Terrell Mill Road | Basis | 9/30/2023 | First Data Corporation | 112,729 | 44.8% | 61,757 SF 08/31/2023; 50,972 SF 08/31/2026 | |
11 | Memphis Industrial Portfolio | Basis | Various | Various | Various | Various | Various | Various |
11.01 | Wolf Lake | Basis | 6/30/2022 | Experitec | 31,320 | 13.6% | 4/30/2024 | Crown Manufacturing |
11.02 | Stage Hills | Basis | 8/31/2021 | Southern Fastening Systems, Inc | 12,960 | 5.4% | 10/31/2019 | IBA Dosimetry America |
12 | Prudential - Digital Realty Portfolio | BSP | Various | |||||
12.01 | 14901 FAA Boulevard | BSP | 2/2/2022 | |||||
12.02 | 4650 Old Ironsides Drive | BSP | 4/30/2027 | |||||
12.03 | 43790 Devin Shafron Drive | BSP | 5/31/2021 | |||||
12.04 | 636 Pierce Street | BSP | 4/30/2023 | |||||
12.05 | 21551 Beaumeade Circle | BSP | 12/31/2023 | |||||
12.06 | 7505 Mason King Court | BSP | 12/31/2023 | |||||
12.07 | 4700 Old Ironsides Drive | BSP | 4/30/2027 | |||||
12.08 | 444 Toyama Drive | BSP | 7/31/2022 | |||||
13 | California Mixed Use Portfolio | BSP | Various | Various | Various | Various | Various | Various |
13.01 | Daytona RV & Boat Storage | BSP | ||||||
13.02 | Daytona Business Park | BSP | 6/11/2019 | Axiom Trading International, Inc. | 38,473 | 19.3% | 21,000 SF expiring 5/31/2021; 17,473 SF expiring 9/30/2022 | SoCal Custom Rigs, LLC |
13.03 | Absolute Self Storage | BSP | ||||||
14 | Danbury Commerce Portfolio | AREF | Various | Various | Various | Various | Various | Various |
14.01 | Delaware Commerce Park | AREF | 12/31/2021 | Lorad/Hologic | 60,000 | 15.8% | 12/31/2021 | Amphenol |
14.02 | 34 Executive Drive | AREF | 11/30/2029 | Stever Enterprises, Inc. | 11,480 | 12.9% | 2/28/2023 | Cierant Corporation |
15 | 35 Claver Place | Basis | ||||||
16 | Aventura Mall | WFB | 4/30/2023 | AMC Theatres | 78,738 | 6.5% | 8/31/2023 | Zara |
17 | H Inc. Multifamily Portfolio | Basis | ||||||
17.01 | Motor Wheel Lofts | Basis | ||||||
17.02 | JI Case Lofts | Basis | ||||||
18 | Waterford Tulsa Apartments | AREF | ||||||
19 | Lakeside Pointe & Fox Club Apartments | AREF | ||||||
19.01 | Lakeside Pointe at Nora | AREF | ||||||
19.02 | Fox Club Apartments | AREF | ||||||
20 | Virginia Beach Hotel Portfolio | Barclays | ||||||
20.01 | Hilton Virginia Beach Oceanfront | Barclays | ||||||
20.02 | Hilton Garden Inn Virginia Beach Oceanfront | Barclays | ||||||
21 | Home Depot Technology Center | Barclays | 7/31/2029 | Underwriters Laboratories, LLC | 36,829 | 10.6% | 8/31/2029 | |
22 | Hampton Inn & Suites - Vineland | AREF | ||||||
23 | The Tannery | AREF | 2/28/2026 | ICON Clinical Research, LLC | 12,923 | 19.8% | 9/30/2027 | GR8 People, Inc. |
24 | Vernon Industrial | WFB | 11/1/2038 | Jam’n Products | 64,322 | 43.7% | 4/30/2021 | |
25 | Liberty Portfolio | Barclays | Various | Various | Various | Various | Various | Various |
25.01 | Liberty Center at Rio Salado | Barclays | 77,867 SF on 1/22/2028; 236,131 SF on 1/31/2028; 38,990 SF on 12/31/2028 | DHL Express (USA), Inc. | 117,593 | 17.2% | 2/28/2023 | WageWorks, Inc. |
25.02 | 8501 East Raintree Drive | Barclays | 7/31/2026 | |||||
26 | Argenta Flats | BSP | ||||||
27 | Century Town Center | AREF | 8/31/2023 | Petco | 15,000 | 15.1% | 1/31/2024 | Jo-Ann |
28 | Home2 Suites - Franklin Cool Springs | WFB | ||||||
29 | Kennedy Road Marketplace | AREF | 8/31/2028 | Petco | 15,257 | 23.6% | 9/30/2022 | Dollar Tree |
30 | 1400 Flat Gap Road | Barclays | 9/30/2025 | |||||
31 | Fair Oaks Mall | Barclays | 2/1/2026 | XXI Forever | 51,317 | 6.6% | 1/31/2022 | H&M |
32 | Norriton Medical Center | AREF | 5/31/2021 | Eistein Orthopaedic Associates | 7,058 | 9.5% | 3/31/2020 | Mission Kids (Child Advocacy Center) |
33 | Hampton Inn & Suites McKinney | Basis | ||||||
34 | Kaden Tower | AREF | 6/30/2022 | My Kentucky Home, LLC | 13,789 | 15.9% | 12/31/2021 | RCSH Operations, LLC |
35 | Buellton Self Storage | WFB | ||||||
36 | Hampton Inn & Suites - Sterling Heights | Basis | ||||||
37 | Heartland Village Apartments | AREF | ||||||
38 | CLC Self Storage Portfolio | WFB | ||||||
38.01 | Kangaroo II Self-Storage | WFB | ||||||
38.02 | Apublix Self Storage - Sooner Road | WFB | ||||||
38.03 | Apublix Self Storage - 10th Street | WFB | ||||||
39 | 33 Dart Road | WFB | 5/31/2029 | |||||
40 | Condor Self Storage of Ojai | WFB | ||||||
41 | 225 Carolina | AREF | 4/30/2026 | Semma Therapeutics | 14,522 | 35.9% | 12/31/2022 | |
42 | Fairmont Crossing | Barclays | 5/31/2023 | ReMax (Benoit Investments) | 5,500 | 18.9% | 1/31/2021 | TnT Hair Concept Salon |
43 | Infinite Self Storage | WFB | ||||||
44 | Willow Ridge | AREF | ||||||
45 | New London Square | WFB | 3/31/2024 | Life Grocery | 10,605 | 11.9% | 4/30/2022 | Furkids, Inc. |
46 | Walgreens - Georgetown, TX | BSP | 1/31/2087 | |||||
47 | Paso Robles Self Storage | WFB | ||||||
48 | Cartwright Pointe Plaza | WFB | 1/31/2028 | Palacio Real | 15,435 | 20.9% | 10/12/2025 | Magic Smiles |
49 | Safeway - Port Angeles | WFB | 10/31/2037 | |||||
50 | 2011 & 2015 Abrams Road | WFB | 9/30/2025 | Lakewood Pediatrics | 2,265 | 27.1% | 1/31/2026 | Scalini’s Pizza |
51 | Heron Lakes Apartments | Basis | ||||||
52 | Rochester Square Shopping Center | WFB | 5/31/2021 | Dojo Zen Bei Martial Arts, LLC | 2,088 | 11.0% | 10/31/2019 | Asian Healthy Living LLC |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | 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 | Miami Industrial Portfolio | Barclays | 19,950 | 2.7% | 2/29/2020 | A.R. Express LLC | 12,700 | 1.7% | 9/30/2021 |
2 | Sheraton Grand Nashville Downtown | AREF | |||||||
3 | Walgreens - Ginsberg Portfolio | WFB | |||||||
3.01 | Walgreens - Alexandria, VA | WFB | |||||||
3.02 | Walgreens - Atlanta, GA | WFB | |||||||
3.03 | Walgreens - Burlington, NC | WFB | |||||||
3.04 | Walgreens - Franklin, MA | WFB | |||||||
3.05 | Walgreens - Chester, MD | WFB | |||||||
3.06 | Walgreens - Laredo, TX | WFB | |||||||
4 | Riverworks | AREF | 20,240 | 10.0% | 4/30/2025 | NormaTec Industries, LP | 16,969 | 8.4% | 12/31/2023 |
5 | 1000 Windward Concourse | AREF | 33,719 | 13.4% | 5/31/2021 | Agile Resources Inc | 7,220 | 2.9% | 2/28/2019 |
6 | Starwood Hotel Portfolio | WFB | |||||||
6.01 | Renaissance St. Louis Airport Hotel | WFB | |||||||
6.02 | Renaissance Des Moines Savery Hotel | WFB | |||||||
6.03 | Residence Inn St. Louis Downtown | WFB | |||||||
6.04 | Doubletree Hotel West Palm Beach Airport | WFB | |||||||
6.05 | Courtyard Gulfport Beachfront | WFB | |||||||
6.06 | Fairfield Inn Atlanta Downtown | WFB | |||||||
6.07 | Hotel Indigo Chicago Vernon Hills | WFB | |||||||
6.08 | Springhill Suites Chicago Southwest at Burr Ridge Hinsdale | WFB | |||||||
6.09 | Holiday Inn & Suites Green Bay Stadium | WFB | |||||||
6.10 | Springhill Suites Chicago Elmhurst Oakbrook Area | WFB | |||||||
6.11 | Hilton Garden Inn Wichita | WFB | |||||||
6.12 | Courtyard Norman | WFB | |||||||
6.13 | Springhill Suites Scranton Wilkes Barre | WFB | |||||||
6.14 | Courtyard Salisbury | WFB | |||||||
6.15 | Homewood Suites St. Louis Riverport Airport West | WFB | |||||||
6.16 | Residence Inn Rocky Mount | WFB | |||||||
6.17 | Hampton Inn and Suites Wichita Northeast | WFB | |||||||
6.18 | Residence Inn Salisbury | WFB | |||||||
6.19 | Courtyard Rocky Mount | WFB | |||||||
6.20 | Springhill Suites Wichita East at Plazzio | WFB | |||||||
6.21 | Residence Inn Wichita East at Plazzio | WFB | |||||||
6.22 | Hampton Inn Oklahoma City Northwest | WFB | |||||||
7 | Franklin Towne Center | AREF | |||||||
8 | Christiana Mall | Barclays | 50,643 | 6.5% | 11/30/2029 | Barnes & Noble Bookseller | 36,803 | 4.7% | 1/31/2020 |
9 | Bella at Norcross | BSP | |||||||
10 | 1600 Terrell Mill Road | Basis | |||||||
11 | Memphis Industrial Portfolio | Basis | Various | Various | Various | Various | Various | Various | Various |
11.01 | Wolf Lake | Basis | 29,160 | 12.7% | 2/28/2020 | ADT | 13,500 | 5.9% | 6/30/2025 |
11.02 | Stage Hills | Basis | 12,600 | 5.3% | 6/30/2021 | Behind the Scenes | 12,500 | 5.2% | 2/28/2019 |
12 | Prudential - Digital Realty Portfolio | BSP | |||||||
12.01 | 14901 FAA Boulevard | BSP | |||||||
