FWP 1 n1048_premkrtanx1-x1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206677-19
     

 

     
     
 

WFCM 2017-C40 Disclaimer

 

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-206677) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.

 

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

 

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

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC, Barclays Capital Inc., Academy Securities, Inc., or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

 

This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.

 

Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A.  Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.

 

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

The information herein is preliminary and may be supplemented or amended prior to the time of sale.

 

In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.

 

The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.

 

The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

 

  
     
     

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Mortgage Loan Seller Cross Collateralized and Cross Defaulted Loan Flag Address City State Zip Code General Property Type Specific Property Type Year
Built		 Year
Renovated		 Number of Units Unit of Measure Cut-off Date Balance Per Unit/SF Original Balance ($) Cut-off Date Balance ($) % of Aggregate
Cut-off Date
Balance
1 225 & 233 Park Avenue South Barclays   225 & 233 Park Avenue South New York NY 10003 Office CBD 1909 2017 675,756 Sq. Ft. 348 60,000,000 60,000,000 8.5%
2 Mall of Louisiana Barclays   6401 Bluebonnet Boulevard; 9168 Mall of Louisiana Boulevard; 9330 Mall of Louisiana Boulevard Baton Rouge LA 70836 Retail Super Regional Mall 1997 2008 776,789 Sq. Ft. 418 50,000,000 50,000,000 7.1%
3 Marketplace at Millcreek WFB   1600-1700 Mall of Georgia Boulevard Buford GA 30515 Retail Anchored 2003   401,947 Sq. Ft. 99 39,600,000 39,600,000 5.6%
4 Sava Holdings IHG Portfolio RMF   Various Various TX Various Hospitality Various Various   429 Rooms 86,247 37,000,000 37,000,000 5.2%
4.01 Candlewood Suites DFW South RMF   4200 Reggis Drive Fort Worth TX 76155 Hospitality Extended Stay 2007   174 Rooms   13,000,000 13,000,000 1.8%
4.02 Holiday Inn DFW Airport South RMF   14320 Centre Station Drive Fort Worth TX 76155 Hospitality Select Service 2008   143 Rooms   12,000,000 12,000,000 1.7%
4.03 Staybridge Suites Plano RMF   301 Silverglen Drive Plano TX 75075 Hospitality Limited Service 2007   112 Rooms   12,000,000 12,000,000 1.7%
5 Wilshire Pacific Plaza WFB   12301 Wilshire Boulevard Los Angeles CA 90025 Office Suburban 1974 2010 107,737 Sq. Ft. 305 32,850,000 32,850,000 4.6%
6 Pinnacle Medical Plaza WFB   10670-10672 Wexford Street San Diego CA 92131 Office Medical 2008   80,402 Sq. Ft. 361 29,000,000 29,000,000 4.1%
7 Winslow Bay Commons WFB   590 River Highway Mooresville NC 28117 Retail Anchored 2003   255,598 Sq. Ft. 101 25,800,000 25,800,000 3.6%
8 Del Amo Fashion Center Barclays   3525 West Carson Street Torrance CA 90503 Retail Super Regional Mall 1961 2017 1,769,525 Sq. Ft. 260 25,000,000 25,000,000 3.5%
9 Pleasant Prairie Premium Outlets WFB   11211 120th Avenue; 11601 108th Street; 110th Street Pleasant Prairie WI 53158 Retail Outlet Mall 1987   402,615 Sq. Ft. 360 25,000,000 25,000,000 3.5%
10 Gehl Foods Portfolio WFB   Various Germantown WI 53022 Industrial Warehouse Various   628,657 Sq. Ft. 36 22,500,000 22,500,000 3.2%
10.01 Freistadt Road WFB   N120 W1900 Freistadt Road Germantown WI 53022 Industrial Warehouse 2005   287,863 Sq. Ft.   10,700,000 10,700,000 1.5%
10.02 Main Street WFB   N116 W15970 Main Street Germantown WI 53022 Industrial Warehouse 1917   233,652 Sq. Ft.   7,800,000 7,800,000 1.1%
10.03 Crusader Court WFB   W160 N11736 Crusader Court Germantown WI 53022 Industrial Warehouse 2002   107,142 Sq. Ft.   4,000,000 4,000,000 0.6%
11 iStar Leased Fee Portfolio Barclays   Various Various Various Various Other Leased Fee Various Various Various Various NAP 20,000,000 20,000,000 2.8%
11.01 Hilton Salt Lake Barclays   255 South West Temple Salt Lake City UT 84101 Other Leased Fee 1983 2012 499 Rooms   4,873,304 4,873,304 0.7%
11.02 DoubleTree Seattle Airport Barclays   18740 International Boulevard Seattle WA 98188 Other Leased Fee 1969 2011 850 Rooms   3,524,229 3,524,229 0.5%
11.03 DoubleTree Mission Valley Barclays   7450 Hazard Center Drive San Diego CA 92108 Other Leased Fee 1991 2012 300 Rooms   3,355,419 3,355,419 0.5%
11.04 One Ally Center Barclays   500 Woodward Avenue Detroit MI 48226 Other Leased Fee 1992   957,355 Sq. Ft.   2,815,947 2,815,947 0.4%
11.05 DoubleTree Sonoma Barclays   1 Doubletree Drive Rohnert Park CA 94928 Other Leased Fee 1987 2016 245 Rooms   1,700,441 1,700,441 0.2%
11.06 DoubleTree Durango Barclays   501 Camino Del Rio Durango CO 81301 Other Leased Fee 1986 2009 159 Rooms   1,462,907 1,462,907 0.2%
11.07 Northside Forsyth Hospital Medical Center Barclays   4150 Deputy Bill Cantrell Memorial Road Cumming GA 30040 Other Leased Fee 2017   92,573 Sq. Ft.   667,577 667,577 0.1%
11.08 NASA/JPSS Headquarters Barclays   7700 and 7720 Hubble Drive Lanham MD 20706 Other Leased Fee 1994   120,000 Sq. Ft.   457,269 457,269 0.1%
11.09 Dallas Market Center: Sheraton Suites Barclays   2101 North Stemmons Freeway Dallas TX 75207 Other Leased Fee 1989 2017 251 Rooms   365,727 365,727 0.1%
11.10 Dallas Market Center: Marriott Courtyard Barclays   2150 Market Center Boulevard Dallas TX 75207 Other Leased Fee 1989 2015 184 Rooms   329,163 329,163 0.0%
11.11 The Buckler Apartments Barclays   401 West Michigan Street Milwaukee WI 53203 Other Leased Fee 1977 2016 207 Units   320,088 320,088 0.0%
11.12 Lock-Up Self Storage Facility Barclays   221 American Boulevard West Bloomington MN 55420 Other Leased Fee 2008   104,000 Sq. Ft.   127,930 127,930 0.0%
12 45 Eisenhower Drive Barclays   45 Eisenhower Drive Paramus NJ 07652 Office Suburban 1986 2016 174,912 Sq. Ft. 114 19,975,000 19,949,869 2.8%
13 Hilton Garden Inn Chicago/North Loop WFB   66 East Wacker Place Chicago IL 60601 Hospitality Select Service 2015   191 Rooms 177,165 20,000,000 19,905,023 2.8%
14 Sentinel Business Center Barclays   10530-10732 Sentinel Street San Antonio TX 78217 Industrial Warehouse 1980 2007 328,412 Sq. Ft. 53 17,500,000 17,455,975 2.5%
15 Southridge Plaza Austin Barclays   500 West William Cannon Drive Austin TX 78745 Retail Anchored 1978   144,285 Sq. Ft. 98 14,200,000 14,200,000 2.0%
16 Magnolia Hotel Denver RMF   818 17th Street Denver CO 80202 Hospitality Full Service 1995 2016 297 Rooms 180,851 14,000,000 13,925,501 2.0%
17 North Point Village WFB   7300 North Point Parkway Alpharetta GA 30022 Retail Unanchored 2000   56,946 Sq. Ft. 228 13,000,000 13,000,000 1.8%
18 League City Hotel Portfolio RMF   Various League City TX 77573 Hospitality Various 2010 Various 164 Rooms 66,931 11,000,000 10,976,670 1.5%
18.01 Hampton Inn & Suites Houston/League City RMF   2320 Gulf Freeway South League City TX 77573 Hospitality Limited Service 2010 2015 81 Rooms   6,000,000 5,987,275 0.8%
18.02 Candlewood Suites League City RMF   2350 Gulf Freeway South League City TX 77573 Hospitality Extended Stay 2010 2016 83 Rooms   5,000,000 4,989,396 0.7%
19 Blossom Business Center Barclays   12005-12095 Starcrest Drive San Antonio TX 78247 Industrial Flex 1983   137,236 Sq. Ft. 80 11,000,000 10,972,327 1.5%
20 Hampton Inn - Frederick WFB   1565 Opossumtown Pike Frederick MD 21702 Hospitality Limited Service 2005 2013 104 Rooms 98,388 10,250,000 10,232,399 1.4%
21 Starwood Capital Group Hotel Portfolio Barclays   Various Various Various Various Hospitality Various Various Various 6,366 Rooms 90,680 10,000,000 10,000,000 1.4%
21.01 Larkspur Landing Sunnyvale Barclays   748 North Mathilda Avenue Sunnyvale CA 94085 Hospitality Extended Stay 2000   126 Rooms   590,158 590,158 0.1%
21.02 Larkspur Landing Milpitas Barclays   40 Ranch Drive Milpitas CA 95035 Hospitality Extended Stay 1998   124 Rooms   497,273 497,273 0.1%
21.03 Larkspur Landing Campbell Barclays   550 West Hamilton Avenue Campbell CA 95008 Hospitality Extended Stay 2000   117 Rooms   437,238 437,238 0.1%
21.04 Larkspur Landing San Francisco Barclays   690 Gateway Boulevard South San Francisco CA 94080 Hospitality Extended Stay 1999   111 Rooms   360,212 360,212 0.1%
21.05 Larkspur Landing Pleasanton Barclays   5535 Johnson Drive Pleasanton CA 94588 Hospitality Extended Stay 1997   124 Rooms   352,283 352,283 0.0%
21.06 Larkspur Landing Bellevue Barclays   15805 Southeast 37th Street Bellevue WA 98006 Hospitality Extended Stay 1998   126 Rooms   313,769 313,769 0.0%
