SEC Info  
    Home      Search      My Interests      Help      Sign In      Please Sign In

Banc of America Merrill Lynch Commercial Mortgage Inc. – ‘FWP’ on 5/9/18 re: Bank 2018-BNK12

On:  Wednesday, 5/9/18, at 4:18pm ET   ·   Accession #:  1539497-18-710   ·   File #:  333-206847-09

Previous ‘FWP’:  ‘FWP’ on 5/9/18   ·   Next:  ‘FWP’ on 5/15/18   ·   Latest:  ‘FWP’ on 9/19/23

Find Words in Filings emoji
 
  in    Show  and   Hints

  As Of                Filer                Filing    For·On·As Docs:Size              Issuer               Agent

 5/09/18  Banc of America Merrill Lync… Inc FWP                    1:2.7M Bank 2018-BNK12                   Nuvo Group, Inc./FA

Free-Writing Prospectus   —   Rule 163/433
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: FWP         Free-Writing Prospectus                             HTML   1.05M 


This is an HTML Document rendered as filed.  [ Alternative Formats ]



    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206847-09
     

 

 

   
 

The depositor has filed a registration statement (including a prospectus) with the SEC (File No. 333-206847) for the offering to which this communication relates. Before you invest, you should read the prospectus in that 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 or any underwriter or dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-800-294-1322 or by email to dg.Prospectus_Requests@baml.com.

 

This material was prepared by sales, trading, banking or other non-research personnel of one of the following (or an affiliate thereof): Merrill Lynch, Pierce, Fenner & Smith Incorporated (together with its affiliates, “BofA Merrill Lynch”), Wells Fargo Securities, LLC (together with its affiliates, “Wells Fargo” ), Morgan Stanley & Co. LLC, Morgan Stanley & Co. International Limited, Morgan Stanley Japan Limited and/or Morgan Stanley Dean Witter Asia Limited (together with their affiliates, hereinafter “Morgan Stanley”), or Drexel Hamilton, LLC (together with its affiliates, “Drexel”  and, collectively with BofA Merrill Lynch, Wells Fargo and Morgan Stanley, the “Underwriters”). This material was not produced by an Underwriter’s research analyst, although it may refer to an Underwriter’s research analyst or research report.  Unless otherwise indicated, these views (if any) are the author’s and may differ from those of the fixed income or equity research departments of the Underwriters or others in those firms.

 

This material may have been prepared by or in conjunction with the respective trading desks of the Underwriters that may deal as principal in or own or act as market maker or liquidity provider for the securities/instruments (or related derivatives) mentioned herein. The trading desk of any Underwriter may have accumulated a position in the subject securities/instruments based on the information contained herein. Trading desk materials are not independent of the proprietary interests of the Underwriters, which may conflict with your interests. Each of the Underwriters may also perform or seek to perform investment banking services for the issuers of the securities and instruments mentioned herein.

 

This material has been prepared for information purposes to support the promotion or marketing of the transaction or matters addressed herein. This is not a research report and was not prepared by the research department of any Underwriter. It was prepared by sales, trading, banking or other non-research personnel of one or more of the Underwriters. This material is not intended or written to be used, and it cannot be used by any taxpayer, for the purpose of avoiding penalties that may be imposed on the taxpayer under U.S. federal tax laws. Each taxpayer should seek advice based on the taxpayer’s particular circumstances from an independent tax advisor. Past performance is not necessarily a guide to future performance. Please see additional important information and qualifications at the end of this material.

 

The asset-backed securities referred to in these materials are being offered when, as and if issued. In particular, you are advised that asset-backed securities, and the asset pools backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the securities and the underlying transaction having the characteristics described in these materials. If we determine that condition is not satisfied in any material respect, we will notify you, and neither the issuing entity nor any Underwriter will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery.

 

The information contained in this material is subject to change, completion or amendment from time to time, and the information in this material supersedes information in any other communication relating to the securities referred to in this material. This material is not a solicitation to participate in any trading strategy, and is not an offer to sell any security or instrument or a solicitation of an offer to buy or sell any security or instrument in any jurisdiction where an offer, solicitation or sale is not permitted.

 

The securities/instruments discussed in this material may not be suitable for all investors. This material has been prepared and issued by the Underwriters for intended distribution to market professionals and institutional investor clients. Other recipients should seek independent investment advice prior to making any investment decision based on this material. This material does not provide individually tailored investment advice or offer tax, regulatory, accounting or legal advice. Prior to entering into any proposed transaction, recipients should determine, in consultation with their own investment, legal, tax, regulatory and accounting advisors, the economic risks and merits, as well as the legal, tax, regulatory and accounting characteristics and consequences, of the transaction. You should consider this material as only a single factor in making an investment decision.

 

The value of and income from investments may vary because of changes in interest rates, foreign exchange rates, default rates, prepayment rates, securities/instruments prices, market indexes, operational or financial conditions of companies or other factors. There may be time limitations on the exercise of options or other rights in securities/instruments transactions. Past performance is not necessarily a guide to future performance. Estimates of future performance are based on assumptions that may not be realized. Actual events may differ from those assumed and changes to any assumptions may have a material impact on any projections or estimates. Other events not taken into account may occur and may significantly affect the projections or estimates. Certain assumptions may have been made for modeling purposes only to simplify the presentation and/or calculation of any projections or estimates, and the Underwriters do not represent that any such assumptions will reflect actual future events. Accordingly, there can be no assurance that estimated returns or projections will be realized or that actual returns or performance results will not materially differ from those estimated herein.  Some of the information contained in this document may be aggregated data of transactions in securities or other financial instruments executed by one or more Underwriters that has been compiled so as not to identify the underlying transactions of any particular customer.

 

Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof agree that they (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure (as such terms are defined in Treasury Regulation 1.6011-4). For this purpose, “tax structure” is limited to facts relevant to the U.S. federal and state income tax treatment of the transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors. This authorization of tax disclosure is retroactively effective to the commencement of discussions with prospective investors regarding the transactions contemplated herein.

 

THE DISTRIBUTION OF THIS MATERIAL (A) IF MADE BY A PERSON WHO IS NOT AN AUTHORIZED PERSON UNDER THE FINANCIAL SERVICES AND MARKETS ACT 2000 (“FSMA”), IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 19(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (FINANCIAL PROMOTION) ORDER 2005 (THE “FINANCIAL PROMOTION ORDER”), OR (III) ARE PERSONS FALLING WITHIN ARTICLE 49(2)(A) THROUGH (D) (HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.) OF THE FINANCIAL PROMOTION ORDER; AND (B) IF MADE BY A PERSON WHO IS AN AUTHORIZED PERSON UNDER THE FSMA, IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 14(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (PROMOTION OF COLLECTIVE INVESTMENT SCHEMES) (EXEMPTIONS) ORDER 2001 (THE “PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER”), OR (III) ARE PERSONS FALLING WITHIN ARTICLE 22(2)(A) THROUGH (D) (“HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.”) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (IV) ARE PERSONS TO WHOM THE ISSUING ENTITY MAY LAWFULLY BE PROMOTED IN ACCORDANCE WITH CHAPTER 4.12 OF THE UK FINANCIAL CONDUCT AUTHORITY’S CONDUCT OF BUSINESS SOURCEBOOK.             

 

THE OFFERED CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE FINANCIAL INSTRUMENTS EXCHANGE ACT OF JAPAN (LAW NO. 25 OF 1948, AS AMENDED (THE “FIEL”)), AND EACH OF MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED, WELLS FARGO SECURITIES, LLC, MORGAN STANLEY & CO. LLC AND DREXEL HAMILTON, LLC HAS AGREED THAT IT WILL NOT OFFER OR SELL ANY OFFERED CERTIFICATES, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY JAPANESE PERSON, OR TO OTHERS FOR RE-OFFERING OR RESALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO ANY JAPANESE PERSON, EXCEPT PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISE IN COMPLIANCE WITH, THE FIEL AND ANY OTHER APPLICABLE LAWS AND REGULATIONS. FOR THE PURPOSES OF THIS PARAGRAPH, “JAPANESE PERSON” SHALL MEAN ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OR OTHER ENTITY ORGANIZED UNDER THE LAWS AND REGULATIONS OF JAPAN.

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

 

Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of this material having been sent via Bloomberg or another email system.

 

 
 

 

 

 

 

 C: 

 

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name % of Initial
Pool Balance
Mortgage
Loan
Originator(1)
Mortgage
Loan Seller(1)
Original
Balance
Cut-off Date
Balance
Maturity/ARD
Balance
Cut-off Date
Balance per SF/
Units/Rooms/Pads
Loan Purpose Sponsor Non-Recourse Carveout Guarantor
Loan 5 1.00 CoolSprings Galleria 9.99% WFB WFB $9,00,00,000 $9,00,00,000 $7,30,29,921 $242.12 Refinance CBL & Associates Limited Partnership; CBL & Associates Properties, Inc.; Teachers Insurance and Annuity Association of America; APG Asset Management US Inc. CBL/T-C, LLC
Loan 5, 9, 16 2.00 One Dulles Tower 9.9% WFB WFB $8,90,00,000 $8,90,00,000 $8,90,00,000 $376.59 Acquisition HGGP Capital VIII, LLC; HGGP Capital IX, LLC; HGGP Capital X, LLC; HGGP Capital XI, LLC; HGGP Capital XII, LLC HGGP Capital VIII, LLC; HGGP Capital IX, LLC; HGGP Capital X, LLC; HGGP Capital XI, LLC; HGGP Capital XII, LLC
Loan 5, 8 3.00 Fair Oaks Mall 8.9% BANA; Barclays BANA $8,00,00,000 $8,00,00,000 $7,42,48,094 $224.37 Refinance The Taubman Realty Group Limited Partnership; Morton Olshan The Taubman Realty Group Limited Partnership
Loan 5, 11 4.00 Rittenhouse Hill 7.0% MSBNA MSMCH $6,30,00,000 $6,30,00,000 $6,30,00,000 $1,80,800.00 Refinance Matthew Pestronk; Michael Pestronk Matthew Pestronk; Michael Pestronk
Loan 5, 9 5.00 181 Fremont Street 6.4% DBNY; Barclays WFB $5,80,00,000 $5,80,00,000 $5,80,00,000 $572.96 Refinance Joseph K. Paul Paul Guarantor LLC
Loan 5, 6, 7, 9 6.00 Extra Space - TIAA Self Storage Portfolio 6.4% BANA BANA $5,80,00,000 $5,80,00,000 $5,80,00,000 $141.82 Refinance Extra Space Storage Inc.; TH Real Estate Extra Space Storage Inc.
Property   6.01 Extra Space Washington   BANA BANA $78,11,258 $78,11,258 $78,11,258        
Property   6.02 Extra Space San Jose   BANA BANA $37,87,729 $37,87,729 $37,87,729        
Property   6.03 Extra Space San Diego   BANA BANA $37,30,742 $37,30,742 $37,30,742        
Property   6.04 Extra Space Panorama City   BANA BANA $32,87,511 $32,87,511 $32,87,511        
Property   6.05 Extra Space Norwalk   BANA BANA $32,63,450 $32,63,450 $32,63,450        
Property   6.06 Extra Space Miami East   BANA BANA $30,71,214 $30,71,214 $30,71,214        
Property   6.07 Extra Space Miami West   BANA BANA $30,65,895 $30,65,895 $30,65,895        
Property   6.08 Extra Space Palo Alto   BANA BANA $27,51,074 $27,51,074 $27,51,074        
Property   6.09 Extra Space Covina   BANA BANA $26,94,594 $26,94,594 $26,94,594        
Property   6.10 Extra Space Gaithersburg   BANA BANA $24,53,476 $24,53,476 $24,53,476        
Property   6.11 Extra Space Philadelphia   BANA BANA $23,57,991 $23,57,991 $23,57,991        
Property   6.12 Extra Space Westminster   BANA BANA $23,17,467 $23,17,467 $23,17,467        
Property   6.13 Extra Space Newark   BANA BANA $20,75,083 $20,75,083 $20,75,083        
Property   6.14 Extra Space Essex   BANA BANA $18,85,380 $18,85,380 $18,85,380        
Property   6.15 Extra Space New Bedford   BANA BANA $18,27,380 $18,27,380 $18,27,380        
Property   6.16 Extra Space Birmingham   BANA BANA $18,22,314 $18,22,314 $18,22,314        
Property   6.17 Extra Space Haverhill   BANA BANA $17,46,332 $17,46,332 $17,46,332        
Property   6.18 Extra Space Shrewsbury   BANA BANA $16,41,983 $16,41,983 $16,41,983        
Property   6.19 Extra Space Dallas   BANA BANA $13,52,489 $13,52,489 $13,52,489        
Property   6.20 Extra Space Enfield   BANA BANA $12,43,834 $12,43,834 $12,43,834        
Property   6.21 Extra Space San Diego Miramar   BANA BANA $12,20,533 $12,20,533 $12,20,533        
Property   6.22 Extra Space Shawnee   BANA BANA $9,04,192 $9,04,192 $9,04,192        
Property   6.23 Extra Space Overland Park   BANA BANA $9,04,192 $9,04,192 $9,04,192        
Property   6.24 Extra Space Tucson   BANA BANA $7,83,886 $7,83,886 $7,83,886        
Loan 5, 11, 12 7.00 The Gateway 6.1% DBNY; BANA BANA $5,50,00,000 $5,50,00,000 $5,50,00,000 $2,63,157.89 Refinance Prime Property Fund II, L.P.; CM Golden Gate, Inc.; Oakhill Gateway Partners, L.P. Golden Gateway Center SPE, LLC
Loan 5, 6, 7, 9, 10 8.00 Northwest Hotel Portfolio 3.7% WFB WFB $3,29,93,322 $3,29,38,067 $2,47,74,930 $1,38,179.27 Acquisition Jason R. Kotter; Ryan N. Van Alfen Jason R. Kotter; Ryan N. Van Alfen
Property   8.01 Hilton Garden Inn Bend   WFB WFB $57,80,962 $57,71,281 $43,40,967        
Property   8.02 Hampton Inn & Suites Bend   WFB WFB $57,42,930 $57,33,312 $43,12,409        
Property   8.03 Hilton Garden Inn Salt Lake City Downtown   WFB WFB $55,52,767 $55,43,467 $41,69,614        
Property   8.04 Hampton Inn & Suites Coeur d'Alene   WFB WFB $55,14,734 $55,05,498 $41,41,054        
Property   8.05 Hampton Inn & Suites Boise Spectrum   WFB WFB $52,67,522 $52,58,700 $39,55,421        
Property   8.06 La Quinta Inns & Suites Coeur d'Alene   WFB WFB $26,62,286 $26,57,827 $19,99,130        
Property   8.07 La Quinta Inns & Suites Twin Falls   WFB WFB $24,72,122 $24,67,982 $18,56,335        
Loan   9.00 Centerville Marketplace 2.2% MSBNA MSMCH $1,97,90,000 $1,97,90,000 $1,62,13,537 $150.86 Acquisition James Purpura James Purpura
Loan 5, 6 10.00 North Bay Portfolio 2.1% BANA BANA $1,90,00,000 $1,90,00,000 $1,74,19,135 $105.43 Refinance Basin Street Properties Matthew T. White; William C. White
Property   10.01 Petaluma Business Center   BANA BANA $76,43,931 $76,43,931 $70,07,929        
Property   10.02 South Petaluma Business Center   BANA BANA $64,57,803 $64,57,803 $59,20,492        
Property   10.03 Lakeville Business Center   BANA BANA $48,98,266 $48,98,266 $44,90,713        
Loan   11.00 Pico Rivera Marketplace 2.1% BANA BANA $1,89,00,000 $1,89,00,000 $1,89,00,000 $211.91 Refinance K. Joseph Shabani; Shahrokh Shamtoubi; Torag Pourshamtobi K. Joseph Shabani; Shahrokh Shamtoubi; Torag Pourshamtobi
Loan 5, 9, 16 12.00 Apple Campus 3 1.9% WFB; GS; DBNY WFB $1,70,00,000 $1,70,00,000 $1,70,00,000 $385.20 Refinance Paul Guarantor LLC Paul Guarantor LLC
Loan 13 13.00 Rex Ridge Apartment Corporation 1.9% NCCB NCB $1,70,00,000 $1,70,00,000 $1,36,09,871 $45,698.92 Refinance N/A N/A
Loan 6, 7, 14 14.00 Hampton & Homewood Memphis 1.8% MSBNA MSMCH $1,63,00,000 $1,62,62,053 $1,32,68,048 $63,523.64 Refinance Suraj Demla Suraj Demla
Property   14.01 Homewood Suites Memphis Southwind   MSBNA MSMCH $85,90,000 $85,70,002 $69,92,180        
Property   14.02 Hampton Inn Memphis Southwind   MSBNA MSMCH $77,10,000 $76,92,051 $62,75,868        
Loan 13 15.00 444 East 86th Owners Corp. 1.7% NCCB NCB $1,57,00,000 $1,57,00,000 $1,38,34,147 $54,325.26 Refinance N/A N/A
Loan 13 16.00 17-85 215th Street Owners', Inc. (A/K/A 17-85 215th Street Owners' Inc.) 1.5% NCCB NCB $1,37,50,000 $1,37,50,000 $1,00,05,327 $48,415.49 Refinance N/A N/A
Loan   17.00 Value Store It - Pompano Beach 1.4% BANA BANA $1,25,00,000 $1,25,00,000 $1,25,00,000 $117.98 Refinance Value Store It Todd A. Ruderman
Loan   18.00 Hampton Inn & Suites - Woodinville 1.2% WFB WFB $1,10,00,000 $1,10,00,000 $90,43,231 $1,07,843.14 Refinance James E. O'Connell, III CAPRI Inc.
Loan   19.00 6th & Sable Retail 1.1% BANA BANA $1,00,00,000 $1,00,00,000 $82,87,468 $68.41 Refinance Mary H. Truong; David A. Nguyen Mary H. Truong; David A. Nguyen
Loan   20.00 Doubletree Kenosha 1.1% BANA BANA $1,00,00,000 $1,00,00,000 $82,55,637 $83,333.33 Refinance David A. Nankin; Leon Heller David A. Nankin; Leon Heller
Loan 14, 15 21.00 Valley Medical Center 1.1% MSBNA MSMCH $1,00,00,000 $1,00,00,000 $82,37,213 $225.35 Refinance Peggy L. Chapman Peggy L. Chapman
Loan 13, 14 22.00 Sherman Square 1.1% MSBNA MSMCH $96,50,000 $96,50,000 $83,38,274 $306.34 Refinance Mark Bolour Omid Bolour (a/k/a Mark Bolour)
Loan 14 23.00 Holiday Inn Express at the Stadiums 1.0% MSBNA MSMCH $92,40,000 $92,40,000 $76,16,128 $75,121.95 Acquisition Shree Hospitality Mihir Wankawala; Venkateshwaran Raja; Rajeev Kaul
Loan   24.00 Courtyard Marriott - El Paso 1.0% BANA BANA $87,00,000 $87,00,000 $77,22,439 $83,653.85 Refinance Kana Hotel Group Jagdish Patel; Dhirendra Patel
Loan   25.00 Safeway - Everett 0.9% WFB WFB $77,50,000 $77,50,000 $77,50,000 $167.62 Acquisition Dennis J. Wong; The Dennis and Shannon Wong Family Trust Dennis J. Wong; The Dennis and Shannon Wong Family Trust
Loan   26.00 Old Kings Commons 0.9% MSBNA MSMCH $76,75,000 $76,75,000 $63,13,832 $90.55 Acquisition Freddy Del Rosario; Gina Aregento Freddy Del Rosario; Gina Aregento
Loan 14 27.00 Holiday Inn Express Newport News 0.8% MSBNA MSMCH $70,00,000 $69,91,933 $58,10,332 $57,310.93 Refinance Shanya Hotels LLC Darshak Patel; Atul Patel; Manan Shah
Loan 13 28.00 Carlshire Tenants, Inc. 0.7% NCCB NCB $65,00,000 $65,00,000 $52,18,464 $59,633.03 Refinance N/A N/A
Loan 13 29.00 Hudson Courts Owners, Inc. 0.7% NCB NCB $65,00,000 $64,91,549 $52,80,883 $55,483.32 Refinance N/A N/A
Loan 13 30.00 229 East 79 Limited 0.7% NCCB NCB $61,00,000 $61,00,000 $61,00,000 $84,722.22 Refinance N/A N/A
Loan   31.00 Safeway Fraser 0.7% MSBNA MSMCH $60,42,000 $60,42,000 $60,42,000 $115.53 Acquisition Alexander Zirpolo Alex Zirpolo
Loan   32.00 SPS-Sacramento IV 0.6% WFB WFB $58,25,000 $58,25,000 $47,39,741 $85.07 Refinance Benjamin D. Eisler and Shirley E. Eisler, individually and as Co-Trustees of the Eisler Revocable Trust; Allen Orwitz and Lea Orwitz, individually and as Co-Trustees of the Allen Orwitz and Lea Orwitz Revocable Trusts Benjamin D. Eisler and Shirley E. Eisler, individually and as Co-Trustees of the Eisler Revocable Trust; Allen Orwitz and Lea Orwitz, individually and as Co-Trustees of the Allen Orwitz and Lea Orwitz Revocable Trusts
Loan 13 33.00 3755 Owners Ltd. 0.6% NCCB NCB $57,00,000 $56,92,161 $45,81,849 $62,551.22 Refinance N/A N/A
Loan   34.00 Safeway Duvall 0.6% MSBNA MSMCH $56,14,000 $56,14,000 $56,14,000 $125.27 Acquisition Alexander Zirpolo Alex Zirpolo
Loan 15 35.00 Walgreens Concord 0.6% MSBNA MSMCH $54,00,000 $54,00,000 $54,00,000 $471.78 Acquisition Rose L. Cole Rose L. Cole
Loan   36.00 Villa Marina 0.6% MSBNA MSMCH $51,00,000 $51,00,000 $51,00,000 $27,717.39 Refinance Michael Gortenburg; Scott I. Asner Michael Gortenburg; Scott I. Asner
Loan   37.00 Bell Park Plaza 0.6% WFB WFB $50,50,000 $50,39,827 $47,04,411 $150.53 Acquisition David Wallach; Triumph Real Estate Investment Fund 1 LP David Wallach; Triumph Real Estate Investment Fund 1 LP
Loan   38.00 The Center on Calloway 0.5% WFB WFB $48,00,000 $47,94,401 $39,76,015 $207.36 Refinance Henri Pardi; Ann Chiang Pardi; The Henry Pardi and Ann Chiang Pardi Trust dated March 5, 2001 Henri Pardi; Ann Chiang Pardi; The Henry Pardi and Ann Chiang Pardi Trust Dated March 5, 2001
Loan 14 39.00 Oaks on Henry 0.5% MSBNA MSMCH $45,00,000 $45,00,000 $41,28,533 $86,538.46 Refinance Frank Ibarra Frank Ibarra
Loan   40.00 Weller Building 0.5% MSBNA MSMCH $45,00,000 $44,91,676 $32,95,898 $101.13 Refinance Mar Family Susan L. Mar, Marilyn J. Mar, Donald L. Mar, Douglas J. Mar
Loan 13 41.00 Stonegate X Apartment Owners Corp. a/k/a Stonegate X Apartment Owner's Corp. 0.5% NCB NCB $43,50,000 $43,50,000 $34,92,356 $45,312.50 Refinance N/A N/A
Loan   42.00 The Summit Apartments 0.5% WFB WFB $42,75,000 $42,67,626 $31,87,099 $25,402.54 Refinance Matthew B. Lester Matthew B. Lester
Loan 14 43.00 Fedex Ground - Emporia 0.5% MSBNA MSMCH $42,05,000 $42,05,000 $42,05,000 $82.97 Acquisition Kefei Wang Qingguo Liu
Loan 15 44.00 Walgreens Bloomington 0.5% MSBNA MSMCH $41,40,000 $41,40,000 $41,40,000 $279.35 Acquisition Jennifer Knierieme Jennifer Knierieme
Loan 13 45.00 Fairfield Greens Owners, Inc. 0.4% NCCB NCB $39,50,000 $39,46,854 $35,14,313 $65,780.89 Refinance N/A N/A
Loan   46.00 AFGlobal 0.4% MSBNA MSMCH $37,05,000 $37,05,000 $32,82,750 $64.37 Acquisition Kefei Wang Wei Liu
Loan   47.00 196 & 204 Grove Avenue 0.4% WFB WFB $33,75,000 $33,75,000 $28,02,446 $143.46 Acquisition Jeffery C. Schneider Jeffery C. Schneider
Loan 13 48.00 Greystone in Westchester Cooperative #1 Inc. 0.3% NCCB NCB $31,00,000 $31,00,000 $24,80,043 $27,678.57 Refinance N/A N/A
Loan 13 49.00 6200 Riverdale Avenue Corp. 0.3% NCCB NCB $30,00,000 $30,00,000 $24,05,984 $50,000.00 Refinance N/A N/A
Loan   50.00 Mariner's Cove MHP 0.3% BANA BANA $29,00,000 $28,96,589 $23,98,728 $31,146.12 Refinance James Bellinson James Bellinson
Loan 13 51.00 180 South Middle Neck Road Corp. 0.3% NCCB NCB $28,00,000 $27,96,108 $22,46,009 $54,825.64 Refinance N/A N/A
Loan 13 52.00 3215 Arlington Avenue Owners Corp. 0.3% NCCB NCB $25,00,000 $24,96,512 $20,03,956 $36,713.41 Refinance N/A N/A
Loan   53.00 111 Veterans 0.3% BANA BANA $23,00,000 $23,00,000 $23,00,000 $14.92 Recapitalization The Feil Organization Jeffrey Feil
Loan 13 54.00 Top of the Lofts, Inc. 0.3% NCCB NCB $23,00,000 $23,00,000 $23,00,000 $1,43,750.00 Refinance N/A N/A
Loan 13 55.00 208-216 East 82nd St. Owners Corp. 0.3% NCCB NCB $23,00,000 $23,00,000 $18,52,993 $33,333.33 Refinance N/A N/A
Loan 13 56.00 Braddock Avenue Owners, Inc. 0.3% NCCB NCB $23,00,000 $22,98,209 $20,51,605 $48,898.07 Refinance N/A N/A
Loan   57.00 Las Casitas MHC 0.2% BANA BANA $19,70,000 $19,70,000 $19,70,000 $28,142.86 Refinance Kim Eggleston Kim Eggleston
Loan 13 58.00 Hillpark Plaza Inc. 0.2% NCCB NCB $17,20,000 $17,17,617 $13,80,659 $40,895.65 Refinance N/A N/A
Loan 13 59.00 Syldor Apartment Corp. 0.2% NCCB NCB $17,00,000 $17,00,000 $17,00,000 $40,476.19 Refinance N/A N/A
Loan 13 60.00 250 Cabrini Boulevard, Inc. 0.2% NCCB NCB $16,00,000 $15,97,772 $12,82,982 $21,887.28 Refinance N/A N/A
Loan 13 61.00 49 West 12 Tenants Corp. 0.2% NCB NCB $15,70,000 $15,70,000 $15,70,000 $23,088.24 Refinance N/A N/A
Loan 13 62.00 57-65 West 93 Corp. 0.2% NCCB NCB $15,00,000 $15,00,000 $12,02,568 $41,666.67 Refinance N/A N/A
Loan 13 63.00 Hamilton Cooperative Apartments, Inc. 0.1% NCCB NCB $12,00,000 $12,00,000 $9,75,438 $7,500.00 Refinance N/A N/A
                           