12.02 | 4650 Old Ironsides Drive | BSP | |||||||
12.03 | 43790 Devin Shafron Drive | BSP | |||||||
12.04 | 636 Pierce Street | BSP | |||||||
12.05 | 21551 Beaumeade Circle | BSP | |||||||
12.06 | 7505 Mason King Court | BSP | |||||||
12.07 | 4700 Old Ironsides Drive | BSP | |||||||
12.08 | 444 Toyama Drive | BSP | |||||||
13 | California Mixed Use Portfolio | BSP | Various | Various | Various | Various | Various | Various | Various |
13.01 | Daytona RV & Boat Storage | BSP | |||||||
13.02 | Daytona Business Park | BSP | 10,170 | 5.1% | 4/30/2019 | GHH Ministries | 8,000 | 4.0% | 10/14/2022 |
13.03 | Absolute Self Storage | BSP | |||||||
14 | Danbury Commerce Portfolio | AREF | Various | Various | Various | Various | Various | Various | Various |
14.01 | Delaware Commerce Park | AREF | 45,750 | 12.0% | 8/31/2023 | Kimchuk | 24,255 | 6.4% | 1/31/2019 |
14.02 | 34 Executive Drive | AREF | 9,852 | 11.1% | 3/31/2023 | ||||
15 | 35 Claver Place | Basis | |||||||
16 | Aventura Mall | WFB | 34,454 | 2.8% | 10/31/2029 | XXI Forever | 32,504 | 2.7% | 1/31/2019 |
17 | H Inc. Multifamily Portfolio | Basis | |||||||
17.01 | Motor Wheel Lofts | Basis | |||||||
17.02 | JI Case Lofts | Basis | |||||||
18 | Waterford Tulsa Apartments | AREF | |||||||
19 | Lakeside Pointe & Fox Club Apartments | AREF | |||||||
19.01 | Lakeside Pointe at Nora | AREF | |||||||
19.02 | Fox Club Apartments | AREF | |||||||
20 | Virginia Beach Hotel Portfolio | Barclays | |||||||
20.01 | Hilton Virginia Beach Oceanfront | Barclays | |||||||
20.02 | Hilton Garden Inn Virginia Beach Oceanfront | Barclays | |||||||
21 | Home Depot Technology Center | Barclays | |||||||
22 | Hampton Inn & Suites - Vineland | AREF | |||||||
23 | The Tannery | AREF | 10,476 | 16.0% | 4/30/2026 | Vault Brewing Company | 8,345 | 12.8% | 6/30/2026 |
24 | Vernon Industrial | WFB | |||||||
25 | Liberty Portfolio | Barclays | Various | Various | Various | Various | Various | Various | Various |
25.01 | Liberty Center at Rio Salado | Barclays | 76,162 | 11.2% | 12/31/2021 | Carvana, LLC | 69,774 | 10.2% | 2/29/2024 |
25.02 | 8501 East Raintree Drive | Barclays | |||||||
26 | Argenta Flats | BSP | |||||||
27 | Century Town Center | AREF | 11,048 | 11.1% | 1/31/2023 | Davita Dialysis | 5,347 | 5.4% | 11/5/2028 |
28 | Home2 Suites - Franklin Cool Springs | WFB | |||||||
29 | Kennedy Road Marketplace | AREF | 9,160 | 14.2% | 6/30/2020 | Anytime Fitness | 6,840 | 10.6% | 12/31/2028 |
30 | 1400 Flat Gap Road | Barclays | |||||||
31 | Fair Oaks Mall | Barclays | 20,265 | 2.6% | 1/31/2029 | Express | 12,278 | 1.6% | 1/31/2024 |
32 | Norriton Medical Center | AREF | 5,988 | 8.1% | 5/31/2025 | Laurel House | 5,429 | 7.3% | 2/28/2025 |
33 | Hampton Inn & Suites McKinney | Basis | |||||||
34 | Kaden Tower | AREF | 9,500 | 10.9% | 2/28/2023 | Kaden Management Co., Inc. | 8,542 | 9.8% | 9/30/2023 |
35 | Buellton Self Storage | WFB | |||||||
36 | Hampton Inn & Suites - Sterling Heights | Basis | |||||||
37 | Heartland Village Apartments | AREF | |||||||
38 | CLC Self Storage Portfolio | WFB | |||||||
38.01 | Kangaroo II Self-Storage | WFB | |||||||
38.02 | Apublix Self Storage - Sooner Road | WFB | |||||||
38.03 | Apublix Self Storage - 10th Street | WFB | |||||||
39 | 33 Dart Road | WFB | |||||||
40 | Condor Self Storage of Ojai | WFB | |||||||
41 | 225 Carolina | AREF | |||||||
42 | Fairmont Crossing | Barclays | 3,000 | 10.3% | 6/30/2021 | Southern Dental | 2,400 | 8.2% | 11/30/2021 |
43 | Infinite Self Storage | WFB | |||||||
44 | Willow Ridge | AREF | |||||||
45 | New London Square | WFB | 8,800 | 9.9% | 4/30/2023 | Harold’s Chicken & Ice | 6,000 | 6.7% | 11/30/2022 |
46 | Walgreens - Georgetown, TX | BSP | |||||||
47 | Paso Robles Self Storage | WFB | |||||||
48 | Cartwright Pointe Plaza | WFB | 10,000 | 13.6% | 8/31/2026 | Family Dollar | 9,600 | 13.0% | 3/31/2026 |
49 | Safeway - Port Angeles | WFB | |||||||
50 | 2011 & 2015 Abrams Road | WFB | 2,002 | 23.9% | 3/31/2020 | The Heights | 1,500 | 17.9% | 7/31/2020 |
51 | Heron Lakes Apartments | Basis | |||||||
52 | Rochester Square Shopping Center | WFB | 1,387 | 7.3% | 5/31/2021 | Michael Azoury and Vihang Inc | 1,327 | 7.0% | 7/31/2019 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | 5th Largest Tenant Name | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | Seismic Report Date | Seismic PML % | Seismic Insurance Required (Y/N) | Terrorism Insurance (Y/N) |
1 | Miami Industrial Portfolio | Barclays | Pool Designs by Laly, LLC | 10,250 | 1.4% | 8/31/2020 | 10/23/2018 | 10/24/2018 | N | Y | |||
2 | Sheraton Grand Nashville Downtown | AREF | 9/25/2018 | 9/25/2018 | N | Y | |||||||
3 | Walgreens - Ginsberg Portfolio | WFB | Various | Various | N | Y | |||||||
3.01 | Walgreens - Alexandria, VA | WFB | 10/22/2018 | 10/24/2018 | N | Y | |||||||
3.02 | Walgreens - Atlanta, GA | WFB | 10/22/2018 | 10/24/2018 | N | Y | |||||||
3.03 | Walgreens - Burlington, NC | WFB | 10/22/2018 | 10/24/2018 | N | Y | |||||||
3.04 | Walgreens - Franklin, MA | WFB | 10/22/2018 | 10/24/2018 | N | Y | |||||||
3.05 | Walgreens - Chester, MD | WFB | 10/22/2018 | 10/24/2018 | N | Y | |||||||
3.06 | Walgreens - Laredo, TX | WFB | 12/11/2017 | 12/8/2017 | N | Y | |||||||
4 | Riverworks | AREF | SAI Global | 14,230 | 7.1% | 6/30/2024 | 9/26/2018 | 9/27/2018 | N | Y | |||
5 | 1000 Windward Concourse | AREF | Infinitel Group, Inc. (Café) | 7,162 | 2.8% | 9/30/2022 | 8/15/2018 | 8/15/2018 | N | Y | |||
6 | Starwood Hotel Portfolio | WFB | 7/10/2018 | Various | N | Y | |||||||
6.01 | Renaissance St. Louis Airport Hotel | WFB | 7/10/2018 | 7/9/2018 | N | Y | |||||||
6.02 | Renaissance Des Moines Savery Hotel | WFB | 7/10/2018 | 7/10/2018 | N | Y | |||||||
6.03 | Residence Inn St. Louis Downtown | WFB | 7/10/2018 | 7/9/2018 | N | Y | |||||||
6.04 | Doubletree Hotel West Palm Beach Airport | WFB | 7/10/2018 | 7/9/2018 | N | Y | |||||||
6.05 | Courtyard Gulfport Beachfront | WFB | 7/10/2018 | 7/9/2018 | N | Y | |||||||
6.06 | Fairfield Inn Atlanta Downtown | WFB | 7/10/2018 | 7/9/2018 | N | Y | |||||||
6.07 | Hotel Indigo Chicago Vernon Hills | WFB | 7/10/2018 | 7/9/2018 | N | Y | |||||||
6.08 | Springhill Suites Chicago Southwest at Burr Ridge Hinsdale | WFB | 7/10/2018 | 7/10/2018 | N | Y | |||||||
6.09 | Holiday Inn & Suites Green Bay Stadium | WFB | 7/10/2018 | 7/10/2018 | N | Y | |||||||
6.10 | Springhill Suites Chicago Elmhurst Oakbrook Area | WFB | 7/10/2018 | 7/10/2018 | N | Y | |||||||
6.11 | Hilton Garden Inn Wichita | WFB | 7/10/2018 | 7/9/2018 | N | Y | |||||||
6.12 | Courtyard Norman | WFB | 7/10/2018 | 7/10/2018 | N | Y | |||||||
6.13 | Springhill Suites Scranton Wilkes Barre | WFB | 7/10/2018 | 7/10/2018 | N | Y | |||||||
6.14 | Courtyard Salisbury | WFB | 7/10/2018 | 7/9/2018 | N | Y | |||||||
6.15 | Homewood Suites St. Louis Riverport Airport West | WFB | 7/10/2018 | 7/10/2018 | N | Y | |||||||
6.16 | Residence Inn Rocky Mount | WFB | 7/10/2018 | 7/9/2018 | N | Y | |||||||
6.17 | Hampton Inn and Suites Wichita Northeast | WFB | 7/10/2018 | 7/9/2018 | N | Y | |||||||
6.18 | Residence Inn Salisbury | WFB | 7/10/2018 | 7/9/2018 | N | Y | |||||||
6.19 | Courtyard Rocky Mount | WFB | 7/10/2018 | 7/9/2018 | N | Y | |||||||
6.20 | Springhill Suites Wichita East at Plazzio | WFB | 7/10/2018 | 7/10/2018 | N | Y | |||||||
6.21 | Residence Inn Wichita East at Plazzio | WFB | 7/10/2018 | 7/10/2018 | N | Y | |||||||
6.22 | Hampton Inn Oklahoma City Northwest | WFB | 7/10/2018 | 7/9/2018 | N | Y | |||||||
7 | Franklin Towne Center | AREF | 10/16/2018 | 10/1/2018 | N | Y | |||||||
8 | Christiana Mall | Barclays | XXI Forever | 27,300 | 3.5% | 1/31/2020 | 6/11/2018 | 6/11/2018 | N | Y | |||
9 | Bella at Norcross | BSP | 10/24/2018 | 10/26/2018 | N | Y | |||||||
10 | 1600 Terrell Mill Road | Basis | 11/06/2018 | 10/24/2018 | N | Y | |||||||
11 | Memphis Industrial Portfolio | Basis | Various | Various | Various | Various | Various | 10/19/2018 | 10/19/2018 | 15.0% | N | Y | |
11.01 | Wolf Lake | Basis | OfficeScapes | 12,150 | 5.3% | 8/31/2021 | 10/18/2018 | 10/19/2018 | 10/19/2018 | 15.0% | N | Y | |