21.07 Larkspur Landing Sacramento Barclays   555 Howe Avenue Sacramento CA 95825 Hospitality Extended Stay 1998   124 Rooms   234,477 234,477 0.0%
21.08 Hampton Inn Ann Arbor North Barclays   2300 Green Road Ann Arbor MI 48105 Hospitality Limited Service 1988 2015 129 Rooms   228,814 228,814 0.0%
21.09 Larkspur Landing Hillsboro Barclays   3133 Northeast Shute Road Hillsboro OR 97124 Hospitality Extended Stay 1997   124 Rooms   228,814 228,814 0.0%
21.10 Larkspur Landing Renton Barclays   1701 East Valley Road Renton WA 98057 Hospitality Extended Stay 1998   127 Rooms   226,548 226,548 0.0%
21.11 Holiday Inn Arlington Northeast Rangers Ballpark Barclays   1311 Wet ’n Wild Way Arlington TX 76011 Hospitality Full Service 2008 2013 147 Rooms   217,486 217,486 0.0%
21.12 Residence Inn Toledo Maumee Barclays   1370 Arrowhead Drive Maumee OH 43537 Hospitality Extended Stay 2008 2016 108 Rooms   215,221 215,221 0.0%
21.13 Residence Inn Williamsburg Barclays   1648 Richmond Road Williamsburg VA 23185 Hospitality Extended Stay 1999 2012 108 Rooms   206,159 206,159 0.0%
21.14 Hampton Inn Suites Waco South Barclays   2501 Marketplace Drive Waco TX 76711 Hospitality Limited Service 2008 2013 123 Rooms   190,301 190,301 0.0%
21.15 Holiday Inn Louisville Airport Fair Expo Barclays   447 Farmington Avenue Louisville KY 40209 Hospitality Full Service 2008   106 Rooms   186,902 186,902 0.0%
21.16 Courtyard Tyler Barclays   7424 South Broadway Avenue Tyler TX 75703 Hospitality Limited Service 2010 2016 121 Rooms   183,504 183,504 0.0%
21.17 Hilton Garden Inn Edison Raritan Center Barclays   50 Raritan Center Parkway Edison NJ 08837 Hospitality Limited Service 2002 2014 132 Rooms   183,504 183,504 0.0%
21.18 Hilton Garden Inn St Paul Oakdale Barclays   420 Inwood Avenue North Oakdale MN 55128 Hospitality Limited Service 2005 2013 116 Rooms   181,239 181,239 0.0%
21.19 Residence Inn Grand Rapids West Barclays   3451 Rivertown Point Court Southwest Grandville MI 49418 Hospitality Extended Stay 2000 2017 90 Rooms   178,973 178,973 0.0%
21.20 Peoria, AZ Residence Inn Barclays   8435 West Paradise Lane Peoria AZ 85382 Hospitality Extended Stay 1998 2013 90 Rooms   177,840 177,840 0.0%
21.21 Hampton Inn Suites Bloomington Normal Barclays   320 South Towanda Avenue Normal IL 61761 Hospitality Limited Service 2007 2015 128 Rooms   176,708 176,708 0.0%
21.22 Courtyard Chico Barclays   2481 Carmichael Drive Chico CA 95928 Hospitality Limited Service 2005 2015 90 Rooms   173,309 173,309 0.0%
21.23 Hampton Inn Suites South Bend Barclays   52709 Indiana State Road 933 South Bend IN 46637 Hospitality Limited Service 1997 2014 117 Rooms   167,646 167,646 0.0%
21.24 Hampton Inn Suites Kokomo Barclays   2920 South Reed Road Kokomo IN 46902 Hospitality Limited Service 1997 2013 105 Rooms   167,646 167,646 0.0%
21.25 Courtyard Wichita Falls Barclays   3800 Tarry Street Wichita Falls TX 76308 Hospitality Limited Service 2009 2017 93 Rooms   159,717 159,717 0.0%
21.26 Hampton Inn Morehead Barclays   4035 Arendell Street Morehead City NC 28557 Hospitality Limited Service 1991 2017 118 Rooms   155,186 155,186 0.0%
21.27 Residence Inn Chico Barclays   2485 Carmichael Drive Chico CA 95928 Hospitality Extended Stay 2005 2014 78 Rooms   150,655 150,655 0.0%
21.28 Courtyard Lufkin Barclays   2130 South First Street Lufkin TX 75901 Hospitality Limited Service 2009 2017 101 Rooms   143,858 143,858 0.0%
21.29 Hampton Inn Carlisle Barclays   1164 Harrisburg Pike Carlisle PA 17013 Hospitality Limited Service 1997 2014 97 Rooms   142,725 142,725 0.0%
21.30 Springhill Suites Williamsburg Barclays   1644 Richmond Road Williamsburg VA 23185 Hospitality Limited Service 2002 2012 120 Rooms   142,725 142,725 0.0%
21.31 Fairfield Inn Bloomington Barclays   120 South Fairfield Drive Bloomington IN 47404 Hospitality Limited Service 1995 2015 105 Rooms   141,593 141,593 0.0%
21.32 Waco Residence Inn Barclays   501 South University Parks Drive Waco TX 76706 Hospitality Extended Stay 1997 2012 78 Rooms   138,194 138,194 0.0%
21.33 Holiday Inn Express Fishers Barclays   9791 North by Northeast Boulevard Fishers IN 46037 Hospitality Limited Service 2000 2012 115 Rooms   129,133 129,133 0.0%
21.34 Larkspur Landing Folsom Barclays   121 Iron Point Road Folsom CA 95630 Hospitality Extended Stay 2000   84 Rooms   125,734 125,734 0.0%
21.35 Springhill Suites Chicago Naperville Warrenville Barclays   4305 Weaver Parkway Warrenville IL 60555 Hospitality Limited Service 1997 2013 128 Rooms   118,938 118,938 0.0%
21.36 Holiday Inn Express & Suites Paris Barclays   3025 Northeast Loop 286 Paris TX 75460 Hospitality Limited Service 2009   84 Rooms   117,805 117,805 0.0%
21.37 Toledo Homewood Suites Barclays   1410 Arrowhead Road Maumee OH 43537 Hospitality Extended Stay 1997 2014 78 Rooms   117,805 117,805 0.0%
21.38 Grand Rapids Homewood Suites Barclays   3920 Stahl Drive Southeast Grand Rapids MI 49546 Hospitality Extended Stay 1997 2013 78 Rooms   114,407 114,407 0.0%
21.39 Fairfield Inn Laurel Barclays   13700 Baltimore Avenue Laurel MD 20707 Hospitality Limited Service 1988 2013 109 Rooms   106,478 106,478 0.0%
21.40 Cheyenne Fairfield Inn and Suites Barclays   1415 Stillwater Avenue Cheyenne WY 82009 Hospitality Limited Service 1994 2013 60 Rooms   106,478 106,478 0.0%
21.41 Courtyard Akron Stow Barclays   4047 Bridgewater Parkway Stow OH 44224 Hospitality Limited Service 2005 2014 101 Rooms   104,212 104,212 0.0%
21.42 Towneplace Suites Bloomington Barclays   105 South Franklin Road Bloomington IN 47404 Hospitality Extended Stay 2000 2013 83 Rooms   98,549 98,549 0.0%
21.43 Larkspur Landing Roseville Barclays   1931 Taylor Road Roseville CA 95661 Hospitality Extended Stay 1999   90 Rooms   98,549 98,549 0.0%
21.44 Hampton Inn Danville Barclays   97 Old Valley School Road Danville PA 17821 Hospitality Limited Service 1998 2013 71 Rooms   97,416 97,416 0.0%
21.45 Holiday Inn Norwich Barclays   10 Laura Boulevard Norwich CT 06360 Hospitality Full Service 1975 2013 135 Rooms   96,283 96,283 0.0%
21.46 Hampton Inn Suites Longview North Barclays   3044 North Eastman Road Longview TX 75605 Hospitality Limited Service 2008 2013 91 Rooms   95,150 95,150 0.0%
21.47 Springhill Suites Peoria Westlake Barclays   2701 West Lake Avenue Peoria IL 61615 Hospitality Limited Service 2000 2013 124 Rooms   95,150 95,150 0.0%
21.48 Hampton Inn Suites Buda Barclays   1201 Cabelas Drive Buda TX 78610 Hospitality Limited Service 2008   74 Rooms   94,018 94,018 0.0%
21.49 Shawnee Hampton Inn Barclays   4851 North Kickapoo Shawnee OK 74804 Hospitality Limited Service 1996 2013 63 Rooms   94,018 94,018 0.0%
21.50 Racine Fairfield Inn Barclays   6421 Washington Avenue Racine WI 53406 Hospitality Limited Service 1991 2016 62 Rooms   91,752 91,752 0.0%
21.51 Hampton Inn Selinsgrove Shamokin Dam Barclays   3 Stetler Avenue Shamokin Dam PA 17876 Hospitality Limited Service 1996 2013 75 Rooms   89,487 89,487 0.0%
21.52 Holiday Inn Express & Suites Terrell Barclays   300 Tanger Drive Terrell TX 75160 Hospitality Limited Service 2007 2013 68 Rooms   84,956 84,956 0.0%
21.53 Westchase Homewood Suites Barclays   2424 Rogerdale Road Houston TX 77042 Hospitality Extended Stay 1998 2016 96 Rooms   82,228 82,228 0.0%
21.54 Holiday Inn Express & Suites Tyler South Barclays   2421 East Southeast Loop 323 Tyler TX 75701 Hospitality Limited Service 2000 2015 88 Rooms   81,557 81,557 0.0%
21.55 Holiday Inn Express & Suites Huntsville Barclays   148 Interstate 45 South Huntsville TX 77340 Hospitality Limited Service 2008 2013 87 Rooms   78,159 78,159 0.0%
21.56 Hampton Inn Sweetwater Barclays   302 Southeast Georgia Avenue Sweetwater TX 79556 Hospitality Limited Service 2009   72 Rooms   71,363 71,363 0.0%
21.57 Comfort Suites Buda Austin South Barclays   15295 South Interstate 35 Building 800 Buda TX 78610 Hospitality Limited Service 2009   72 Rooms   60,035 60,035 0.0%
21.58 Fairfield Inn & Suites Weatherford Barclays   175 Alford Drive Weatherford TX 76086 Hospitality Limited Service 2009 2016 86 Rooms   56,637 56,637 0.0%
21.59 Holiday Inn Express & Suites Altus Barclays   2812 East Broadway Street Altus OK 73521 Hospitality Limited Service 2008 2013 68 Rooms   45,895 45,895 0.0%
21.60 Comfort Inn & Suites Paris Barclays   3035 Northeast Loop 286 Paris TX 75460 Hospitality Limited Service 2009   56 Rooms   40,779 40,779 0.0%
21.61 Hampton Inn Suites Decatur Barclays   110 US-287 Decatur TX 76234 Hospitality Limited Service 2008 2013 74 Rooms   39,022 39,022 0.0%
21.62 Holiday Inn Express & Suites Texarkana East Barclays   5210 Crossroads Parkway Texarkana AR 71854 Hospitality Limited Service 2009   88 Rooms   36,136 36,136 0.0%
21.63 Mankato Fairfield Inn Barclays   141 Apache Place Mankato MN 56001 Hospitality Limited Service 1997 2016 61 Rooms   32,383 32,383 0.0%