 

 C: 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name   No. of
Properties
General Property Type Detailed Property Type Title Type Ground Lease
Initial Lease
Expiration Date
Address City County State Zip Code
Loan 5 1.00 CoolSprings Galleria   1 Retail Super Regional Mall Fee N/A 1800, 1910, 1914 and 1916 Galleria Boulevard Franklin Williamson TN 37067
Loan 5, 9, 16 2.00 One Dulles Tower   1 Office Suburban Fee N/A 13200 Woodland Park Road Herndon Fairfax VA 20171
Loan 5, 8 3.00 Fair Oaks Mall   1 Retail Super Regional Mall Fee N/A 11750 Fair Oaks Mall Fairfax Fairfax VA 22033
Loan 5, 11 4.00 Rittenhouse Hill   1 Multifamily High Rise Fee N/A 633 West Rittenhouse Street Philadelphia Philadelphia PA 19144
Loan 5, 9 5.00 181 Fremont Street   1 Office CBD Fee N/A 181 Fremont Street San Francisco San Francisco CA 94105
Loan 5, 6, 7, 9 6.00 Extra Space - TIAA Self Storage Portfolio   24                  
Property   6.01 Extra Space Washington     Self Storage Self Storage Fee N/A 1420 U Street Northwest Washington District Of Columbia DC 20009
Property   6.02 Extra Space San Jose     Self Storage Self Storage Fee N/A 895 Thornton Way San Jose Santa Clara CA 95128
Property   6.03 Extra Space San Diego     Self Storage Self Storage Fee N/A 8038 Arjons Drive San Diego San Diego CA 92126
Property   6.04 Extra Space Panorama City     Self Storage Self Storage Fee N/A 8540 Cedros Avenue Panorama City Los Angeles CA 91402
Property   6.05 Extra Space Norwalk     Self Storage Self Storage Fee N/A 10950 Firestone Boulevard Norwalk Los Angeles CA 90650
Property   6.06 Extra Space Miami East     Self Storage Self Storage Fee N/A 13800 Southwest 84th Street Miami Miami-Dade FL 33183
Property   6.07 Extra Space Miami West     Self Storage Self Storage Fee N/A 20625 Northeast 16th Avenue Miami Miami-Dade FL 33179
Property   6.08 Extra Space Palo Alto     Self Storage Self Storage Fee N/A 999 East Bayshore Road East Palo Alto San Mateo CA 94303
Property   6.09 Extra Space Covina     Self Storage Self Storage Fee N/A 318 North Vincent Avenue Covina Los Angeles CA 91722
Property   6.10 Extra Space Gaithersburg     Self Storage Self Storage Fee N/A 18920 Earhart Court Gaithersburg Montgomery MD 20879
Property   6.11 Extra Space Philadelphia     Self Storage Self Storage Fee N/A 1553 Grant Avenue Philadelphia Philadelphia PA 19115
Property   6.12 Extra Space Westminster     Self Storage Self Storage Fee N/A 6942 Garden Grove Boulevard Westminster Orange CA 92683
Property   6.13 Extra Space Newark     Self Storage Self Storage Fee N/A 121 Ruthar Drive Newark New Castle DE 19711
Property   6.14 Extra Space Essex     Self Storage Self Storage Fee N/A 6100 Rossville Boulevard Essex Baltimore MD 21221
Property   6.15 Extra Space New Bedford     Self Storage Self Storage Fee N/A 3131 Acushnet Avenue New Bedford Bristol MA 02745
Property   6.16 Extra Space Birmingham     Self Storage Self Storage Fee N/A 2135 Columbiana Road Birmingham Jefferson AL 35216
Property   6.17 Extra Space Haverhill     Self Storage Self Storage Fee N/A 50 Ferry Road Haverhill Essex MA 01835
Property   6.18 Extra Space Shrewsbury     Self Storage Self Storage Fee N/A 53 Clinton Street Shrewsbury Worcester MA 01545
Property   6.19 Extra Space Dallas     Self Storage Self Storage Fee N/A 1931 Fort Worth Avenue Dallas Dallas TX 75208
Property   6.20 Extra Space Enfield     Self Storage Self Storage Fee N/A 163 South Road Enfield Hartford CT 06082
Property   6.21 Extra Space San Diego Miramar     Self Storage Self Storage Fee N/A 8192 Miramar Road San Diego San Diego CA 92126
Property   6.22 Extra Space Shawnee     Self Storage Self Storage Fee N/A 12977 West 63rd Street Shawnee Johnson KS 66216
Property   6.23 Extra Space Overland Park     Self Storage Self Storage Fee N/A 7880 Mastin Drive Overland Park Johnson KS 66204
Property   6.24 Extra Space Tucson     Self Storage Self Storage Fee N/A 8100 East 22nd Street Tucson Pima AZ 85710
Loan 5, 11, 12 7.00 The Gateway   1 Multifamily High Rise Fee N/A 550/560 Battery Street, 440 Davis Court/100 Washington Street, 155 Jackson Street, 405 Davis Court, 200 Washington Street, 99 Jackson Street, 1-9 Boston Ship Plaza, 10-13 & 25-38 Hinckley Walk, 14-24 Whaleship Plaza and 39-58 Ironship Plaza San Francisco San Francisco CA 94111
Loan 5, 6, 7, 9, 10 8.00 Northwest Hotel Portfolio   7                  
Property   8.01 Hilton Garden Inn Bend     Hospitality Limited Service Fee N/A 425 Southwest Bluff Drive Bend Deschutes OR 97702
Property   8.02 Hampton Inn & Suites Bend     Hospitality Limited Service Fee N/A 730 Southwest Columbia Street Bend Deschutes OR 97702
Property   8.03 Hilton Garden Inn Salt Lake City Downtown     Hospitality Limited Service Fee N/A 250 West 600 South Salt Lake City Salt Lake UT 84101
Property   8.04 Hampton Inn & Suites Coeur d'Alene     Hospitality Limited Service Fee N/A 1500 West Riverstone Drive Coeur D'Alene Kootenai ID 83814
Property   8.05 Hampton Inn & Suites Boise Spectrum     Hospitality Limited Service Fee N/A 7499 West Overland Road Boise Ada ID 83709
Property   8.06 La Quinta Inns & Suites Coeur d'Alene     Hospitality Limited Service Fee N/A 333 West Ironwood Avenue Coeur D'Alene Kootenai ID 83814
Property   8.07 La Quinta Inns & Suites Twin Falls     Hospitality Limited Service Fee N/A 539 Pole Line Road Twin Falls Twin Falls ID 83301
Loan   9.00 Centerville Marketplace   1 Office Suburban Fee N/A 500 & 520 North Marketplace Drive Centerville Davis UT 84014
Loan 5, 6 10.00 North Bay Portfolio   3                  
Property   10.01 Petaluma Business Center     Industrial Flex Fee N/A 1031, 1035, 1039, 1125-1137 North McDowell Boulevard Petaluma Sonoma CA 94954
Property   10.02 South Petaluma Business Center     Office Suburban Fee N/A 1800 and 2000 South McDowell Boulevard Petaluma Sonoma CA 94954
Property   10.03 Lakeville Business Center     Industrial Flex Fee N/A 1600-1622, 1670, 1690-1740, & 1758-1774 Corporate Circle Petaluma Sonoma CA 94954
Loan   11.00 Pico Rivera Marketplace   1 Retail Anchored Fee N/A 8913, 8921, 8937, 8941 and 8961 Washington Boulevard Pico Rivera Los Angeles CA 90660
Loan 5, 9, 16 12.00 Apple Campus 3   1 Office Suburban Fee N/A 222 North Wolfe Road Sunnyvale Santa Clara CA 94085
Loan 13 13.00 Rex Ridge Apartment Corporation   1 Multifamily Cooperative Fee N/A 23 Fieldstone Drive Hartsdale Westchester NY 10530
Loan 6, 7, 14 14.00 Hampton & Homewood Memphis   2                  
Property   14.01 Homewood Suites Memphis Southwind     Hospitality Extended Stay Fee N/A 3583 Hacks Cross Road Memphis Shelby TN 38125
Property   14.02 Hampton Inn Memphis Southwind     Hospitality Limited service Fee N/A 3579 Hacks Cross Road Memphis Shelby TN 38125
Loan 13 15.00 444 East 86th Owners Corp.   1 Multifamily Cooperative Fee N/A 444 East 86th Street New York New York NY 10028
Loan 13 16.00 17-85 215th Street Owners', Inc. (A/K/A 17-85 215th Street Owners' Inc.)   1 Multifamily Cooperative Fee N/A 17-85 215th Street Bayside Queens NY 11360
Loan   17.00 Value Store It - Pompano Beach   1 Self Storage Self Storage Fee N/A 500 South Andrews Avenue Pompano Beach Broward FL 33069
Loan   18.00 Hampton Inn & Suites - Woodinville   1 Hospitality Limited Service Fee N/A 19211 and 19255 Woodinville Snohomish Road NE Woodinville King WA 98072
Loan   19.00 6th & Sable Retail   1 Retail Anchored Fee N/A 401, 411 and 501 Sable Boulevard Aurora Arapahoe CO 80011
Loan   20.00 Doubletree Kenosha   1 Hospitality Full Service Fee N/A 11800 108th Street Pleasant Prairie Kenosha WI 53158
Loan 14, 15 21.00 Valley Medical Center   1 Office Medical Fee N/A 205 Hirst Road Purcellville Loudoun VA 20132
Loan 13, 14 22.00 Sherman Square   1 Retail Unanchored Fee N/A 7203-7219 North Van Nuys Boulevard / 14503-14523 Sherman Way Van Nuys Los Angeles CA 91405
Loan 14 23.00 Holiday Inn Express at the Stadiums   1 Hospitality Limited Service Fee N/A 1701 Russell Street Baltimore Baltimore City MD 21230
Loan   24.00 Courtyard Marriott - El Paso   1 Hospitality Select Service Fee N/A 12065 Gateway West Boulevard El Paso El Paso TX 79936
Loan   25.00 Safeway - Everett   1 Retail Single Tenant Fee N/A 4128 Rucker Avenue Everett Snohomish WA 98203
Loan   26.00 Old Kings Commons   1 Retail Anchored Fee N/A 7 and 9 Old Kings Road North Palm Coast Flagler FL 32137
Loan 14 27.00 Holiday Inn Express Newport News   1 Hospitality Limited Service Fee N/A 941 J. Clyde Morris Boulevard Newport News Newport News city VA 23601
Loan 13 28.00 Carlshire Tenants, Inc.   1 Multifamily Cooperative Fee N/A 1-3 Washington Square Larchmont Westchester NY 10538
Loan 13 29.00 Hudson Courts Owners, Inc.   1 Multifamily Cooperative Fee N/A 679-709 Warburton Avenue Yonkers Westchester NY 10701
Loan 13 30.00 229 East 79 Limited   1 Multifamily Cooperative Fee N/A 229 East 79th Street New York New York NY 10075
Loan   31.00 Safeway Fraser   1 Retail Single Tenant Fee N/A 40 County Road 804 Fraser Grand CO 80442
Loan   32.00 SPS-Sacramento IV   1 Self Storage Self Storage Fee N/A 7301 Franklin Boulevard Sacramento Sacramento CA 95823
Loan 13 33.00 3755 Owners Ltd.   1 Multifamily Cooperative Fee N/A 3755 Henry Hudson Parkway Bronx New York NY 10463
Loan   34.00 Safeway Duvall   1 Retail Single Tenant Fee N/A 14020 Main Street Northeast Duvall King WA 98019
Loan 15 35.00 Walgreens Concord   1 Retail Single Tenant Fee N/A 142 Loudon Road Concord Merrimack NH 03301
Loan   36.00 Villa Marina   1 Multifamily Garden Fee N/A 300 & 320 Ferry Road, 300 Harborside Drive Galveston Galveston TX 77550
Loan   37.00 Bell Park Plaza   1 Retail Shadow Anchored Fee N/A 17037 North 43rd Avenue; 4232 and 4236 West Bell Road Phoenix Maricopa AZ 85308
Loan   38.00 The Center on Calloway   1 Retail Unanchored Fee N/A 1098-1120 Calloway Drive Bakersfield Kern CA 93312
Loan 14 39.00 Oaks on Henry   1 Multifamily Garden Fee N/A 301 West Henry Street Punta Gorda Charlotte FL 33950
Loan   40.00 Weller Building   1 Office Suburban Fee N/A 1225 S Weller Street Seattle King WA 98144
Loan 13 41.00 Stonegate X Apartment Owners Corp. a/k/a Stonegate X Apartment Owner's Corp.   1 Multifamily Cooperative Fee N/A 30-220 Parkside Drive Suffern Rockland NY 10901
Loan   42.00 The Summit Apartments   1 Multifamily Garden Fee N/A 2800-2814 De Mel Avenue Louisville Jefferson KY 40214
Loan 14 43.00 Fedex Ground - Emporia   1 Industrial Warehouse Fee N/A 180 Daniel A. Belmonte Dr Emporia Greensville VA 23847
Loan 15 44.00 Walgreens Bloomington   1 Retail Single Tenant Fee N/A 909 South Main Street Bloomington McLean IL 61701
Loan 13 45.00 Fairfield Greens Owners, Inc.   1 Multifamily Cooperative Fee N/A 742, 744 746 & 748 Deer Park Avenue and 33, 55 & 41-49 Mildred Place North Babylon Suffolk NY 11703
Loan   46.00 AFGlobal   1 Industrial Flex Fee N/A 13302 and 13312 East Hardy Road Houston Harris TX 77039
Loan   47.00 196 & 204 Grove Avenue   1 Office Medical Fee N/A 196 & 204 Grove Avenue Township of West Deptford Gloucester NJ 08086
Loan 13 48.00 Greystone in Westchester Cooperative #1 Inc.   1 Multifamily Cooperative Leasehold 31-12-2052 830 North Broadway a/k/a 12 Dehaven Drive Yonkers Westchester NY 10703
Loan 13 49.00 6200 Riverdale Avenue Corp.   1 Multifamily Cooperative Fee N/A 6200 Riverdale Avenue Bronx Bronx NY 10471
Loan   50.00 Mariner's Cove MHP   1 Manufactured Housing Manufactured Housing Fee N/A 5796 Ulmerton Road Clearwater Pinellas FL 33760
Loan 13 51.00 180 South Middle Neck Road Corp.   1 Multifamily Cooperative Fee N/A 180 South Middle Neck Road Great Neck Nassau NY 11021
Loan 13 52.00 3215 Arlington Avenue Owners Corp.   1 Multifamily Cooperative Fee N/A 3215 Arlington Avenue Bronx Bronx NY 10463
Loan   53.00 111 Veterans   1 Leased Fee Leased Fee Fee N/A 111 Veterans Memorial Boulevard Metairie Jefferson LA 70005
Loan 13 54.00 Top of the Lofts, Inc.   1 Multifamily Cooperative Fee N/A 129-131 West 22nd Street New York New York NY 10011
Loan 13 55.00 208-216 East 82nd St. Owners Corp.   1 Multifamily Cooperative Fee N/A 208-216 East 82nd Street New York New York NY 10028
Loan 13 56.00 Braddock Avenue Owners, Inc.   1 Multifamily Cooperative Fee N/A 222-89 Braddock Avenue Bellrose Queens NY 11428
Loan   57.00 Las Casitas MHC   1 Manufactured Housing Manufactured Housing Fee N/A 33848 Avenue G Yucaipa San Bernardino CA 92399
Loan 13 58.00 Hillpark Plaza Inc.   1 Multifamily Cooperative Fee N/A 15 Hillpark Avenue Great Neck Nassau NY 11021
Loan 13 59.00 Syldor Apartment Corp.   1 Multifamily Cooperative Fee N/A 108-05 Astoria Boulevard East Elmhurst Queens NY 11369
Loan 13 60.00 250 Cabrini Boulevard, Inc.   1 Multifamily Cooperative Fee N/A 250 Cabrini Boulevard New York New York NY 10033
Loan 13 61.00 49 West 12 Tenants Corp.   1 Multifamily Cooperative Fee N/A 49 West 12th Street New York New York NY 10011
Loan 13 62.00 57-65 West 93 Corp.   1 Multifamily Cooperative Fee N/A 57 West 93rd Street New York New York NY 10025
Loan 13 63.00 Hamilton Cooperative Apartments, Inc.   1 Multifamily Cooperative Leasehold 01-04-2051 221 McDonald Avenue Brooklyn Kings NY 11218
                             

 