11.02 | Stage Hills | Basis | Kenad SG Medical, Inc. | 9,810 | 4.1% | 8/31/2026 | 10/19/2018 | 10/19/2018 | 10/19/2018 | 15.0% | N | Y | |
12 | Prudential - Digital Realty Portfolio | BSP | Various | Various | Various | Various | N | Y | |||||
12.01 | 14901 FAA Boulevard | BSP | 7/18/2018 | 7/18/2018 | N | Y | |||||||
12.02 | 4650 Old Ironsides Drive | BSP | 7/24/2018 | 7/20/2018 | 7/12/2018 | 12.0% | N | Y | |||||
12.03 | 43790 Devin Shafron Drive | BSP | 7/19/2018 | 7/17/2018 | N | Y | |||||||
12.04 | 636 Pierce Street | BSP | 7/25/2018 | 7/20/2018 | N | Y | |||||||
12.05 | 21551 Beaumeade Circle | BSP | 7/17/2018 | 7/17/2018 | N | Y | |||||||
12.06 | 7505 Mason King Court | BSP | 7/20/2018 | 7/17/2018 | N | Y | |||||||
12.07 | 4700 Old Ironsides Drive | BSP | 7/25/2018 | 7/23/2018 | 7/12/2018 | 12.0% | N | Y | |||||
12.08 | 444 Toyama Drive | BSP | 7/24/2018 | 7/24/2018 | 7/12/2018 | 12.0% | N | Y | |||||
13 | California Mixed Use Portfolio | BSP | Various | Various | Various | Various | 10/19/2018 | Various | Various | Various | N | Y | |
13.01 | Daytona RV & Boat Storage | BSP | 10/19/2018 | 10/19/2018 | 10/19/2018 | 15.0% | N | Y | |||||
13.02 | Daytona Business Park | BSP | Swedish Speed, Inc | 6,000 | 3.0% | 4/30/2019 | 10/19/2018 | 10/22/2018 | 10/18/2018 | 15.0% | N | Y | |
13.03 | Absolute Self Storage | BSP | 10/19/2018 | 10/19/2018 | 10/18/2018 | 14.0% | N | Y | |||||
14 | Danbury Commerce Portfolio | AREF | Various | Various | Various | Various | 8/8/2018 | 8/8/2018 | N | Y | |||
14.01 | Delaware Commerce Park | AREF | GAR/Electr | 23,400 | 6.2% | 3/31/2024 | 8/8/2018 | 8/8/2018 | N | Y | |||
14.02 | 34 Executive Drive | AREF | 8/8/2018 | 8/8/2018 | N | Y | |||||||
15 | 35 Claver Place | Basis | 9/10/2018 | 09/10/2018 | N | Y | |||||||
16 | Aventura Mall | WFB | H&M | 28,830 | 2.4% | 1/31/2027 | 4/27/2018 | 4/27/2018 | N | Y | |||
17 | H Inc. Multifamily Portfolio | Basis | 10/06/2017 | 10/06/2017 | N | Y | |||||||
17.01 | Motor Wheel Lofts | Basis | 10/06/2017 | 10/06/2017 | N | Y | |||||||
17.02 | JI Case Lofts | Basis | 10/06/2017 | 10/06/2017 | N | Y | |||||||
18 | Waterford Tulsa Apartments | AREF | 9/10/2018 | 9/11/2018 | N | Y | |||||||
19 | Lakeside Pointe & Fox Club Apartments | AREF | Various | Various | N | Y | |||||||
19.01 | Lakeside Pointe at Nora | AREF | 7/11/2018 | 7/9/2018 | N | Y | |||||||
19.02 | Fox Club Apartments | AREF | 7/11/2018 | 7/10/2018 | N | Y | |||||||
20 | Virginia Beach Hotel Portfolio | Barclays | 6/21/2018 | 6/21/2018 | N | Y | |||||||
20.01 | Hilton Virginia Beach Oceanfront | Barclays | 6/21/2018 | 6/21/2018 | N | Y | |||||||
20.02 | Hilton Garden Inn Virginia Beach Oceanfront | Barclays | 6/21/2018 | 6/21/2018 | N | Y | |||||||
21 | Home Depot Technology Center | Barclays | 5/17/2018 | 9/27/2018 | N | Y | |||||||
22 | Hampton Inn & Suites - Vineland | AREF | 8/15/2018 | 8/16/2018 | N | Y | |||||||
23 | The Tannery | AREF | Decision Resources, Inc. | 7,280 | 11.1% | 11/30/2025 | 8/3/2018 | 8/3/2018 | N | Y | |||
24 | Vernon Industrial | WFB | 10/15/2018 | 10/16/2018 | 10/15/2018 | 14.0% | N | Y | |||||
25 | Liberty Portfolio | Barclays | Various | Various | Various | Various | 7/12/2018 | 7/23/2018 | N | Y | |||
25.01 | Liberty Center at Rio Salado | Barclays | DriveTime Automotive Group, Inc. | 65,889 | 9.7% | 2/29/2024 | 7/12/2018 | 7/23/2018 | N | Y | |||
25.02 | 8501 East Raintree Drive | Barclays | 7/12/2018 | 7/23/2018 | N | Y | |||||||
26 | Argenta Flats | BSP | 10/16/2018 | 10/16/2018 | N | Y | |||||||
27 | Century Town Center | AREF | Fujiyama Japanese Steakhouse | 5,340 | 5.4% | 8/31/2028 | 10/4/2018 | 10/4/2018 | N | Y | |||
28 | Home2 Suites - Franklin Cool Springs | WFB | 10/12/2018 | 10/10/2018 | N | Y | |||||||
29 | Kennedy Road Marketplace | AREF | TCC Wireless LLC | 2,500 | 3.9% | 12/31/2028 | 10/12/2018 | 10/16/2018 | N | Y | |||
30 | 1400 Flat Gap Road | Barclays | 10/19/2018 | 10/22/2018 | N | Y | |||||||
31 | Fair Oaks Mall | Barclays | Victoria’s Secret | 12,170 | 1.6% | 1/31/2026 | 2/9/2018 | 2/8/2018 | N | Y | |||
32 | Norriton Medical Center | AREF | Life Path, Inc. | 4,734 | 6.4% | 4/30/2020 | 9/26/2018 | 9/26/2018 | N | Y | |||
33 | Hampton Inn & Suites McKinney | Basis | 5/08/2018 | 5/9/2018 | N | Y | |||||||
34 | Kaden Tower | AREF | Kiely, Hines and Associates Insurance Agency, Inc. | 6,629 | 7.6% | 7/31/2025 | 10/25/2018 | 10/25/2018 | N | Y | |||
35 | Buellton Self Storage | WFB | 9/25/2018 | 9/25/2018 | 9/25/2018 | 10.0% | N | Y | |||||
36 | Hampton Inn & Suites - Sterling Heights | Basis | 12/26/2017 | 12/28/2017 | N | Y | |||||||
37 | Heartland Village Apartments | AREF | 10/5/2018 | 10/9/2018 | N | Y | |||||||
38 | CLC Self Storage Portfolio | WFB | Various | Various | N | Y | |||||||
38.01 | Kangaroo II Self-Storage | WFB | 9/5/2018 | 9/5/2018 | N | Y | |||||||
38.02 | Apublix Self Storage - Sooner Road | WFB | 10/4/2018 | 10/4/2018 | N | Y | |||||||
38.03 | Apublix Self Storage - 10th Street | WFB | 10/5/2018 | 10/4/2018 | N | Y | |||||||
39 | 33 Dart Road | WFB | 9/27/2018 | 9/27/2018 | N | Y | |||||||
40 | Condor Self Storage of Ojai | WFB | 9/25/2018 | 9/25/2018 | 9/25/2018 | 10.0% | N | Y | |||||
41 | 225 Carolina | AREF | 10/10/2018 | 10/15/2018 | N | Y | |||||||
42 | Fairmont Crossing | Barclays | Republic House (Tri City) | 2,043 | 7.0% | 5/31/2023 | 10/2/2018 | 10/3/2018 | N | Y | |||
43 | Infinite Self Storage | WFB | 9/26/2018 | 9/26/2018 | N | Y | |||||||
44 | Willow Ridge | AREF | 9/12/2018 | 9/12/2018 | N | Y | |||||||
45 | New London Square | WFB | Williamson Brothers BA | 5,303 | 6.0% | 11/30/2024 | 9/5/2018 | 9/5/2018 | N | Y | |||
46 | Walgreens - Georgetown, TX | BSP | 9/19/2018 | 9/18/2018 | N | Y | |||||||
47 | Paso Robles Self Storage | WFB | 9/25/2018 | 9/25/2018 | 7.0% | N | Y | ||||||
48 | Cartwright Pointe Plaza | WFB | Chevarias Appliances | 2,962 | 4.0% | 6/30/2023 | 10/2/2018 | N | Y | ||||
49 | Safeway - Port Angeles | WFB | 9/12/2018 | 9/12/2018 | 7.0% | N | Y | ||||||
50 | 2011 & 2015 Abrams Road | WFB | 10/10/2018 | N | Y | ||||||||
51 | Heron Lakes Apartments | Basis | 4/30/2018 | 04/26/2018 | N | Y | |||||||
52 | Rochester Square Shopping Center | WFB | Sahar Shehata | 1,327 | 7.0% | 6/30/2020 | 8/16/2018 | 8/17/2018 | 9/20/2018 | N | Y | ||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Loan Purpose | Engineering Escrow / Deferred Maintenance ($) | Tax Escrow (Initial) | Monthly Tax Escrow ($) | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | Insurance Escrow (Initial) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($) |
1 | Miami Industrial Portfolio | Barclays | Refinance | 0 | 115,875 | 57,937 | Cash | 0 | Springing | 0 | 12,427 | |||
2 | Sheraton Grand Nashville Downtown | AREF | Refinance | 0 | 1,166,485 | 129,609 | Cash | 0 | Springing | 1,000,000 | 164,042 | |||
3 | Walgreens - Ginsberg Portfolio | WFB | Refinance/Acquisition | 0 | 0 | Springing | 0 | Springing | 0 | Springing | ||||
3.01 | Walgreens - Alexandria, VA | WFB | ||||||||||||
3.02 | Walgreens - Atlanta, GA | WFB | ||||||||||||
3.03 | Walgreens - Burlington, NC | WFB | ||||||||||||
3.04 | Walgreens - Franklin, MA | WFB | ||||||||||||
3.05 | Walgreens - Chester, MD | WFB | ||||||||||||
3.06 | Walgreens - Laredo, TX | WFB | ||||||||||||
4 | Riverworks | AREF | Acquisition | 0 | 137,443 | 68,721 | Cash | 22,647 | Springing | Cash | 0 | 2,518 | ||
5 | 1000 Windward Concourse | AREF | Acquisition | 0 | 30,578 | 30,578 | Cash | 12,732 | 2,546 | Cash | 0 | 4,400 | ||
6 | Starwood Hotel Portfolio | WFB | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | 330,760 | ||||
6.01 | Renaissance St. Louis Airport Hotel | WFB | ||||||||||||
6.02 | Renaissance Des Moines Savery Hotel | WFB | ||||||||||||
6.03 | Residence Inn St. Louis Downtown | WFB | ||||||||||||
6.04 | Doubletree Hotel West Palm Beach Airport | WFB | ||||||||||||
6.05 | Courtyard Gulfport Beachfront | WFB | ||||||||||||
6.06 | Fairfield Inn Atlanta Downtown | WFB | ||||||||||||
6.07 | Hotel Indigo Chicago Vernon Hills | WFB | ||||||||||||