21.64 Candlewood Suites Texarkana Barclays   2901 South Cowhorn Creek Loop Texarkana TX 75503 Hospitality Extended Stay 2009 2014 80 Rooms   25,037 25,037 0.0%
21.65 Country Inn & Suites Houston Intercontinental Airport East Barclays   20611 Highway 59 Humble TX 77338 Hospitality Limited Service 2001 2017 62 Rooms   23,777 23,777 0.0%
22 AeroPlex II CIIICM   10401 Harrison Road Romulus MI 48174 Industrial Flex 2002 2017 300,000 Sq. Ft. 33 10,000,000 10,000,000 1.4%
23 St. Louis Ground Lease WFB   620 Market Street; 1 South Broadway; 611 Walnut Street St. Louis MO 63102 Other Leased Fee     132,433 Sq. Ft. 72 9,600,000 9,526,304 1.3%
24 Shady Willow Plaza WFB   6261, 6271, 6281 & 6291 Lone Tree Way Brentwood CA 94513 Retail Unanchored 2006   30,181 Sq. Ft. 303 9,150,000 9,150,000 1.3%
25 Shea Medical Plaza Barclays   7425 East Shea Boulevard Scottsdale AZ 85260 Office Medical 1998   42,439 Sq. Ft. 205 8,700,000 8,700,000 1.2%
26 215 South Brea Boulevard WFB   215 South Brea Boulevard Brea CA 92821 Mixed Use Multifamily/Retail 1999   37,130 Sq. Ft. 223 8,300,000 8,270,439 1.2%
27 Sprouts Whittier RMF   15733-15801 East Whittier Boulevard Whittier CA 90603 Retail Single Tenant 2013   24,866 Sq. Ft. 284 7,050,000 7,050,000 1.0%
28 Island Palm Shoppes CIIICM Crossed Group 1 16055 Highway 98 Destin FL 32541 Retail Shadow Anchored 2001   25,814 Sq. Ft. 178 4,652,500 4,652,500 0.7%
29 Runway Plaza CIIICM Crossed Group 1 1251-1253 Airport Road Destin FL 32541 Retail Unanchored 1996   11,068 Sq. Ft. 178 1,910,000 1,910,000 0.3%
30 CIA Developers Office Portfolio WFB   Various Melbourne FL 32934 Industrial Flex Various   284,500 Sq. Ft. 23 6,500,000 6,491,061 0.9%
30.01 Coastal Technology Center WFB   715, 721, 727, 733, 739 and 745 North Drive Melbourne FL 32934 Industrial Flex 1997   90,000 Sq. Ft.   2,196,415 2,193,394 0.3%
30.02 Trio Industrial Plaza WFB   285, 295 and 305 North Drive Melbourne FL 32934 Industrial Flex 1985   100,000 Sq. Ft.   1,886,875 1,884,280 0.3%
30.03 Dow Rodes Industrial Center WFB   4250, 4260, 4270 and 4280 Dow Road Melbourne FL 32934 Industrial Flex 1985   66,150 Sq. Ft.   1,432,790 1,430,820 0.2%
30.04 Gran central Building WFB   751 North Drive Melbourne FL 32934 Industrial Flex 1988   28,350 Sq. Ft.   983,920 982,567 0.1%
31 Salida & Manteca Secured Storage Portfolio RMF   Various Various CA Various Self Storage Self Storage Various   121,093 Sq. Ft. 52 6,300,000 6,300,000 0.9%
31.01 Secured Self Storage of Salida RMF   5524 Pirrone Road Salida CA 95368 Self Storage Self Storage 2001   82,718 Sq. Ft.   4,200,000 4,200,000 0.6%
31.02 Secured Self Storage of Manteca RMF   1540 West Yosemite Avenue Manteca CA 95337 Self Storage Self Storage 2000   38,375 Sq. Ft.   2,100,000 2,100,000 0.3%
32 Hampton Inn - Farmville RMF   300 Sunchase Boulevard Farmville VA 23901 Hospitality Limited Service 2006 2013 72 Rooms 85,467 6,175,000 6,153,606 0.9%
33 Heacock Business Center Barclays   13800 Heacock Street Moreno Valley CA 92553 Office Suburban 1991   76,358 Sq. Ft. 78 6,000,000 5,991,508 0.8%
34 Candlewood Suites Harrisburg-Hershey RMF   413 Port View Drive Harrisburg PA 17111 Hospitality Extended Stay 2013   71 Rooms 84,332 6,000,000 5,987,597 0.8%
35 Douglasville Center CIIICM   2750 Chapel Hill Road Douglasville GA 30135 Retail Unanchored 2005   25,300 Sq. Ft. 235 5,950,000 5,950,000 0.8%
36 Wanamaker Crossing CIIICM   6121 SW 12th Street, 1223, 1227, 1231 & 1235 SW Wanamaker Road Topeka KS 66609 Retail Unanchored 2005   34,263 Sq. Ft. 168 5,800,000 5,771,950 0.8%
37 Stockton Self Storage CIIICM   1880 West Charter Way Stockton CA 95206 Self Storage Self Storage 2003 2016 53,425 Sq. Ft. 96 5,137,500 5,137,500 0.7%
38 Battlefield Square Shoppes RMF   3030 South Glenstone Avenue Springfield MO 65804 Retail Unanchored 1994   36,818 Sq. Ft. 137 5,040,000 5,028,685 0.7%
39 Atrisco Plaza Shopping Center RMF   4104-4201 Central Avenue NW Albuquerque NM 87105 Retail Anchored 1975 2008 213,169 Sq. Ft. 93 5,000,000 5,000,000 0.7%
40 Sterling Oaks Barclays   124 West Little Creek Road Norfolk VA 23505 Multifamily Garden 1942 2000 160 Units 31,208 5,000,000 4,993,253 0.7%
41 North Park Marketplace Barclays   524 West New Circle Road Lexington KY 40511 Retail Shadow Anchored 2000   46,647 Sq. Ft. 98 4,600,000 4,594,213 0.6%
42 Boulevard Square I Barclays   745 31st Avenue East West Fargo ND 58078 Mixed Use Multifamily/Retail 2013   43,690 Sq. Ft. 97 4,250,000 4,244,702 0.6%
43 A-1 Secure Storage RMF   35 Matmor Road Woodland CA 95776 Self Storage Self Storage 2001   62,100 Sq. Ft. 66 4,125,000 4,125,000 0.6%
44 Ellenwood Town Center CIIICM   3056 Anvil Block Road Ellenwood GA 30294 Retail Shadow Anchored 2009   55,310 Sq. Ft. 75 4,125,000 4,125,000 0.6%
45 Country Cove MHP CIIICM   4015 North US Highway 1 Fort Pierce FL 34946 Manufactured Housing Community Manufactured Housing Community 1975 2014 146 Pads 26,650 3,900,000 3,890,911 0.5%
46 Victory Shops at Eldorado RMF   10710 Eldorado Parkway Frisco TX 75035 Retail Unanchored 2016   13,600 Sq. Ft. 279 3,800,000 3,800,000 0.5%
47 Best Western Plus New Cumberland Inn & Suites RMF   702 Limekiln Road New Cumberland PA 17070 Hospitality Limited Service 2006 2014 65 Rooms 58,341 3,800,000 3,792,145 0.5%
48 Wayside MHC CIIICM   5120 14th Street West Bradenton FL 34207 Manufactured Housing Community Manufactured Housing Community 1950 2015 120 Pads 29,898 3,600,000 3,587,713 0.5%
49 Parklane and North Dohr Apartments CIIICM   Various Various NY Various Multifamily Garden Various 2014 87 Units 41,000 3,575,000 3,567,007 0.5%
49.01 North Dohr Apartments CIIICM   1230 - 1248 Latta Road Greece NY 14612 Multifamily Garden 1972 2014 50 Units   2,103,000 2,098,298 0.3%
49.02 Parklane Apartments CIIICM   2475 St. Paul Boulevard Irondequoit NY 14617 Multifamily Garden 1968 2014 37 Units   1,472,000 1,468,709 0.2%
50 Affordable Self Storage CIIICM   508 East Main Street Clute TX 77531 Self Storage Self Storage 2008 2014 46,785 Sq. Ft. 73 3,400,000 3,396,100 0.5%
51 Speedway Marketplace CIIICM   6321 Crawfordsville Road Indianapolis IN 46224 Retail Unanchored 2017   11,200 Sq. Ft. 297 3,325,000 3,320,794 0.5%
52 Walgreens - Mansfield, TX WFB   2901 East Broad Street Mansfield TX 76063 Retail Single Tenant 2007   14,820 Sq. Ft. 222 3,300,000 3,288,713 0.5%
53 Kaysville Business Park CIIICM   695 North 900 West Kaysville UT 84037 Industrial Flex 1999   58,664 Sq. Ft. 56 3,300,000 3,288,321 0.5%
54 Eau Gallie Self Storage CIIICM   914 St Clair Street Melbourne FL 32935 Self Storage Self Storage 1986 2016 57,786 Sq. Ft. 55 3,200,000 3,196,397 0.5%
55 Highland Plaza CIIICM   10343 Indianapolis Boulevard Highland IN 46322 Retail Unanchored 2014   12,001 Sq. Ft. 266 3,200,000 3,195,455 0.5%
56 The Colonnade on Lake Conroe CIIICM   19786 Highwway 105 West Montgomery TX 77356 Retail Unanchored 2005   27,125 Sq. Ft. 99 2,700,000 2,696,622 0.4%
57 Fenton Storage Portfolio Barclays   Various Fenton MI 48430 Self Storage Self Storage Various Various 85,876 Sq. Ft. 31 2,625,000 2,625,000 0.4%
57.01 Fenton Storage South Barclays   3144 Copper Avenue Fenton MI 48430 Self Storage Self Storage 1978 2016 60,283 Sq. Ft.   1,925,000 1,925,000 0.3%
57.02 Fenton Storage North Barclays   1159 North Leroy Street Fenton MI 48430 Self Storage Self Storage 1965 2002 25,593 Sq. Ft.   700,000 700,000 0.1%
58 15330-15350 Nordhoff Street WFB   15350 Nordhoff Street North Hills CA 91343 Retail Shadow Anchored 2006   7,367 Sq. Ft. 352 2,600,000 2,591,502 0.4%
59 Cypress Self Storage CIIICM   1611 Cypress Rosehill Road Cypress TX 77429 Self Storage Self Storage 2001 2014 53,250 Sq. Ft. 49 2,600,000 2,591,069 0.4%
60 Shoppes of Gunbarrel Pointe Barclays   7407 Igou Gap Road Chattanooga TN 37421 Retail Shadow Anchored 2016   10,500 Sq. Ft. 238 2,500,000 2,500,000 0.4%
61 Advanced Mini Storage Barclays   6215 North Government Way Coeur d’Alene ID 83815 Self Storage Self Storage 1999 2005 62,400 Sq. Ft. 37 2,300,000 2,300,000 0.3%
62 Creekview Apartments WFB   1145 West 9th Street Chico CA 95928 Multifamily Garden 1990   34 Units 58,824 2,000,000 2,000,000 0.3%
63 Pomona Townhomes WFB   581 Pomona Avenue Chico CA 95928 Multifamily Garden 1986   28 Units 67,857 1,900,000 1,900,000 0.3%
64 Brown and Bermuda MHCs CIIICM   2528-2540 North John Young Parkway Kissimmee FL 34741 Manufactured Housing Community Manufactured Housing Community 1951 2016 65 Pads 29,195 1,900,000 1,897,696 0.3%
65 Seneca Broadview Hills Townhomes CIIICM   1445 Seneca Boulevard Broadview Heights OH 44147 Multifamily Garden 1963   151 Units 11,299 4,350,000 1,706,163 0.2%
66 Lloyds MHC CIIICM   1419 26th Avenue West Bradenton FL 34205 Manufactured Housing Community Manufactured Housing Community 1951   64 Pads 20,216 1,300,000 1,293,835 0.2%