 C: 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name Year Built Year Renovated Size Units of Measure Occupancy Rate(2) Occupancy Rate
As-of Date
Appraised
Value
Appraised Value
As-of Date
  Mortgage
Rate
Administrative
Fee Rate(3)
Master Servicing
Fee Rate
Primary Servicing
Fee Rate
Pari Passu
Loan Primary Servicing
Fee Rate
Trustee
Fee Rate
Trust Advisor
Fee Rate
Asset Representations Reviewer Fee Rate CREFC
Fee Rate
Interest
Accrual  
Basis
Seasoning
(mos.)
ARD
(Yes/No)
Original Term
to Maturity (mos.)
Remaining Term
to Maturity (mos.)
Original
Interest-Only
Period (mos.)
Remaining
Interest-Only
Period (mos.)
Original
Amortization
Term (mos.)
Remaining
Amortization
Term (mos.)
Note Date
Loan 5 1.00 CoolSprings Galleria 1991 2017 6,40,176 SF 96.2% 24-04-2018 $32,20,00,000 23-03-2018   4.8390% 0.01732% 0.00250% 0.00250% 0.00000% 0.00805% 0.00344% 0.00033% 0.00050% 30/360 0 No 120 120 0 0 360 360 30-04-2018
Loan 5, 9, 16 2.00 One Dulles Tower 2002 2018 4,03,622 SF 100.0% 01-05-2018 $21,25,00,000 18-01-2018   3.9860% 0.02233% 0.00250% 0.00750% 0.00000% 0.00805% 0.00345% 0.00033% 0.00050% Actual/360 2 Yes 120 118 120 118 0 0 28-02-2018
Loan 5, 8 3.00 Fair Oaks Mall 1980 2014 7,79,949 SF 91.6% 01-02-2018 $54,56,00,000 03-02-2018   4.2580% 0.01746% 0.00250% 0.00250% 0.00000% 0.00805% 0.00358% 0.00033% 0.00050% Actual/360 0 No 60 60 0 0 360 360 27-04-2018
Loan 5, 11 4.00 Rittenhouse Hill 1952 2013 625 Units 94.1% 12-04-2018 $17,76,75,000 04-12-2017   4.7128% 0.01779% 0.00250% 0.00250% 0.00000% 0.00805% 0.00391% 0.00033% 0.00050% Actual/360 0 No 120 120 120 120 0 0 26-04-2018
Loan 5, 9 5.00 181 Fremont Street 2018 N/A 4,36,332 SF 100.0% 01-05-2018 $63,20,00,000 01-03-2021   3.7086% 0.01621% 0.00250% 0.00000% 0.00250% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 Yes 120 119 120 119 0 0 29-03-2018
Loan 5, 6, 7, 9 6.00 Extra Space - TIAA Self Storage Portfolio     16,14,702 SF 92.2%   $39,41,60,000     4.5325% 0.01621% 0.00250% 0.00000% 0.00250% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 2 No 120 118 120 118 0 0 02-02-2018
Property   6.01 Extra Space Washington 1910 N/A 1,04,382 SF 92.1% 31-12-2017 $4,74,90,000 30-11-2017                                        
Property   6.02 Extra Space San Jose 1985; 2016 N/A 66,854 SF 89.9% 31-12-2017 $2,47,50,000 27-11-2017                                        
Property   6.03 Extra Space San Diego 1986 N/A 1,19,335 SF 88.1% 31-12-2017 $2,17,60,000 01-12-2017                                        
Property   6.04 Extra Space Panorama City 1987 N/A 77,395 SF 92.7% 31-12-2017 $2,15,50,000 30-11-2017                                        
Property   6.05 Extra Space Norwalk 1977 N/A 79,529 SF 92.8% 31-12-2017 $2,21,50,000 30-11-2017                                        
Property   6.06 Extra Space Miami East 1987 2009 80,390 SF 91.8% 31-12-2017 $1,96,00,000 28-11-2017                                        
Property   6.07 Extra Space Miami West 1987 2009 75,564 SF 95.7% 31-12-2017 $1,90,00,000 28-11-2017                                        
Property   6.08 Extra Space Palo Alto 1989 N/A 45,836 SF 92.1% 31-12-2017 $1,82,30,000 27-11-2017                                        
Property   6.09 Extra Space Covina 1973 N/A 74,537 SF 91.9% 31-12-2017 $1,74,50,000 30-11-2017                                        
Property   6.10 Extra Space Gaithersburg 1988 N/A 74,341 SF 91.5% 31-12-2017 $1,43,50,000 01-12-2017                                        
Property   6.11 Extra Space Philadelphia 1970; 1988 N/A 68,425 SF 93.9% 31-12-2017 $1,38,60,000 27-11-2017                                        
Property   6.12 Extra Space Westminster 1988 N/A 65,997 SF 94.7% 31-12-2017 $1,56,80,000 29-11-2017                                        
Property   6.13 Extra Space Newark 1988 N/A 64,300 SF 91.1% 31-12-2017 $1,25,90,000 27-11-2017                                        
Property   6.14 Extra Space Essex 1991 N/A 60,425 SF 93.5% 31-12-2017 $1,13,40,000 30-11-2017                                        
Property   6.15 Extra Space New Bedford 1989; 2003 N/A 65,350 SF 93.6% 31-12-2017 $1,03,00,000 28-11-2017                                        
Property   6.16 Extra Space Birmingham 1988 N/A 73,366 SF 94.8% 31-12-2017 $92,50,000 27-11-2017                                        
Property   6.17 Extra Space Haverhill 1989 N/A 53,490 SF 86.6% 31-12-2017 $1,16,80,000 29-11-2017                                        
Property   6.18 Extra Space Shrewsbury 1982 N/A 65,300 SF 92.1% 31-12-2017 $90,20,000 28-11-2017                                        
Property   6.19 Extra Space Dallas 1973 N/A 47,472 SF 90.0% 31-12-2017 $76,50,000 28-11-2017                                        
Property   6.20 Extra Space Enfield 1982 N/A 65,650 SF 93.0% 31-12-2017 $76,80,000 25-11-2017                                        
Property   6.21 Extra Space San Diego Miramar 1986 N/A 36,384 SF 92.3% 31-12-2017 $70,50,000 01-12-2017                                        
Property   6.22 Extra Space Shawnee 1987 N/A 56,240 SF 95.1% 31-12-2017 $56,70,000 01-12-2017                                        
Property   6.23 Extra Space Overland Park 1990 N/A 46,890 SF 94.3% 31-12-2017 $56,20,000 04-12-2017                                        
Property   6.24 Extra Space Tucson 1984 N/A 47,250 SF 91.3% 31-12-2017 $42,70,000 28-11-2017                                        
Loan 5, 11, 12 7.00 The Gateway 1965-1967 2010-2018 1,254 Units 96.7% 25-01-2018 $86,88,00,000 01-02-2018   3.721818% 0.01496% 0.00250% 0.00000% 0.00125% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 120 119 0 0 16-03-2018
Loan 5, 6, 7, 9, 10 8.00 Northwest Hotel Portfolio     818 Rooms 79.4%   $17,35,00,000     5.0180% 0.01621% 0.00250% 0.00000% 0.00250% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 0 0 300 299 22-03-2018
Property   8.01 Hilton Garden Inn Bend 2004 2012 96 Rooms 85.4% 31-12-2017 $3,04,00,000 01-10-2018                                        
Property   8.02 Hampton Inn & Suites Bend 2014 N/A 114 Rooms 80.0% 31-12-2017 $3,02,00,000 01-10-2017                                        
Property   8.03 Hilton Garden Inn Salt Lake City Downtown 2006 N/A 132 Rooms 81.9% 31-12-2017 $2,92,00,000 01-10-2018                                        
Property   8.04 Hampton Inn & Suites Coeur d'Alene 2007 N/A 124 Rooms 80.2% 31-12-2017 $2,90,00,000 01-10-2018                                        
Property   8.05 Hampton Inn & Suites Boise Spectrum 1998 2011 133 Rooms 80.7% 31-12-2017 $2,77,00,000 01-10-2018                                        
Property   8.06 La Quinta Inns & Suites Coeur d'Alene 1997 2014 118 Rooms 67.3% 31-12-2017 $1,40,00,000 01-10-2017                                        
Property   8.07 La Quinta Inns & Suites Twin Falls 2008 N/A 101 Rooms 77.0% 31-12-2017 $1,30,00,000 01-10-2018                                        
Loan   9.00 Centerville Marketplace 2000; 2014 N/A 1,31,184 SF 98.9% 15-03-2018 $2,71,00,000 14-02-2018   4.8150% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 0 0 360 360 06-04-2018
Loan 5, 6 10.00 North Bay Portfolio     5,12,165 SF 92.2%   $8,65,00,000     4.5040% 0.02621% 0.00250% 0.01000% 0.00250% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 60 59 360 360 08-03-2018
Property   10.01 Petaluma Business Center 1990; 2000 2004 2,13,210 SF 90.3% 15-02-2018 $3,48,00,000 30-01-2018                                        
Property   10.02 South Petaluma Business Center 2007 N/A 1,49,634 SF 100.0% 15-02-2018 $2,94,00,000 30-01-2018                                        
Property   10.03 Lakeville Business Center 1997; 2001 N/A 1,49,321 SF 86.9% 15-02-2018 $2,23,00,000 31-01-2018                                        
Loan   11.00 Pico Rivera Marketplace 2001; 2007 N/A 89,189 SF 84.3% 01-01-2018 $3,62,00,000 29-01-2018   4.6550% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 120 120 0 0 26-04-2018
Loan 5, 9, 16 12.00 Apple Campus 3 2017 N/A 8,82,657 SF 100.0% 01-05-2018 $77,36,00,000 01-06-2019   3.364978% 0.01621% 0.00250% 0.00000% 0.00250% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 4 Yes 120 116 120 116 0 0 14-12-2017
Loan 13 13.00 Rex Ridge Apartment Corporation 1955 1998 372 Units 98.0% 27-03-2018 $8,09,00,000 3/27/2018   4.1400% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 0 0 360 360 24-04-2018
Loan 6, 7, 14 14.00 Hampton & Homewood Memphis     256 Rooms 66.4%   $2,62,00,000     5.5800% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 2 No 120 118 0 0 336 334 22-02-2018
Property   14.01 Homewood Suites Memphis Southwind 2002 2014; 2015 123 Rooms 71.2% 31-01-2018 $1,38,00,000 25-10-2017                                        
Property   14.02 Hampton Inn Memphis Southwind 1999 2013-2015 133 Rooms 62.0% 31-01-2018 $1,24,00,000 25-10-2017                                        
Loan 13 15.00 444 East 86th Owners Corp. 1973 1998 289 Units 97.0% 15-01-2018 $34,10,00,000 1/15/2018   3.9100% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 0 0 480 480 02-04-2018
Loan 13 16.00 17-85 215th Street Owners', Inc. (A/K/A 17-85 215th Street Owners' Inc.) 1969 2008 284 Units 98.0% 05-04-2018 $13,32,00,000 4/5/2018   4.1700% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 0 0 300 300 27-04-2018
Loan   17.00 Value Store It - Pompano Beach 2001; 2016 N/A 1,05,952 SF 90.9% 23-03-2018 $2,05,90,000 02-03-2018   4.6950% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 120 119 0 0 29-03-2018
Loan   18.00 Hampton Inn & Suites - Woodinville 2016 N/A 102 Rooms 62.3% 31-03-2018 $1,79,00,000 13-02-2018   4.9200% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 0 0 360 360 16-04-2018
Loan   19.00 6th & Sable Retail 1987 N/A 1,46,167 SF 96.6% 27-02-2018 $2,15,00,000 15-02-2018   5.1690% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 0 0 360 360 09-04-2018
Loan   20.00 Doubletree Kenosha 1998 2017 120 Rooms 72.8% 31-03-2018 $1,52,00,000 06-03-2018   5.0490% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 0 0 360 360 05-04-2018
Loan 14, 15 21.00 Valley Medical Center 2007 N/A 44,375 SF 94.1% 01-03-2018 $1,47,50,000 14-02-2018   4.9800% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 0 0 360 360 30-04-2018
Loan 13, 14 22.00 Sherman Square 1983 2013 31,501 SF 81.3% 05-03-2018 $1,62,00,000 12-02-2018   4.8700% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 24 23 360 360 23-03-2018
Loan 14 23.00 Holiday Inn Express at the Stadiums 1960 2015 123 Rooms 74.0% 28-02-2018 $1,32,00,000 01-04-2018   5.0000% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 0 0 360 360 01-05-2018
Loan   24.00 Courtyard Marriott - El Paso 2017 N/A 104 Rooms 63.3% 28-02-2018 $1,55,00,000 01-02-2018   5.0420% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 36 35 360 360 22-03-2018
Loan   25.00 Safeway - Everett 2002 N/A 46,235 SF 100.0% 01-05-2018 $1,33,30,000 12-03-2018   4.3600% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 120 119 0 0 28-03-2018
Loan   26.00 Old Kings Commons 1988; 1992 N/A 84,759 SF 100.0% 31-01-2018 $1,08,00,000 02-01-2018   4.9400% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 0 0 360 360 06-04-2018
Loan 14 27.00 Holiday Inn Express Newport News 2003 2016 122 Rooms 67.0% 31-01-2018 $1,12,00,000 22-02-2018   5.2250% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 0 0 360 359 29-03-2018
Loan 13 28.00 Carlshire Tenants, Inc. 1954 2003 109 Units 98.0% 15-03-2018 $4,88,00,000 3/15/2018   4.2200% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 0 0 360 360 24-04-2018
Loan 13 29.00 Hudson Courts Owners, Inc. 1965 1993 117 Units 98.0% 16-01-2018 $1,81,00,000 1/16/2018   4.5700% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 0 0 360 359 29-03-2018
Loan 13 30.00 229 East 79 Limited 1926 2003 72 Units 98.0% 08-02-2018 $10,97,00,000 2/8/2018   4.2500% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 120 119 0 0 28-03-2018
Loan   31.00 Safeway Fraser 1998 N/A 52,300 SF 100.0% 01-05-2018 $1,04,60,000 18-02-2018   4.8850% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 120 120 0 0 06-04-2018
Loan   32.00 SPS-Sacramento IV 1985 2006 68,475 SF 98.7% 08-03-2018 $1,01,30,000 22-03-2018   4.6100% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 0 0 360 360 24-04-2018
Loan 13 33.00 3755 Owners Ltd. 1961 1998 91 Units 97.0% 01-03-2018 $4,51,60,000 3/1/2018   4.2600% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 0 0 360 359 27-03-2018
Loan   34.00 Safeway Duvall 2001 2010 44,816 SF 100.0% 01-05-2018 $94,00,000 26-02-2018   4.8877% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 120 120 0 0 13-04-2018
Loan 15 35.00 Walgreens Concord 2008 N/A 11,446 SF 100.0% 01-05-2018 $95,50,000 14-03-2018   4.8800% 0.07371% 0.00250% 0.06000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 120 120 0 0 26-04-2018
Loan   36.00 Villa Marina 1971 2009 184 Units 91.3% 28-02-2018 $94,90,000 28-02-2018   4.6700% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 120 120 0 0 27-04-2018
Loan   37.00 Bell Park Plaza 1986 2002 33,480 SF 92.9% 05-01-2018 $72,30,000 21-12-2017   5.5600% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 2 No 60 58 0 0 360 358 28-02-2018
Loan   38.00 The Center on Calloway 2007 N/A 23,121 SF 100.0% 06-03-2018 $66,00,000 16-01-2018   5.1600% 0.06621% 0.00250% 0.05250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 0 0 360 359 13-03-2018
Loan 14 39.00 Oaks on Henry 2016 N/A 52 Units 94.2% 11-04-2018 $75,00,000 28-03-2018   4.5400% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 60 60 360 360 27-04-2018
Loan   40.00 Weller Building 2001 N/A 44,417 SF 97.7% 01-03-2018 $1,08,50,000 15-02-2018   4.3450% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 0 0 300 299 29-03-2018
Loan 13 41.00 Stonegate X Apartment Owners Corp. a/k/a Stonegate X Apartment Owner's Corp. 1966 2005 96 Units 98.0% 19-03-2018 $1,27,10,000 19-03-2018   4.2200% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 0 0 360 360 17-04-2018
Loan   42.00 The Summit Apartments 1973 2012 168 Units 91.7% 08-03-2018 $70,00,000 16-02-2018   4.8200% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 0 0 300 299 15-03-2018
Loan 14 43.00 Fedex Ground - Emporia 2008 2015 50,678 SF 100.0% 01-05-2018 $85,00,000 01-03-2018   4.5150% 0.08371% 0.00250% 0.07000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 120 120 0 0 13-04-2018
Loan 15 44.00 Walgreens Bloomington 2008 N/A 14,820 SF 100.0% 01-05-2018 $68,00,000 22-02-2018   4.9300% 0.07621% 0.00250% 0.06250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 120 120 0 0 30-04-2018
Loan 13 45.00 Fairfield Greens Owners, Inc. 1961-1962 1998 60 Units 98.0% 20-02-2018 $1,25,84,000 2/20/2018   4.2400% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 0 0 480 479 30-03-2018
Loan   46.00 AFGlobal 1976 2012 57,559 SF 100.0% 01-03-2018 $68,00,000 01-03-2018   4.9500% 0.08371% 0.00250% 0.07000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 36 36 360 360 19-04-2018
Loan   47.00 196 & 204 Grove Avenue 2004 N/A 23,525 SF 100.0% 17-04-2018 $45,00,000 22-03-2018   5.2300% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 0 0 360 360 27-04-2018
Loan 13 48.00 Greystone in Westchester Cooperative #1 Inc. 1953 2003 112 Units 98.0% 04-04-2018 $1,93,20,000 4/4/2018   4.1200% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 0 0 360 360 01-05-2018
Loan 13 49.00 6200 Riverdale Avenue Corp. 1958 2006 60 Units 96.9% 22-02-2018 $1,13,20,000 2/22/2018   4.1900% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 0 0 360 360 30-04-2018
Loan   50.00 Mariner's Cove MHP 1962 N/A 93 Pads 97.8% 26-03-2018 $56,30,000 09-10-2017   5.1150% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 0 0 360 359 27-03-2018
Loan 13 51.00 180 South Middle Neck Road Corp. 1965 1998 51 Units 96.0% 05-03-2018 $2,24,00,000 3/5/2018   4.2000% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 0 0 360 359 30-03-2018
Loan 13 52.00 3215 Arlington Avenue Owners Corp. 1958 2011 68 Units 97.0% 22-02-2018 $1,74,00,000 2/22/2018   4.1800% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 0 0 360 359 22-03-2018
Loan   53.00 111 Veterans 1982 N/A 1,54,202 SF 100.0% 01-05-2018 $42,00,000 03-02-2018   5.8190% 0.01621% 0.00250% 0.00250% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 120 120 0 0 25-04-2018
Loan 13 54.00 Top of the Lofts, Inc. 1909 2011 16 Units 96.0% 25-01-2018 $4,54,75,000 1/25/2018   4.2100% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 120 120 0 0 02-04-2018
Loan 13 55.00 208-216 East 82nd St. Owners Corp. 1910 2013 69 Units 97.7% 24-01-2018 $3,47,00,000 1/24/2018   4.3200% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 0 0 360 360 13-04-2018
Loan 13 56.00 Braddock Avenue Owners, Inc. 1964 2008 47 Units 96.0% 21-12-2017 $74,00,000 12/21/2017   4.3300% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 0 0 480 479 28-03-2018
Loan   57.00 Las Casitas MHC 1960 N/A 70 Pads 97.1% 23-02-2018 $34,00,000 05-02-2018   4.5850% 0.16599% 0.00250% 0.15228% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 120 119 0 0 29-03-2018
Loan 13 58.00 Hillpark Plaza Inc. 1960 2003 42 Units 95.0% 12-02-2018 $1,12,00,000 2/12/2018   4.2200% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 0 0 360 359 29-03-2018
Loan 13 59.00 Syldor Apartment Corp. 1965 2003 42 Units 96.0% 11-01-2018 $71,00,000 1/11/2018   4.2300% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 120 120 0 0 16-04-2018
Loan 13 60.00 250 Cabrini Boulevard, Inc. 1936 2003 73 Units 98.0% 06-03-2018 $4,67,60,000 3/6/2018   4.1900% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 1 No 120 119 0 0 360 359 30-03-2018
Loan 13 61.00 49 West 12 Tenants Corp. 1950 2017 68 Units 96.0% 28-02-2018 $9,30,00,000 2/28/2018   4.1900% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 120 120 0 0 30-04-2018
Loan 13 62.00 57-65 West 93 Corp. 1925 1998 36 Units 96.0% 21-02-2018 $2,53,00,000 2/21/2018   4.1800% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 0 0 360 360 02-04-2018
Loan 13 63.00 Hamilton Cooperative Apartments, Inc. 1953 2015 160 Units 98.0% 01-11-2017 $8,23,00,000 11/1/2017   4.5800% 0.09121% 0.08000% 0.00000% 0.00000% 0.00805% 0.00233% 0.00033% 0.00050% Actual/360 0 No 120 120 0 0 360 360 25-04-2018
                                                               

 