6.08 | Springhill Suites Chicago Southwest at Burr Ridge Hinsdale | WFB | ||||||||||||
6.09 | Holiday Inn & Suites Green Bay Stadium | WFB | ||||||||||||
6.10 | Springhill Suites Chicago Elmhurst Oakbrook Area | WFB | ||||||||||||
6.11 | Hilton Garden Inn Wichita | WFB | ||||||||||||
6.12 | Courtyard Norman | WFB | ||||||||||||
6.13 | Springhill Suites Scranton Wilkes Barre | WFB | ||||||||||||
6.14 | Courtyard Salisbury | WFB | ||||||||||||
6.15 | Homewood Suites St. Louis Riverport Airport West | WFB | ||||||||||||
6.16 | Residence Inn Rocky Mount | WFB | ||||||||||||
6.17 | Hampton Inn and Suites Wichita Northeast | WFB | ||||||||||||
6.18 | Residence Inn Salisbury | WFB | ||||||||||||
6.19 | Courtyard Rocky Mount | WFB | ||||||||||||
6.20 | Springhill Suites Wichita East at Plazzio | WFB | ||||||||||||
6.21 | Residence Inn Wichita East at Plazzio | WFB | ||||||||||||
6.22 | Hampton Inn Oklahoma City Northwest | WFB | ||||||||||||
7 | Franklin Towne Center | AREF | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | 2,883 | ||||
8 | Christiana Mall | Barclays | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | Springing | ||||
9 | Bella at Norcross | BSP | Refinance | 0 | 83,569 | 27,856 | Cash | 58,772 | 7,347 | Cash | 0 | 6,625 | ||
10 | 1600 Terrell Mill Road | Basis | Refinance | 3,438 | 93,480 | 31,160 | Cash | 23,371 | 2,921 | Cash | 0 | 4,195 | ||
11 | Memphis Industrial Portfolio | Basis | Refinance | 63,000 | 0 | 41,998 | Cash | 87,077 | 7,916 | Cash | 0 | 7,799 | ||
11.01 | Wolf Lake | Basis | ||||||||||||
11.02 | Stage Hills | Basis | ||||||||||||
12 | Prudential - Digital Realty Portfolio | BSP | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | Springing | ||||
12.01 | 14901 FAA Boulevard | BSP | ||||||||||||
12.02 | 4650 Old Ironsides Drive | BSP | ||||||||||||
12.03 | 43790 Devin Shafron Drive | BSP | ||||||||||||
12.04 | 636 Pierce Street | BSP | ||||||||||||
12.05 | 21551 Beaumeade Circle | BSP | ||||||||||||
12.06 | 7505 Mason King Court | BSP | ||||||||||||
12.07 | 4700 Old Ironsides Drive | BSP | ||||||||||||
12.08 | 444 Toyama Drive | BSP | ||||||||||||
13 | California Mixed Use Portfolio | BSP | Recapitalization | 18,313 | 114,994 | 28,749 | Cash | 53,164 | 3,544 | Cash | 0 | 5,058 | ||
13.01 | Daytona RV & Boat Storage | BSP | ||||||||||||
13.02 | Daytona Business Park | BSP | ||||||||||||
13.03 | Absolute Self Storage | BSP | ||||||||||||
14 | Danbury Commerce Portfolio | AREF | Refinance | 478,650 | 120,237 | 40,079; Springing | Cash | 0 | 4,038; Springing | Cash | 0 | 3,906 | ||
14.01 | Delaware Commerce Park | AREF | ||||||||||||
14.02 | 34 Executive Drive | AREF | ||||||||||||
15 | 35 Claver Place | Basis | Refinance | 3,125 | 36,568 | 6,095 | Cash | 4,936 | 2,468 | Cash | 0 | 917 | ||
16 | Aventura Mall | WFB | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | Springing | ||||
17 | H Inc. Multifamily Portfolio | Basis | Refinance | 37,188 | 86,421 | 12,346 | Cash | 4,833 | 1,611 | Cash | 0 | 2,917 | ||
17.01 | Motor Wheel Lofts | Basis | ||||||||||||
17.02 | JI Case Lofts | Basis | ||||||||||||
18 | Waterford Tulsa Apartments | AREF | Acquisition | 21,875 | 0 | 12,163 | Cash | 28,715 | 9,572 | Cash | 0 | 7,167 | ||
19 | Lakeside Pointe & Fox Club Apartments | AREF | Refinance | 489,440 | 0 | Springing | 141,290 | 19,167 | Cash | 500,000 | 22,946 | |||
19.01 | Lakeside Pointe at Nora | AREF | ||||||||||||
19.02 | Fox Club Apartments | AREF | ||||||||||||
20 | Virginia Beach Hotel Portfolio | Barclays | Acquisition | 0 | 326,006 | 81,502 | Cash | 0 | 28,642 | Cash | 0 | 104,329 | ||
20.01 | Hilton Virginia Beach Oceanfront | Barclays | ||||||||||||
20.02 | Hilton Garden Inn Virginia Beach Oceanfront | Barclays | ||||||||||||
21 | Home Depot Technology Center | Barclays | Acquisition | 0 | 27,577 | 27,577 | Cash | 0 | Springing | 0 | Springing | |||
22 | Hampton Inn & Suites - Vineland | AREF | Refinance | 0 | 18,649 | 18,649 | Cash | 4,839 | Springing | Cash | 0 | 15,709 | ||
23 | The Tannery | AREF | Refinance | 0 | 15,820 | 5,273 | Cash | 0 | Springing | Cash | 762,085 | 1,089 | ||
24 | Vernon Industrial | WFB | Refinance | 0 | 48,105 | 16,035 | Cash | 0 | Springing | 168,000 | 1,228 | |||
25 | Liberty Portfolio | Barclays | Acquisition | 3,125 | 89,189 | 44,594 | Cash | 18,366 | 9,183 | Cash | 0 | 13,429 | ||
25.01 | Liberty Center at Rio Salado | Barclays | ||||||||||||
25.02 | 8501 East Raintree Drive | Barclays | ||||||||||||
26 | Argenta Flats | BSP | Refinance | 0 | 66,796 | 22,265 | Cash | 25,464 | 3,638 | Cash | 3,333 | 3,333 | ||
27 | Century Town Center | AREF | Acquisition | 5,125 | 195,756 | 17,796 | Cash | 0 | Springing | 0 | 1,659 | |||
28 | Home2 Suites - Franklin Cool Springs | WFB | Refinance | 0 | 43,735 | 14,580 | Cash | 0 | Springing | 0 | 12,252 | |||
29 | Kennedy Road Marketplace | AREF | Refinance | 0 | 134,549 | 19,221 | Cash | 12,723 | 1,060 | Cash | 0 | 1,078 | ||
30 | 1400 Flat Gap Road | Barclays | Refinance | 0 | 0 | 18,078 | Cash | 38,687 | 4,886 | 0 | 4,050 | |||
31 | Fair Oaks Mall | Barclays | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | Springing | ||||
32 | Norriton Medical Center | AREF | Acquisition | 0 | 79,316 | 19,829 | Cash | 6,056 | 1,514 | Cash | 0 | Springing | ||
33 | Hampton Inn & Suites McKinney | Basis | Acquisition | 19,688 | 0 | 13,185 | Cash | 6,627 | 3,313 | Cash | 0 | 8,709 | ||
34 | Kaden Tower | AREF | Acquisition | 0 | 17,562 | 8,781 | Cash | 18,138 | 1,512 | Cash | 0 | 1,703 | ||
35 | Buellton Self Storage | WFB | Refinance | 0 | 14,780 | 7,390 | Cash | 0 | Springing | 0 | 999 | |||
36 | Hampton Inn & Suites - Sterling Heights | Basis | Refinance | 0 | 49,454 | 12,363 | Cash | 9,532 | 1,906 | Cash | 0 | 8,875 | ||
37 | Heartland Village Apartments | AREF | Acquisition | 16,038 | 83,558 | 20,890 | Cash | 8,605 | 4,302 | Cash | 0 | 3,954 | ||
38 | CLC Self Storage Portfolio | WFB | Acquisition | 0 | 12,469 | 12,469 | Cash | 0 | Springing | 0 | 1,748 | |||
38.01 | Kangaroo II Self-Storage | WFB | ||||||||||||
38.02 | Apublix Self Storage - Sooner Road | WFB | ||||||||||||
38.03 | Apublix Self Storage - 10th Street | WFB | ||||||||||||
39 | 33 Dart Road | WFB | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | Springing | ||||
40 | Condor Self Storage of Ojai | WFB | Refinance | 0 | 15,048 | 7,524 | Cash | 0 | Springing | 0 | 753 | |||
41 | 225 Carolina | AREF | Acquisition | 0 | 0 | 7,502 | Cash | 0 | Springing | 0 | 338 | |||
42 | Fairmont Crossing | Barclays | Refinance | 8,375 | 172,030 | 14,766 | Cash | 6,098 | 3,049 | Cash | 0 | 364 | ||
43 | Infinite Self Storage | WFB | Refinance | 0 | 53,568 | 13,392 | Cash | 0 | Springing | 0 | 803 | |||
44 | Willow Ridge | AREF | Refinance | 0 | 11,992 | 1,999 | Cash | 50,042 | 3,574 | Cash | 0 | 4,396 | ||
45 | New London Square | WFB | Acquisition | 0 | 15,616 | 7,808 | Cash | 1,619 | 1,619 | Cash | 0 | 1,858 | ||
46 | Walgreens - Georgetown, TX | BSP | Acquisition | 0 | 0 | Springing | 0 | Springing | 0 | 0 | ||||
47 | Paso Robles Self Storage | WFB | Refinance | 0 | 15,171 | 5,057 | Cash | 0 | Springing | 0 | 1,197 | |||
48 | Cartwright Pointe Plaza | WFB | Recapitalization | 0 | 0 | Springing | 0 | Springing | 0 | Springing | ||||
49 | Safeway - Port Angeles | WFB | Acquisition | 0 | 0 | Springing | 0 | Springing | 0 | Springing | ||||
50 | 2011 & 2015 Abrams Road | WFB | Refinance | 0 | 5,461 | 5,461 | Cash | 0 | Springing | 0 | 139 | |||
51 | Heron Lakes Apartments | Basis | Refinance | 30,286 | 20,446 | 2,921 | Cash | 7,198 | 1,800 | Cash | 0 | 1,409 | ||
52 | Rochester Square Shopping Center | WFB | Recapitalization | 0 | 15,511 | 3,878 | Cash | 0 | Springing | 0 | 238 | |||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | 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 |
1 | Miami Industrial Portfolio | Barclays | 0 | Cash | 300,000 | 31,067 | 300,000 | Cash | 0 | 0 | |||
2 | Sheraton Grand Nashville Downtown | AREF | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
3 | Walgreens - Ginsberg Portfolio | WFB | 0 | 0 | Springing | 0 | 0 | 0 | |||||
3.01 | Walgreens - Alexandria, VA | WFB | |||||||||||