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Mortgage Loan Seller Maturity Date or ARD Balloon Payment ($) ARD Loan Origination Date First Pay Date Last IO Pay Date First P&I Pay Date Maturity Date or Anticipated Repayment Date ARD Loan Maturity Date Gross Mortgage Rate Trust Advisor Fee Certificate Administrator Fee Rate Servicing Fee CREFC® IP Royalty License Fee Rate Asset Representations Reviewer Fee Rate Net Mortgage Rate
1 225 & 233 Park Avenue South Barclays 60,000,000 N 5/31/2017 7/6/2017 6/6/2027   6/6/2027   3.65140% TBD TBD TBD 0.00050% TBD TBD
2 Mall of Louisiana Barclays 43,229,552 N 7/26/2017 9/1/2017 8/1/2020 9/1/2020 8/1/2027   3.98400% TBD TBD TBD 0.00050% TBD TBD
3 Marketplace at Millcreek WFB 39,600,000 N 8/14/2017 10/11/2017 9/11/2027   9/11/2027   3.82000% TBD TBD TBD 0.00050% TBD TBD
4 Sava Holdings IHG Portfolio RMF 32,022,889 N 8/31/2017 10/6/2017 9/6/2019 10/6/2019 9/6/2027   5.01000% TBD TBD TBD 0.00050% TBD TBD
4.01 Candlewood Suites DFW South RMF                              
4.02 Holiday Inn DFW Airport South RMF                              
4.03 Staybridge Suites Plano RMF                              
5 Wilshire Pacific Plaza WFB 32,850,000 N 8/30/2017 10/11/2017 9/11/2027   9/11/2027   4.10000% TBD TBD TBD 0.00050% TBD TBD
6 Pinnacle Medical Plaza WFB 29,000,000 N 8/30/2017 10/11/2017 9/11/2027   9/11/2027   4.30000% TBD TBD TBD 0.00050% TBD TBD
7 Winslow Bay Commons WFB 25,800,000 N 8/14/2017 10/11/2017 9/11/2027   9/11/2027   3.82000% TBD TBD TBD 0.00050% TBD TBD
8 Del Amo Fashion Center Barclays 25,000,000 N 5/12/2017 7/1/2017 6/1/2027   6/1/2027   3.65750% TBD TBD TBD 0.00050% TBD TBD
9 Pleasant Prairie Premium Outlets WFB 25,000,000 N 8/16/2017 10/1/2017 9/1/2027   9/1/2027   3.99500% TBD TBD TBD 0.00050% TBD TBD
10 Gehl Foods Portfolio WFB 20,495,375 N 9/14/2017 11/11/2017 10/11/2022 11/11/2022 10/11/2027   4.22000% TBD TBD TBD 0.00050% TBD TBD
10.01 Freistadt Road WFB                              
10.02 Main Street WFB                              
10.03 Crusader Court WFB                              
11 iStar Leased Fee Portfolio Barclays 20,000,000 Y 3/30/2017 5/5/2017 4/5/2027   4/6/2027 4/6/2028 3.79500% TBD TBD TBD 0.00050% TBD TBD
11.01 Hilton Salt Lake Barclays                              
11.02 DoubleTree Seattle Airport Barclays                              
11.03 DoubleTree Mission Valley Barclays                              
11.04 One Ally Center Barclays                              
11.05 DoubleTree Sonoma Barclays                              
11.06 DoubleTree Durango Barclays                              
11.07 Northside Forsyth Hospital Medical Center Barclays                              
11.08 NASA/JPSS Headquarters Barclays                              
11.09 Dallas Market Center: Sheraton Suites Barclays                              
11.10 Dallas Market Center: Marriott Courtyard Barclays                              
11.11 The Buckler Apartments Barclays                              
11.12 Lock-Up Self Storage Facility Barclays                              
12 45 Eisenhower Drive Barclays 16,285,033 N 9/8/2017 10/6/2017   10/6/2017 9/6/2027   4.75000% TBD TBD TBD 0.00050% TBD TBD
13 Hilton Garden Inn Chicago/North Loop WFB 16,334,165 N 6/7/2017 7/11/2017   7/11/2017 6/11/2027   4.80000% TBD TBD TBD 0.00050% TBD TBD
14 Sentinel Business Center Barclays 14,145,308 N 8/4/2017 9/6/2017   9/6/2017 8/6/2027   4.49500% TBD TBD TBD 0.00050% TBD TBD
15 Southridge Plaza Austin Barclays 14,200,000 N 8/28/2017 10/6/2017 9/6/2027   9/6/2027   4.20000% TBD TBD TBD 0.00050% TBD TBD
16 Magnolia Hotel Denver RMF 12,963,878 N 5/9/2017 6/6/2017   6/6/2017 5/6/2022   5.27000% TBD TBD TBD 0.00050% TBD TBD
17 North Point Village WFB 11,130,780 N 5/10/2017 6/11/2017 5/11/2019 6/11/2019 5/11/2027   4.59000% TBD TBD TBD 0.00050% TBD TBD
18 League City Hotel Portfolio RMF 9,136,580 N 7/21/2017 9/6/2017   9/6/2017 8/6/2027   5.32000% TBD TBD TBD 0.00050% TBD TBD
18.01 Hampton Inn & Suites Houston/League City RMF                              
18.02 Candlewood Suites League City RMF                              
19 Blossom Business Center Barclays 8,891,337 N 8/4/2017 9/6/2017   9/6/2017 8/6/2027   4.49500% TBD TBD TBD 0.00050% TBD TBD
20 Hampton Inn - Frederick WFB 7,620,595 N 9/7/2017 10/11/2017   10/11/2017 9/11/2027   4.85000% TBD TBD TBD 0.00050% TBD TBD
21 Starwood Capital Group Hotel Portfolio Barclays 10,000,000 N 5/24/2017 7/1/2017 6/1/2027   6/1/2027   4.48600% TBD TBD TBD 0.00050% TBD TBD
21.01 Larkspur Landing Sunnyvale Barclays                              
21.02 Larkspur Landing Milpitas Barclays                              
21.03 Larkspur Landing Campbell Barclays                              
21.04 Larkspur Landing San Francisco Barclays                              
21.05 Larkspur Landing Pleasanton Barclays                              
21.06 Larkspur Landing Bellevue Barclays                              
21.07 Larkspur Landing Sacramento Barclays                              
21.08 Hampton Inn Ann Arbor North Barclays                              
21.09 Larkspur Landing Hillsboro Barclays                              
21.10 Larkspur Landing Renton Barclays                              
21.11 Holiday Inn Arlington Northeast Rangers Ballpark Barclays                              
21.12 Residence Inn Toledo Maumee Barclays                              
21.13 Residence Inn Williamsburg Barclays                              
21.14 Hampton Inn Suites Waco South Barclays                              
21.15 Holiday Inn Louisville Airport Fair Expo Barclays                              
21.16 Courtyard Tyler Barclays                              
21.17 Hilton Garden Inn Edison Raritan Center Barclays                              
21.18 Hilton Garden Inn St Paul Oakdale Barclays                              
21.19 Residence Inn Grand Rapids West Barclays                              
21.20 Peoria, AZ Residence Inn Barclays                              
21.21 Hampton Inn Suites Bloomington Normal Barclays                              
21.22 Courtyard Chico Barclays                              
21.23 Hampton Inn Suites South Bend Barclays                              
21.24 Hampton Inn Suites Kokomo Barclays                              
21.25 Courtyard Wichita Falls Barclays                              
21.26 Hampton Inn Morehead Barclays                              
21.27 Residence Inn Chico Barclays                              
21.28 Courtyard Lufkin Barclays                              
21.29 Hampton Inn Carlisle Barclays                              
21.30 Springhill Suites Williamsburg Barclays                              
21.31 Fairfield Inn Bloomington Barclays                              
21.32 Waco Residence Inn Barclays                              
21.33 Holiday Inn Express Fishers Barclays                              
21.34 Larkspur Landing Folsom Barclays                              
21.35 Springhill Suites Chicago Naperville Warrenville Barclays                              
21.36 Holiday Inn Express & Suites Paris Barclays                              
21.37 Toledo Homewood Suites Barclays                              
21.38 Grand Rapids Homewood Suites Barclays                              
21.39 Fairfield Inn Laurel Barclays                              
21.40 Cheyenne Fairfield Inn and Suites Barclays                              
21.41 Courtyard Akron Stow Barclays                              
21.42 Towneplace Suites Bloomington Barclays                              
21.43 Larkspur Landing Roseville Barclays                              
21.44 Hampton Inn Danville Barclays                              
21.45 Holiday Inn Norwich Barclays                              
21.46 Hampton Inn Suites Longview North Barclays                              