 C: 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name First
Payment
Date
First P&I Payment
Date (Partial
IO Loans)
Maturity
 Date
ARD Loan
Final Maturity
Date
Monthly
Debt Service
(P&I)
Monthly
Debt Service
(IO)
Annual Debt
Service
(P&I)
Annual Debt
Service
(IO)
Lockbox Type Cash Management Status Crossed With
Other Loans
Related-Borrower Loans UW NOI
DSCR (P&I)
UW NOI
DSCR (IO)
UW NCF
DSCR (P&I)
UW NCF
DSCR (IO)
Cut-Off Date
LTV Ratio
Maturity Date LTV Ratio
Loan 5 1.00 CoolSprings Galleria 11-06-2018 N/A 11-05-2028 N/A $4,74,322.75 $0.00 $56,91,873.00 $0.00 Hard Springing No N/A 2.01x N/A 1.91x N/A 48.1% 39.1%
Loan 5, 9, 16 2.00 One Dulles Tower 11-04-2018 N/A 11-03-2028 30-09-2029 $0.00 $2,99,734.28 $0.00 $35,96,811.36 Hard In Place No N/A N/A 2.18x N/A 2.17x 71.5% 71.5%
Loan 5, 8 3.00 Fair Oaks Mall 10-06-2018 N/A 10-05-2023 N/A $3,73,909.11 $0.00 $44,86,909.32 $0.00 Hard Springing No N/A 3.05x N/A 2.89x N/A 32.1% 29.8%
Loan 5, 11 4.00 Rittenhouse Hill 01-06-2018 N/A 01-05-2028 N/A $0.00 $2,50,858.42 $0.00 $30,10,301.04 Soft Springing No N/A N/A 1.68x N/A 1.65x 63.6% 63.6%
Loan 5, 9 5.00 181 Fremont Street 06-05-2018 N/A 06-04-2028 06-04-2031 $0.00 $1,81,738.57 $0.00 $21,80,862.84 Hard In Place No Group 1 N/A 3.15x N/A 3.14x 39.6% 39.6%
Loan 5, 6, 7, 9 6.00 Extra Space - TIAA Self Storage Portfolio 01-04-2018 N/A 01-03-2028 N/A $0.00 $2,22,113.48 $0.00 $26,65,361.76 Springing Springing No N/A N/A 1.99x N/A 1.97x 58.1% 58.1%
Property   6.01 Extra Space Washington                                    
Property   6.02 Extra Space San Jose                                    
Property   6.03 Extra Space San Diego                                    
Property   6.04 Extra Space Panorama City                                    
Property   6.05 Extra Space Norwalk                                    
Property   6.06 Extra Space Miami East                                    
Property   6.07 Extra Space Miami West                                    
Property   6.08 Extra Space Palo Alto                                    
Property   6.09 Extra Space Covina                                    
Property   6.10 Extra Space Gaithersburg                                    
Property   6.11 Extra Space Philadelphia                                    
Property   6.12 Extra Space Westminster                                    
Property   6.13 Extra Space Newark                                    
Property   6.14 Extra Space Essex                                    
Property   6.15 Extra Space New Bedford                                    
Property   6.16 Extra Space Birmingham                                    
Property   6.17 Extra Space Haverhill                                    
Property   6.18 Extra Space Shrewsbury                                    
Property   6.19 Extra Space Dallas                                    
Property   6.20 Extra Space Enfield                                    
Property   6.21 Extra Space San Diego Miramar                                    
Property   6.22 Extra Space Shawnee                                    
Property   6.23 Extra Space Overland Park                                    
Property   6.24 Extra Space Tucson                                    
Loan 5, 11, 12 7.00 The Gateway 06-05-2018 N/A 06-04-2028 N/A $0.00 $1,72,952.54 $0.00 $20,75,430.48 Soft Springing No N/A N/A 3.02x N/A 3.00x 38.0% 38.0%
Loan 5, 6, 7, 9, 10 8.00 Northwest Hotel Portfolio 11-05-2018 N/A 11-04-2028 N/A $1,93,221.84 $0.00 $23,18,662.08 $0.00 Hard Springing No N/A 1.96x N/A 1.78x N/A 65.1% 49.0%
Property   8.01 Hilton Garden Inn Bend                                    
Property   8.02 Hampton Inn & Suites Bend                                    
Property   8.03 Hilton Garden Inn Salt Lake City Downtown                                    
Property   8.04 Hampton Inn & Suites Coeur d'Alene                                    
Property   8.05 Hampton Inn & Suites Boise Spectrum                                    
Property   8.06 La Quinta Inns & Suites Coeur d'Alene                                    
Property   8.07 La Quinta Inns & Suites Twin Falls                                    
Loan   9.00 Centerville Marketplace 01-06-2018 N/A 01-05-2028 N/A $1,04,010.78 $0.00 $12,48,129.36 $0.00 Hard Springing No N/A 1.64x N/A 1.39x N/A 73.0% 59.8%
Loan 5, 6 10.00 North Bay Portfolio 01-05-2018 01-05-2023 01-04-2028 N/A $96,315.37 $72,303.80 $11,55,784.44 $8,67,645.60 Springing Springing No N/A 1.85x 2.46x 1.66x 2.21x 62.4% 57.2%
Property   10.01 Petaluma Business Center                                    
Property   10.02 South Petaluma Business Center                                    
Property   10.03 Lakeville Business Center                                    
Loan   11.00 Pico Rivera Marketplace 01-06-2018 N/A 01-05-2028 N/A $0.00 $74,334.53 $0.00 $8,92,014.36 Springing Springing No N/A N/A 2.09x N/A 1.95x 52.2% 52.2%
Loan 5, 9, 16 12.00 Apple Campus 3 06-02-2018 N/A 06-01-2028 06-04-2031 $0.00 $48,332.61 $0.00 $5,79,991.32 Hard In Place No Group 1 N/A 3.57x N/A 3.55x 44.0% 44.0%
Loan 13 13.00 Rex Ridge Apartment Corporation 01-06-2018 N/A 01-05-2028 N/A $82,538.68 $0.00 $9,90,464.16 $0.00 N/A N/A No N/A 4.48x N/A 4.39x N/A 21.0% 16.8%
Loan 6, 7, 14 14.00 Hampton & Homewood Memphis 01-04-2018 N/A 01-03-2028 N/A $95,990.78 $0.00 $11,51,889.36 $0.00 Hard Springing No N/A 1.87x N/A 1.63x N/A 62.1% 50.6%
Property   14.01 Homewood Suites Memphis Southwind                                    
Property   14.02 Hampton Inn Memphis Southwind                                    
Loan 13 15.00 444 East 86th Owners Corp. 01-06-2018 N/A 01-05-2028 N/A $64,740.29 $0.00 $7,76,883.48 $0.00 N/A N/A No N/A 8.37x N/A 8.22x N/A 4.6% 4.1%
Loan 13 16.00 17-85 215th Street Owners', Inc. (A/K/A 17-85 215th Street Owners' Inc.) 01-06-2018 N/A 01-05-2028 N/A $73,874.43 $0.00 $8,86,493.16 $0.00 N/A N/A No N/A 5.67x N/A 5.58x N/A 10.3% 7.5%
Loan   17.00 Value Store It - Pompano Beach 01-05-2018 N/A 01-04-2028 N/A $0.00 $49,585.50 $0.00 $5,95,026.00 N/A N/A No N/A N/A 2.11x N/A 2.08x 60.7% 60.7%
Loan   18.00 Hampton Inn & Suites - Woodinville 11-06-2018 N/A 11-05-2028 N/A $58,513.73 $0.00 $7,02,164.76 $0.00 Springing Springing No N/A 1.86x N/A 1.65x N/A 61.5% 50.5%
Loan   19.00 6th & Sable Retail 01-06-2018 N/A 01-05-2028 N/A $54,719.74 $0.00 $6,56,636.88 $0.00 Springing Springing No N/A 2.33x N/A 2.15x N/A 46.5% 38.5%
Loan   20.00 Doubletree Kenosha 01-06-2018 N/A 01-05-2028 N/A $53,982.03 $0.00 $6,47,784.36 $0.00 Hard Springing No N/A 2.03x N/A 1.76x N/A 65.8% 54.3%
Loan 14, 15 21.00 Valley Medical Center 01-06-2018 N/A 01-05-2028 N/A $53,560.00 $0.00 $6,42,720.00 $0.00 Springing Springing No N/A 1.52x N/A 1.38x N/A 67.8% 55.8%
Loan 13, 14 22.00 Sherman Square 01-05-2018 01-05-2020 01-04-2028 N/A $51,039.31 $39,706.85 $6,12,471.72 $4,76,482.20 Springing Springing No N/A 1.26x 1.62x 1.22x 1.57x 59.6% 51.5%
Loan 14 23.00 Holiday Inn Express at the Stadiums 01-06-2018 N/A 01-05-2028 N/A $49,602.32 $0.00 $5,95,227.84 $0.00 Springing Springing No N/A 2.10x N/A 1.86x N/A 70.0% 57.7%
Loan   24.00 Courtyard Marriott - El Paso 01-05-2018 01-05-2021 01-04-2028 N/A $46,927.05 $37,062.20 $5,63,124.60 $4,44,746.40 Springing Springing No N/A 2.13x 2.70x 1.92x 2.43x 56.1% 49.8%
Loan   25.00 Safeway - Everett 11-05-2018 N/A 11-04-2028 N/A $0.00 $28,549.42 $0.00 $3,42,593.04 Springing Springing No N/A N/A 1.99x N/A 1.87x 58.1% 58.1%
Loan   26.00 Old Kings Commons 01-06-2018 N/A 01-05-2028 N/A $40,920.08 $0.00 $4,91,040.96 $0.00 Springing Springing No N/A 1.76x N/A 1.58x N/A 71.1% 58.5%
Loan 14 27.00 Holiday Inn Express Newport News 01-05-2018 N/A 01-04-2028 N/A $38,545.94 $0.00 $4,62,551.28 $0.00 Springing Springing No N/A 1.96x N/A 1.72x N/A 62.4% 51.9%
Loan 13 28.00 Carlshire Tenants, Inc. 01-06-2018 N/A 01-05-2028 N/A $31,862.04 $0.00 $3,82,344.48 $0.00 N/A N/A No N/A 5.06x N/A 4.96x N/A 13.3% 10.7%
Loan 13 29.00 Hudson Courts Owners, Inc. 01-05-2018 N/A 01-04-2028 N/A $33,205.45 $0.00 $3,98,465.40 $0.00 N/A N/A No N/A 3.07x N/A 2.98x N/A 35.9% 29.2%
Loan 13 30.00 229 East 79 Limited 01-05-2018 N/A 01-04-2028 N/A $0.00 $21,904.22 $0.00 $2,62,850.64 N/A N/A No N/A N/A 10.39x N/A 10.29x 5.6% 5.6%
Loan   31.00 Safeway Fraser 01-06-2018 N/A 01-05-2028 N/A $0.00 $24,937.59 $0.00 $2,99,251.08 Springing Springing No Group 2 N/A 1.99x N/A 1.87x 57.8% 57.8%
Loan   32.00 SPS-Sacramento IV 11-06-2018 N/A 11-05-2028 N/A $29,896.36 $0.00 $3,58,756.32 $0.00 N/A N/A No N/A 1.66x N/A 1.63x N/A 57.5% 46.8%
Loan 13 33.00 3755 Owners Ltd. 01-05-2018 N/A 01-04-2028 N/A $28,073.95 $0.00 $3,36,887.40 $0.00 N/A N/A No N/A 6.51x N/A 6.42x N/A 12.6% 10.1%
Loan   34.00 Safeway Duvall 01-06-2018 N/A 01-05-2028 N/A $0.00 $23,183.88 $0.00 $2,78,206.56 Springing Springing No Group 2 N/A 1.81x N/A 1.68x 59.7% 59.7%
Loan 15 35.00 Walgreens Concord 01-06-2018 N/A 01-05-2028 N/A $0.00 $22,265.00 $0.00 $2,67,180.00 Hard In Place No N/A N/A 1.91x N/A 1.90x 56.5% 56.5%
Loan   36.00 Villa Marina 01-06-2018 N/A 01-05-2028 N/A $0.00 $20,123.16 $0.00 $2,41,477.92 Springing Springing No N/A N/A 2.58x N/A 2.36x 53.7% 53.7%
Loan   37.00 Bell Park Plaza 11-04-2018 N/A 11-03-2023 N/A $28,863.74 $0.00 $3,46,364.88 $0.00 N/A N/A No N/A 1.53x N/A 1.43x N/A 69.7% 65.1%
Loan   38.00 The Center on Calloway 11-05-2018 N/A 11-04-2028 N/A $26,238.84 $0.00 $3,14,866.08 $0.00 Springing Springing No N/A 1.49x N/A 1.42x N/A 72.6% 60.2%
Loan 14 39.00 Oaks on Henry 01-06-2018 01-06-2023 01-05-2028 N/A $22,907.92 $17,261.46 $2,74,895.04 $2,07,137.52 Springing Springing No N/A 1.62x 2.15x 1.57x 2.09x 60.0% 55.0%
Loan   40.00 Weller Building 01-05-2018 N/A 01-04-2028 N/A $24,618.21 $0.00 $2,95,418.52 $0.00 Springing Springing No N/A 1.93x N/A 1.60x N/A 41.4% 30.4%
Loan 13 41.00 Stonegate X Apartment Owners Corp. a/k/a Stonegate X Apartment Owner's Corp. 01-06-2018 N/A 01-05-2028 N/A $21,323.06 $0.00 $2,55,876.72 $0.00 N/A N/A No N/A 3.41x N/A 3.31x N/A 34.2% 27.5%
Loan   42.00 The Summit Apartments 11-05-2018 N/A 11-04-2028 N/A $24,544.95 $0.00 $2,94,539.40 $0.00 N/A N/A No N/A 1.77x N/A 1.63x N/A 61.0% 45.5%
Loan 14 43.00 Fedex Ground - Emporia 01-06-2018 N/A 01-05-2028 N/A $0.00 $16,041.05 $0.00 $1,92,492.60 Springing Springing No Group 3 N/A 3.05x N/A 2.87x 49.5% 49.5%
Loan 15 44.00 Walgreens Bloomington 01-06-2018 N/A 01-05-2028 N/A $0.00 $17,244.73 $0.00 $2,06,936.76 Springing Springing No N/A N/A 1.97x N/A 1.97x 60.9% 60.9%
Loan 13 45.00 Fairfield Greens Owners, Inc. 01-05-2018 N/A 01-04-2028 N/A $17,103.02 $0.00 $2,05,236.24 $0.00 N/A N/A No N/A 3.13x N/A 3.06x N/A 31.4% 27.9%
Loan   46.00 AFGlobal 01-06-2018 01-06-2021 01-05-2028 N/A $19,776.18 $15,495.39 $2,37,314.16 $1,85,944.68 Springing Springing No Group 3 1.91x 2.43x 1.78x 2.27x 54.5% 48.3%
Loan   47.00 196 & 204 Grove Avenue 11-06-2018 N/A 11-05-2028 N/A $18,595.09 $0.00 $2,23,141.08 $0.00 Soft In Place No N/A 1.56x N/A 1.43x N/A 75.0% 62.3%
Loan 13 48.00 Greystone in Westchester Cooperative #1 Inc. 01-06-2018 N/A 01-05-2028 N/A $15,015.14 $0.00 $1,80,181.68 $0.00 N/A N/A No N/A 6.86x N/A 6.70x N/A 16.0% 12.8%
Loan 13 49.00 6200 Riverdale Avenue Corp. 01-06-2018 N/A 01-05-2028 N/A $14,653.01 $0.00 $1,75,836.12 $0.00 N/A N/A No N/A 3.64x N/A 3.56x N/A 26.5% 21.3%
Loan   50.00 Mariner's Cove MHP 01-05-2018 N/A 01-04-2028 N/A $15,772.28 $0.00 $1,89,267.36 $0.00 Springing Springing No N/A 1.67x N/A 1.65x N/A 51.4% 42.6%
Loan 13 51.00 180 South Middle Neck Road Corp. 01-05-2018 N/A 01-04-2028 N/A $13,692.48 $0.00 $1,64,309.76 $0.00 N/A N/A No N/A 5.87x N/A 5.76x N/A 12.5% 10.0%
Loan 13 52.00 3215 Arlington Avenue Owners Corp. 01-05-2018 N/A 01-04-2028 N/A $12,196.26 $0.00 $1,46,355.12 $0.00 N/A N/A No N/A 6.24x N/A 6.12x N/A 14.3% 11.5%
Loan   53.00 111 Veterans 01-06-2018 N/A 01-05-2028 N/A $0.00 $11,307.99 $0.00 $1,35,695.88 Hard Springing No N/A N/A 1.23x N/A 1.23x 54.8% 54.8%
Loan 13 54.00 Top of the Lofts, Inc. 01-06-2018 N/A 01-05-2028 N/A $0.00 $8,181.24 $0.00 $98,174.88 N/A N/A No N/A N/A 13.69x N/A 13.46x 5.1% 5.1%
Loan 13 55.00 208-216 East 82nd St. Owners Corp. 01-06-2018 N/A 01-05-2028 N/A $11,409.07 $0.00 $1,36,908.84 $0.00 N/A N/A No N/A 8.40x N/A 8.26x N/A 6.6% 5.3%
Loan 13 56.00 Braddock Avenue Owners, Inc. 01-05-2018 N/A 01-04-2028 N/A $10,089.96 $0.00 $1,21,079.52 $0.00 N/A N/A No N/A 3.47x N/A 3.39x N/A 31.1% 27.7%
Loan   57.00 Las Casitas MHC 01-05-2018 N/A 01-04-2028 N/A $0.00 $7,631.58 $0.00 $91,578.96 Springing Springing No N/A N/A 2.69x N/A 2.65x 57.9% 57.9%
Loan 13 58.00 Hillpark Plaza Inc. 01-05-2018 N/A 01-04-2028 N/A $8,431.19 $0.00 $1,01,174.28 $0.00 N/A N/A No N/A 6.75x N/A 6.44x N/A 15.3% 12.3%
Loan 13 59.00 Syldor Apartment Corp. 01-06-2018 N/A 01-05-2028 N/A $0.00 $6,075.73 $0.00 $72,908.76 N/A N/A No N/A N/A 5.90x N/A 5.75x 23.9% 23.9%
Loan 13 60.00 250 Cabrini Boulevard, Inc. 01-05-2018 N/A 01-04-2028 N/A $7,814.94 $0.00 $93,779.28 $0.00 N/A N/A No N/A 12.05x N/A 11.83x N/A 3.4% 2.7%
Loan 13 61.00 49 West 12 Tenants Corp. 01-06-2018 N/A 01-05-2028 N/A $0.00 $5,558.05 $0.00 $66,696.60 N/A N/A No N/A N/A 35.46x N/A 35.19x 1.7% 1.7%
Loan 13 62.00 57-65 West 93 Corp. 01-06-2018 N/A 01-05-2028 N/A $7,317.76 $0.00 $87,813.12 $0.00 N/A N/A No N/A 9.80x N/A 9.59x N/A 5.9% 4.8%
Loan 13 63.00 Hamilton Cooperative Apartments, Inc. 01-06-2018 N/A 01-05-2028 N/A $6,137.40 $0.00 $73,648.80 $0.00 N/A N/A No N/A 39.57x N/A 39.04x N/A 1.5% 1.2%
                                           

 