3.02 | Walgreens - Atlanta, GA | WFB | |||||||||||
3.03 | Walgreens - Burlington, NC | WFB | |||||||||||
3.04 | Walgreens - Franklin, MA | WFB | |||||||||||
3.05 | Walgreens - Chester, MD | WFB | |||||||||||
3.06 | Walgreens - Laredo, TX | WFB | |||||||||||
4 | Riverworks | AREF | 0 | Cash | 2,000,000 | Springing | 0 | LOC | Bank of America | 0 | 0 | ||
5 | 1000 Windward Concourse | AREF | 0 | Cash | 0 | 20,952 | 251,425 | Cash | 0 | 0 | |||
6 | Starwood Hotel Portfolio | WFB | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
6.01 | Renaissance St. Louis Airport Hotel | WFB | |||||||||||
6.02 | Renaissance Des Moines Savery Hotel | WFB | |||||||||||
6.03 | Residence Inn St. Louis Downtown | WFB | |||||||||||
6.04 | Doubletree Hotel West Palm Beach Airport | WFB | |||||||||||
6.05 | Courtyard Gulfport Beachfront | WFB | |||||||||||
6.06 | Fairfield Inn Atlanta Downtown | WFB | |||||||||||
6.07 | Hotel Indigo Chicago Vernon Hills | WFB | |||||||||||
6.08 | Springhill Suites Chicago Southwest at Burr Ridge Hinsdale | WFB | |||||||||||
6.09 | Holiday Inn & Suites Green Bay Stadium | WFB | |||||||||||
6.10 | Springhill Suites Chicago Elmhurst Oakbrook Area | WFB | |||||||||||
6.11 | Hilton Garden Inn Wichita | WFB | |||||||||||
6.12 | Courtyard Norman | WFB | |||||||||||
6.13 | Springhill Suites Scranton Wilkes Barre | WFB | |||||||||||
6.14 | Courtyard Salisbury | WFB | |||||||||||
6.15 | Homewood Suites St. Louis Riverport Airport West | WFB | |||||||||||
6.16 | Residence Inn Rocky Mount | WFB | |||||||||||
6.17 | Hampton Inn and Suites Wichita Northeast | WFB | |||||||||||
6.18 | Residence Inn Salisbury | WFB | |||||||||||
6.19 | Courtyard Rocky Mount | WFB | |||||||||||
6.20 | Springhill Suites Wichita East at Plazzio | WFB | |||||||||||
6.21 | Residence Inn Wichita East at Plazzio | WFB | |||||||||||
6.22 | Hampton Inn Oklahoma City Northwest | WFB | |||||||||||
7 | Franklin Towne Center | AREF | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
8 | Christiana Mall | Barclays | 0 | 0 | Springing | 0 | 0 | 0 | |||||
9 | Bella at Norcross | BSP | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
10 | 1600 Terrell Mill Road | Basis | 0 | Cash | 1,529,160 | 25,417 | 0 | Cash | 0 | 0 | |||
11 | Memphis Industrial Portfolio | Basis | 0 | Cash | 250,000 | 32,653 | 1,500,000 | Cash | 0 | 0 | |||
11.01 | Wolf Lake | Basis | |||||||||||
11.02 | Stage Hills | Basis | |||||||||||
12 | Prudential - Digital Realty Portfolio | BSP | 417,173 | 0 | Springing | 0 | 0 | 0 | |||||
12.01 | 14901 FAA Boulevard | BSP | �� | ||||||||||
12.02 | 4650 Old Ironsides Drive | BSP | |||||||||||
12.03 | 43790 Devin Shafron Drive | BSP | |||||||||||
12.04 | 636 Pierce Street | BSP | |||||||||||
12.05 | 21551 Beaumeade Circle | BSP | |||||||||||
12.06 | 7505 Mason King Court | BSP | |||||||||||
12.07 | 4700 Old Ironsides Drive | BSP | |||||||||||
12.08 | 444 Toyama Drive | BSP | |||||||||||
13 | California Mixed Use Portfolio | BSP | 0 | Cash | 350,000 | 10,788 | 0 | Cash | 0 | 0 | |||
13.01 | Daytona RV & Boat Storage | BSP | |||||||||||
13.02 | Daytona Business Park | BSP | |||||||||||
13.03 | Absolute Self Storage | BSP | |||||||||||
14 | Danbury Commerce Portfolio | AREF | 0 | Cash | 250,000 | 7,812 | 0 | Cash | 0 | 0 | |||
14.01 | Delaware Commerce Park | AREF | |||||||||||
14.02 | 34 Executive Drive | AREF | |||||||||||
15 | 35 Claver Place | Basis | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
16 | Aventura Mall | WFB | 487,003 | 0 | Springing | 6,087,540 | 0 | 0 | |||||
17 | H Inc. Multifamily Portfolio | Basis | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
17.01 | Motor Wheel Lofts | Basis | |||||||||||
17.02 | JI Case Lofts | Basis | |||||||||||
18 | Waterford Tulsa Apartments | AREF | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
19 | Lakeside Pointe & Fox Club Apartments | AREF | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
19.01 | Lakeside Pointe at Nora | AREF | |||||||||||
19.02 | Fox Club Apartments | AREF | |||||||||||
20 | Virginia Beach Hotel Portfolio | Barclays | 3,755,852 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
20.01 | Hilton Virginia Beach Oceanfront | Barclays | |||||||||||
20.02 | Hilton Garden Inn Virginia Beach Oceanfront | Barclays | |||||||||||
21 | Home Depot Technology Center | Barclays | 0 | 0 | 0 | 0 | 0 | 0 | |||||
22 | Hampton Inn & Suites - Vineland | AREF | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
23 | The Tannery | AREF | 0 | Cash | 1,073,293 | 5,446 | 0 | Cash | 0 | 0 | |||
24 | Vernon Industrial | WFB | 197,460 | Cash | 0 | 6,138 | 147,300 | Cash | 0 | 0 | |||
25 | Liberty Portfolio | Barclays | 0 | Cash | 1,161,769 | Springing | 0 | Cash | 0 | 0 | |||
25.01 | Liberty Center at Rio Salado | Barclays | |||||||||||
25.02 | 8501 East Raintree Drive | Barclays | |||||||||||
26 | Argenta Flats | BSP | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
27 | Century Town Center | AREF | 0 | Cash | 0 | 8,296 | 0 | Cash | 0 | 0 | |||
28 | Home2 Suites - Franklin Cool Springs | WFB | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
29 | Kennedy Road Marketplace | AREF | 0 | Cash | 325,000 | 2,696 | 0 | Cash | 0 | 0 | |||
30 | 1400 Flat Gap Road | Barclays | 0 | Cash | 0 | 6,075 | 250,000 | Cash | 0 | 0 | |||
31 | Fair Oaks Mall | Barclays | 0 | 3,954,170 | Springing | 0 | Cash | 0 | 0 | ||||
32 | Norriton Medical Center | AREF | 0 | 350,000 | 6,184 | 0 | Cash | 0 | 0 | ||||
33 | Hampton Inn & Suites McKinney | Basis | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
34 | Kaden Tower | AREF | 0 | Cash | 150,000 | 7,236 | 500,000 | Cash | 0 | 0 | |||
35 | Buellton Self Storage | WFB | 23,976 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
36 | Hampton Inn & Suites - Sterling Heights | Basis | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
37 | Heartland Village Apartments | AREF | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
38 | CLC Self Storage Portfolio | WFB | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
38.01 | Kangaroo II Self-Storage | WFB | |||||||||||
38.02 | Apublix Self Storage - Sooner Road | WFB | |||||||||||
38.03 | Apublix Self Storage - 10th Street | WFB | |||||||||||
39 | 33 Dart Road | WFB | 0 | 0 | 0 | 0 | 0 | 0 | |||||
40 | Condor Self Storage of Ojai | WFB | 18,072 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
41 | 225 Carolina | AREF | 0 | Cash | 0 | 3,376 | 0 | Cash | 0 | 0 | |||
42 | Fairmont Crossing | Barclays | 0 | Cash | 0 | 2,426 | 145,570 | Cash | 0 | 0 | |||
43 | Infinite Self Storage | WFB | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
44 | Willow Ridge | AREF | 211,000 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
45 | New London Square | WFB | 0 | Cash | 160,000 | 3,334 | 160,000 | Cash | 0 | 0 | |||
46 | Walgreens - Georgetown, TX | BSP | 0 | 0 | 0 | 0 | 0 | 0 | |||||
47 | Paso Robles Self Storage | WFB | 28,728 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
48 | Cartwright Pointe Plaza | WFB | 0 | 0 | Springing | 0 | 0 | 0 | |||||
49 | Safeway - Port Angeles | WFB | 0 | 0 | Springing | 0 | 0 | 0 | |||||
50 | 2011 & 2015 Abrams Road | WFB | 10,000 | Cash | 0 | Springing | 0 | 0 | 0 | ||||
51 | Heron Lakes Apartments | Basis | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
52 | Rochester Square Shopping Center | WFB | 0 | Cash | 0 | 1,042 | 40,000 | Cash | 0 | 0 | |||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Debt Service Escrow - LoC Counterparty | Other Escrow I Reserve Description | Other Escrow I (Initial) ($) | Other Escrow I (Monthly) ($) | Other Escrow I Cap ($) | Other Escrow I Escrow - Cash or LoC | Other Escrow I - LoC Counterparty |
1 | Miami Industrial Portfolio | Barclays | Outstanding TI/LC Reserve | 97,587 | 0 | 0 | Cash | ||
2 | Sheraton Grand Nashville Downtown | AREF | 0 | 0 | 0 | ||||
3 | Walgreens - Ginsberg Portfolio | WFB | 0 | 0 | 0 | ||||
3.01 | Walgreens - Alexandria, VA | WFB | |||||||
3.02 | Walgreens - Atlanta, GA | WFB | |||||||
3.03 | Walgreens - Burlington, NC | WFB | |||||||
3.04 | Walgreens - Franklin, MA | WFB | |||||||