21.47 Springhill Suites Peoria Westlake Barclays                              
21.48 Hampton Inn Suites Buda Barclays                              
21.49 Shawnee Hampton Inn Barclays                              
21.50 Racine Fairfield Inn Barclays                              
21.51 Hampton Inn Selinsgrove Shamokin Dam Barclays                              
21.52 Holiday Inn Express & Suites Terrell Barclays                              
21.53 Westchase Homewood Suites Barclays                              
21.54 Holiday Inn Express & Suites Tyler South Barclays                              
21.55 Holiday Inn Express & Suites Huntsville Barclays                              
21.56 Hampton Inn Sweetwater Barclays                              
21.57 Comfort Suites Buda Austin South Barclays                              
21.58 Fairfield Inn & Suites Weatherford Barclays                              
21.59 Holiday Inn Express & Suites Altus Barclays                              
21.60 Comfort Inn & Suites Paris Barclays                              
21.61 Hampton Inn Suites Decatur Barclays                              
21.62 Holiday Inn Express & Suites Texarkana East Barclays                              
21.63 Mankato Fairfield Inn Barclays                              
21.64 Candlewood Suites Texarkana Barclays                              
21.65 Country Inn & Suites Houston Intercontinental Airport East Barclays                              
22 AeroPlex II CIIICM 8,139,484 N 9/20/2017 11/11/2017   11/11/2017 10/11/2027   4.70000% TBD TBD TBD 0.00050% TBD TBD
23 St. Louis Ground Lease WFB 5,882,498 N 7/7/2017 8/11/2017   8/11/2017 7/11/2027   4.32000% TBD TBD TBD 0.00050% TBD TBD
24 Shady Willow Plaza WFB 7,991,893 N 8/1/2017 9/11/2017 8/11/2020 9/11/2020 8/11/2027   4.41000% TBD TBD TBD 0.00050% TBD TBD
25 Shea Medical Plaza Barclays 7,438,717 N 8/10/2017 9/6/2017 8/6/2019 9/6/2019 8/6/2027   4.54000% TBD TBD TBD 0.00050% TBD TBD
26 215 South Brea Boulevard WFB 7,619,537 N 7/5/2017 8/11/2017   8/11/2017 7/11/2022   4.70000% TBD TBD TBD 0.00050% TBD TBD
27 Sprouts Whittier RMF 7,050,000 N 8/23/2017 10/6/2017 9/6/2027   9/6/2027   4.67000% TBD TBD TBD 0.00050% TBD TBD
28 Island Palm Shoppes CIIICM 3,997,999 N 8/4/2017 9/11/2017 8/11/2019 9/11/2019 8/11/2027   4.73000% TBD TBD TBD 0.00050% TBD TBD
29 Runway Plaza CIIICM 1,641,307 N 8/4/2017 9/11/2017 8/11/2019 9/11/2019 8/11/2027   4.73000% TBD TBD TBD 0.00050% TBD TBD
30 CIA Developers Office Portfolio WFB 5,210,861 N 8/29/2017 10/11/2017   10/11/2017 9/11/2027   4.26000% TBD TBD TBD 0.00050% TBD TBD
30.01 Coastal Technology Center WFB                              
30.02 Trio Industrial Plaza WFB                              
30.03 Dow Rodes Industrial Center WFB                              
30.04 Gran central Building WFB                              
31 Salida & Manteca Secured Storage Portfolio RMF 6,300,000 N 8/7/2017 9/6/2017 8/6/2027   8/6/2027   4.34000% TBD TBD TBD 0.00050% TBD TBD
31.01 Secured Self Storage of Salida RMF                              
31.02 Secured Self Storage of Manteca RMF                              
32 Hampton Inn - Farmville RMF 5,048,506 N 6/23/2017 8/6/2017   8/6/2017 7/6/2027   4.83000% TBD TBD TBD 0.00050% TBD TBD
33 Heacock Business Center Barclays 4,782,804 N 9/5/2017 10/6/2017   10/6/2017 9/6/2027   4.10000% TBD TBD TBD 0.00050% TBD TBD
34 Candlewood Suites Harrisburg-Hershey RMF 5,002,407 N 7/19/2017 9/6/2017   9/6/2017 8/6/2027   5.44000% TBD TBD TBD 0.00050% TBD TBD
35 Douglasville Center CIIICM 4,851,133 N 9/18/2017 11/11/2017   11/11/2017 10/11/2027   4.75000% TBD TBD TBD 0.00050% TBD TBD
36 Wanamaker Crossing CIIICM 4,325,640 N 7/11/2017 8/11/2017   8/11/2017 7/11/2027   4.93000% TBD TBD TBD 0.00050% TBD TBD
37 Stockton Self Storage CIIICM 4,397,151 N 8/24/2017 10/11/2017 9/11/2019 10/11/2019 9/11/2027   4.58000% TBD TBD TBD 0.00050% TBD TBD
38 Battlefield Square Shoppes RMF 4,150,150 N 8/8/2017 9/6/2017   9/6/2017 8/6/2027   5.05000% TBD TBD TBD 0.00050% TBD TBD
39 Atrisco Plaza Shopping Center RMF 4,271,815 N 8/4/2017 9/6/2017 2/6/2019 3/6/2019 8/6/2027   4.99000% TBD TBD TBD 0.00050% TBD TBD
40 Sterling Oaks Barclays 4,023,114 N 8/16/2017 10/6/2017   10/6/2017 9/6/2027   4.36500% TBD TBD TBD 0.00050% TBD TBD
41 North Park Marketplace Barclays 3,750,245 N 8/18/2017 10/6/2017   10/6/2017 9/6/2027   4.75000% TBD TBD TBD 0.00050% TBD TBD
42 Boulevard Square I Barclays 3,470,691 N 8/11/2017 10/6/2017   10/6/2017 9/6/2027   4.80000% TBD TBD TBD 0.00050% TBD TBD
43 A-1 Secure Storage RMF 4,125,000 N 8/18/2017 10/6/2017 9/6/2027   9/6/2027   4.49000% TBD TBD TBD 0.00050% TBD TBD
44 Ellenwood Town Center CIIICM 3,440,757 N 6/27/2017 8/11/2017 7/11/2018 8/11/2018 7/11/2027   4.59000% TBD TBD TBD 0.00050% TBD TBD
45 Country Cove MHP CIIICM 3,192,522 N 8/1/2017 9/11/2017   9/11/2017 8/11/2027   4.87000% TBD TBD TBD 0.00050% TBD TBD
46 Victory Shops at Eldorado RMF 3,292,351 N 8/1/2017 9/6/2017 8/6/2019 9/6/2019 8/6/2027   5.05000% TBD TBD TBD 0.00050% TBD TBD
47 Best Western Plus New Cumberland Inn & Suites RMF 3,168,190 N 7/19/2017 9/6/2017   9/6/2017 8/6/2027   5.44000% TBD TBD TBD 0.00050% TBD TBD
48 Wayside MHC CIIICM 2,950,095 N 6/28/2017 8/11/2017   8/11/2017 7/11/2027   4.90000% TBD TBD TBD 0.00050% TBD TBD
49 Parklane and North Dohr Apartments CIIICM 2,945,718 N 8/1/2017 9/11/2017   9/11/2017 8/11/2027   5.07000% TBD TBD TBD 0.00050% TBD TBD
49.01 North Dohr Apartments CIIICM                              
49.02 Parklane Apartments CIIICM                              
50 Affordable Self Storage CIIICM 2,817,525 N 9/7/2017 10/11/2017   10/11/2017 9/11/2027   5.25000% TBD TBD TBD 0.00050% TBD TBD
51 Speedway Marketplace CIIICM 2,708,050 N 9/8/2017 10/11/2017   10/11/2017 9/11/2027   4.72000% TBD TBD TBD 0.00050% TBD TBD
52 Walgreens - Mansfield, TX WFB 2,434,603 N 7/31/2017 9/11/2017   9/11/2017 8/11/2027   4.64000% TBD TBD TBD 0.00050% TBD TBD
53 Kaysville Business Park CIIICM 2,688,983 N 6/29/2017 8/11/2017   8/11/2017 7/11/2027   4.73000% TBD TBD TBD 0.00050% TBD TBD
54 Eau Gallie Self Storage CIIICM 2,660,192 N 8/22/2017 10/11/2017   10/11/2017 9/11/2027   5.35000% TBD TBD TBD 0.00050% TBD TBD
55 Highland Plaza CIIICM 2,549,004 N 8/31/2017 10/11/2017   10/11/2017 9/11/2027   4.08000% TBD TBD TBD 0.00050% TBD TBD
56 The Colonnade on Lake Conroe CIIICM 2,203,440 N 9/11/2017 10/11/2017   10/11/2017 9/11/2027   4.78000% TBD TBD TBD 0.00050% TBD TBD
57 Fenton Storage Portfolio Barclays 2,270,135 N 7/11/2017 8/6/2017 7/6/2019 8/6/2019 7/6/2027   4.97500% TBD TBD TBD 0.00050% TBD TBD
57.01 Fenton Storage South Barclays                              
57.02 Fenton Storage North Barclays                              
58 15330-15350 Nordhoff Street WFB 2,144,600 N 6/30/2017 8/11/2017   8/11/2017 7/11/2027   5.10000% TBD TBD TBD 0.00050% TBD TBD
59 Cypress Self Storage CIIICM 2,128,512 N 6/30/2017 8/11/2017   8/11/2017 7/11/2027   4.87000% TBD TBD TBD 0.00050% TBD TBD
60 Shoppes of Gunbarrel Pointe Barclays 2,159,048 N 7/21/2017 9/6/2017 8/6/2019 9/6/2019 8/6/2027   4.92300% TBD TBD TBD 0.00050% TBD TBD
61 Advanced Mini Storage Barclays 1,978,399 N 8/31/2017 10/6/2017 9/6/2019 10/6/2019 9/6/2027   4.77000% TBD TBD TBD 0.00050% TBD TBD
62 Creekview Apartments WFB 1,710,506 N 8/1/2017 9/11/2017 8/11/2019 9/11/2019 8/11/2027   4.55000% TBD TBD TBD 0.00050% TBD TBD
63 Pomona Townhomes WFB 1,622,812 N 8/1/2017 9/11/2017 8/11/2019 9/11/2019 8/11/2027   4.50000% TBD TBD TBD 0.00050% TBD TBD
64 Brown and Bermuda MHCs CIIICM 1,559,316 N 8/29/2017 10/11/2017   10/11/2017 9/11/2027   4.95000% TBD TBD TBD 0.00050% TBD TBD
65 Seneca Broadview Hills Townhomes CIIICM 101,595 N 10/22/2002 12/1/2002   12/1/2002 11/11/2022   6.00000% TBD TBD TBD 0.00050% TBD TBD
66 Lloyds MHC CIIICM 818,878 N 7/19/2017 9/11/2017   9/11/2017 8/11/2027   4.99000% TBD TBD TBD 0.00050% TBD TBD