 C: 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name Grace Period to
Late Charge
(Days)
Grace Period to Default
(Days)
Due Date Prepayment Provisions
(No. of Payments)
YM
Formula
  Third Most
Recent Revenues
Third Most
Recent Expenses
Third Most
Recent NOI
Third
Most Recent
NOI Date
Third Most
Recent NOI
Debt Yield
Second Most
 Recent Revenues
Second Most
 Recent Expenses
Second Most
 Recent NOI
Second
Most Recent
NOI Date
Second Most
Recent NOI
Debt Yield
Most
 Recent Revenues
Most
 Recent Expenses
Most
Recent NOI
Most
Recent
NOI Date
Most
Recent NOI
Debt Yield
Underwritten
Occupancy Rate
Underwritten
Effective Gross Income
Underwritten Total
Expenses
Underwritten NOI Underwritten NOI Debt Yield Underwritten
Replacement
Reserves
Underwritten
TI/LC
Underwritten NCF Underwritten NCF Debt Yield   Largest Tenant Largest
Tenant Lease
Expiration(4)
Largest
Tenant NSF
Largest
Tenant
% of NSF
  2nd Largest Tenant 2nd Largest
Tenant Lease
Expiration(4)
2nd Largest
Tenant NSF
2nd Largest
Tenant
% of NSF
  3rd Largest Tenant 3rd Largest
Tenant Lease
Expiration(4)
3rd Largest
Tenant NSF
3rd Largest
Tenant
% of NSF
  4th Largest Tenant 4th Largest
Tenant Lease
Expiration(4)
4th Largest
Tenant NSF
4th Largest
Tenant
% of NSF
Loan 5 1.00 CoolSprings Galleria 5 0 Eleventh LO(24);DEF/YM1(92);O(4) A   $2,70,89,106 $90,72,495 $1,80,16,611 31-12-2015 11.6% $3,04,77,106 $1,01,76,949 $2,03,00,157 31-12-2016 13.1% $3,11,90,786 $1,05,12,713 $2,06,78,073 31-12-2017 13.3% 92.9% $3,05,54,183 $1,08,28,665 $1,97,25,518 12.7% $1,28,035 $8,68,402 $1,87,29,081 12.1%   Belk 47,514 1,32,621 20.7%   Belk Men's and Kid's 31-01-2030 50,458 7.9%   H&M 31-01-2026 23,644 3.7%   Kings Bowl 46,053 22,678 3.5%
Loan 5, 9, 16 2.00 One Dulles Tower 0 0 Eleventh LO(26);DEF(90);O(4)     N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 99.0% $1,67,77,561 $33,64,829 $1,34,12,732 8.8% $80,725 $0 $1,33,32,007 8.8%   Amazon 30-09-2029 4,03,622 100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 5, 8 3.00 Fair Oaks Mall 0 0 Tenth LO(24);DEF(32);O(4)     $4,91,39,554 $1,47,89,192 $3,43,50,362 31-12-2015 19.6% $5,03,81,051 $1,54,78,478 $3,49,02,573 31-12-2016 19.9% $4,73,08,867 $1,50,12,540 $3,22,96,326 31-12-2017 18.5% 86.7% $4,50,95,362 $1,51,87,457 $2,99,07,905 17.1% $1,44,930 $13,64,911 $2,83,98,064 16.2%   Macy's 01-02-2026 2,15,000 27.6%   XXI Forever 31-01-2022 51,317 6.6%   H&M 31-01-2029 20,265 2.6%   Express 31-01-2024 12,278 1.6%
Loan 5, 11 4.00 Rittenhouse Hill 5 5 First LO(24);DEF(92);O(4)     $1,15,70,545 $27,17,696 $88,52,850 31-12-2016 7.8% $1,20,66,117 $28,74,288 $91,91,829 31-12-2017 8.1% $1,19,44,143 $30,22,309 $89,21,834 4/30/2018 TTM 7.9% 94.1% $1,24,09,196 $33,37,188 $90,72,007 8.0% $1,62,823 $0 $89,09,184 7.9%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 5, 9 5.00 181 Fremont Street 0 0 Sixth LO(23);YM1(2);DEF/YM1(88);O(7) B   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 97.0% $4,36,64,053 $1,40,94,390 $2,95,69,663 11.8% $87,266 $0 $2,94,82,397 11.8%   Facebook, Inc. 28-02-2031 4,36,332 100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 5, 6, 7, 9 6.00 Extra Space - TIAA Self Storage Portfolio 0 4 First LO(26);DEF(87);O(7)     $2,61,65,955 $85,83,643 $1,75,82,312 31-12-2015 7.7% $2,77,69,303 $85,91,017 $1,91,78,286 31-12-2016 8.4% $2,89,91,712 $86,20,095 $2,03,71,617 31-12-2017 8.9% 88.0% $2,94,18,170 $84,61,563 $2,09,56,607 9.2% $2,42,209 $0 $2,07,14,398 9.0%                                        
Property   6.01 Extra Space Washington             $36,37,437 $10,89,510 $25,47,927 31-12-2015   $37,65,928 $11,23,512 $26,42,416 31-12-2016   $38,09,383 $11,08,314 $27,01,069 31-12-2017   91.6% $38,19,785 $10,51,654 $27,68,131   $15,657 $0 $27,52,474     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.02 Extra Space San Jose             $16,55,129 $4,30,349 $12,24,780 31-12-2015   $17,37,437 $4,54,576 $12,82,861 31-12-2016   $18,10,952 $4,39,006 $13,71,946 31-12-2017   91.8% $18,19,282 $4,54,150 $13,65,132   $10,028 $0 $13,55,104     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.03 Extra Space San Diego             $15,74,844 $4,72,544 $11,02,300 31-12-2015   $17,27,185 $4,54,318 $12,72,867 31-12-2016   $17,85,023 $4,52,637 $13,32,386 31-12-2017   85.6% $17,89,807 $4,46,056 $13,43,751   $17,900 $0 $13,25,851     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.04 Extra Space Panorama City             $14,57,730 $4,84,844 $9,72,886 31-12-2015   $15,52,755 $4,63,806 $10,88,949 31-12-2016   $16,53,108 $4,85,673 $11,67,435 31-12-2017   78.1% $16,85,150 $4,90,844 $11,94,306   $11,609 $0 $11,82,697     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.05 Extra Space Norwalk             $12,95,798 $4,03,111 $8,92,687 31-12-2015   $14,81,976 $4,10,551 $10,71,425 31-12-2016   $16,21,020 $4,19,241 $12,01,779 31-12-2017   81.7% $16,27,801 $4,41,411 $11,86,390   $11,929 $0 $11,74,461     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.06 Extra Space Miami East             $13,42,555 $3,83,836 $9,58,719 31-12-2015   $14,22,485 $3,78,282 $10,44,203 31-12-2016   $14,55,258 $3,86,127 $10,69,131 31-12-2017   84.8% $14,95,000 $3,71,759 $11,23,241   $12,059 $0 $11,11,182     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.07 Extra Space Miami West             $13,45,434 $3,71,620 $9,73,814 31-12-2015   $14,25,910 $3,99,904 $10,26,006 31-12-2016   $15,30,773 $3,94,000 $11,36,773 31-12-2017   80.7% $14,99,016 $3,80,374 $11,18,642   $11,335 $0 $11,07,307     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.08 Extra Space Palo Alto             $11,63,476 $3,82,189 $7,81,287 31-12-2015   $12,61,162 $3,90,026 $8,71,136 31-12-2016   $13,29,767 $3,82,701 $9,47,066 31-12-2017   87.9% $13,65,114 $3,80,067 $9,85,047   $6,875 $0 $9,78,172     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.09 Extra Space Covina             $11,31,318 $3,58,738 $7,72,580 31-12-2015   $12,24,409 $3,49,555 $8,74,854 31-12-2016   $13,17,669 $3,69,275 $9,48,394 31-12-2017   90.1% $13,47,885 $3,70,523 $9,77,362   $11,181 $0 $9,66,181     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.10 Extra Space Gaithersburg             $10,95,937 $3,44,662 $7,51,275 31-12-2015   $11,56,363 $3,39,781 $8,16,582 31-12-2016   $11,86,086 $3,42,483 $8,43,603 31-12-2017   90.9% $12,17,315 $3,30,665 $8,86,650   $11,151 $0 $8,75,499     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.11 Extra Space Philadelphia             $10,12,440 $3,28,931 $6,83,509 31-12-2015   $10,35,620 $3,05,365 $7,30,255 31-12-2016   $11,31,001 $2,89,175 $8,41,826 31-12-2017   89.3% $11,63,778 $3,10,801 $8,52,977   $10,264 $0 $8,42,713     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.12 Extra Space Westminster             $10,33,623 $3,58,187 $6,75,436 31-12-2015   $11,48,721 $3,54,200 $7,94,521 31-12-2016   $11,81,117 $3,51,539 $8,29,578 31-12-2017   89.6% $12,00,845 $3,50,224 $8,50,621   $9,900 $0 $8,40,721     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.13 Extra Space Newark             $9,31,496 $2,94,698 $6,36,798 31-12-2015   $9,23,823 $2,82,470 $6,41,353 31-12-2016   $10,00,070 $2,92,448 $7,07,622 31-12-2017   80.8% $10,21,666 $2,73,202 $7,48,464   $9,645 $0 $7,38,819     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.14 Extra Space Essex             $9,30,999 $2,83,253 $6,47,746 31-12-2015   $9,63,825 $3,06,309 $6,57,516 31-12-2016   $9,34,496 $3,00,372 $6,34,124 31-12-2017   87.4% $9,74,745 $2,86,530 $6,88,215   $9,064 $0 $6,79,151     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.15 Extra Space New Bedford             $7,83,013 $3,22,148 $4,60,865 31-12-2015   $8,69,182 $3,21,660 $5,47,522 31-12-2016   $9,49,890 $3,27,232 $6,22,658 31-12-2017   83.1% $9,76,485 $3,12,439 $6,64,046   $9,803 $0 $6,54,243     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.16 Extra Space Birmingham             $7,70,482 $2,46,086 $5,24,396 31-12-2015   $8,27,485 $2,46,126 $5,81,359 31-12-2016   $8,72,764 $2,42,180 $6,30,584 31-12-2017   95.4% $8,92,834 $2,26,080 $6,66,754   $11,005 $0 $6,55,749     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.17 Extra Space Haverhill             $8,60,126 $3,30,778 $5,29,348 31-12-2015   $8,98,065 $3,29,069 $5,68,996 31-12-2016   $9,17,131 $3,11,154 $6,05,977 31-12-2017   94.2% $9,25,538 $3,00,665 $6,24,873   $8,024 $0 $6,16,849     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.18 Extra Space Shrewsbury             $8,24,396 $2,85,013 $5,39,383 31-12-2015   $8,30,735 $2,71,742 $5,58,993 31-12-2016   $8,41,342 $2,90,622 $5,50,720 31-12-2017   89.4% $8,70,987 $2,76,024 $5,94,963   $9,795 $0 $5,85,168     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.19 Extra Space Dallas             $6,11,753 $2,18,182 $3,93,571 31-12-2015   $6,59,556 $2,24,881 $4,34,675 31-12-2016   $6,96,695 $2,30,206 $4,66,489 31-12-2017   86.9% $7,09,317 $2,21,428 $4,87,889   $7,121 $0 $4,80,768     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.20 Extra Space Enfield             $6,44,450 $2,87,099 $3,57,351 31-12-2015   $6,84,025 $2,78,658 $4,05,367 31-12-2016   $7,11,696 $2,87,268 $4,24,428 31-12-2017   88.9% $7,10,804 $2,73,073 $4,37,731   $9,848 $0 $4,27,883     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.21 Extra Space San Diego Miramar             $5,93,592 $2,41,525 $3,52,067 31-12-2015   $6,56,386 $2,34,644 $4,21,742 31-12-2016   $6,51,396 $2,33,788 $4,17,608 31-12-2017   84.6% $6,65,112 $2,26,926 $4,38,186   $5,458 $0 $4,32,728     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.22 Extra Space Shawnee             $5,26,952 $2,25,396 $3,01,556 31-12-2015   $5,59,390 $2,45,719 $3,13,671 31-12-2016   $5,83,800 $2,54,527 $3,29,273 31-12-2017   98.5% $5,97,398 $2,57,975 $3,39,423   $8,436 $0 $3,30,987     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.23 Extra Space Overland Park             $5,39,589 $2,31,419 $3,08,170 31-12-2015   $5,36,422 $2,28,822 $3,07,600 31-12-2016   $5,58,594 $2,38,331 $3,20,263 31-12-2017   93.7% $5,71,518 $2,40,089 $3,31,429   $7,034 $0 $3,24,395     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   6.24 Extra Space Tucson             $4,03,386 $2,09,525 $1,93,861 31-12-2015   $4,20,458 $1,97,041 $2,23,417 31-12-2016   $4,62,681 $1,91,796 $2,70,885 31-12-2017   85.8% $4,70,988 $1,88,604 $2,82,384   $7,088 $0 $2,75,296     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 5, 11, 12 7.00 The Gateway 0 0 Sixth LO(11);YM1(14);DEF/YM1(88);O(7) C   $4,72,19,420 $1,03,91,115 $3,68,28,305 31-12-2015 11.2% $4,82,72,429 $1,06,06,334 $3,76,66,095 31-12-2016 11.4% $4,82,27,609 $1,08,83,334 $3,73,44,275 31-12-2017 11.3% 95.4% $4,88,63,999 $1,12,09,094 $3,76,54,905 11.4% $3,13,500 $0 $3,73,41,405 11.3%   Safeway Stores, Inc. 31-05-2020 17,630 28.4%   Bay Club Golden Gateway, Inc. 30-11-2032 7,355 11.9%   Bank of America NT & SA 30-04-2022 6,564 10.6%   42nd Street Moon 31-07-2018 4,500 7.3%
Loan 5, 6, 7, 9, 10 8.00 Northwest Hotel Portfolio 0 0 Eleventh LO(25);DEF(91);O(4)     $3,24,27,758 $1,87,06,692 $1,37,21,067 31-12-2015 12.1% $3,53,71,115 $1,95,36,323 $1,58,34,792 31-12-2016 14.0% $3,58,30,406 $2,01,82,901 $1,56,47,504 31-12-2017 13.8% 79.4% $3,58,30,406 $2,02,67,527 $1,55,62,879 13.8% $14,33,216 $0 $1,41,29,663 12.5%                                        
Property   8.01 Hilton Garden Inn Bend             $54,16,564 $31,13,933 $23,02,631 31-12-2015   $60,42,854 $31,57,981 $28,84,874 31-12-2016   $59,17,013 $32,37,510 $26,79,503 31-12-2017   85.4% $59,17,013 $32,92,596 $26,24,417   $2,36,681 $0 $23,87,736     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   8.02 Hampton Inn & Suites Bend             $47,10,216 $25,12,862 $21,97,354 31-12-2015   $56,37,709 $29,07,004 $27,30,705 31-12-2016   $55,63,015 $30,14,621 $25,48,394 31-12-2017   80.0% $55,63,015 $29,72,849 $25,90,166   $2,22,521 $0 $23,67,646     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   8.03 Hilton Garden Inn Salt Lake City Downtown             $62,24,161 $36,95,654 $25,28,507 31-12-2015   $62,75,981 $37,85,238 $24,90,743 31-12-2016   $64,94,727 $38,75,213 $26,19,514 31-12-2017   81.9% $64,94,727 $38,61,318 $26,33,409   $2,59,789 $0 $23,73,620     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   8.04 Hampton Inn & Suites Coeur d'Alene             $48,05,206 $24,51,178 $23,54,028 31-12-2015   $52,25,712 $26,25,983 $25,99,729 31-12-2016   $53,70,398 $27,36,356 $26,34,041 31-12-2017   80.2% $53,70,398 $28,11,954 $25,58,444   $2,14,816 $0 $23,43,628     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   8.05 Hampton Inn & Suites Boise Spectrum             $51,15,220 $29,86,479 $21,28,741 31-12-2015   $55,53,791 $30,38,827 $25,14,965 31-12-2016   $55,64,556 $31,85,681 $23,78,875 31-12-2017   80.7% $55,64,556 $32,16,483 $23,48,073   $2,22,582 $0 $21,25,491     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   8.06 La Quinta Inns & Suites Coeur d'Alene             $31,81,823 $19,83,284 $11,98,540 31-12-2015   $33,12,784 $19,87,730 $13,25,054 31-12-2016   $36,44,323 $21,25,109 $15,19,214 31-12-2017   67.3% $36,44,323 $21,01,071 $15,43,253   $1,45,773 $0 $13,97,480     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   8.07 La Quinta Inns & Suites Twin Falls             $29,74,568 $19,63,302 $10,11,267 31-12-2015   $33,22,283 $20,33,561 $12,88,722 31-12-2016   $32,76,373 $20,08,411 $12,67,962 31-12-2017   77.0% $32,76,373 $20,11,256 $12,65,117   $1,31,055 $0 $11,34,062     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   9.00 Centerville Marketplace 0 5 First LO(24);DEF(92);O(4)     $21,13,220 $7,97,280 $13,15,940 12/31/2015 6.6% $22,25,418 $8,23,918 $14,01,500 12/31/2016 7.1% $23,45,526 $7,63,618 $15,81,908 12/31/2017 8.0% 90.0% $28,55,595 $8,04,770 $20,50,825 10.4% $26,237 $2,93,852 $17,30,736 8.7%   Management and Training Corp 28-02-2023 58,213 44.4%   Planswift Software 31-07-2026 15,233 11.6%   Powerful U 31-01-2030 6,756 5.2%   Secturion 31-07-2024 6,001 4.6%
Loan 5, 6 10.00 North Bay Portfolio 5 4 First LO(24);YM1(91);O(5) D   $62,25,864 $22,33,675 $39,92,189 31-12-2015 7.4% $77,67,420 $28,40,862 $49,26,558 31-12-2016 9.1% $83,30,755 $29,45,690 $53,85,065 31-12-2017 10.0% 90.8% $90,01,654 $29,35,923 $60,65,732 11.2% $1,02,433 $5,01,823 $54,61,476 10.1%                                        
Property   10.01 Petaluma Business Center             $23,87,362 $5,77,225 $18,10,137 31-12-2015   $28,51,096 $7,43,974 $21,07,122 31-12-2016   $27,86,728 $7,70,462 $20,16,266 31-12-2017   80.8% $27,01,942 $7,15,842 $19,86,100   $42,642 $2,05,365 $17,38,093     Calix Networks, Inc. 28-02-2019 82,082 38.5%   AVRS, Inc. 31-10-2019 24,865 11.7%   USI Insurance Services 31-03-2020 24,424 11.5%   TraumaFX 30-06-2023 19,883 9.3%
Property   10.02 South Petaluma Business Center             $23,72,106 $9,58,153 $14,13,953 31-12-2015   $30,43,916 $12,62,563 $17,81,353 31-12-2016   $33,45,388 $13,02,419 $20,42,969 31-12-2017   100.0% $40,08,757 $13,71,379 $26,37,378   $29,927 $1,45,761 $24,61,690     The Gap Inc. 31-10-2021 39,528 26.4%   Panamax, LLC 31-03-2020 36,701 24.5%   Camelbak Products, Inc. 31-07-2024 32,730 21.9%   Kaiser 28-02-2028 19,046 12.7%
Property   10.03 Lakeville Business Center             $14,66,396 $6,98,297 $7,68,099 31-12-2015   $18,72,408 $8,34,325 $10,38,083 31-12-2016   $21,98,639 $8,72,809 $13,25,830 31-12-2017   89.7% $22,90,955 $8,48,702 $14,42,254   $29,864 $1,50,697 $12,61,692     Hydropoint Data Systems 31-03-2023 26,522 17.8%   Frontrow Calypso LLC 31-10-2018 22,599 15.1%   Collidion Inc. 30-11-2022 13,243 8.9%   Red Bull Distribution Co Inc. 31-05-2021 9,163 6.1%
Loan   11.00 Pico Rivera Marketplace 0 0 First LO(24);DEF(92);O(4)     $28,22,147 $6,74,539 $21,47,608 31-12-2016 11.4% $24,75,202 $7,40,840 $17,34,362 31-12-2017 9.2% $24,81,368 $7,60,716 $17,20,652 3/31/2018 TTM 9.1% 86.8% $26,46,700 $7,81,694 $18,65,006 9.9% $17,838 $1,06,665 $17,40,503 9.2%   LA Fitness 31-05-2023 50,000 56.1%   McDonalds Corporation 05-06-2021 3,700 4.1%   Chase Bank, N.A. 31-05-2019 3,500 3.9%   Smile Brands Inc. 31-12-2021 3,500 3.9%