3.05 | Walgreens - Chester, MD | WFB | |||||||
3.06 | Walgreens - Laredo, TX | WFB | |||||||
4 | Riverworks | AREF | Free Rent Reserve | 584,518 | 0 | 0 | Cash | ||
5 | 1000 Windward Concourse | AREF | Travelers Rollover | 0 | 16,563 | 0 | Cash | ||
6 | Starwood Hotel Portfolio | WFB | PIP Reserve | 5,408,895 | 0 | 0 | Cash | ||
6.01 | Renaissance St. Louis Airport Hotel | WFB | |||||||
6.02 | Renaissance Des Moines Savery Hotel | WFB | |||||||
6.03 | Residence Inn St. Louis Downtown | WFB | |||||||
6.04 | Doubletree Hotel West Palm Beach Airport | WFB | |||||||
6.05 | Courtyard Gulfport Beachfront | WFB | |||||||
6.06 | Fairfield Inn Atlanta Downtown | WFB | |||||||
6.07 | Hotel Indigo Chicago Vernon Hills | WFB | |||||||
6.08 | Springhill Suites Chicago Southwest at Burr Ridge Hinsdale | WFB | |||||||
6.09 | Holiday Inn & Suites Green Bay Stadium | WFB | |||||||
6.10 | Springhill Suites Chicago Elmhurst Oakbrook Area | WFB | |||||||
6.11 | Hilton Garden Inn Wichita | WFB | |||||||
6.12 | Courtyard Norman | WFB | |||||||
6.13 | Springhill Suites Scranton Wilkes Barre | WFB | |||||||
6.14 | Courtyard Salisbury | WFB | |||||||
6.15 | Homewood Suites St. Louis Riverport Airport West | WFB | |||||||
6.16 | Residence Inn Rocky Mount | WFB | |||||||
6.17 | Hampton Inn and Suites Wichita Northeast | WFB | |||||||
6.18 | Residence Inn Salisbury | WFB | |||||||
6.19 | Courtyard Rocky Mount | WFB | |||||||
6.20 | Springhill Suites Wichita East at Plazzio | WFB | |||||||
6.21 | Residence Inn Wichita East at Plazzio | WFB | |||||||
6.22 | Hampton Inn Oklahoma City Northwest | WFB | |||||||
7 | Franklin Towne Center | AREF | 0 | 0 | 0 | ||||
8 | Christiana Mall | Barclays | Outstanding TI/LC Reserve | 1,804,093 | 0 | 0 | Cash | ||
9 | Bella at Norcross | BSP | 0 | 0 | 0 | ||||
10 | 1600 Terrell Mill Road | Basis | Anchor Tenant Rollover Reserve | 0 | Springing | 4,000,000 with respect to Quintiles; 3,300,000 with respect to First Data | NAP | ||
11 | Memphis Industrial Portfolio | Basis | 0 | 0 | 0 | ||||
11.01 | Wolf Lake | Basis | |||||||
11.02 | Stage Hills | Basis | |||||||
12 | Prudential - Digital Realty Portfolio | BSP | 0 | 0 | 0 | ||||
12.01 | 14901 FAA Boulevard | BSP | |||||||
12.02 | 4650 Old Ironsides Drive | BSP | |||||||
12.03 | 43790 Devin Shafron Drive | BSP | |||||||
12.04 | 636 Pierce Street | BSP | |||||||
12.05 | 21551 Beaumeade Circle | BSP | |||||||
12.06 | 7505 Mason King Court | BSP | |||||||
12.07 | 4700 Old Ironsides Drive | BSP | |||||||
12.08 | 444 Toyama Drive | BSP | |||||||
13 | California Mixed Use Portfolio | BSP | 0 | 0 | 0 | ||||
13.01 | Daytona RV & Boat Storage | BSP | |||||||
13.02 | Daytona Business Park | BSP | |||||||
13.03 | Absolute Self Storage | BSP | |||||||
14 | Danbury Commerce Portfolio | AREF | Litigation Reserve | 1,187,500 | 0 | 0 | Cash | ||
14.01 | Delaware Commerce Park | AREF | |||||||
14.02 | 34 Executive Drive | AREF | |||||||
15 | 35 Claver Place | Basis | Real Estate Tax Abatement Escrow | 315,000 | 0 | 0 | Cash | ||
16 | Aventura Mall | WFB | Outstanding Rollover Reserve | 19,392,145 | 0 | 0 | Cash | ||
17 | H Inc. Multifamily Portfolio | Basis | Insolvency Opinion Reserve | 10,000 | 0 | 0 | Cash | ||
17.01 | Motor Wheel Lofts | Basis | |||||||
17.02 | JI Case Lofts | Basis | |||||||
18 | Waterford Tulsa Apartments | AREF | 0 | 0 | 0 | ||||
19 | Lakeside Pointe & Fox Club Apartments | AREF | 0 | 0 | 0 | ||||
19.01 | Lakeside Pointe at Nora | AREF | |||||||
19.02 | Fox Club Apartments | AREF | |||||||
20 | Virginia Beach Hotel Portfolio | Barclays | HGI PIP Reserve | 741,954 | 0 | 0 | Cash | ||
20.01 | Hilton Virginia Beach Oceanfront | Barclays | |||||||
20.02 | Hilton Garden Inn Virginia Beach Oceanfront | Barclays | |||||||
21 | Home Depot Technology Center | Barclays | Outstanding TI/LC Reserve | 1,054,027 | 0 | 0 | Cash | ||
22 | Hampton Inn & Suites - Vineland | AREF | PIP Reserve | 0 | Springing | 0 | |||
23 | The Tannery | AREF | Forward Rent Reserve | 195,987 | 0 | 0 | Cash | ||
24 | Vernon Industrial | WFB | 0 | 0 | 0 | ||||
25 | Liberty Portfolio | Barclays | Free Rent Reserve | 109,603 | 0 | 0 | Cash | ||
25.01 | Liberty Center at Rio Salado | Barclays | |||||||
25.02 | 8501 East Raintree Drive | Barclays | |||||||
26 | Argenta Flats | BSP | 0 | 0 | 0 | ||||
27 | Century Town Center | AREF | Outstanding TI/LC Reserve | 330,660 | 0 | 0 | Cash | ||
28 | Home2 Suites - Franklin Cool Springs | WFB | 0 | 0 | 0 | ||||
29 | Kennedy Road Marketplace | AREF | 0 | 0 | 0 | Cash | |||
30 | 1400 Flat Gap Road | Barclays | Outstanding TI/LC Reserve | 200,000 | 0 | 0 | Cash | ||
31 | Fair Oaks Mall | Barclays | Gap Rent Reserve | 1,183,388 | 0 | 0 | Cash | ||
32 | Norriton Medical Center | AREF | 0 | 0 | 0 | ||||
33 | Hampton Inn & Suites McKinney | Basis | PIP Reserve | 15,000 | Springing | 0 | Cash | ||
34 | Kaden Tower | AREF | 0 | 0 | 0 | ||||
35 | Buellton Self Storage | WFB | 0 | 0 | 0 | ||||
36 | Hampton Inn & Suites - Sterling Heights | Basis | PIP Reserve | 161,450 | 0 | 0 | Cash | ||
37 | Heartland Village Apartments | AREF | 0 | 0 | 0 | ||||
38 | CLC Self Storage Portfolio | WFB | 0 | 0 | 0 | ||||
38.01 | Kangaroo II Self-Storage | WFB | |||||||
38.02 | Apublix Self Storage - Sooner Road | WFB | |||||||
38.03 | Apublix Self Storage - 10th Street | WFB | |||||||
39 | 33 Dart Road | WFB | 0 | 0 | 0 | ||||
40 | Condor Self Storage of Ojai | WFB | 0 | 0 | 0 | ||||
41 | 225 Carolina | AREF | 0 | 0 | 0 | ||||
42 | Fairmont Crossing | Barclays | 0 | 0 | 0 | ||||
43 | Infinite Self Storage | WFB | 0 | 0 | 0 | ||||
44 | Willow Ridge | AREF | 0 | 0 | 0 | ||||
45 | New London Square | WFB | Springing Marietta Antique Mall Reserve | 0 | Springing | 0 | |||
46 | Walgreens - Georgetown, TX | BSP | 0 | 0 | 0 | ||||
47 | Paso Robles Self Storage | WFB | 0 | 0 | 0 | ||||
48 | Cartwright Pointe Plaza | WFB | Springing Ross Dress for Less - dd’s Discount Reserve | 0 | Springing | 190,000 | |||
49 | Safeway - Port Angeles | WFB | 0 | 0 | 0 | ||||
50 | 2011 & 2015 Abrams Road | WFB | Outstanding TI Reserve | 51,764 | 0 | 0 | Cash | ||
51 | Heron Lakes Apartments | Basis | 0 | 0 | 0 | ||||
52 | Rochester Square Shopping Center | WFB | 0 | 0 | 0 | ||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Other Escrow II Reserve Description | Other Escrow II (Initial) ($) | Other Escrow II (Monthly) ($) | Other Escrow II Cap ($) |
1 | Miami Industrial Portfolio | Barclays | 0 | 0 | 0 | |
2 | Sheraton Grand Nashville Downtown | AREF | 0 | 0 | 0 | |
3 | Walgreens - Ginsberg Portfolio | WFB | 0 | 0 | 0 | |
3.01 | Walgreens - Alexandria, VA | WFB | ||||
3.02 | Walgreens - Atlanta, GA | WFB | ||||
3.03 | Walgreens - Burlington, NC | WFB | ||||
3.04 | Walgreens - Franklin, MA | WFB | ||||
3.05 | Walgreens - Chester, MD | WFB | ||||
3.06 | Walgreens - Laredo, TX | WFB | ||||
4 | Riverworks | AREF | Outstanding TI Reserve | 308,530 | 0 | 0 |
5 | 1000 Windward Concourse | AREF | 0 | 0 | 0 | |
6 | Starwood Hotel Portfolio | WFB | 0 | 0 | 0 | |
6.01 | Renaissance St. Louis Airport Hotel | WFB | ||||
6.02 | Renaissance Des Moines Savery Hotel | WFB | ||||
6.03 | Residence Inn St. Louis Downtown | WFB | ||||
6.04 | Doubletree Hotel West Palm Beach Airport | WFB | ||||
6.05 | Courtyard Gulfport Beachfront | WFB | ||||
6.06 | Fairfield Inn Atlanta Downtown | WFB | ||||
6.07 | Hotel Indigo Chicago Vernon Hills | WFB | ||||
6.08 | Springhill Suites Chicago Southwest at Burr Ridge Hinsdale | WFB | ||||
6.09 | Holiday Inn & Suites Green Bay Stadium | WFB | ||||
6.10 | Springhill Suites Chicago Elmhurst Oakbrook Area | WFB | ||||
6.11 | Hilton Garden Inn Wichita | WFB | ||||
6.12 | Courtyard Norman | WFB | ||||
6.13 | Springhill Suites Scranton Wilkes Barre | WFB | ||||
6.14 | Courtyard Salisbury | WFB | ||||
6.15 | Homewood Suites St. Louis Riverport Airport West | WFB | ||||
6.16 | Residence Inn Rocky Mount | WFB | ||||
6.17 | Hampton Inn and Suites Wichita Northeast | WFB | ||||
6.18 | Residence Inn Salisbury | WFB | ||||
6.19 | Courtyard Rocky Mount | WFB | ||||
6.20 | Springhill Suites Wichita East at Plazzio | WFB | ||||