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Mortgage Loan Seller Interest Accrual Method Monthly P&I Payment ($) Amortization Type Interest Accrual Method During IO Original Term to Maturity or ARD (Mos.) Remaining Term to Maturity or ARD (Mos.) Original IO
Period (Mos.)		 Remaining IO
Period (Mos.)		 Original Amort Term (Mos.) Remaining Amort Term (Mos.) Seasoning Prepayment Provisions Grace Period Default (Days) Grace Period Late (Days) Appraised Value ($)
1 225 & 233 Park Avenue South Barclays Actual/360 185,105.69 Interest-only, Balloon Actual/360 120 116 120 116 0 0 4 L(28),D(87),O(5) 0 0 750,000,000
2 Mall of Louisiana Barclays Actual/360 238,246.67 Interest-only, Amortizing Balloon Actual/360 120 118 36 34 360 360 2 L(26),D(90),O(4) 0 0 570,000,000
3 Marketplace at Millcreek WFB Actual/360 127,810.83 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(88),O(7) 0 0 75,800,000
4 Sava Holdings IHG Portfolio RMF Actual/360 198,850.19 Interest-only, Amortizing Balloon Actual/360 120 119 24 23 360 360 1 L(25),D(91),O(4) 0 0 59,400,000
4.01 Candlewood Suites DFW South RMF                             25,800,000
4.02 Holiday Inn DFW Airport South RMF                             19,100,000
4.03 Staybridge Suites Plano RMF                             20,000,000
5 Wilshire Pacific Plaza WFB Actual/360 113,796.35 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(90),O(5) 0 0 59,000,000
6 Pinnacle Medical Plaza WFB Actual/360 105,359.95 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 49,950,000
7 Winslow Bay Commons WFB Actual/360 83,270.69 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(88),O(7) 0 0 56,350,000
8 Del Amo Fashion Center Barclays Actual/360 77,256.22 Interest-only, Balloon Actual/360 120 116 120 116 0 0 4 L(28),D(85),O(7) 0 0 1,155,000,000
9 Pleasant Prairie Premium Outlets WFB Actual/360 84,385.13 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(88),O(7) 0 0 290,000,000
10 Gehl Foods Portfolio WFB Actual/360 110,291.67 Interest-only, Amortizing Balloon Actual/360 120 120 60 60 360 360 0 L(24),GRTR 1% or YM(92),O(4) 0 5 34,500,000
10.01 Freistadt Road WFB                             16,450,000
10.02 Main Street WFB                             11,950,000
10.03 Crusader Court WFB                             6,100,000
11 iStar Leased Fee Portfolio Barclays Actual/360 64,128.47 Interest-only, ARD Actual/360 120 114 120 114 0 0 6 L(30),GRTR 1% or YM or D(85),O(5) 0 0 346,160,000
11.01 Hilton Salt Lake Barclays                             79,900,000
11.02 DoubleTree Seattle Airport Barclays                             75,700,000
11.03 DoubleTree Mission Valley Barclays                             55,000,000
11.04 One Ally Center Barclays                             46,140,000
11.05 DoubleTree Sonoma Barclays                             27,700,000
11.06 DoubleTree Durango Barclays                             24,400,000
11.07 Northside Forsyth Hospital Medical Center Barclays                             11,000,000
11.08 NASA/JPSS Headquarters Barclays                             7,550,000
11.09 Dallas Market Center: Sheraton Suites Barclays                             6,000,000
11.10 Dallas Market Center: Marriott Courtyard Barclays                             5,400,000
11.11 The Buckler Apartments Barclays                             5,300,000
11.12 Lock-Up Self Storage Facility Barclays                             2,070,000
12 45 Eisenhower Drive Barclays Actual/360 104,199.06 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 28,400,000
13 Hilton Garden Inn Chicago/North Loop WFB Actual/360 104,933.07 Amortizing Balloon   120 116 0 0 360 356 4 L(28),D(88),O(4) 0 5 59,300,000
14 Sentinel Business Center Barclays Actual/360 88,617.95 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 24,000,000
15 Southridge Plaza Austin Barclays Actual/360 50,390.28 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 24,000,000
16 Magnolia Hotel Denver RMF Actual/360 77,482.04 Amortizing Balloon   60 55 0 0 360 355 5 L(29),D(26),O(5) 0 0 95,600,000
17 North Point Village WFB Actual/360 66,566.10 Interest-only, Amortizing Balloon Actual/360 120 115 24 19 360 360 5 L(29),D(87),O(4) 0 0 17,750,000
18 League City Hotel Portfolio RMF Actual/360 61,220.20 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 18,500,000
18.01 Hampton Inn & Suites Houston/League City RMF                             10,100,000
18.02 Candlewood Suites League City RMF                             8,400,000
19 Blossom Business Center Barclays Actual/360 55,702.71 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 14,750,000
20 Hampton Inn - Frederick WFB Actual/360 59,028.12 Amortizing Balloon   120 119 0 0 300 299 1 L(25),D(91),O(4) 0 0 15,200,000
21 Starwood Capital Group Hotel Portfolio Barclays Actual/360 37,902.55 Interest-only, Balloon Actual/360 120 116 120 116 0 0 4 L(12),GRTR 1% or YM(105),O(3) 0 0 956,000,000
21.01 Larkspur Landing Sunnyvale Barclays                             52,100,000
21.02 Larkspur Landing Milpitas Barclays                             43,900,000
21.03 Larkspur Landing Campbell Barclays                             38,600,000
21.04 Larkspur Landing San Francisco Barclays                             31,800,000
21.05 Larkspur Landing Pleasanton Barclays                             31,100,000
21.06 Larkspur Landing Bellevue Barclays                             27,700,000
21.07 Larkspur Landing Sacramento Barclays                             20,700,000
21.08 Hampton Inn Ann Arbor North Barclays                             20,200,000
21.09 Larkspur Landing Hillsboro Barclays                             20,200,000
21.10 Larkspur Landing Renton Barclays                             20,000,000
21.11 Holiday Inn Arlington Northeast Rangers Ballpark Barclays                             19,200,000
21.12 Residence Inn Toledo Maumee Barclays                             19,000,000
21.13 Residence Inn Williamsburg Barclays                             18,200,000
21.14 Hampton Inn Suites Waco South Barclays                             16,800,000
21.15 Holiday Inn Louisville Airport Fair Expo Barclays                             16,500,000
21.16 Courtyard Tyler Barclays                             16,200,000
21.17 Hilton Garden Inn Edison Raritan Center Barclays                             16,200,000
21.18 Hilton Garden Inn St Paul Oakdale Barclays                             16,000,000
21.19 Residence Inn Grand Rapids West Barclays                             15,800,000
21.20 Peoria, AZ Residence Inn Barclays                             15,700,000
21.21 Hampton Inn Suites Bloomington Normal Barclays                             15,600,000
21.22 Courtyard Chico Barclays                             15,300,000
21.23 Hampton Inn Suites South Bend Barclays                             14,800,000
21.24 Hampton Inn Suites Kokomo Barclays                             14,800,000
21.25 Courtyard Wichita Falls Barclays                             14,100,000
21.26 Hampton Inn Morehead Barclays                             13,700,000
21.27 Residence Inn Chico Barclays                             13,300,000
21.28 Courtyard Lufkin Barclays                             12,700,000
21.29 Hampton Inn Carlisle Barclays                             12,600,000
21.30 Springhill Suites Williamsburg Barclays                             12,600,000
21.31 Fairfield Inn Bloomington Barclays                             12,500,000
21.32 Waco Residence Inn Barclays                             12,200,000
21.33 Holiday Inn Express Fishers Barclays                             11,400,000
21.34 Larkspur Landing Folsom Barclays                             11,100,000
21.35 Springhill Suites Chicago Naperville Warrenville Barclays                             10,500,000
21.36 Holiday Inn Express & Suites Paris Barclays                             10,400,000
21.37 Toledo Homewood Suites Barclays                             10,400,000
21.38 Grand Rapids Homewood Suites Barclays                             10,100,000
21.39 Fairfield Inn Laurel Barclays                             9,400,000
21.40 Cheyenne Fairfield Inn and Suites Barclays                             9,400,000
21.41 Courtyard Akron Stow Barclays                             9,200,000
21.42 Towneplace Suites Bloomington Barclays                             8,700,000
21.43 Larkspur Landing Roseville Barclays                             8,700,000
21.44 Hampton Inn Danville Barclays                             8,600,000
21.45 Holiday Inn Norwich Barclays                             8,500,000
21.46 Hampton Inn Suites Longview North Barclays                             8,400,000
21.47 Springhill Suites Peoria Westlake Barclays                             8,400,000
21.48 Hampton Inn Suites Buda Barclays                             8,300,000
21.49 Shawnee Hampton Inn Barclays                             8,300,000
21.50 Racine Fairfield Inn Barclays                             8,100,000
21.51 Hampton Inn Selinsgrove Shamokin Dam Barclays                             7,900,000
21.52 Holiday Inn Express & Suites Terrell Barclays                             7,500,000
21.53 Westchase Homewood Suites Barclays                             9,800,000
21.54 Holiday Inn Express & Suites Tyler South Barclays                             7,200,000
21.55 Holiday Inn Express & Suites Huntsville Barclays                             6,900,000
21.56 Hampton Inn Sweetwater Barclays                             6,300,000
21.57 Comfort Suites Buda Austin South Barclays                             5,300,000
21.58 Fairfield Inn & Suites Weatherford Barclays                             5,000,000
21.59 Holiday Inn Express & Suites Altus Barclays                             4,600,000
21.60 Comfort Inn & Suites Paris Barclays                             3,600,000
21.61 Hampton Inn Suites Decatur Barclays                             3,600,000
21.62 Holiday Inn Express & Suites Texarkana East Barclays                             4,100,000
21.63 Mankato Fairfield Inn Barclays                             3,600,000
21.64 Candlewood Suites Texarkana Barclays                             2,600,000
21.65 Country Inn & Suites Houston Intercontinental Airport East Barclays                             3,200,000
22 AeroPlex II CIIICM Actual/360 51,863.78 Amortizing Balloon   120 120 0 0 360 360 0 L(24),D(93),O(3) 0 0 17,000,000
23 St. Louis Ground Lease WFB Actual/360 59,805.55 Amortizing Balloon   120 117 0 0 240 237 3 L(27),D(89),O(4) 0 0 19,600,000
24 Shady Willow Plaza WFB Actual/360 45,873.69 Interest-only, Amortizing Balloon Actual/360 120 118 36 34 360 360 2 L(26),D(87),O(7) 0 0 14,250,000
25 Shea Medical Plaza Barclays Actual/360 44,288.64 Interest-only, Amortizing Balloon Actual/360 120 118 24 22 360 360 2 L(26),D(90),O(4) 0 0 12,060,000
26 215 South Brea Boulevard WFB Actual/360 43,046.94 Amortizing Balloon   60 57 0 0 360 357 3 L(27),D(29),O(4) 0 0 14,600,000
27 Sprouts Whittier RMF Actual/360 27,817.31 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 12,550,000
28 Island Palm Shoppes CIIICM Actual/360 24,213.59 Interest-only, Amortizing Balloon Actual/360 120 118 24 22 360 360 2 L(26),D(91),O(3) 0 0 7,000,000
29 Runway Plaza CIIICM Actual/360 9,940.45 Interest-only, Amortizing Balloon Actual/360 120 118 24 22 360 360 2 L(26),D(91),O(3) 0 0 2,630,000
30 CIA Developers Office Portfolio WFB Actual/360 32,014.16 Amortizing Balloon   120 119 0 0 360 359 1 L(25),GRTR 1% or YM(91),O(4) 0 0 14,990,000
30.01 Coastal Technology Center WFB                             4,600,000
30.02 Trio Industrial Plaza WFB                             5,700,000
30.03 Dow Rodes Industrial Center WFB                             2,780,000
30.04 Gran central Building WFB                             1,910,000
31 Salida & Manteca Secured Storage Portfolio RMF Actual/360 23,101.46 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4) 0 0 14,260,000
31.01 Secured Self Storage of Salida RMF                             8,620,000
31.02 Secured Self Storage of Manteca RMF                             5,020,000
32 Hampton Inn - Farmville RMF Actual/360 32,510.15 Amortizing Balloon   120 117 0 0 360 357 3 L(27),D(89),O(4) 0 7 9,700,000
33 Heacock Business Center Barclays Actual/360 28,991.90 Amortizing Balloon   120 119 0 0 360 359 1 L(25),GRTR 1% or YM(91),O(4) 0 0 13,600,000
34 Candlewood Suites Harrisburg-Hershey RMF Actual/360 33,841.81 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 9,600,000
35 Douglasville Center CIIICM Actual/360 31,038.02 Amortizing Balloon   120 120 0 0 360 360 0 L(24),D(92),O(4) 0 0 8,400,000
36 Wanamaker Crossing CIIICM Actual/360 33,670.10 Amortizing Balloon   120 117 0 0 300 297 3 L(27),D(90),O(3) 0 0 8,100,000
37 Stockton Self Storage CIIICM Actual/360 26,275.73 Interest-only, Amortizing Balloon Actual/360 120 119 24 23 360 360 1 L(25),D(92),O(3) 0 0 7,200,000
38 Battlefield Square Shoppes RMF Actual/360 27,210.03 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 7,250,000
39 Atrisco Plaza Shopping Center RMF Actual/360 26,810.53 Interest-only, Amortizing Balloon Actual/360 120 118 18 16 360 360 2 L(26),D(90),O(4) 0 0 29,300,000
40 Sterling Oaks Barclays Actual/360 24,934.78 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 7,500,000
41 North Park Marketplace Barclays Actual/360 23,995.78 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(90),O(5) 0 0 6,200,000
42 Boulevard Square I Barclays Actual/360 22,298.28 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 5,850,000
43 A-1 Secure Storage RMF Actual/360 15,648.74 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 6,900,000
44 Ellenwood Town Center CIIICM Actual/360 21,121.94 Interest-only, Amortizing Balloon Actual/360 120 117 12 9 360 360 3 L(27),D(90),O(3) 0 0 5,700,000
45 Country Cove MHP CIIICM Actual/360 20,627.29 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(91),O(3) 0 0 7,130,000
46 Victory Shops at Eldorado RMF Actual/360 20,515.50 Interest-only, Amortizing Balloon Actual/360 120 118 24 22 360 360 2 L(26),D(90),O(4) 0 0 5,850,000
47 Best Western Plus New Cumberland Inn & Suites RMF Actual/360 21,433.15 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 5,700,000
48 Wayside MHC CIIICM Actual/360 19,106.16 Amortizing Balloon   120 117 0 0 360 357 3 L(27),D(90),O(3) 0 0 5,200,000
49 Parklane and North Dohr Apartments CIIICM Actual/360 19,344.61 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(91),O(3) 0 0 5,100,000
49.01 North Dohr Apartments CIIICM                             3,000,000
49.02 Parklane Apartments CIIICM                             2,100,000
50 Affordable Self Storage CIIICM Actual/360 18,774.93 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(92),O(3) 0 0 4,990,000
51 Speedway Marketplace CIIICM Actual/360 17,284.70 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(90),O(5) 0 0 4,620,000
52 Walgreens - Mansfield, TX WFB Actual/360 18,605.69 Amortizing Balloon   120 118 0 0 300 298 2 L(26),D(90),O(4) 0 0 5,800,000
53 Kaysville Business Park CIIICM Actual/360 17,174.60 Amortizing Balloon   120 117 0 0 360 357 3 L(27),GRTR 1% or YM(89),O(4) 0 0 4,720,000
54 Eau Gallie Self Storage CIIICM Actual/360 17,869.24 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(92),O(3) 0 0 5,000,000
55 Highland Plaza CIIICM Actual/360 15,425.24 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(92),O(3) 0 0 6,300,000
56 The Colonnade on Lake Conroe CIIICM Actual/360 14,133.34 Amortizing Balloon   120 119 0 0 360 359 1 L(25),GRTR 1% or YM(92),O(3) 0 0 4,020,000
57 Fenton Storage Portfolio Barclays Actual/360 14,051.49 Interest-only, Amortizing Balloon Actual/360 120 117 24 21 360 360 3 L(27),D(88),O(5) 0 0 3,750,000
57.01 Fenton Storage South Barclays                             2,700,000
57.02 Fenton Storage North Barclays                             1,050,000
58 15330-15350 Nordhoff Street WFB Actual/360 14,116.69 Amortizing Balloon   120 117 0 0 360 357 3 L(27),D(89),O(4) 0 0 5,450,000
59 Cypress Self Storage CIIICM Actual/360 13,751.52 Amortizing Balloon   120 117 0 0 360 357 3 L(27),GRTR 1% or YM(89),O(4) 0 0 4,010,000
60 Shoppes of Gunbarrel Pointe Barclays Actual/360 13,303.14 Interest-only, Amortizing Balloon Actual/360 120 118 24 22 360 360 2 L(26),D(90),O(4) 0 0 3,650,000
61 Advanced Mini Storage Barclays Actual/360 12,025.63 Interest-only, Amortizing Balloon Actual/360 120 119 24 23 360 360 1 L(25),D(91),O(4) 0 0 3,490,000
62 Creekview Apartments WFB Actual/360 10,193.21 Interest-only, Amortizing Balloon Actual/360 120 118 24 22 360 360 2 L(26),GRTR 1% or YM or D(90),O(4) 0 0 3,400,000
63 Pomona Townhomes WFB Actual/360 9,627.02 Interest-only, Amortizing Balloon Actual/360 120 118 24 22 360 360 2 L(26),GRTR 1% or YM or D(90),O(4) 0 0 4,200,000
64 Brown and Bermuda MHCs CIIICM Actual/360 10,141.63 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 3,230,000
65 Seneca Broadview Hills Townhomes CIIICM Actual/360 31,164.75 Fully Amortizing   240 61 0 0 240 61 179 L(49),D(128),GRTR 1% or YM(39),O(24) 7 7 7,800,000
66 Lloyds MHC CIIICM Actual/360 8,572.24 Amortizing Balloon   120 118 0 0 240 238 2 L(26),GRTR 1% or YM(91),O(3) 0 0 2,070,000