Loan 5, 9, 16 12.00 Apple Campus 3 0 0 Sixth LO(28);DEF(85);O(7)     N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 99.0% $4,61,90,546 $48,04,932 $4,13,85,613 12.2% $1,76,531 $0 $4,12,09,082 12.1%   Apple 28-02-2031 8,82,657 100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13 13.00 Rex Ridge Apartment Corporation 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 98.0% $80,82,114 $36,47,411 $44,34,703 26.1% $82,000 $0 $43,52,703 25.6%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 6, 7, 14 14.00 Hampton & Homewood Memphis 0 5 First LO(26);DEF(90);O(4)     $69,04,184 $45,78,632 $23,25,552 12/31/2016 14.3% $69,05,525 $47,55,123 $21,50,402 31-12-2017 13.2% $69,49,034 $47,68,407 $21,80,627 1/31/2018 TTM 13.4% 66.4% $69,49,034 $47,90,773 $21,58,261 13.3% $2,77,961 $0 $18,80,300 11.6%                                        
Property   14.01 Homewood Suites Memphis Southwind             $36,27,984 $24,00,655 $12,27,329 12/31/2016   $36,55,622 $25,16,652 $11,38,970 31-12-2017   $36,99,402 $25,23,806 $11,75,596 1/31/2018 TTM   71.2% $36,99,402 $25,36,135 $11,63,267   $1,47,976 $0 $10,15,291     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   14.02 Hampton Inn Memphis Southwind             $32,76,200 $21,77,977 $10,98,223 12/31/2016   $32,49,903 $22,38,471 $10,11,432 31-12-2017   $32,49,632 $22,44,601 $10,05,031 1/31/2018 TTM   62.0% $32,49,632 $22,54,638 $9,94,994   $1,29,985 $0 $8,65,009     N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13 15.00 444 East 86th Owners Corp. 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 97.0% $1,36,38,434 $71,36,880 $65,01,554 41.4% $1,16,400 $0 $63,85,154 40.7%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13 16.00 17-85 215th Street Owners', Inc. (A/K/A 17-85 215th Street Owners' Inc.) 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 98.0% $90,84,172 $40,57,908 $50,26,264 36.6% $81,100 $0 $49,45,164 36.0%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   17.00 Value Store It - Pompano Beach 5 4 First LO(25);DEF(91);O(4)     $17,07,238 $6,46,839 $10,60,399 31-12-2016 8.5% $18,29,265 $6,49,010 $11,80,255 31-12-2017 9.4% $18,42,519 $6,41,709 $12,00,810 2/28/2018 TTM 9.6% 86.6% $18,60,321 $6,04,452 $12,55,869 10.0% $15,788 $0 $12,40,081 9.9%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   18.00 Hampton Inn & Suites - Woodinville 5 0 Eleventh LO(24);DEF(92);O(4)     N/A N/A N/A N/A N/A $34,99,291 $21,03,248 $13,96,043 31-12-2017 12.7% $37,42,467 $22,60,408 $14,82,059 3/31/2018 TTM 13.5% 62.3% $37,47,669 $24,39,580 $13,08,089 11.9% $1,49,907 $0 $11,58,182 10.5%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   19.00 6th & Sable Retail 5 4 First LO(24);DEF(89);O(7)     $17,70,239 $7,20,353 $10,49,886 31-12-2016 10.5% $20,53,268 $7,30,742 $13,22,526 31-12-2017 13.2% $21,89,237 $5,94,116 $15,95,121 2/28/2018 TTM 16.0% 92.5% $22,23,927 $6,95,732 $15,28,195 15.3% $36,542 $76,617 $14,15,036 14.2%   Third Future Schools 30-06-2032 50,750 34.7%   Compono, LLC 31-12-2026 16,420 11.2%   Compare Food Corporation 31-05-2039 11,400 7.8%   Davita Inc. 31-05-2026 11,101 7.6%
Loan   20.00 Doubletree Kenosha 5 4 First LO(24);YM1(89);O(7) F   $34,59,409 $25,46,316 $9,13,093 31-12-2016 9.1% $39,27,615 $28,45,918 $10,81,697 31-12-2017 10.8% $43,69,907 $30,23,115 $13,46,792 3/31/2018 TTM 13.5% 71.2% $43,69,907 $30,53,459 $13,16,448 13.2% $1,74,796 $0 $11,41,652 11.4%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 14, 15 21.00 Valley Medical Center 5 5 First LO(24);DEF(91);O(5)     $10,93,708 $3,25,539 $7,68,169 12/31/2016 7.7% $12,96,445 $3,24,727 $9,71,718 12/31/2017 9.7% $12,78,172 $3,24,503 $9,53,669 3/31/2018 TTM 9.5% 92.9% $13,20,460 $3,44,381 $9,76,079 9.8% $8,832 $78,956 $8,88,290 8.9%   Lowers Risk Group 6,301 SF expiring July 31, 2020; 3,615 SF expiring August 31, 2019; 903 SF expiring January 31, 2022 10,819 24.4%   Loudoun Pediatrics & Associates 30-06-2022 6,106 13.8%   Leesburg Sterling Family Practice 31-03-2028 5,370 12.1%   CaseCo 31-05-2028 4,819 10.9%
Loan 13, 14 22.00 Sherman Square 5 5 First LO(25);DEF(91);O(4)     $7,84,096 $2,12,171 $5,71,925 31-12-2015 5.9% $6,54,948 $2,03,182 $4,51,766 12/31/2016 4.7% $7,84,808 $2,16,371 $5,68,437 12/31/2017 5.9% 81.9% $10,39,877 $2,67,777 $7,72,100 8.0% $6,300 $19,333 $7,46,468 7.7%   Sherman Way Laundry 31-05-2021 4,416 14.0%   Mey Fung Bakery 30-09-2020 2,552 8.1%   Dunkin Donuts 31-01-2027 2,303 7.3%   Dos Burrito 28-02-2023 1,716 5.4%
Loan 14 23.00 Holiday Inn Express at the Stadiums 5 5 First LO(24);DEF(92);O(4)     $37,47,243 $25,58,697 $11,88,546 12/31/2016 12.9% $36,80,769 $25,74,995 $11,05,774 12/31/2017 12.0% $36,71,613 $25,96,654 $10,74,959 2/28/2018 TTM 11.6% 74.0% $36,71,613 $24,20,060 $12,51,553 13.5% $1,46,865 $0 $11,04,688 12.0%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   24.00 Courtyard Marriott - El Paso 5 4 First LO(25);DEF(91);O(4)     N/A N/A N/A N/A N/A $28,11,857 $17,44,862 $10,66,995 31-12-2017 12.3% $30,02,128 $18,41,945 $11,60,183 2/28/2018 TTM 13.3% 63.3% $30,02,128 $18,02,142 $11,99,986 13.8% $1,20,085 $0 $10,79,901 12.4%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   25.00 Safeway - Everett 0 0 Eleventh LO(25);DEF(91);O(4)     N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $9,74,348 $2,93,450 $6,80,898 8.8% $16,645 $24,920 $6,39,333 8.2%   Safeway Inc 31-10-2037 46,235 100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   26.00 Old Kings Commons 5 5 First LO(24);DEF(91);O(5)     $10,82,333 $3,01,975 $7,80,358 31-12-2015 10.2% $11,03,025 $2,54,354 $8,48,671 12/31/2016 11.1% $11,47,792 $2,72,820 $8,74,971 12/31/2017 11.4% 95.0% $11,84,426 $3,21,537 $8,62,889 11.2% $12,714 $73,740 $7,76,435 10.1%   Beall's Outlet 31-01-2023 27,828 32.8%   Staples 26-02-2023 24,197 28.5%   Planet Fitness 30-11-2023 13,400 15.8%   Pinch-A-Penny 31-05-2022 4,600 5.4%
Loan 14 27.00 Holiday Inn Express Newport News 0 5 First LO(25);DEF(91);O(4)     $21,23,071 $16,16,966 $5,06,105 12/31/2016 7.2% $27,49,284 $19,04,497 $8,44,787 12/31/2017 12.1% $27,69,596 $18,63,300 $9,06,296 1/31/2018 TTM 13.0% 67.0% $27,69,596 $18,64,748 $9,04,848 12.9% $1,10,784 $0 $7,94,064 11.4%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13 28.00 Carlshire Tenants, Inc. 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 98.0% $35,03,576 $15,68,256 $19,35,320 29.8% $39,000 $0 $18,96,320 29.2%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13 29.00 Hudson Courts Owners, Inc. 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 98.0% $22,07,058 $9,84,916 $12,22,142 18.8% $36,400 $0 $11,85,742 18.3%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13 30.00 229 East 79 Limited 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 98.0% $51,18,963 $23,88,228 $27,30,735 44.8% $26,700 $0 $27,04,035 44.3%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   31.00 Safeway Fraser 5 5 First LO(24);DEF(91);O(5)     N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $7,71,921 $1,75,548 $5,96,373 9.9% $9,414 $27,719 $5,59,240 9.3%   Safeway 31-01-2038 52,300 100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   32.00 SPS-Sacramento IV 0 0 Eleventh LO(24);DEF/YM1(89);O(7) G   $9,07,418 $3,76,586 $5,30,833 31-12-2016 9.1% $9,99,207 $3,91,050 $6,08,157 31-12-2017 10.4% $10,12,538 $4,00,158 $6,12,380 2/28/2018 TTM 10.5% 93.2% $10,11,771 $4,15,941 $5,95,830 10.2% $10,957 $0 $5,84,873 10.0%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13 33.00 3755 Owners Ltd. 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 97.0% $36,90,508 $14,98,850 $21,91,658 38.5% $27,600 $0 $21,64,058 38.0%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   34.00 Safeway Duvall 5 5 First LO(24);DEF(91);O(5)     N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $7,06,457 $2,01,984 $5,04,473 9.0% $7,306 $28,697 $4,68,471 8.3%   Safeway 31-10-2037 44,816 100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 15 35.00 Walgreens Concord 5 5 First LO(24);DEF(92);O(4)     N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 100.0% $5,14,995 $4,995 $5,10,000 9.4% $1,717 $0 $5,08,283 9.4%   Walgreens 31-10-2033 11,446 100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   36.00 Villa Marina 5 5 First LO(24);DEF(92);O(4)     $20,19,627 $13,10,175 $7,09,452 31-12-2016 13.9% $19,30,227 $13,46,976 $5,83,251 31-12-2017 11.4% $19,41,504 $13,78,485 $5,63,020 2/28/2018 TTM 11.0% 91.7% $20,04,964 $13,81,058 $6,23,906 12.2% $55,200 $0 $5,68,706 11.2%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   37.00 Bell Park Plaza 0 0 Eleventh LO(26);YM1(30);O(4) H   $6,43,575 $1,90,520 $4,53,055 31-12-2015 9.0% $6,58,439 $2,11,803 $4,46,635 31-12-2016 8.9% $6,49,471 $1,89,267 $4,60,205 31-12-2017 9.1% 93.0% $7,30,992 $2,02,304 $5,28,689 10.5% $6,696 $25,110 $4,96,883 9.9%   Hobby Bench 31-05-2024 8,000 23.9%   Banner Health (Urgent Care) 30-11-2022 3,600 10.8%   Yen Sushi And Shake Bar 30-09-2021 2,940 8.8%   Purely Dance 31-12-2021 2,700 8.1%
Loan   38.00 The Center on Calloway 0 0 Eleventh LO(25);DEF(91);O(4)     $6,56,878 $1,89,044 $4,67,833 31-12-2016 9.8% $6,88,108 $1,92,406 $4,95,702 31-12-2017 10.3% $6,90,341 $1,91,617 $4,98,724 2/28/2018 TTM 10.4% 94.0% $6,66,604 $1,96,682 $4,69,922 9.8% $4,855 $17,347 $4,47,720 9.3%   El Portal 04-03-2023 5,000 21.6%   Sushi Moon 28-02-2023 4,045 17.5%   Royal Nails 10-05-2021 2,477 10.7%   Elixir Café 15-03-2023 2,000 8.7%
Loan 14 39.00 Oaks on Henry 5 5 First LO(24);DEF(92);O(4)     N/A N/A N/A N/A N/A $5,71,406 $1,76,733 $3,94,673 12/31/2017 T10 8.8% $6,84,031 $1,97,289 $4,86,742 2/28/2018 TTM 10.8% 94.6% $6,76,390 $2,31,346 $4,45,044 9.9% $13,000 $0 $4,32,044 9.6%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   40.00 Weller Building 0 5 First LO(25);DEF(91);O(4)     $8,93,907 $3,79,355 $5,14,552 31-12-2015 11.5% $9,50,937 $3,83,922 $5,67,015 31-12-2016 12.6% $9,66,869 $3,73,548 $5,93,321 31-12-2017 13.2% 93.0% $9,45,255 $3,74,701 $5,70,554 12.7% $8,883 $90,167 $4,71,504 10.5%   Child Care Resources 28-02-2021 9,796 22.1%   Marpac Construction, LLC 31-10-2032 7,661 17.2%   Neighborhood House 28-02-2022 6,988 15.7%   One America 30-09-2021 5,911 13.3%
Loan 13 41.00 Stonegate X Apartment Owners Corp. a/k/a Stonegate X Apartment Owner's Corp. 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 98.0% $17,67,760 $8,94,053 $8,73,707 20.1% $26,000 $0 $8,47,707 19.5%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   42.00 The Summit Apartments 0 0 Eleventh LO(25);DEF(91);O(4)     $12,44,441 $9,25,348 $3,19,093 31-12-2016 7.5% $12,56,457 $7,33,171 $5,23,286 31-12-2017 12.3% $12,58,908 $7,04,660 $5,54,248 3/31/2018 TTM 13.0% 90.7% $13,03,078 $7,81,125 $5,21,953 12.2% $42,000 $0 $4,79,953 11.2%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 14 43.00 Fedex Ground - Emporia 5 5 First LO(24);DEF(92);O(4)     N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $6,54,664 $67,482 $5,87,182 14.0% $5,068 $30,407 $5,51,707 13.1%   Fedex Ground 30-09-2025 50,678 100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 15 44.00 Walgreens Bloomington 5 5 First LO(24);DEF(89);O(7)     N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 100.0% $4,20,000 $12,600 $4,07,400 9.8% $0 $0 $4,07,400 9.8%   Walgreens 30-09-2033 14,820 100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13 45.00 Fairfield Greens Owners, Inc. 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 98.0% $10,67,610 $4,24,782 $6,42,828 16.3% $13,900 $0 $6,28,928 15.9%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   46.00 AFGlobal 5 5 First LO(24);DEF(92);O(4)     N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 91.9% $6,51,289 $1,98,672 $4,52,618 12.2% $5,756 $24,175 $4,22,687 11.4%   AFGlobal 28-03-2036 57,559 100.0%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   47.00 196 & 204 Grove Avenue 0 0 Eleventh LO(24);DEF(92);O(4)     N/A N/A N/A N/A N/A $5,15,317 $1,40,995 $3,74,322 31-12-2016 11.1% $5,22,298 $1,44,841 $3,77,457 31-12-2017 11.2% 93.0% $4,90,976 $1,43,277 $3,47,699 10.3% $4,705 $23,525 $3,19,469 9.5%   Advanced Radiology 30-09-2026 4,000 17.0%   Medical Healing Center For Pain 14-01-2021 3,275 13.9%   Cooper Hospital 31-07-2022 3,000 12.8%   Columbia Bank 31-12-2024 3,000 12.8%
Loan 13 48.00 Greystone in Westchester Cooperative #1 Inc. 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 98.0% $24,22,671 $11,87,224 $12,35,447 39.9% $28,600 $0 $12,06,847 38.9%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13 49.00 6200 Riverdale Avenue Corp. 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.9% $11,98,127 $5,57,225 $6,40,902 21.4% $15,700 $0 $6,25,202 20.8%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   50.00 Mariner's Cove MHP 5 4 First LO(25);DEF(91);O(4)     $5,57,647 $2,17,722 $3,39,925 31-12-2016 11.7% $5,77,254 $2,54,385 $3,22,869 31-12-2017 11.1% $5,79,768 $2,53,308 $3,26,460 1/31/2018 TTM 11.3% 93.5% $5,62,556 $2,45,586 $3,16,970 10.9% $4,650 $0 $3,12,320 10.8%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13 51.00 180 South Middle Neck Road Corp. 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.0% $16,64,714 $7,00,437 $9,64,277 34.5% $18,200 $0 $9,46,077 33.8%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13 52.00 3215 Arlington Avenue Owners Corp. 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 97.0% $15,16,686 $6,03,054 $9,13,632 36.6% $17,250 $0 $8,96,382 35.9%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   53.00 111 Veterans 0 0 First LO(24);DEF(91);O(5)     N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 100.0% $1,69,200 $2,580 $1,66,620 7.2% $0 $0 $1,66,620 7.2%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13 54.00 Top of the Lofts, Inc. 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.0% $20,49,550 $7,06,000 $13,43,550 58.4% $22,100 $0 $13,21,450 57.5%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13 55.00 208-216 East 82nd St. Owners Corp. 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 97.7% $19,83,948 $8,34,580 $11,49,368 50.0% $18,750 $0 $11,30,618 49.2%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13 56.00 Braddock Avenue Owners, Inc. 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.0% $8,55,638 $4,35,758 $4,19,880 18.3% $9,600 $0 $4,10,280 17.9%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   57.00 Las Casitas MHC 5 4 First LO(25);DEF(91);O(4)     $4,10,986 $2,24,632 $1,86,354 31-12-2015 9.5% $4,36,538 $2,22,152 $2,14,386 31-12-2016 10.9% $4,81,430 $2,32,497 $2,48,933 31-12-2017 12.6% 92.7% $4,91,029 $2,44,538 $2,46,491 12.5% $4,021 $0 $2,42,470 12.3%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13 58.00 Hillpark Plaza Inc. 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $11,16,551 $4,33,134 $6,83,417 39.8% $32,250 $0 $6,51,167 37.9%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13 59.00 Syldor Apartment Corp. 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.0% $8,53,119 $4,22,800 $4,30,319 25.3% $10,750 $0 $4,19,569 24.7%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13 60.00 250 Cabrini Boulevard, Inc. 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 98.0% $21,51,362 $10,21,340 $11,30,022 70.7% $20,400 $0 $11,09,622 69.4%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13 61.00 49 West 12 Tenants Corp. 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.0% $40,69,100 $17,03,920 $23,65,180 150.6% $18,000 $0 $23,47,180 149.5%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13 62.00 57-65 West 93 Corp. 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.0% $13,59,214 $4,98,644 $8,60,570 57.4% $18,500 $0 $8,42,070 56.1%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13 63.00 Hamilton Cooperative Apartments, Inc. 10 10 First YM1(113);1%(3);O(4) E   N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 98.0% $44,96,113 $15,81,702 $29,14,411 242.9% $39,000 $0 $28,75,411 239.6%   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
                                                                                                           