6.21 | Residence Inn Wichita East at Plazzio | WFB | ||||
6.22 | Hampton Inn Oklahoma City Northwest | WFB | ||||
7 | Franklin Towne Center | AREF | 0 | 0 | 0 | |
8 | Christiana Mall | Barclays | 0 | 0 | 0 | |
9 | Bella at Norcross | BSP | 0 | 0 | 0 | |
10 | 1600 Terrell Mill Road | Basis | First Data Rent Abatement Reserve | 178,557 | 0 | 0 |
11 | Memphis Industrial Portfolio | Basis | 0 | 0 | 0 | |
11.01 | Wolf Lake | Basis | ||||
11.02 | Stage Hills | Basis | ||||
12 | Prudential - Digital Realty Portfolio | BSP | 0 | 0 | 0 | |
12.01 | 14901 FAA Boulevard | BSP | ||||
12.02 | 4650 Old Ironsides Drive | BSP | ||||
12.03 | 43790 Devin Shafron Drive | BSP | ||||
12.04 | 636 Pierce Street | BSP | ||||
12.05 | 21551 Beaumeade Circle | BSP | ||||
12.06 | 7505 Mason King Court | BSP | ||||
12.07 | 4700 Old Ironsides Drive | BSP | ||||
12.08 | 444 Toyama Drive | BSP | ||||
13 | California Mixed Use Portfolio | BSP | 0 | 0 | 0 | |
13.01 | Daytona RV & Boat Storage | BSP | ||||
13.02 | Daytona Business Park | BSP | ||||
13.03 | Absolute Self Storage | BSP | ||||
14 | Danbury Commerce Portfolio | AREF | Excess Flood Insurance Reserve | 50,000 | 0 | 0 |
14.01 | Delaware Commerce Park | AREF | ||||
14.02 | 34 Executive Drive | AREF | ||||
15 | 35 Claver Place | Basis | 0 | 0 | 0 | |
16 | Aventura Mall | WFB | Free Rent/Gap Reserve | 6,776,765 | 0 | 0 |
17 | H Inc. Multifamily Portfolio | Basis | 0 | 0 | 0 | |
17.01 | Motor Wheel Lofts | Basis | ||||
17.02 | JI Case Lofts | Basis | ||||
18 | Waterford Tulsa Apartments | AREF | 0 | 0 | 0 | |
19 | Lakeside Pointe & Fox Club Apartments | AREF | 0 | 0 | 0 | |
19.01 | Lakeside Pointe at Nora | AREF | ||||
19.02 | Fox Club Apartments | AREF | ||||
20 | Virginia Beach Hotel Portfolio | Barclays | Parking and Retail Lease Reserve | 0 | Springing | 0 |
20.01 | Hilton Virginia Beach Oceanfront | Barclays | ||||
20.02 | Hilton Garden Inn Virginia Beach Oceanfront | Barclays | ||||
21 | Home Depot Technology Center | Barclays | Outstanding Free Rent Reserve | 361,170 | 0 | 0 |
22 | Hampton Inn & Suites - Vineland | AREF | 0 | 0 | 0 | |
23 | The Tannery | AREF | Free Rent Reserve | 135,313 | 0 | 0 |
24 | Vernon Industrial | WFB | 0 | 0 | 0 | |
25 | Liberty Portfolio | Barclays | Ground Rent Reserve | 77,257 | 77,257 | 0 |
25.01 | Liberty Center at Rio Salado | Barclays | ||||
25.02 | 8501 East Raintree Drive | Barclays | ||||
26 | Argenta Flats | BSP | 0 | 0 | 0 | |
27 | Century Town Center | AREF | 0 | 0 | 0 | |
28 | Home2 Suites - Franklin Cool Springs | WFB | 0 | 0 | 0 | |
29 | Kennedy Road Marketplace | AREF | 0 | 0 | 0 | |
30 | 1400 Flat Gap Road | Barclays | 0 | 0 | 0 | |
31 | Fair Oaks Mall | Barclays | Owned Anchor Reserve (Springing); Owned Anchor Termination Reserve (Springing) | 0 | Springing | 0 |
32 | Norriton Medical Center | AREF | 0 | 0 | 0 | |
33 | Hampton Inn & Suites McKinney | Basis | 0 | 0 | 0 | |
34 | Kaden Tower | AREF | 0 | 0 | 0 | |
35 | Buellton Self Storage | WFB | 0 | 0 | 0 | |
36 | Hampton Inn & Suites - Sterling Heights | Basis | 0 | 0 | 0 | |
37 | Heartland Village Apartments | AREF | 0 | 0 | 0 | |
38 | CLC Self Storage Portfolio | WFB | 0 | 0 | 0 | |
38.01 | Kangaroo II Self-Storage | WFB | ||||
38.02 | Apublix Self Storage - Sooner Road | WFB | ||||
38.03 | Apublix Self Storage - 10th Street | WFB | ||||
39 | 33 Dart Road | WFB | 0 | 0 | 0 | |
40 | Condor Self Storage of Ojai | WFB | 0 | 0 | 0 | |
41 | 225 Carolina | AREF | 0 | 0 | 0 | |
42 | Fairmont Crossing | Barclays | 0 | 0 | 0 | |
43 | Infinite Self Storage | WFB | 0 | 0 | 0 | |
44 | Willow Ridge | AREF | 0 | 0 | 0 | |
45 | New London Square | WFB | Unit 1437 Reserve | 130,000 | 0 | 0 |
46 | Walgreens - Georgetown, TX | BSP | 0 | 0 | 0 | |
47 | Paso Robles Self Storage | WFB | 0 | 0 | 0 | |
48 | Cartwright Pointe Plaza | WFB | 0 | 0 | 0 | |
49 | Safeway - Port Angeles | WFB | 0 | 0 | 0 | |
50 | 2011 & 2015 Abrams Road | WFB | 0 | 0 | 0 | |
51 | Heron Lakes Apartments | Basis | 0 | 0 | 0 | |
52 | Rochester Square Shopping Center | WFB | 0 | 0 | 0 | |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Other Escrow II Escrow - Cash or LoC | Other Escrow II - LoC Counterparty | Holdback | Ownership Interest | Ground Lease Initial Expiration Date | Annual Ground Rent Payment | Annual Ground Rent Increases | Lockbox | Whole Loan Cut-off Date Balance ($) | Whole Loan Debt Service ($) | Subordinate Secured Debt Original Balance ($) | Subordinate Secured Debt Cut-off Date Balance ($) | Whole Loan U/W NOI DSCR (x) | Whole Loan U/W NCF DSCR (x) | Whole Loan Cut-off Date LTV Ratio | Whole Loan Cut-off Date U/W NOI Debt Yield | Whole Loan Cut-off Date U/W NCF Debt Yield | Mezzanine Debt Cut-off Date Balance($) | Sponsor | Affiliated Sponsors | Mortgage Loan Number |
1 | Miami Industrial Portfolio | Barclays | Fee | Springing | Francis Greenburger | 1 | |||||||||||||||||
2 | Sheraton Grand Nashville Downtown | AREF | Fee | Hard/Springing Cash Management | James M. Lippman | 2 | |||||||||||||||||
3 | Walgreens - Ginsberg Portfolio | WFB | Fee | Springing | Morton Ginsberg | 3 | |||||||||||||||||
3.01 | Walgreens - Alexandria, VA | WFB | Fee | 3.01 | |||||||||||||||||||
3.02 | Walgreens - Atlanta, GA | WFB | Fee | 3.02 | |||||||||||||||||||
3.03 | Walgreens - Burlington, NC | WFB | Fee | 3.03 | |||||||||||||||||||
3.04 | Walgreens - Franklin, MA | WFB | Fee | 3.04 | |||||||||||||||||||
3.05 | Walgreens - Chester, MD | WFB | Fee | 3.05 | |||||||||||||||||||
3.06 | Walgreens - Laredo, TX | WFB | Fee | 3.06 | |||||||||||||||||||
4 | Riverworks | AREF | Cash | 5,629,000 | Fee | Hard/Springing Cash Management | GEM Realty Evergreen Fund, L.P.; GEM Realty Evergreen Fund PF-NM, L.P. | 4 | |||||||||||||||
5 | 1000 Windward Concourse | AREF | Fee | Springing | Sebastian Barbagallo | 5 | |||||||||||||||||
6 | Starwood Hotel Portfolio | WFB | Fee | Soft/Springing Cash Management | SCG Hotel Investors Holdings L.P. | 6 | |||||||||||||||||
6.01 | Renaissance St. Louis Airport Hotel | WFB | Fee | 6.01 | |||||||||||||||||||
6.02 | Renaissance Des Moines Savery Hotel | WFB | Fee | 6.02 | |||||||||||||||||||
6.03 | Residence Inn St. Louis Downtown | WFB | Fee | 6.03 | |||||||||||||||||||
6.04 | Doubletree Hotel West Palm Beach Airport | WFB | Fee | 6.04 | |||||||||||||||||||
6.05 | Courtyard Gulfport Beachfront | WFB | Fee | 6.05 | |||||||||||||||||||
6.06 | Fairfield Inn Atlanta Downtown | WFB | Fee | 6.06 | |||||||||||||||||||
6.07 | Hotel Indigo Chicago Vernon Hills | WFB | Fee | 6.07 | |||||||||||||||||||
6.08 | Springhill Suites Chicago Southwest at Burr Ridge Hinsdale | WFB | Fee | 6.08 | |||||||||||||||||||
6.09 | Holiday Inn & Suites Green Bay Stadium | WFB | Fee | 6.09 | |||||||||||||||||||
6.10 | Springhill Suites Chicago Elmhurst Oakbrook Area | WFB | Fee | 6.10 | |||||||||||||||||||
6.11 | Hilton Garden Inn Wichita | WFB | Fee | 6.11 | |||||||||||||||||||
6.12 | Courtyard Norman | WFB | Fee | 6.12 | |||||||||||||||||||
6.13 | Springhill Suites Scranton Wilkes Barre | WFB | Fee | 6.13 | |||||||||||||||||||
6.14 | Courtyard Salisbury | WFB | Fee | 6.14 | |||||||||||||||||||
6.15 | Homewood Suites St. Louis Riverport Airport West | WFB | Fee | 6.15 | |||||||||||||||||||
6.16 | Residence Inn Rocky Mount | WFB | Fee | 6.16 | |||||||||||||||||||
6.17 | Hampton Inn and Suites Wichita Northeast | WFB | Fee | 6.17 | |||||||||||||||||||
6.18 | Residence Inn Salisbury | WFB | Fee | 6.18 | |||||||||||||||||||
6.19 | Courtyard Rocky Mount | WFB | Fee | 6.19 | |||||||||||||||||||
6.20 | Springhill Suites Wichita East at Plazzio | WFB | Fee | 6.20 | |||||||||||||||||||
6.21 | Residence Inn Wichita East at Plazzio | WFB | Fee | 6.21 | |||||||||||||||||||
6.22 | Hampton Inn Oklahoma City Northwest | WFB | Fee | 6.22 | |||||||||||||||||||
7 | Franklin Towne Center | AREF | Fee | Hard/Springing Cash Management | Michael Levine; Uri Moche | 7 | |||||||||||||||||
8 | Christiana Mall | Barclays | Fee and Leasehold | 12/31/2028 | $0 | Hard/Springing Cash Management | 550,000,000 | 1,987,750 | 212,000,000 | 212,000,000 | 1.96 | 1.93 | 52.9% | 8.5% | 8.4% | GGP Inc.; PPF Retail, LLC | 8 | ||||||