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Mortgage Loan Seller Appraisal Date Coop -Rental Value  Coop - LTV as Rental Coop - Unsold Percent  Coop - Sponsor Units  Coop - Investor Units  Coop - Units Coop - Sponsor Carry Coop - Committed Secondary Debt U/W NOI
DSCR (x)		 U/W NCF
DSCR (x)		 Cut-off Date LTV Ratio LTV Ratio at Maturity or ARD Cut-off Date U/W NOI Debt Yield Cut-off Date U/W NCF Debt Yield
1 225 & 233 Park Avenue South Barclays 4/1/2017                 3.39 3.27 31.3% 31.3% 12.6% 12.1%
2 Mall of Louisiana Barclays 6/23/2017                 1.94 1.85 57.0% 49.3% 11.1% 10.6%
3 Marketplace at Millcreek WFB 7/9/2017                 3.08 2.77 52.2% 52.2% 11.9% 10.7%
4 Sava Holdings IHG Portfolio RMF Various                 2.17 1.94 57.0% 49.3% 14.0% 12.5%
4.01 Candlewood Suites DFW South RMF 6/1/2018                            
4.02 Holiday Inn DFW Airport South RMF 5/10/2017                            
4.03 Staybridge Suites Plano RMF 6/1/2018                            
5 Wilshire Pacific Plaza WFB 7/18/2017                 2.51 2.42 55.7% 55.7% 10.4% 10.0%
6 Pinnacle Medical Plaza WFB 5/24/2017                 2.22 2.08 58.1% 58.1% 9.7% 9.1%
7 Winslow Bay Commons WFB 7/17/2017                 3.57 3.26 45.8% 45.8% 13.8% 12.6%
8 Del Amo Fashion Center Barclays 4/23/2017                 3.48 3.34 39.8% 39.8% 12.9% 12.4%
9 Pleasant Prairie Premium Outlets WFB 7/20/2017                 2.77 2.66 50.0% 50.0% 11.2% 10.8%
10 Gehl Foods Portfolio WFB 7/13/2017                 1.73 1.59 65.2% 59.4% 10.2% 9.4%
10.01 Freistadt Road WFB 7/13/2017                            
10.02 Main Street WFB 7/13/2017                            
10.03 Crusader Court WFB 7/13/2017                            
11 iStar Leased Fee Portfolio Barclays Various                 2.12 2.12 65.6% 65.6% 8.2% 8.2%
11.01 Hilton Salt Lake Barclays 2/20/2017                            
11.02 DoubleTree Seattle Airport Barclays 2/27/2017                            
11.03 DoubleTree Mission Valley Barclays 2/16/2017                            
11.04 One Ally Center Barclays 2/23/2017                            
11.05 DoubleTree Sonoma Barclays 2/15/2017                            
11.06 DoubleTree Durango Barclays 2/17/2017                            
11.07 Northside Forsyth Hospital Medical Center Barclays 2/22/2017                            
11.08 NASA/JPSS Headquarters Barclays 2/15/2017                            
11.09 Dallas Market Center: Sheraton Suites Barclays 2/20/2017                            
11.10 Dallas Market Center: Marriott Courtyard Barclays 2/20/2017                            
11.11 The Buckler Apartments Barclays 2/17/2017                            
11.12 Lock-Up Self Storage Facility Barclays 2/21/2017                            
12 45 Eisenhower Drive Barclays 6/13/2017                 1.73 1.49 70.2% 57.3% 10.8% 9.3%
13 Hilton Garden Inn Chicago/North Loop WFB 4/21/2017                 1.74 1.55 57.1% 46.8% 11.0% 9.8%
14 Sentinel Business Center Barclays 7/14/2017                 1.66 1.47 72.7% 58.9% 10.1% 9.0%
15 Southridge Plaza Austin Barclays 4/24/2017                 2.37 2.16 59.2% 59.2% 10.1% 9.2%
16 Magnolia Hotel Denver RMF 4/1/2018                 1.78 1.58 56.2% 52.3% 11.9% 10.6%
17 North Point Village WFB 4/14/2017                 1.41 1.31 73.2% 62.7% 8.6% 8.1%
18 League City Hotel Portfolio RMF 4/24/2017                 2.30 2.07 59.3% 49.4% 15.4% 13.8%
18.01 Hampton Inn & Suites Houston/League City RMF 4/24/2017                            
18.02 Candlewood Suites League City RMF 4/24/2017                            
19 Blossom Business Center Barclays 7/14/2017                 1.64 1.52 74.4% 60.3% 10.0% 9.2%
20 Hampton Inn - Frederick WFB 7/21/2019                 1.82 1.59 67.3% 50.1% 12.6% 11.0%
21 Starwood Capital Group Hotel Portfolio Barclays 4/23/2017                 3.05 2.72 60.4% 60.4% 13.9% 12.4%
21.01 Larkspur Landing Sunnyvale Barclays 4/23/2017                            
21.02 Larkspur Landing Milpitas Barclays 4/23/2017                            
21.03 Larkspur Landing Campbell Barclays 4/23/2017                            
21.04 Larkspur Landing San Francisco Barclays 4/23/2017                            
21.05 Larkspur Landing Pleasanton Barclays 4/23/2017                            
21.06 Larkspur Landing Bellevue Barclays 4/23/2017                            
21.07 Larkspur Landing Sacramento Barclays 4/23/2017                            
21.08 Hampton Inn Ann Arbor North Barclays 4/23/2017                            
21.09 Larkspur Landing Hillsboro Barclays 4/23/2017                            
21.10 Larkspur Landing Renton Barclays 4/23/2017                            
21.11 Holiday Inn Arlington Northeast Rangers Ballpark Barclays 4/23/2017                            
21.12 Residence Inn Toledo Maumee Barclays 4/23/2017                            
21.13 Residence Inn Williamsburg Barclays 4/23/2017                            
21.14 Hampton Inn Suites Waco South Barclays 4/23/2017                            
21.15 Holiday Inn Louisville Airport Fair Expo Barclays 4/23/2017                            
21.16 Courtyard Tyler Barclays 4/23/2017                            
21.17 Hilton Garden Inn Edison Raritan Center Barclays 4/23/2017                            
21.18 Hilton Garden Inn St Paul Oakdale Barclays 4/23/2017                            
21.19 Residence Inn Grand Rapids West Barclays 4/23/2017                            
21.20 Peoria, AZ Residence Inn Barclays 4/23/2017                            
21.21 Hampton Inn Suites Bloomington Normal Barclays 4/23/2017                            
21.22 Courtyard Chico Barclays 4/23/2017                            
21.23 Hampton Inn Suites South Bend Barclays 4/23/2017                            
21.24 Hampton Inn Suites Kokomo Barclays 4/23/2017                            
21.25 Courtyard Wichita Falls Barclays 4/23/2017                            
21.26 Hampton Inn Morehead Barclays 4/23/2017                            
21.27 Residence Inn Chico Barclays 4/23/2017                            
21.28 Courtyard Lufkin Barclays 4/23/2017                            
21.29 Hampton Inn Carlisle Barclays 4/23/2017                            
21.30 Springhill Suites Williamsburg Barclays 4/23/2017                            
21.31 Fairfield Inn Bloomington Barclays 4/23/2017                            
21.32 Waco Residence Inn Barclays 4/23/2017                            
21.33 Holiday Inn Express Fishers Barclays 4/23/2017                            
21.34 Larkspur Landing Folsom Barclays 4/23/2017                            
21.35 Springhill Suites Chicago Naperville Warrenville Barclays 4/23/2017                            
21.36 Holiday Inn Express & Suites Paris Barclays 4/23/2017                            
21.37 Toledo Homewood Suites Barclays 4/23/2017                            
21.38 Grand Rapids Homewood Suites Barclays 4/23/2017                            
21.39 Fairfield Inn Laurel Barclays 4/23/2017                            
21.40 Cheyenne Fairfield Inn and Suites Barclays 4/23/2017                            
21.41 Courtyard Akron Stow Barclays 4/23/2017                            
21.42 Towneplace Suites Bloomington Barclays 4/23/2017                            
21.43 Larkspur Landing Roseville Barclays 4/23/2017                            
21.44 Hampton Inn Danville Barclays 4/23/2017                            
21.45 Holiday Inn Norwich Barclays 4/23/2017                            
21.46 Hampton Inn Suites Longview North Barclays 4/23/2017                            
21.47 Springhill Suites Peoria Westlake Barclays 4/23/2017                            
21.48 Hampton Inn Suites Buda Barclays 4/23/2017                            
21.49 Shawnee Hampton Inn Barclays 4/23/2017                            
21.50 Racine Fairfield Inn Barclays 4/23/2017                            
21.51 Hampton Inn Selinsgrove Shamokin Dam Barclays 4/23/2017                            
21.52 Holiday Inn Express & Suites Terrell Barclays 4/23/2017                            
21.53 Westchase Homewood Suites Barclays 4/23/2017                            
21.54 Holiday Inn Express & Suites Tyler South Barclays 4/23/2017                            
21.55 Holiday Inn Express & Suites Huntsville Barclays 4/23/2017                            
21.56 Hampton Inn Sweetwater Barclays 4/23/2017                            
21.57 Comfort Suites Buda Austin South Barclays 4/23/2017                            
21.58 Fairfield Inn & Suites Weatherford Barclays 4/23/2017                            
21.59 Holiday Inn Express & Suites Altus Barclays 4/23/2017                            
21.60 Comfort Inn & Suites Paris Barclays 4/23/2017                            
21.61 Hampton Inn Suites Decatur Barclays 4/23/2017                            
21.62 Holiday Inn Express & Suites Texarkana East Barclays 4/23/2017                            
21.63 Mankato Fairfield Inn Barclays 4/23/2017                            
21.64 Candlewood Suites Texarkana Barclays 4/23/2017                            
21.65 Country Inn & Suites Houston Intercontinental Airport East Barclays 4/23/2017                            
22 AeroPlex II CIIICM 7/26/2017                 2.04 1.77 58.8% 47.9% 12.7% 11.0%
23 St. Louis Ground Lease WFB 5/22/2017                 1.48 1.48 48.6% 30.0% 11.2% 11.2%
24 Shady Willow Plaza WFB 6/16/2017                 1.49 1.39 64.2% 56.1% 8.9% 8.4%
25 Shea Medical Plaza Barclays 7/18/2017                 1.49 1.36 72.1% 61.7% 9.1% 8.3%
26 215 South Brea Boulevard WFB 6/1/2017                 1.36 1.33 56.6% 52.2% 8.5% 8.3%
27 Sprouts Whittier RMF 7/21/2017                 1.67 1.62 56.2% 56.2% 7.9% 7.7%
28 Island Palm Shoppes CIIICM 6/26/2017                 1.49 1.39 68.1% 58.6% 9.3% 8.7%
29 Runway Plaza CIIICM 6/26/2017                 1.49 1.39 68.1% 58.6% 9.3% 8.7%
30 CIA Developers Office Portfolio WFB 7/12/2017                 2.70 2.29 43.3% 34.8% 16.0% 13.5%
30.01 Coastal Technology Center WFB 7/12/2017                            
30.02 Trio Industrial Plaza WFB 7/12/2017                            
30.03 Dow Rodes Industrial Center WFB 7/12/2017                            
30.04 Gran central Building WFB 7/12/2017                            
31 Salida & Manteca Secured Storage Portfolio RMF 6/9/2017                 2.95 2.88 44.2% 44.2% 13.0% 12.7%
31.01 Secured Self Storage of Salida RMF 6/9/2017                            
31.02 Secured Self Storage of Manteca RMF 6/9/2017                            
32 Hampton Inn - Farmville RMF 5/9/2017                 2.47 2.22 63.4% 52.0% 15.7% 14.1%
33 Heacock Business Center Barclays 6/30/2017                 2.48 2.09 44.1% 35.2% 14.4% 12.2%
34 Candlewood Suites Harrisburg-Hershey RMF 5/5/2017                 1.99 1.81 62.4% 52.1% 13.5% 12.3%
35 Douglasville Center CIIICM 3/28/2017                 1.42 1.31 70.8% 57.8% 8.9% 8.2%
36 Wanamaker Crossing CIIICM 5/31/2017                 1.51 1.40 71.3% 53.4% 10.6% 9.8%
37 Stockton Self Storage CIIICM 7/14/2017                 1.49 1.46 71.4% 61.1% 9.1% 9.0%
38 Battlefield Square Shoppes RMF 6/5/2017                 1.62 1.52 69.4% 57.2% 10.5% 9.9%
39 Atrisco Plaza Shopping Center RMF 6/16/2017                 1.46 1.35 67.4% 57.6% 9.4% 8.7%
40 Sterling Oaks Barclays 7/12/2017                 1.91 1.75 66.6% 53.6% 11.4% 10.5%
41 North Park Marketplace Barclays 7/18/2017                 1.64 1.46 74.1% 60.5% 10.3% 9.1%
42 Boulevard Square I Barclays 5/22/2017                 1.40 1.33 72.6% 59.3% 8.8% 8.4%
43 A-1 Secure Storage RMF 6/26/2017                 2.13 2.08 59.8% 59.8% 9.7% 9.5%
44 Ellenwood Town Center CIIICM 5/12/2017                 1.76 1.54 72.4% 60.4% 10.8% 9.4%
45 Country Cove MHP CIIICM 6/16/2017                 1.74 1.71 54.6% 44.8% 11.1% 10.9%
46 Victory Shops at Eldorado RMF 7/3/2017                 1.45 1.38 65.0% 56.3% 9.4% 9.0%
47 Best Western Plus New Cumberland Inn & Suites RMF 4/26/2017                 1.99 1.80 66.5% 55.6% 13.5% 12.2%
48 Wayside MHC CIIICM 6/1/2017                 1.49 1.47 69.0% 56.7% 9.5% 9.4%
49 Parklane and North Dohr Apartments CIIICM 7/6/2017                 1.41 1.31 69.9% 57.8% 9.2% 8.5%
49.01 North Dohr Apartments CIIICM 7/6/2017                            
49.02 Parklane Apartments CIIICM 7/6/2017                            
50 Affordable Self Storage CIIICM 5/2/2017                 1.41 1.39 68.1% 56.5% 9.3% 9.2%
51 Speedway Marketplace CIIICM 6/21/2017                 1.46 1.38 71.9% 58.6% 9.1% 8.6%
52 Walgreens - Mansfield, TX WFB 6/17/2017                 1.38 1.37 56.7% 42.0% 9.3% 9.3%
53 Kaysville Business Park CIIICM 5/26/2017                 1.57 1.38 69.7% 57.0% 9.8% 8.6%
54 Eau Gallie Self Storage CIIICM 6/29/2017                 1.36 1.32 63.9% 53.2% 9.1% 8.9%
55 Highland Plaza CIIICM 8/3/2017                 2.11 1.95 50.7% 40.5% 12.2% 11.3%
56 The Colonnade on Lake Conroe CIIICM 6/20/2017                 1.72 1.51 67.1% 54.8% 10.8% 9.5%
57 Fenton Storage Portfolio Barclays 3/27/2017                 1.56 1.49 70.0% 60.5% 10.0% 9.6%
57.01 Fenton Storage South Barclays 3/27/2017                            
57.02 Fenton Storage North Barclays 3/27/2017                            
58 15330-15350 Nordhoff Street WFB 12/22/2016                 1.87 1.87 47.6% 39.4% 12.2% 12.2%
59 Cypress Self Storage CIIICM 4/11/2017                 1.34 1.30 64.6% 53.1% 8.5% 8.3%
60 Shoppes of Gunbarrel Pointe Barclays 7/5/2017                 1.64 1.56 68.5% 59.2% 10.5% 10.0%
61 Advanced Mini Storage Barclays 7/25/2017                 1.53 1.49 65.9% 56.7% 9.6% 9.3%
62 Creekview Apartments WFB 6/28/2017                 1.62 1.52 58.8% 50.3% 9.9% 9.3%
63 Pomona Townhomes WFB 6/28/2017                 2.16 2.07 45.2% 38.6% 13.2% 12.6%
64 Brown and Bermuda MHCs CIIICM 7/6/2017                 1.44 1.42 58.8% 48.3% 9.3% 9.1%
65 Seneca Broadview Hills Townhomes CIIICM 4/26/2017                 1.28 1.16 21.9% 1.3% 28.1% 25.5%
66 Lloyds MHC CIIICM 6/19/2017                 1.34 1.30 62.5% 39.6% 10.6% 10.4%