 

 C: 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Property
Flag
Footnotes Loan ID Property Name   5th Largest Tenant 5th Largest
Tenant Lease
Expiration(4)
5th Largest
Tenant NSF
5th Largest
Tenant
% of NSF
  Upfront
Replacement
Reserves
Monthly
Replacement
Reserves
Replacement
Reserve Cap
Upfront TI/LC
 Reserves
Monthly TI/LC
Reserves
TI/LC
Reserve Cap
Upfront Tax
 Reserves
Monthly Tax
 Reserves
Upfront
Insurance Reserves
Monthly
Insurance
Reserves
Upfront
Deferred Maint.
Reserve
Initial Other
Reserves
Ongoing Other
Reserves
Other Reserves Description   Appraisal
Report Date
Environmental
Phase I
Report Date
Environmental
Phase II
Report Date
Engineering
Report Date
Seismic
Report Date
Seismic Zone (Y/N) PML %   Cut-off Date
Pari Passu Mortgage
Debt Balance
Coop - Committed Secondary Debt Cut-off Date
Subord. Mortgage
Debt Balance
Total Mortgage
Debt Cut-off
Date LTV Ratio
Total Mortgage
Debt UW
NCF DSCR
Total Mortgage
Debt UW NOI
Debt Yield
  Cut-off Date
Mezzanine
Debt Balance
Total Debt
Cut-off Date
LTV Ratio
Total
Debt UW
NCF DSCR
Total Debt
UW NOI
Debt Yield
  Coop - Rental Value Coop - LTV as Rental Coop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - Coop Units Coop - Sponsor/Investor Carry
Loan 5 1.00 CoolSprings Galleria   Forever 21 30-11-2020 18,015 2.8%   $0 $10,907 $3,92,643 $30,00,000 $54,534 The greater of (i) $2,500,000; and (ii) the positive difference equal to $5,500,000 less the sum of all disbursments from the TILC reserve $7,02,515 $2,34,171 $0 $0 $0 $21,07,816 $0 Tenant Specific TILC Reserve   17-04-2018 21-03-2018 N/A 23-03-2018 N/A No N/A   $6,50,00,000     48.1% 1.91x 12.7%                          
Loan 5, 9, 16 2.00 One Dulles Tower   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $4,05,537 $1,35,179 $0 $0 $0 $4,24,41,063 $0 Amazon TILC; Amazon Rent Concession Reserve   28-02-2018 07-12-2017 N/A 07-12-2017 N/A No N/A   $6,30,00,000     71.5% 2.17x 8.8%                          
Loan 5, 8 3.00 Fair Oaks Mall   Victoria's Secret 31-01-2026 12,170 1.6%   $0 $0 $0 $39,54,170 $0 $0 $0 $0 $0 $0 $0 $11,83,388 $0 Gap Rent Reserve   07-03-2018 08-02-2018 N/A 09-02-2018 N/A No N/A   $9,50,00,000   $8,50,00,000 47.7% 1.64x 11.5%                          
Loan 5, 11 4.00 Rittenhouse Hill   N/A N/A N/A N/A   $0 $13,021 $0 $0 $0 $0 $1,88,310 $62,770 $0 $0 $0 $0 $0 N/A   23-01-2018 21-12-2017 N/A 21-12-2017 N/A No N/A   $5,00,00,000     63.6% 1.65x 8.0%   $1,70,00,000 73.2% 1.32x 7.0%                
Loan 5, 9 5.00 181 Fremont Street   N/A N/A N/A N/A   $0 $0 $0 $4,27,17,266 $0 $1,52,71,620 $0 $5,09,418 $0 $0 $0 $6,83,79,092 $0 Rent Concession Reserve   22-03-2018 07-03-2018 N/A 06-03-2018 07-03-2018 Yes - 4 12.0%   $19,20,00,000     39.6% 3.14x 11.8%   $22,50,00,000 75.2% 1.38x 6.2%                
Loan 5, 6, 7, 9 6.00 Extra Space - TIAA Self Storage Portfolio             $0 $0 $0 $0 $0 $0 $0 $0 $915 $457 $0 $0 $0 N/A                   $17,10,00,000     58.1% 1.97x 9.2%                          
Property   6.01 Extra Space Washington   N/A N/A N/A N/A                                 13-12-2017 10-11-2017 N/A 01-12-2017 N/A No N/A                                        
Property   6.02 Extra Space San Jose   N/A N/A N/A N/A                                 04-01-2018 10-11-2017 N/A 01-12-2017 01-12-2017 Yes - 4 12.0%                                        
Property   6.03 Extra Space San Diego   N/A N/A N/A N/A                                 04-01-2018 10-11-2017 N/A 01-12-2017 01-12-2017 Yes - 4 10.0%                                        
Property   6.04 Extra Space Panorama City   N/A N/A N/A N/A                                 05-12-2017 10-11-2017 N/A 01-12-2017 01-12-2017 Yes - 4 23.0%                                        
Property   6.05 Extra Space Norwalk   N/A N/A N/A N/A                                 04-12-2017 10-11-2017 N/A 01-12-2017 01-12-2017 Yes - 4 16.0%                                        
Property   6.06 Extra Space Miami East   N/A N/A N/A N/A                                 04-12-2017 10-11-2017 N/A 01-12-2017 N/A No N/A                                        
Property   6.07 Extra Space Miami West   N/A N/A N/A N/A                                 22-12-2017 10-11-2017 N/A 01-12-2017 N/A No N/A                                        
Property   6.08 Extra Space Palo Alto   N/A N/A N/A N/A                                 04-12-2017 10-11-2017 N/A 01-12-2017 01-12-2017 Yes - 4 16.0%                                        
Property   6.09 Extra Space Covina   N/A N/A N/A N/A                                 05-12-2017 10-11-2017 N/A 01-12-2017 01-12-2017 Yes - 4 16.0%                                        
Property   6.10 Extra Space Gaithersburg   N/A N/A N/A N/A                                 05-12-2017 10-11-2017 N/A 01-12-2017 N/A No N/A                                        
Property   6.11 Extra Space Philadelphia   N/A N/A N/A N/A                                 04-12-2017 21-12-2017 N/A 01-12-2017 N/A No N/A                                        
Property   6.12 Extra Space Westminster   N/A N/A N/A N/A                                 04-01-2018 10-11-2017 N/A 01-12-2017 01-12-2017 Yes - 4 12.0%                                        
Property   6.13 Extra Space Newark   N/A N/A N/A N/A                                 04-12-2017 10-11-2017 N/A 01-12-2017 N/A No N/A                                        
Property   6.14 Extra Space Essex   N/A N/A N/A N/A                                 03-01-2018 21-11-2017 N/A 01-12-2017 N/A No N/A                                        
Property   6.15 Extra Space New Bedford   N/A N/A N/A N/A                                 04-12-2017 10-11-2017 N/A 01-12-2017 N/A No N/A                                        
Property   6.16 Extra Space Birmingham   N/A N/A N/A N/A                                 04-01-2018 10-11-2017 N/A 01-12-2017 N/A No N/A                                        
Property   6.17 Extra Space Haverhill   N/A N/A N/A N/A                                 04-12-2017 10-11-2017 N/A 01-12-2017 N/A No N/A                                        
Property   6.18 Extra Space Shrewsbury   N/A N/A N/A N/A                                 07-12-2017 02-01-2018 N/A 01-12-2017 N/A No N/A                                        
Property   6.19 Extra Space Dallas   N/A N/A N/A N/A                                 04-12-2017 10-11-2017 N/A 01-12-2017 N/A No N/A                                        
Property   6.20 Extra Space Enfield   N/A N/A N/A N/A                                 01-12-2017 07-11-2017 N/A 01-12-2017 N/A No N/A                                        
Property   6.21 Extra Space San Diego Miramar   N/A N/A N/A N/A                                 04-01-2018 07-11-2017 N/A 01-12-2017 01-12-2017 Yes - 4 10.0%                                        
Property   6.22 Extra Space Shawnee   N/A N/A N/A N/A                                 04-12-2017 10-11-2017 N/A 01-12-2017 N/A No N/A                                        
Property   6.23 Extra Space Overland Park   N/A N/A N/A N/A                                 04-12-2017 10-11-2017 N/A 01-12-2017 N/A No N/A                                        
Property   6.24 Extra Space Tucson   N/A N/A N/A N/A                                 04-01-2018 07-11-2017 N/A 01-12-2017 N/A No N/A                                        
Loan 5, 11, 12 7.00 The Gateway   HMS Associates 31-12-2019 3,190 5.1%   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   26-02-2018 14-02-2018 N/A 14-02-2018 21-03-2018 Yes - 4 11.0%   $27,50,00,000   $22,00,00,000 63.3% 1.62x 6.8%                          
Loan 5, 6, 7, 9, 10 8.00 Northwest Hotel Portfolio             $0 $1,19,435 $0 $0 $0 $0 $5,18,257 $94,555 $46,636 $15,546 $0 $1,42,79,206 $0 PIP Reserve; Seasonality                   $8,00,92,578     65.1% 1.78x 13.8%                          
Property   8.01 Hilton Garden Inn Bend   N/A N/A N/A N/A                                 20-02-2018 20-02-2018 N/A 20-02-2018 N/A No N/A                                        
Property   8.02 Hampton Inn & Suites Bend   N/A N/A N/A N/A                                 22-02-2018 20-02-2018 N/A 20-02-2018 N/A No N/A                                        
Property   8.03 Hilton Garden Inn Salt Lake City Downtown   N/A N/A N/A N/A                                 26-02-2018 07-02-2018 N/A 07-02-2018 07-02-2018 Yes - 3 8.0%                                        
Property   8.04 Hampton Inn & Suites Coeur d'Alene   N/A N/A N/A N/A                                 22-02-2018 07-02-2018 N/A 07-02-2018 N/A No N/A                                        
Property   8.05 Hampton Inn & Suites Boise Spectrum   N/A N/A N/A N/A                                 21-02-2018 07-02-2018 N/A 07-02-2018 N/A No N/A                                        
Property   8.06 La Quinta Inns & Suites Coeur d'Alene   N/A N/A N/A N/A                                 15-02-2018 07-02-2018 N/A 07-02-2018 N/A No N/A                                        
Property   8.07 La Quinta Inns & Suites Twin Falls   N/A N/A N/A N/A                                 21-02-2018 07-02-2018 N/A 07-02-2018 N/A No N/A                                        
Loan   9.00 Centerville Marketplace   State of Utah 31-07-2024 5,865 4.5%   $0 $2,186 $0 $0 $13,884 $0 $1,54,543 $22,078 $1,750 $875 $0 $5,76,683 $0 Outstanding TI Allowance Owed to Powerful U and Plainswift   23-03-2018 14-02-2018 N/A 14-02-2018 14-02-2018 Yes - 3 8.0%                                        
Loan 5, 6 10.00 North Bay Portfolio             $0 $10,670 $0 $5,00,000 $42,680 $15,36,495 $61,195 $61,195 $0 $0 $28,000 $25,53,168 $0 Known TI/LC Reserve; Free/Gap Rent Reserve                   $3,50,00,000     62.4% 1.66x 11.2%                          
Property   10.01 Petaluma Business Center   Oculus Innovative Sciences 30-06-2023 13,840 6.5%                                 23-02-2018 05-02-2018 N/A 05-02-2018 05-02-2018 Yes - 3 15.0%                                        
Property   10.02 South Petaluma Business Center   Clover-Stornetta Farms, Inc. 31-08-2026 17,554 11.7%                                 27-02-2018 05-02-2018 N/A 05-02-2018 05-02-2018 Yes - 3 6.0%                                        
Property   10.03 Lakeville Business Center   Illinois Tool Works, Inc. 31-10-2019 7,562 5.1%                                 01-03-2018 05-02-2018 N/A 05-02-2018 05-02-2018 Yes - 3 17.0%                                        
Loan   11.00 Pico Rivera Marketplace   T-Mobile 31-07-2023 3,240 3.6%   $0 $1,487 $75,000 $3,00,000 $0 $3,00,000 $39,440 $39,440 $1,291 $1,291 $0 $0 $0 N/A   15-03-2018 06-02-2018 13-04-2018 31-01-2018 30-01-2018 Yes - 4 9.0%                                        
Loan 5, 9, 16 12.00 Apple Campus 3   N/A N/A N/A N/A   $0 $0 $0 $29,79,839 $0 $0 $0 $2,49,368 $0 $0 $0 $4,28,00,076 $0 Rent Concession Reserve; Punchlist Reserve   04-12-2017 20-11-2017 N/A 20-11-2017 20-11-2017 Yes - 4 10.0%   $32,30,00,000     44.0% 3.55x 12.2%   $23,50,00,000 74.3% 1.70x 7.2%                
Loan 13 13.00 Rex Ridge Apartment Corporation   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   16-04-2018 3/27/2018 N/A 27-03-2018 N/A No N/A     NAP                     $7,91,00,000 21.5% 5.4% 0 8 12 $93,048
Loan 6, 7, 14 14.00 Hampton & Homewood Memphis             $0 $23,018 $0 $0 $0 $0 $28,349 $28,349 $0 $0 $0 $0 $0 N/A                                                        
Property   14.01 Homewood Suites Memphis Southwind   N/A N/A N/A N/A                                 08-02-2018 20-12-2018 N/A 20-12-2017 20-12-2017 Yes - 3 5.0%                                        
Property   14.02 Hampton Inn Memphis Southwind   N/A N/A N/A N/A                                 08-02-2018 20-12-2018 N/A 20-12-2017 20-12-2017 Yes - 3 5.0%                                        
Loan 13 15.00 444 East 86th Owners Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   01-02-2018 1/31/2018 N/A 01-02-2018 N/A No N/A     $5,00,000   4.8% 7.95x 40.1%             $18,20,00,000 8.6% 1.0% 3 0 0 $-15,933
Loan 13 16.00 17-85 215th Street Owners', Inc. (A/K/A 17-85 215th Street Owners' Inc.)   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   25-04-2018 4/10/2018 N/A 11-04-2018 N/A No N/A     NAP                     $9,44,00,000 14.6% 0.0% 0 0 0 N/A
Loan   17.00 Value Store It - Pompano Beach   N/A N/A N/A N/A   $0 $1,316 $1,10,515 $0 $0 $0 $88,036 $14,673 $2,105 $1,053 $0 $0 $0 N/A   23-03-2018 06-03-2018 N/A 05-03-2018 N/A No N/A                                        
Loan   18.00 Hampton Inn & Suites - Woodinville   N/A N/A N/A N/A   $0 $12,492 $0 $0 $0 $0 $42,840 $21,420 $0 $0 $0 $0 $0 N/A   18-03-2018 20-02-2018 N/A 20-02-2018 20-02-2018 Yes - 3 8.0%                                        
Loan   19.00 6th & Sable Retail   Biomat USA Inc. 30-04-2022 9,200 6.3%   $0 $0 $0 $5,00,000 $0 $5,00,000 $23,134 $23,134 $0 $0 $5,500 $50,000 $0 Landlord Obligation Reserve   13-03-2018 20-02-2018 N/A 20-02-2018 N/A No N/A                                        
Loan   20.00 Doubletree Kenosha   N/A N/A N/A N/A   $0 $10,555 $0 $0 $0 $0 $60,000 $20,000 $0 $0 $0 $0 $0 N/A   28-03-2018 16-03-2018 N/A 16-03-2018 N/A No N/A                                        
Loan 14, 15 21.00 Valley Medical Center   Mountan View Medical 28-02-2021 3,029 6.8%   $0 $738 $0 $2,00,000 $4,968 $4,50,000 $9,759 $9,759 $2,122 $1,061 $1,125 $25,644 $0 CaseCo Rent Reserve   28-02-2018 16-03-2018 N/A 19-03-2018 N/A No N/A                                        
Loan 13, 14 22.00 Sherman Square   Honeyfish Poke 31-03-2022 1,573 5.0%   $0 $525 Replacement Reserve Cap ($18,900) shall only become applicable if a new membrane or covering is installed over the entire roof or the roof is replaced $3,80,000 $0 $3,00,000 $21,068 $7,023 $0 $0 $0 $5,06,632 $0 Debt Yield Reserve; Cricket Wireless Reserve   19-03-2018 02-03-2018 N/A 01-03-2018 02-03-2018 Yes - 4 11.0%                                        
Loan 14 23.00 Holiday Inn Express at the Stadiums   N/A N/A N/A N/A   $0 $6,120 $0 $0 $0 $0 $1,57,341 $26,223 $4,788 $0 $0 $11,00,000 $0 PIP Reserve; Roof Reserve   23-04-2018 26-03-2018 N/A 22-03-2018 N/A No N/A                                        
Loan   24.00 Courtyard Marriott - El Paso   N/A N/A N/A N/A   $0 $4,629 $0 $0 $0 $0 $60,667 $15,167 $0 $0 $0 $0 $0 N/A   07-03-2018 29-01-2018 N/A 01-02-2018 N/A No N/A                                        
Loan   25.00 Safeway - Everett   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   26-04-2018 12-03-2018 N/A 12-03-2018 12-03-2018 Yes - 3 9.0%                                        
Loan   26.00 Old Kings Commons   Richard's Foodporium 31-01-2020 2,400 2.8%   $0 $1,059 $0 $0 $4,591 $0 $74,216 $10,602 $9,044 $3,015 $21,875 $0 $0 N/A   24-01-2018 17-01-2018 N/A 17-01-2018 N/A No N/A                                        
Loan 14 27.00 Holiday Inn Express Newport News   N/A N/A N/A N/A   $0 $9,232 $0 $0 $0 $0 $16,283 $3,257 $0 $0 $10,250 $4,00,000 $0 UNCF Test Reserve   27-03-2018 09-03-2018 N/A 09-03-2018 N/A No N/A                                        
Loan 13 28.00 Carlshire Tenants, Inc.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $95,167 $28,932 $0 $0 $0 $0 $0 N/A   22-03-2018 3/19/2018 N/A 19-03-2018 N/A No N/A     $5,00,000   14.3% 4.65x 27.6%             $3,45,00,000 18.8% 0.0% 0 0 0 N/A
Loan 13 29.00 Hudson Courts Owners, Inc.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $33,107 $9,466 $0 $0 $0 $6,00,000 $0 Collateral Security Agreement for Capital Improvements   13-02-2018 1/31/2018 N/A 09-02-2018 N/A No N/A     $5,00,000   38.6% 2.79x 17.5%             $2,03,00,000 32.0% 11.1% 13 0 0 $-12,430
Loan 13 30.00 229 East 79 Limited   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   02-03-2018 2/16/2018 N/A 20-02-2018 N/A No N/A     $7,00,000   6.2% 9.06x 40.2%             $6,36,00,000 9.6% 13.9% 10 0 0 $-69,069
Loan   31.00 Safeway Fraser   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $6,27,600 $0 $0 $0 $0 $0 $0 $0 N/A   15-03-2018 05-03-2018 N/A 02-03-2018 N/A No N/A                                        
Loan   32.00 SPS-Sacramento IV   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   29-03-2018 28-03-2018 N/A 28-03-2018 28-03-2018 Yes - 3 6.0%                                        
Loan 13 33.00 3755 Owners Ltd.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   27-03-2018 3/13/2018 N/A 13-03-2018 N/A No N/A     $10,00,000   14.8% 5.58x 32.7%             $3,93,00,000 14.5% 7.7% 5 0 2 $2,055
Loan   34.00 Safeway Duvall   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   22-03-2018 05-03-2018 N/A 05-03-2018 N/A No N/A                                        
Loan 15 35.00 Walgreens Concord   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   30-03-2018 15-03-2018 N/A 15-03-2018 N/A No N/A                                        
Loan   36.00 Villa Marina   N/A N/A N/A N/A   $0 $4,600 $0 $0 $0 $0 $39,793 $13,264 $1,04,033 $23,826 $11,750 $0 $0 N/A   22-03-2018 15-03-2018 N/A 15-03-2018 N/A No N/A                                        
Loan   37.00 Bell Park Plaza   Bell Park Dental 30-11-2021 2,665 8.0%   $0 $558 $0 $25,000 $2,500 (i) provided no Specified Tenant Trigger Period has occurred and is then continuing, an amount equal to $125,000.00, or (ii) if a Specified Tenant Trigger Period has occurred and is then continuing, an amount equal to $200,000.00. $5,330 $5,330 $1,912 $956 $0 $30,000 $0 Hobby Bench Reserve   24-01-2018 03-11-2017 N/A 28-12-2017 N/A No N/A                                        
Loan   38.00 The Center on Calloway   CEO Salon 30-06-2022 1,724 7.5%   $0 $405 $25,000 $0 $2,483 (i) provided no Specified Tenant Trigger Period has occurred and is then continuing, an amount equal to $190,000.00, or (ii) if a Specified Tenant Trigger Period related to solely to El Portal has occurred and is then continuing, an amount equal to $190,000.00, or (iii) if a Specified Tenant Trigger Period related to both El Portal and Sushi Moon has occurred and is then continuing, an amount equal to $225,125.00 $6,746 $6,746 $3,500 $350 $0 $0 $0 N/A   05-02-2018 N/A N/A 29-01-2018 29-01-2018 Yes - 4 6.0%                                        
Loan 14 39.00 Oaks on Henry   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $37,296 $6,216 $0 $3,091 $0 $0 $0 N/A   28-03-2018 30-10-2017 N/A 30-10-2017 N/A No N/A                                        
Loan   40.00 Weller Building   Teamchild 30-04-2022 5,282 11.9%   $0 $740 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   09-03-2018 26-02-2018 N/A 26-02-2018 26-02-2018 Yes - 3 10.0%                                        
Loan 13 41.00 Stonegate X Apartment Owners Corp. a/k/a Stonegate X Apartment Owner's Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   13-04-2018 3/28/2018 N/A 02-04-2018 N/A No N/A     NAP                     $1,47,00,000 29.6% 0.0% 0 0 0 N/A
Loan   42.00 The Summit Apartments   N/A N/A N/A N/A   $0 $4,200 $2,00,000 $0 $0 $0 $10,784 $2,696 $0 $0 $0 $0 $0 N/A   12-03-2018 27-02-2018 N/A 27-02-2018 N/A No N/A                                        
Loan 14 43.00 Fedex Ground - Emporia   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $9,296 $1,328 $3,692 $923 $0 $0 $0 N/A   29-03-2018 05-03-2018 N/A 05-03-2018 N/A No N/A                                        
Loan 15 44.00 Walgreens Bloomington   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   02-03-2018 06-03-2018 N/A 12-03-2018 N/A No N/A                                        
Loan 13 45.00 Fairfield Greens Owners, Inc.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   02-03-2018 2/23/2018 N/A 26-02-2018 N/A No N/A     $5,00,000   35.3% 2.74x 14.5%             $1,14,00,000 34.6% 0.0% 0 0 0 N/A
Loan   46.00 AFGlobal   N/A N/A N/A N/A   $480 $480 $0 $1,919 $1,919 $69,071 $0 $0 $0 $0 $0 $0 $0 N/A   13-04-2018 05-03-2018 N/A 05-03-2018 N/A No N/A                                        
Loan   47.00 196 & 204 Grove Avenue   Ward Shoemaker 31-03-2020 2,400 10.2%   $0 $329 $0 $0 $3,096 $0 $6,921 $6,921 $987 $987 $0 $0 $0 N/A   11-04-2018 01-03-2018 N/A 04-04-2018 N/A No N/A                                        
Loan 13 48.00 Greystone in Westchester Cooperative #1 Inc.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $45,375 $9,125 $0 $0 $0 $0 $0 N/A   30-04-2018 4/11/2018 N/A 11-04-2018 N/A No N/A     $5,00,000   18.6% 5.91x 34.3%             $2,10,00,000 14.8% 0.0% 0 0 0 N/A
Loan 13 49.00 6200 Riverdale Avenue Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   09-03-2018 3/6/2018 N/A 05-03-2018 N/A No N/A     $2,50,000   28.7% 3.30x 19.7%             $1,20,00,000 25.0% 55.0% 33 0 0 $2,27,242
Loan   50.00 Mariner's Cove MHP   N/A N/A N/A N/A   $0 $388 $0 $0 $0 $0 $24,922 $4,154 $4,488 $641 $7,500 $10,000 $0 Lot 503 Mobile Home Raise/Removal Work Reserve   14-11-2017 20-10-2017 N/A 20-10-2017 N/A No N/A                                        
Loan 13 51.00 180 South Middle Neck Road Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   27-03-2018 3/14/2018 N/A 22-03-2018 N/A No N/A     $2,50,000   13.6% 5.36x 31.7%             $1,72,00,000 16.3% 0.0% 0 0 0 N/A
Loan 13 52.00 3215 Arlington Avenue Owners Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   05-03-2018 3/5/2018 N/A 06-03-2018 N/A No N/A     $5,00,000   17.2% 5.18x 30.5%             $1,63,00,000 15.3% 33.8% 23 0 0 $2,02,950
Loan   53.00 111 Veterans   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   03-02-2018 09-02-2018 N/A N/A N/A No N/A                                        
Loan 13 54.00 Top of the Lofts, Inc.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   16-02-2018 2/7/2018 N/A 07-02-2018 N/A No N/A     $2,50,000   5.6% 11.99x 52.7%             $2,52,00,000 9.1% 0.0% 0 0 0 N/A
Loan 13 55.00 208-216 East 82nd St. Owners Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   24-04-2018 2/6/2018 N/A 06-02-2018 N/A No N/A     $3,00,000   7.5% 7.47x 44.2%             $3,01,00,000 7.6% 84.1% 0 58 0 $8,43,451
Loan 13 56.00 Braddock Avenue Owners, Inc.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $30,000 $15,000 $0 $0 $0 $0 $0 N/A   16-01-2018 1/3/2018 N/A 02-01-2018 N/A No N/A     $1,00,000   32.4% 3.22x 17.5%             $74,00,000 31.1% 55.3% 26 0 0 $1,73,582
Loan   57.00 Las Casitas MHC   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $2,306 $769 $0 $0 $7,500 $0 $0 N/A   26-02-2018 12-02-2018 N/A 09-02-2018 09-02-2018 Yes - 4 9.0%                                        
Loan 13 58.00 Hillpark Plaza Inc.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   05-03-2018 3/9/2018 N/A 27-02-2018 N/A No N/A     $2,50,000   17.6% 5.66x 34.7%             $1,18,40,000 14.5% 0.0% 0 0 0 N/A
Loan 13 59.00 Syldor Apartment Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   02-02-2018 1/26/2018 N/A 29-01-2018 N/A No N/A     $2,50,000   27.5% 4.90x 22.1%             $88,00,000 19.3% 0.0% 0 0 0 N/A
Loan 13 60.00 250 Cabrini Boulevard, Inc.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   26-03-2018 3/13/2018 N/A 15-03-2018 N/A No N/A     $5,00,000   4.5% 9.22x 53.9%             $2,22,00,000 7.2% 11.0% 0 0 8 N/A
Loan 13 61.00 49 West 12 Tenants Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   28-03-2018 3/19/2018 N/A 19-03-2018 N/A No N/A     $5,00,000   2.2% 25.86x 114.3%             $5,87,00,000 2.7% 0.0% 0 0 0 N/A
Loan 13 62.00 57-65 West 93 Corp.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   08-03-2018 2/27/2018 N/A 28-02-2018 N/A No N/A     $2,50,000   6.9% 8.43x 49.2%             $1,60,00,000 9.4% 8.3% 3 0 0 $21
Loan 13 63.00 Hamilton Cooperative Apartments, Inc.   N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 N/A   19-12-2017 2/27/2018 N/A 27-02-2018 N/A No N/A     $5,00,000   2.1% 29.05x 171.4%             $5,57,00,000 2.2% 0.0% 0 0 0 N/A
                                                                                                       

 

 C: 

 

 

 

BANK 2018-BNK12
Footnotes to Annex A-1
   
(1) BANA—Bank of America, National Association; WFB—Wells Fargo Bank, National Association; MSBNA—Morgan Stanley Bank, N.A.;  MSMCH—Morgan Stanley Mortgage Capital Holdings LLC;  NCB—National Cooperative Bank, N. A.; NCCB—National Consumer Cooperative Bank.
   
(2) Certain tenants may not be in occupancy or may be in free rent periods. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this prospectus for information regarding the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans which are not in occupancy or are in free rent periods.
   
(3) The Administrative Fee Rate includes the master servicing fee rate, operating advisor fee rate, certificate administrator/trustee fee rate, asset representations reviewer fee rate, primary or sub-servicing servicing fee rate, CREFC® license fee rate and, with respect to any non-serviced mortgage loan, pari passu loan primary servicing fee rate, in each case applicable to the related mortgage loan.
   
(4) Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans.
   
(5) Each of the CoolSprings Galleria Mortgage Loan (Mortgage Loan No. 1), the One Dulles Tower Mortgage Loan (Mortgage Loan No. 2), the Fair Oaks Mall Mortgage Loan (Mortgage Loan No. 3), the Rittenhouse Hill Mortgage Loan (Mortgage Loan No. 4), the 181 Fremont Street Mortgage Loan (Mortgage Loan No. 5), the Extra Space - TIAA Self Storage Portfolio Mortgage Loan (Mortgage Loan No. 6), The Gateway Mortgage Loan (Mortgage Loan No. 7), the Northwest Hotel Portfolio Mortgage Loan (Mortgage Loan No. 8), the North Bay Portfolio (Mortgage Loan No. 10) and the Apple Campus 3 Mortgage Loan (Mortgage Loan No. 12) is part of a whole loan related to the Issuing Entity. For further information, see “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”, “—The Twelve Oaks Mall Pari Passu-A/B Whole Loan”, and “—The Gateway Pari Passu-A/B Whole Loan”, and “Pooling and Servicing Agreement, and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”, as applicable, in this prospectus.  
   
(6) With respect to Mortgage Loan No. 6, Extra Space - TIAA Self Storage Portfolio, Mortgage Loan No. 8, Northwest Hotel Portfolio, Mortgage Loan No. 10, North Bay Portfolio, and Mortgage Loan No. 14, Hampton & Homewood Memphis, each such mortgage loan is secured by multiple properties. For purposes of the statistical information set forth in this prospectus as to such mortgage loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Units/Rooms/Pads calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or UW NCF, among other methods.
   
(7) With respect to Mortgage Loan No. 6, Extra Space - TIAA Self Storage Portfolio, Mortgage Loan No. 8, Northwest Hotel Portfolio, and Mortgage Loan No. 14, Hampton & Homewood Memphis, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, or other release conditions in connection with a partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Releases; Partial Releases” in this prospectus.
   
  With respect to Mortgage Loan No. 14, Hampton & Homewood Memphis, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, or other release conditions in connection with a partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases” in this prospectus.
   
(8) With respect to Mortgage Loan No. 3, Fair Oaks Mall, the related loan documents permit one or more outparcel or other releases without prepayment or defeasance.  In addition, the related loan documents permit the additional of certain anchor pads to the collateral, and the subsequent release of such anchor pads. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases” in this prospectus.
   
(9) With respect to Mortgage Loan No. 2, One Dulles Tower, the Appraised Value is the “As Stabilized” value of $212,500,000, which assumes all outstanding free rent has been paid, tenant improvements have been completed and leasing commissions have been paid.  All outstanding free rent, tenant improvements and leasing commissions have been reserved.  The “As-is”  appraised value assuming the outstanding free rent and leasing commissions have not been paid and tenant improvements have not been completed is $189,800,000.  The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the $189,800,000 “As-is” appraised value each is 80.1%.
   
  With respect to Mortgage Loan No. 5, 181 Fremont Street, the Appraised Value is a prospective market value that assumes the mortgaged property is complete and/or achieves stabilization as of March 1, 2021. The “As-Is” appraised value as of February 28, 2018 is $461,000,000 and is inclusive of deductions for free rent, tenant improvement and leasing commission (“TI/LC”) obligations. The borrower deposited upfront reserves totalling $111,096,358 for such contractual TI/LC obligations and free rent. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $461,000,000 “As-Is” appraised value each is 54.2%.

 

 C: 

  With respect to Mortgage Loan No. 6, Extra Space - TIAA Self Storage Portfolio, the “As-Is Portfolio” Appraised Value of $394,160,000 reflects a $36,170,000 premium attributed to the aggregate “As-is” value of the related mortgaged properties as a whole. The sum of the “As-is” values for each of the related mortgaged properties on an individual basis is $357,990,000, which represents a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 64.0%. See the definition of “Appraised Value” under “Description of the Mortgage Pool—Certain Calculations and Definitions-Definitions” in this prospectus.
   
  With respect to Mortgage Loan No. 8, Northwest Hotel Portfolio, the Appraised Value is the “As Completed” appraised value, which assumes property improvement plans (“PIPs”) at the Hilton Garden Inn Bend, Hilton Garden Inn Salt Lake City Downtown, Hampton Inn & Suites Coeur d’Alene, Hampton Inn & Suites Boise Spectrum and La Quinta Inns & Suites Twin Falls mortgaged properties have been completed.  All outstanding PIPs have been reserved.  The “As-Is” appraised value for the mortgage loan assuming the aforementioned PIPs have not been completed is $155,700,000.  The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the $155,700,000 “As-is” appraised value are 72.6% and 54.6%, respectively.
   