9 | Bella at Norcross | BSP | Fee | None | Gideon D. Levy | 9 | |||||||||||||||||
10 | 1600 Terrell Mill Road | Basis | Cash | Fee | Hard/Springing Cash Management | Asher Roshanzamir | 10 | ||||||||||||||||
11 | Memphis Industrial Portfolio | Basis | Fee | Hard/Springing Cash Management | 5,500,000 | D. Curtis Wegener | 11 | ||||||||||||||||
11.01 | Wolf Lake | Basis | Fee | 2,825,195 | 11.01 | ||||||||||||||||||
11.02 | Stage Hills | Basis | Fee | 2,674,805 | 11.02 | ||||||||||||||||||
12 | Prudential - Digital Realty Portfolio | BSP | Fee | Soft/Springing Cash Management | Digital Realty Trust, L.P. | 12 | |||||||||||||||||
12.01 | 14901 FAA Boulevard | BSP | Fee | 12.01 | |||||||||||||||||||
12.02 | 4650 Old Ironsides Drive | BSP | Fee | 12.02 | |||||||||||||||||||
12.03 | 43790 Devin Shafron Drive | BSP | Fee | 12.03 | |||||||||||||||||||
12.04 | 636 Pierce Street | BSP | Fee | 12.04 | |||||||||||||||||||
12.05 | 21551 Beaumeade Circle | BSP | Fee | 12.05 | |||||||||||||||||||
12.06 | 7505 Mason King Court | BSP | Fee | 12.06 | |||||||||||||||||||
12.07 | 4700 Old Ironsides Drive | BSP | Fee | 12.07 | |||||||||||||||||||
12.08 | 444 Toyama Drive | BSP | Fee | 12.08 | |||||||||||||||||||
13 | California Mixed Use Portfolio | BSP | Fee | Soft/Springing Cash Management | DT GRAT LM, LLC | 13 | |||||||||||||||||
13.01 | Daytona RV & Boat Storage | BSP | Fee | 13.01 | |||||||||||||||||||
13.02 | Daytona Business Park | BSP | Fee | 13.02 | |||||||||||||||||||
13.03 | Absolute Self Storage | BSP | Fee | 13.03 | |||||||||||||||||||
14 | Danbury Commerce Portfolio | AREF | Cash | Fee | Soft/Upfront Cash Management | 7,000,000 | Melvyn J. Powers; Mary P. Powers | 14 | |||||||||||||||
14.01 | Delaware Commerce Park | AREF | Fee | 5,550,000 | 14.01 | ||||||||||||||||||
14.02 | 34 Executive Drive | AREF | Fee | 1,450,000 | 14.02 | ||||||||||||||||||
15 | 35 Claver Place | Basis | Fee | Springing | 2,500,000 | Perl Weisz | 15 | ||||||||||||||||
16 | Aventura Mall | WFB | Cash | Fee | Hard/Springing Cash Management | 1,750,000,000 | 6,093,631 | 343,300,000 | 343,300,000 | 2.12 | 2.07 | 50.7% | 8.8% | 8.7% | Simon Property Group, L.P.; Jacquelyn Soffer; Jeffrey Soffer | 16 | |||||||
17 | H Inc. Multifamily Portfolio | Basis | Fee | Springing | Harry H. Hepler | 17 | |||||||||||||||||
17.01 | Motor Wheel Lofts | Basis | Fee | 17.01 | |||||||||||||||||||
17.02 | JI Case Lofts | Basis | Fee | 17.02 | |||||||||||||||||||
18 | Waterford Tulsa Apartments | AREF | 750,000 | Fee | Soft/Springing Cash Management | C.N. David Reischer; Marc Kulick | 18 | ||||||||||||||||
19 | Lakeside Pointe & Fox Club Apartments | AREF | Fee | Soft/Springing Cash Management | JPC Charities; Oron Zarum | 19 | |||||||||||||||||
19.01 | Lakeside Pointe at Nora | AREF | Fee | 19.01 | |||||||||||||||||||
19.02 | Fox Club Apartments | AREF | Fee | 19.02 | |||||||||||||||||||
20 | Virginia Beach Hotel Portfolio | Barclays | Fee and Leasehold | Springing | Neil P. Amin; Jay B. Shah | 20 | |||||||||||||||||
20.01 | Hilton Virginia Beach Oceanfront | Barclays | Fee and Leasehold | 20.01 | |||||||||||||||||||
20.02 | Hilton Garden Inn Virginia Beach Oceanfront | Barclays | Fee and Leasehold | 20.02 | |||||||||||||||||||
21 | Home Depot Technology Center | Barclays | Cash | Fee | Hard/Springing Cash Management | SSP Newmarket, LLC; SM Newmarket Manager, LLC; Centerlane MTC Atlanta, LLC | 21 | ||||||||||||||||
22 | Hampton Inn & Suites - Vineland | AREF | Fee | Springing | Ed Roth; Henry Roth | 22 | |||||||||||||||||
23 | The Tannery | AREF | Cash | Fee | Hard/Springing Cash Management | Jeffrey Siegel | 23 | ||||||||||||||||
24 | Vernon Industrial | WFB | Fee | Springing | Mehrdad Moghavem; The Hutton Trust Dated October 14, 2003; Niloofar Moghavem; Charles Rahban; The Charles and Natasha Rahban Living Trust Dated June 27, 1997; Natasha Rahban | 24 | |||||||||||||||||
25 | Liberty Portfolio | Barclays | Cash | Fee and Leasehold | Various | Various | Various | Hard/Springing Cash Management | Bruce Karsh | 25 | |||||||||||||
25.01 | Liberty Center at Rio Salado | Barclays | Fee and Leasehold | Various | $916,929 | 25.01 | |||||||||||||||||
25.02 | 8501 East Raintree Drive | Barclays | Fee | 25.02 | |||||||||||||||||||
26 | Argenta Flats | BSP | Fee | Soft/Upfront Cash Management | 1,100,000 | Nathan Salter; J. Brent Salter; Harold Tenenbaum; Jack Grundfest; Joshua Shemper | 26 | ||||||||||||||||
27 | Century Town Center | AREF | Fee | Hard/Springing Cash Management | Abraham Avi Nechemia; Ehud Nahum | 27 | |||||||||||||||||
28 | Home2 Suites - Franklin Cool Springs | WFB | Fee | Springing | Mitul I. Patel | 28 | |||||||||||||||||
29 | Kennedy Road Marketplace | AREF | 1,600,000 | Fee | Springing | JBL Asset Management | 29 | ||||||||||||||||
30 | 1400 Flat Gap Road | Barclays | Fee | Hard/Springing Cash Management | Eliahou S. Zami; Kenneth N. Cohen | 30 | |||||||||||||||||
31 | Fair Oaks Mall | Barclays | Fee | Hard/Springing Cash Management | 258,066,704 | 1,446,681 | 85,000,000 | 84,367,961 | 1.72 | 1.64 | 47.3% | 11.6% | 11.0% | The Taubman Realty Group Limited Partnership; Morton Olshan | 31 | ||||||||
32 | Norriton Medical Center | AREF | Fee | Hard/Springing Cash Management | Shlomo Tajerstein | 32 | |||||||||||||||||
33 | Hampton Inn & Suites McKinney | Basis | Fee | Hard/Springing Cash Management | Dr. Akash Patel; Bhavin Patel; Pramod Patel; Chintan Patel | 33 | |||||||||||||||||
34 | Kaden Tower | AREF | Fee | Hard/Springing Cash Management | Dennis Udwin; Charles Stein | 34 | |||||||||||||||||
35 | Buellton Self Storage | WFB | Fee | None | William B. Kendall; Kendall 2000 Family Trust; Richard Ortale | Y - Group 1 | 35 | ||||||||||||||||
36 | Hampton Inn & Suites - Sterling Heights | Basis | Fee | Springing | Malik Abdulnoor; Jimmy R. Asmar | 36 | |||||||||||||||||
37 | Heartland Village Apartments | AREF | Fee | Soft/Springing Cash Management | Gopal Damodarasamy Sadagopal; Ryan Schmidt; Jacob Lipp | 37 | |||||||||||||||||
38 | CLC Self Storage Portfolio | WFB | Fee | None | Lawrence Kaplan; George Thacker, III; Richard Schontz | 38 | |||||||||||||||||
38.01 | Kangaroo II Self-Storage | WFB | Fee | 38.01 | |||||||||||||||||||
38.02 | Apublix Self Storage - Sooner Road | WFB | Fee | 38.02 | |||||||||||||||||||
38.03 | Apublix Self Storage - 10th Street | WFB | Fee | 38.03 | |||||||||||||||||||
39 | 33 Dart Road | WFB | Fee | Springing | Steven M. Rhodes | 39 | |||||||||||||||||
40 | Condor Self Storage of Ojai | WFB | Fee | None | William B. Kendall; Kendall 2000 Family Trust; Richard Ortale | Y - Group 1 | 40 | ||||||||||||||||
41 | 225 Carolina | AREF | Fee | Hard/Springing Cash Management | Danny Benedict | 41 | |||||||||||||||||
42 | Fairmont Crossing | Barclays | Fee | Springing | Ted L. Barr; Joseph G. Greulich; Benjamin D. Sheridan | 42 | |||||||||||||||||
43 | Infinite Self Storage | WFB | Fee | None | Jeffrey L. Kittle Trust U/T/D December 5, 2003; Jeffrey L. Kittle | 43 | |||||||||||||||||
44 | Willow Ridge | AREF | Fee | Springing | Matthew Lester | 44 | |||||||||||||||||
45 | New London Square | WFB | Cash | Fee | None | Rose Jarboe | 45 | ||||||||||||||||
46 | Walgreens - Georgetown, TX | BSP | Fee | Springing | Lawrence R. Kahn; Joanne F. Kahn | 46 | |||||||||||||||||
47 | Paso Robles Self Storage | WFB | Fee | None | William B. Kendall; Kendall 2000 Family Trust; Richard Ortale | Y - Group 1 | 47 | ||||||||||||||||
48 | Cartwright Pointe Plaza | WFB | Fee | Springing | Brad Scott; Brad Scott Trust dated February 5, 1997 | 48 | |||||||||||||||||
49 | Safeway - Port Angeles | WFB | Fee | Springing | Brent A. Tucker; Nikki L. Beilfuss; Nikki L. Beilfuss Trust | 49 | |||||||||||||||||
50 | 2011 & 2015 Abrams Road | WFB | Fee | Springing | Steven A. Lieberman; Six Square Capital, LTD. | 50 | |||||||||||||||||
51 | Heron Lakes Apartments | Basis | Fee | Springing | Robert M. Dominy, Jr. | 51 | |||||||||||||||||
52 | Rochester Square Shopping Center | WFB | Fee | None | The Farbman Family, LLC; David Kahan | 52 | |||||||||||||||||