  With respect to Mortgage Loan No. 12, Apple Campus 3, the Appraised Value is the “As Stabilized” appraised value of $773,600,000, which assumes all outstanding free rent and leasing commissions have been paid and tenant improvements have been completed.  All outstanding free rent, tenant improvements and leasing commissions have been reserved.  The “As-is” appraised value assuming the outstanding free rent and leasing commissions have not been paid and tenant improvements have not been completed is $624,600,000.  The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the $624,600,000 “As-is” appraised value each is 54.4%.
   
(10) With respect to Mortgage Loan No. 8, Northwest Hotel Portfolio, the Hampton Inn & Suites Boise Spectrum mortgaged property is non-conforming by four rooms.  Only 129 rooms were approved by the City of Boise and income from the four extra rooms was included in the underwriting.  Excluding the four rooms, while still underwriting to 79.4% occupancy, changes the UW NOI DSCR, UW NCF DSCR, Cut-off Date UW NOI Debt Yield and Cut-off Date UW NCF Debt Yield of the mortgage loan to 1.95x, 1.77x, 13.7% and 12.4%, respectively.
   
(11) With respect to Mortgage Loan No. 4, Rittenhouse Hill, Cut-off Date Balance per SF/Units/Rooms/Pads, Size, Units of Measure and Occupancy Rate, are based on 625 multifamily units at the mortgaged property. The mortgaged property also includes 20,083 SF of ground floor space that is not included in the unit count or occupancy figures.  4,000 SF of such space is occupied by two commercial units, and the remaining vacant space is not currently being marketed but could be used as additional commercial space or amenity space in the future.
   
  With respect to Mortgage Loan No. 7, The Gateway, Cut-off Date Balance per SF/Units/Rooms/Pads, Size, Units of Measure and Occupancy Rate, are based on 1,254 multifamily units at the property.  The Gateway Property also includes 61,989 SF of ground floor commercial space and 58 townhouse units in 19 low-rise buildings which are not included in unit count or occupancy figures.
   
(12) With respect to Mortgage Loan No. 7, The Gateway, the loan documents require a soft lockbox for rents received from residential tenants and a hard lockbox for rents received from non-residential tenants.
   
(13) With respect to Mortgage Loan No. 13, Rex Ridge Apartment Corporation, Mortgage Loan 15, 444 East 86th Owners Corp., Mortgage Loan No. 16, 17-85 215th Street Owners', Inc. (A/K/A 17-85 215th Street Owners' Inc.), Mortgage Loan No. 22, Sherman Square, Mortgage Loan No. 28, Carlshire Tenants, Inc., Mortgage Loan No. 29, Hudson Courts Owners, Inc., Mortgage Loan No. 30, 229 East 79 Limited, Mortgage Loan No. 33, 3755 Owners Ltd., Mortgage Loan No. 41, Stonegate X Apartment Owners Corp. a/k/a Stonegate X Apartment Owner's Corp., Mortgage Loan No. 45, Fairfield Greens Owners, Inc., Mortgage Loan No. 48, Greystone in Westchester Cooperative #1 Inc., Mortgage Loan No. 49, 6200 Riverdale Avenue Corp., Mortgage Loan No. 51, 180 South Middle Neck Road Corp., Mortgage Loan No. 52, 3215 Arlington Avenue Owners Corp., Mortgage Loan No. 54, Top of the Lofts, Inc., Mortgage Loan No. 55, 208-216 East 82nd St. Owners Corp., Mortgage Loan No. 56, Braddock Avenue Owner's, Inc., Mortgage Loan No. 58, Hillpark Plaza Inc., Mortgage Loan No. 59, Syldor Apartment Corp., Mortgage Loan No. 60, 250 Cabrini Boulevard, Inc., Mortgage Loan No. 61, 49 West 12 Tenants Corp., Mortgage Loan No. 62, 57-65 West 93 Corp., and Mortgage Loan No. 63, Hamilton Cooperative Apartments, Inc.,  the related mortgage loan documents permit future subordinate secured financing or mezzanine financing generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” and “—Other Secured Indebtedness” in this prospectus.
   
(14) With respect to Mortgage Loan No. 14, Hampton & Homewood Memphis, the FF&E monthly reserve of $23,018 is based on 1/12 of 1% of operating income; on April 1, 2019 the FF&E monthly reserve increases to 1/12 of 2% of operating income; on April 1, 2020, the FF&E monthly reserve increases to 1/12 of 3% of operating income; on April 1, 2021 and thereafter, the FF&E monthly reserve increases to 1/12 of 4% of operating income.

 

 C: 

 

   
  With respect to Mortgage Loan No. 21, Valley Medical Center, the tenant improvements and leasing commissions reserve cap of $450,000 is reduced either to (A) $375,000, in the event (i) the Largest Tenant, Lowers Risk Group, renews its leases (or a replacement tenant(s) has entered into a replacement lease(s)) for all of the related suites (104, 200, 202 and 205) at the mortgaged property on approved lease terms for a minimum remaining term that extends three years beyond the current lease term and (ii) there are no outstanding TI/LC commissions due; or (B) $300,000, in the event (i) the Largest Tenant renews its leases (or a replacement tenant(s) has entered into a replacement lease(s)) that extend at least two years beyond the Maturity Date and (ii) there are no outstanding TI/LC commissions due.
   
  With respect to Mortgage Loan No. 22, Sherman Square, the related mortgage loan documents required the borrower to deposit $500,000 into a debt yield reserve. Within 45 days of each calendar quarter ending on March, June, September and December, as applicable, upon the borrower’s written request, the lender is required to release an amount from the debt yield reserve equal to the amount which would result in a debt yield of at least 8.10% assuming (x) a principal amount equal to $9,150,000 plus any amounts previously disbursed from the debt yield reserve, plus the amount of the requested disbursement, and (y) for purposes of determining adjusted net cash flow for the purpose of determining debt yield (A) net operating income is not permitted to include any income attributable to leases for Suites 7215, 14521A or 7217A unless the applicable lease is at rent that is not materially inconsistent with the market for at least one year, and (B) net operating income is not permitted to include any income attributable to leases for Suite 7219 unless the applicable lease is at rent that is not materially inconsistent with the market for a term of at least 10 years. On the second anniversary of the first calendar month occurring after the origination date, the borrower is required to prepay the principal balance of the mortgage loan in an amount with the result that the remaining outstanding principal balance will have a debt yield of 8.10%, which prepayment is required to be accompanied by a prepayment fee equal to the greater of 1.00% of the amount prepaid and a yield maintenance premium. For purposes of determining adjusted net cash flow for the purpose of determining debt yield for such purpose, (A) net operating income is not permitted to include any income attributable to leases for Suites 7215, 14521A, or 7217A unless the applicable lease is at rent that is not materially inconsistent with the market for term at least one year, and (B) net operating income is not permitted to include any income attributable to leases for Suite 7219 unless the applicable lease is at rent that is not materially inconsistent with the market for a term of at least 10 years or unless the term is at least five years and the tenant is spending at least $50,000 of its own funds on improvements to the space. The amount of such prepayment may not exceed $500,000. The debt yield reserve is available to the borrower to pay such prepayment of principal and prepayment fee. If the balance in the debt yield reserve is not sufficient to pay the prepayment fee, the borrower is required to pay the prepayment fee from other funds. If any funds remain in such reserve after such prepayment, such funds are required to be released to the borrower.
   
  With respect to Mortgage Loan No. 22, Sherman Square, the initial TI/LC reserve cap of $300,000 is reduced to $225,000 provided the debt yield is not less than 8.5% for five consecutive years.
   
  With respect to Mortgage Loan No. 23, Holiday Inn Express at the Stadiums, the FF&E monthly reserve of $6,120 is based on 1/12 of 2% of gross revenue; on February 1, 2019 the FF&E monthly reserve increases to 1/12 of 3% of gross revenue; on February 1, 2020 and thereafter, the FF&E monthly reserve increases to 1/12 of 4% of gross revenue.
   
  With respect to Mortgage Loan No. 27, Holiday Inn Express Newport News, the related mortgage loan documents require the Borrower to deposit $400,000 (the “UNCF Test Deposit”) into a UNCF Test Deposit reserve. The lender is required to disburse the UNCF Test Deposit to the borrower in a single disbursement on the first monthly payment date following the satisfaction of the following conditions (i) underwritten net cash flow for the mortgaged property (for which purpose, net operating income will be calculated on a trailing 12-month basis) equaling or exceeding $794,000 for any twelve-month period ending on June 30, 2019, September 31, 2019, January 1, 2020, March 31, 2020, or June 30, 2020 and (ii) no event of default has occurred. The lender is required to calculate underwritten net cash flow for the prior twelve-month period on a quarterly basis on the last day of each quarter commencing on June 30, 2019 and continuing until June 30, 2020. If the conditions to release of the UNCF Test Deposit are not satisfied on or before the end of the calendar quarter ending on September 30, 2020, the UNCF Test Deposit is required to be utilized by the lender on the next occurring monthly payment date to prepay the then outstanding principal balance of the mortgage loan, and the borrower is required to pay a prepayment fee equal to the greater of 1.00% of the amount prepaid and a yield maintenance premium.
   
  With respect to Mortgage Loan No. 39, Oaks on Henry, a monthly replacement reserve of $1,083 commences June 1, 2020.                
   
  With respect to Mortgage Loan No. 43, Fedex Ground - Emporia, a first payment escrow of $16,349 is being held at closing and will be released on June 1, 2018 at first loan payment.
   
(15) With respect to Mortgage Loan No. 21, Valley Medical Center, six tenants, 43.7% of NRA, are members of Loudoun Medical Group (Loudoun Pediatrics & Associates, Leesburg Sterling Family Practice, Mountain View Medical, Optimum Physical Therapy, Loudoun Rheumatology, and Catoctin Foot and Ankle Center).
   
  With respect to Mortgage Loan No. 35, Walgreens Concord, the largest tenant, Walgreens, has a final lease expiration date of October 31, 2083, but is subject to termination every five years starting on October 31, 2033.
   
  With respect to Mortgage Loan No. 44, Walgreens Bloomington, the largest tenant, Walgreens, has a final lease expiration date of September 30, 2083, but is subject to termination every five years starting on September 30, 2033.

 

 C: 

(16) With respect to Mortgage Loan No. 2, One Dulles Tower, in the event that such mortgage loan is not repaid in full on or before the ARD, the borrower is required to make interest payments based on an interest rate equal to 3.50% plus the greater of (a) 3.9860% and (b) the sum of (i) 10-year treasury rate, (ii) the mid market 10-year swap spread and (iii) 1.64%.
   
  With respect to Mortgage Loan No. 12, Apple Campus 3, in the event that such mortgage loan is not repaid in full on or before the ARD, the borrower is required to make interest payments based on an interest rate equal to the greater of (i) 3.364978% plus 1.500% per annum, and (ii) the 10-year swap rate plus 1.500% per annum.
   
A. “Defeasance Lockout Release Date” shall mean the earlier to occur of (i) the third anniversary of the Closing Date and (ii) the date that is two (2) years from the “startup day” (within the meaning of Section 860G(a)(9) of the IRS Code) of the REMIC Trust established in connection with the last Securitization involving any portion of or interest in the Loan.

“Yield Maintenance Premium” shall mean an amount equal to the greater of the following two amounts: (a) an amount equal to one percent (1.0%) of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date (assuming the outstanding principal balance of the Loan is due on the Open Period Start Date), from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error.

(a) Permitted Prepayments. Except as otherwise provided herein, Borrower shall not have the right to prepay the Loan in whole or in part. On and after February 11, 2028 (the “Open Period Start Date”), Borrower may, provided no Event of Default has occurred and is continuing, at its option and upon thirty (30) days prior written notice (a “Prepayment Notice”) to Lender (or such shorter period of time as may be permitted by Lender in its sole discretion), prepay the Debt in whole on any date without payment of the Yield Maintenance Premium.  Additionally, on and after the Defeasance Lockout Release Date and prior to the Open Period Start Date, Borrower may, provided no Event of Default has occurred and is continuing, at its option and upon delivery of a Prepayment Notice to Lender at least thirty (30) days (or such shorter period of time as may be permitted by Lender in its sole discretion) but no more than ninety (90) days prior to the date of such prepayment, prepay the Debt in whole (but not in part) on any date provided that such prepayment is accompanied by the Yield Maintenance Premium. For the avoidance of doubt, Lender shall not be obligated to accept any prepayment prior to the Open Period Start Date unless it is accompanied by the Yield Maintenance Premium (and Interest Shortfall, if any) due in connection therewith. Any prepayment received by Lender on a date other than a Monthly Payment Date shall include interest which would have accrued thereon to the next Monthly Payment Date (such amounts, the “Interest Shortfall”). Borrower hereby agrees that, in the event Borrower delivers a Prepayment Notice and fails to prepay the Loan in accordance with the Prepayment Notice and the terms of this Section 2.7 (a “Prepayment Failure”), Borrower shall indemnify Lender from and against, and shall be responsible for, all out-of-pocket costs and expenses incurred by Lender with respect to any such Prepayment Failure.

 

 

 C: 

   
B. “Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) one percent (1%) of the unpaid principal balance of the Note as of the Repayment Date.

“Prepayment Lockout Expiration Date” shall mean April 6, 2020.
“Open Prepayment Date” shall mean October 6, 2027.
“Yield Maintenance Amount” shall mean the present value, as of the Repayment Date, of the remaining scheduled payments of principal and interest from the Repayment Date through the Open Prepayment Date (or, solely in connection with any calculation of the Prepayment Fee pursuant to Section 2.4.6(a) hereof, the Anticipated Repayment Date) (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid on the Repayment Date. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the lesser of (i) the Yield Maintenance Treasury Rate and (ii) the Swap Rate, each when compounded semiannually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean
the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Repayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly
approximating the Open Prepayment Date (or, solely in connection with any calculation of the Prepayment Fee pursuant to Section 2.4.6(a) hereof, the Anticipated Repayment Date). (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.)

2.4.3 Voluntary Prepayments. Borrower shall have the right, only on a Business Day, on or after the Prepayment Lockout Expiration Date to prepay the Outstanding Principal Balance in whole, but not in part, upon satisfaction of the following conditions:
(a) Borrower shall deliver to Lender a Prepayment Notice; and
(b) Borrower shall comply with the provisions set forth in Section 2.4.7.
2.4.7 Prepayment/Repayment Conditions. If Borrower elects to prepay the Loan in accordance with Section 2.4.3 hereof:
(a) On the date on which a prepayment, voluntary or mandatory, is made under the Note or as required under this Agreement, which date must be a Business Day, Borrower shall pay to Lender all unpaid interest on the portion of the Outstanding Principal Balance prepaid plus, if the Repayment Date is not a Monthly Payment Date, all interest accruing for the full Interest Period in which the Repayment Date falls.
(b) On the Repayment Date, Borrower shall pay to Lender (i) the Prepayment Fee (if such payment is made prior to the Open Prepayment Date) and (ii) all other sums, then due under the Note, this Agreement, the Mortgage, and the other Loan Documents.
(c) Borrower shall pay all reasonable costs and expenses of Lender incurred in connection with the repayment or prepayment (including without limitation, any costs and expenses associated with a release of the Lien of the Mortgage as set forth in Section 2.5 below and reasonable attorneys’ fees and expenses).
   
C. “Yield Maintenance Amount” shall mean the present value, as of the Repayment Date, of the remaining scheduled payments of principal and interest from the Repayment Date through the Open Prepayment Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid on the Repayment Date.

“Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) one percent (1%) of the unpaid principal balance of the Note as of the Repayment Date.

“Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the lesser of (i) the Treasury Rate and (ii) the Swap Rate, each when compounded semi annually.

“Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Repayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Open Prepayment Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.)

“Swap Rate” shall mean the yield calculated by the linear interpolation of mid-market swap yields, as reported on Reuters Capital Markets screen 19901 (SEMI-BOND column), with maturities (one longer and one shorter) most nearly approximating the Stated Maturity Date (in the event Reuters Capital Markets screen 19901 is no longer available, Lender shall select a comparable publication to determine such yield).
   
D. “Yield Maintenance”shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid,and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the last day of the calendar month immediately preceding the Open Date each equal to the amountof interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equ alto the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein,“Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S.government securities” and the sub-head ing “Treasury constant maturities” for the week ending prior to the Prepayment Calculation Date, of the U.S.Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the last day of the calendar month immediately preceding the Open Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.

 

 C: 

   
E. The Yield Maintenance Premium shall be equal to the greater of: (A) One percent (1%) of the amount of principal being prepaid; or (B) The product obtained by multiplying: (1) the amount of principal being prepaid, by (2) the difference obtained by subtracting from the Interest Rate on this Note the Yield Rate (as defined below), on the twenty-fifth Business Day preceding (x) the Noticed Prepayment Date, or (y) the date Payee accelerates the indebtedness evidenced by this Note or, except with respect to a Casualty Prepayment (as to which no Prepayment Premium shall be payable), otherwise accepts a prepayment by reason of Payee’s application of any collateral or other security to the repayment of any portion of the unpaid principal balance of this Note prior to the Maturity Date and in the absence of acceleration, by (3) the present value factor calculated using the following formula:

(1 - (1 + r)^(-n/12)) / r

r = Yield Rate
n = the number of months remaining between (1) either of the following: (x) in the case of a voluntary prepayment, the last day of the month during which the prepayment is made, or (y) in any other case, the date on which Payee accelerates the unpaid principal balance of this Note and (2) the Yield Maintenance Period End Date.

As used herein, the “Yield Rate” means the yield calculated by interpolating the yields for the immediately shorter and longer term U.S. “Treasury constant maturities” (as reported in the Federal Reserve Statistical Release H.15 Selected Interest Rates (the “Fed Release”) under the heading “U.S. government securities”) closest to the remaining term of the Yield Maintenance Period Term, as follows (rounded to three decimal places):

(((a-b) / (x-y)) x (z-y)) + b

a = the yield for the longer U.S. Treasury constant maturity
b = the yield for the shorter U.S. Treasury constant maturity
x = the term of the longer U.S. Treasury constant maturity
y = the term of the shorter U.S. Treasury constant maturity
z = “n” (as defined in the present value factor calculation above) divided by 12.

Notwithstanding any provision to the contrary, if “z” equals a term reported under the U.S. “Treasury constant maturities” subheading in the Fed Release, the yield for such term shall be used, and interpolation shall not be necessary.  If publication of the Fed Release is discontinued by the Federal Reserve Board, Payee shall determine the Yield Rate from another source selected by Payee.  Any determination of the Yield Rate by Payee will be binding absent manifest error.
   
F. “Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the Maturity Date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the Prepayment Calculation Date, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Maturity Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.

 

 C: 

   
G. (a) Prepayment. Except as otherwise provided herein, Borrower shall not have the right to prepay the Loan in whole or in part. On and after the Defeasance Lockout Release Date, Borrower may, provided no Event of Default has occurred and is continuing, at its option (and in lieu of defeasing the entire Loan in accordance with Section 2.8 below) and upon thirty (30) days prior written notice to Lender (or such shorter period of time as may be permitted by Lender in its sole discretion), prepay the Debt in whole (but not in part). If the Loan is prepaid on or after the Defeasance Lockout Release Date but prior to the Open Period Start Date, whether such prepayment is voluntary, involuntary or concurrently with or after an Event of Default, Borrower shall pay to Lender on such prepayment date the Yield Maintenance Premium and any applicable Interest Shortfall in addition to the outstanding principal balance, all accrued and unpaid interest and other amounts payable under the Loan Documents. On and after the Open Period Start Date, Borrower may, provided no Event of Default has occurred and is continuing, at its option and upon thirty (30) days prior notice to Lender (or such shorter period of time as may be permitted by Lender in its sole discretion), prepay the Debt in whole (but not in part) on any date without payment of the Yield Maintenance Premium. Any prepayment received by Lender on a date other than a Monthly Payment Date shall include any applicable Interest Shortfall.

“Defeasance Lockout Release Date” shall mean the earlier to occur of (i) the 4th anniversary of the first Monthly Payment Date and (ii) the date that is 2 years from the “startup day” (within the meaning of Section 860G(a)(9) of the IRS Code) of the REMIC Trust established in connection with the last Securitization involving any portion of or interest in the Loan.

“Open Period Start Date” shall mean the Monthly Payment Date occurring 6 months prior to the Maturity Date.

“Yield Maintenance Premium” shall mean an amount equal to the greater of: (a) an amount equal to 1% of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date (assuming the outstanding principal balance of the Loan is due on the Open Period Start Date), from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error.
   
H. Prepayments Prior to Open Period Start Date. Subject to Section 2.7(c), on and after the Lockout Release Date, through but not including the Open Period Start Date, Borrower may, at its option and upon at least thirty (30) days’ (and no greater than ninety (90) days’) prior notice to Lender (which notice shall specify the proposed prepayment date), prepay the Debt in whole (but not in part), on any date, provided that such prepayment shall be accompanied by (i) the Yield Maintenance Premium, (ii) Interest Shortfall, (iii) the outstanding principal balance, (iv) all accrued and unpaid interest and (v) other amounts payable under the Loan Documents. If a notice of prepayment is given by Borrower to Lender pursuant to this Section 2.7(d), the amount designated for prepayment and all other sums required under this Section 2.7(d) shall be due and payable on the proposed prepayment date.

“Lockout Release Date” shall mean the earlier of (i) the Monthly Payment Date occurring 4 years after the first Monthly Payment Date and (ii) the date that is 2 years from the “startup day” (within the meaning of Section 860G(a)(9) of the IRS Code) of the REMIC Trust established in connection with the last Securitization involving any portion of or interest in the Loan.

“Open Period Start Date” shall mean the Monthly Payment Date occurring 3 months prior to the Maturity Date.

“Yield Maintenance Premium” shall mean an amount equal to the greater of: (a) an amount equal to Applicable Percentage of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Maturity Date (assuming the outstanding principal balance of the Loan is due on the Maturity Date), from the Maturity Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Maturity Date (or if two or more such securities have maturity dates equally close to the Maturity Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error. 

 

 

 C: 


Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘FWP’ Filing    Date    Other Filings
10/31/33
9/30/33
2/11/28
10/6/27
1/31/22
4/1/21
3/1/21
9/30/20
7/31/20
6/30/20
6/1/20
4/6/20
4/1/20
3/31/20
2/1/20
1/1/20
8/31/19
6/30/19
4/1/19
2/1/19
6/1/18
Filed on:5/9/18FWP
2/28/18
3/5/01
 List all Filings 
Top
Filing Submission 0001539497-18-000710   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
AboutPrivacyRedactionsHelp — Thu., Apr. 25, 2:47:45.2am ET