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Mortgage Loan Seller U/W
Revenues ($)		 U/W
Expenses ($)		 U/W Net Operating Income ($) U/W
Replacement ($)		 U/W
TI/LC ($)		 U/W
Net Cash Flow ($)		 Occupancy Rate Occupancy as-of Date U/W Hotel ADR U/W Hotel RevPAR Most Recent Period Most Recent Revenues ($) Most Recent Expenses ($) Most
Recent
NOI ($)		 Most Recent Capital Expenditures
1 225 & 233 Park Avenue South Barclays 48,106,942 18,601,103 29,505,839 74,333 991,923 28,439,583 97.9% 5/24/2017     TTM 3/31/2017 35,043,673 19,795,518 15,248,156 0
2 Mall of Louisiana Barclays 43,215,234 7,152,311 36,062,923 155,358 1,473,928 34,433,637 91.8% 6/30/2017     TTM 4/30/2017 42,205,123 7,209,498 34,995,624 0
3 Marketplace at Millcreek WFB 6,395,033 1,669,652 4,725,381 148,720 325,287 4,251,374 97.2% 7/6/2017     TTM 6/30/2017 6,321,731 1,408,354 4,913,376 0
4 Sava Holdings IHG Portfolio RMF 13,439,151 8,261,742 5,177,409 537,566 0 4,639,843 89.9% 7/31/2017 93 80 TTM 7/31/2017 13,439,151 8,212,564 5,226,587 0
4.01 Candlewood Suites DFW South RMF 4,079,937 2,144,314 1,935,623 163,197 0 1,772,426 94.7% 7/31/2017 68 63 TTM 7/31/2017 4,079,937 2,130,813 1,949,124 0
4.02 Holiday Inn DFW Airport South RMF 5,295,046 3,635,497 1,659,549 211,802 0 1,447,748 85.4% 7/31/2017 107 88 TTM 7/31/2017 5,295,046 3,616,035 1,679,011 0
4.03 Staybridge Suites Plano RMF 4,064,168 2,481,931 1,582,237 162,567 0 1,419,670 88.1% 7/31/2017 120 98 TTM 7/31/2017 4,064,168 2,465,716 1,598,452 0
5 Wilshire Pacific Plaza WFB 4,696,734 1,265,398 3,431,335 21,547 110,934 3,298,854 92.7% 9/1/2017     TTM 7/31/2017 4,200,059 1,311,824 2,888,235 0
6 Pinnacle Medical Plaza WFB 3,668,639 862,149 2,806,490 16,080 162,885 2,627,524 100.0% 8/1/2017     TTM 4/30/2017 3,653,142 858,649 2,794,493 0
7 Winslow Bay Commons WFB 4,485,287 914,550 3,570,737 86,943 225,293 3,258,501 99.4% 7/6/2017     TTM 6/30/2017 4,476,103 923,536 3,552,567 0
8 Del Amo Fashion Center Barclays 81,259,520 21,915,628 59,343,892 223,460 2,154,999 56,965,434 85.2% 5/15/2017     TTM 3/31/2017 77,175,155 23,956,448 53,218,707 0
9 Pleasant Prairie Premium Outlets WFB 22,589,594 6,316,284 16,273,310 80,523 588,251 15,604,536 93.0% 7/26/2017     TTM 6/30/2017 21,668,323 5,841,756 15,826,567 0
10 Gehl Foods Portfolio WFB 2,958,752 664,174 2,294,578 94,299 90,141 2,110,139 100.0% 10/1/2017     NAV NAV NAV NAV NAV
10.01 Freistadt Road WFB 1,405,191 311,312 1,093,880 43,179 42,593 1,008,107 100.0% 10/1/2017     NAV NAV NAV NAV NAV
10.02 Main Street WFB 1,017,138 223,579 793,559 35,048 31,695 726,816 100.0% 10/1/2017     NAV NAV NAV NAV NAV
10.03 Crusader Court WFB 536,422 129,283 407,140 16,071 15,853 375,216 100.0% 10/1/2017     NAV NAV NAV NAV NAV
11 iStar Leased Fee Portfolio Barclays NAV NAV 18,511,396 0 0 18,511,396 NAP NAP Various Various NAV NAV NAV NAV NAV
11.01 Hilton Salt Lake Barclays NAV NAV 3,300,706 0 0 3,300,706 NAP NAP NAV NAV NAV NAV NAV NAV NAV
11.02 DoubleTree Seattle Airport Barclays NAV NAV 5,374,280 0 0 5,374,280 NAP NAP NAV NAV NAV NAV NAV NAV NAV
11.03 DoubleTree Mission Valley Barclays NAV NAV 1,776,034 0 0 1,776,034 NAP NAP NAV NAV NAV NAV NAV NAV NAV
11.04 One Ally Center Barclays NAV NAV 3,353,970 0 0 3,353,970 NAP NAP     NAV NAV NAV NAV NAV
11.05 DoubleTree Sonoma Barclays NAV NAV 1,157,870 0 0 1,157,870 NAP NAP NAV NAV NAV NAV NAV NAV NAV
11.06 DoubleTree Durango Barclays NAV NAV 1,155,514 0 0 1,155,514 NAP NAP NAV NAV NAV NAV NAV NAV NAV
11.07 Northside Forsyth Hospital Medical Center Barclays NAV NAV 654,595 0 0 654,595 NAP NAP     NAV NAV NAV NAV NAV
11.08 NASA/JPSS Headquarters Barclays NAV NAV 472,292 0 0 472,292 NAP NAP     NAV NAV NAV NAV NAV
11.09 Dallas Market Center: Sheraton Suites Barclays NAV NAV 524,334 0 0 524,334 NAP NAP NAV NAV NAV NAV NAV NAV NAV
11.10 Dallas Market Center: Marriott Courtyard Barclays NAV NAV 297,000 0 0 297,000 NAP NAP NAV NAV NAV NAV NAV NAV NAV
11.11 The Buckler Apartments Barclays NAV NAV 312,186 0 0 312,186 NAP NAP     NAV NAV NAV NAV NAV
11.12 Lock-Up Self Storage Facility Barclays NAV NAV 132,615 0 0 132,615 NAP NAP     NAV NAV NAV NAV NAV
12 45 Eisenhower Drive Barclays 3,991,814 1,833,588 2,158,225 34,982 259,830 1,863,413 90.0% 7/1/2017     TTM 7/31/2017 4,032,740 1,839,013 2,193,727 0
13 Hilton Garden Inn Chicago/North Loop WFB 10,141,170 6,423,078 3,718,092 405,647 0 3,312,445 77.1% 6/30/2017 178 137 TTM 6/30/2017 10,141,170 6,401,261 3,739,909 0
14 Sentinel Business Center Barclays 2,440,438 673,128 1,767,310 49,262 151,060 1,566,988 97.4% 8/1/2017     TTM 3/31/2017 2,411,258 811,620 1,599,638 0
15 Southridge Plaza Austin Barclays 2,358,838 925,089 1,433,749 20,672 106,769 1,306,308 92.3% 7/31/2017     TTM 5/31/2017 2,165,885 857,450 1,308,435 0
16 Magnolia Hotel Denver RMF 17,515,407 11,136,515 6,378,892 700,616 0 5,678,276 72.2% 3/31/2017 181 130 TTM 3/31/2017 17,721,537 11,394,163 6,327,374 709,350
17 North Point Village WFB 1,561,712 438,908 1,122,804 20,785 54,458 1,047,561 92.7% 4/1/2017     TTM 7/31/2017 1,320,484 332,067 988,417 0
18 League City Hotel Portfolio RMF 4,302,120 2,612,567 1,689,553 172,085 0 1,517,469 79.3% 7/31/2017 88 70 TTM 7/31/2017 4,302,120 2,593,212 1,708,907 0
18.01 Hampton Inn & Suites Houston/League City RMF 2,477,530 1,473,799 1,003,731 99,101 0 904,629 79.9% 7/31/2017 102 82 TTM 7/31/2017 2,477,530 1,461,694 1,015,836 0
18.02 Candlewood Suites League City RMF 1,824,589 1,138,767 685,823 72,984 0 612,839 78.7% 7/31/2017 74 58 TTM 7/31/2017 1,824,589 1,131,519 693,071 0
19 Blossom Business Center Barclays 1,559,648 462,102 1,097,546 20,585 64,136 1,012,824 91.5% 8/1/2017     TTM 3/31/2017 1,551,543 497,402 1,054,140 0
20 Hampton Inn - Frederick WFB 4,031,837 2,741,304 1,290,533 161,273 0 1,129,260 82.9% 7/31/2017 122 101 TTM 7/31/2017 4,031,837 2,722,335 1,309,502 0
21 Starwood Capital Group Hotel Portfolio Barclays 213,600,210 133,537,987 80,062,224 8,732,831 0 71,329,392 74.6% 3/31/2017 119 89 TTM 3/31/2017 212,650,616 131,381,993 81,268,623 8,693,699
21.01 Larkspur Landing Sunnyvale Barclays 7,774,225 3,291,296 4,482,930 310,969 0 4,171,961 83.8% 3/31/2017 200 167 TTM 3/31/2017 7,774,225 2,871,627 4,902,599 310,969
21.02 Larkspur Landing Milpitas Barclays 6,764,028 2,931,310 3,832,718 270,561 0 3,562,157 85.7% 3/31/2017 173 148 TTM 3/31/2017 6,764,028 2,664,437 4,099,591 270,561
21.03 Larkspur Landing Campbell Barclays 6,059,570 2,617,761 3,441,809 242,383 0 3,199,426 84.3% 3/31/2017 166 140 TTM 3/31/2017 6,059,570 2,515,114 3,544,456 242,383
21.04 Larkspur Landing San Francisco Barclays 5,697,514 3,043,028 2,654,485 227,901 0 2,426,585 84.9% 3/31/2017 164 140 TTM 3/31/2017 5,697,514 3,015,128 2,682,386 227,901
21.05 Larkspur Landing Pleasanton Barclays 5,193,352 2,547,257 2,646,096 207,734 0 2,438,362 82.9% 3/31/2017 137 114 TTM 3/31/2017 5,193,352 2,521,540 2,671,812 207,734
21.06 Larkspur Landing Bellevue Barclays 4,692,425 2,331,202 2,361,223 187,697 0 2,173,526 78.8% 3/31/2017 128 101 TTM 3/31/2017 4,692,425 2,307,876 2,384,549 187,697
21.07 Larkspur Landing Sacramento Barclays 4,214,257 2,228,775 1,985,482 168,570 0 1,816,912 83.0% 3/31/2017 111 92 TTM 3/31/2017 4,214,257 2,208,014 2,006,244 168,570
21.08 Hampton Inn Ann Arbor North Barclays 4,826,301 2,797,123 2,029,178 193,052 0 1,836,126 73.9% 3/31/2017 137 101 TTM 3/31/2017 4,826,301 2,738,457 2,087,843 193,052
21.09 Larkspur Landing Hillsboro Barclays 3,941,272 2,074,859 1,866,414 157,651 0 1,708,763 74.1% 3/31/2017 116 86 TTM 3/31/2017 3,941,272 2,055,158 1,886,114 157,651
21.10 Larkspur Landing Renton Barclays 4,423,020 2,551,967 1,871,053 176,921 0 1,694,132 80.3% 3/31/2017 117 94 TTM 3/31/2017 4,423,020 2,530,182 1,892,838 176,921
21.11 Holiday Inn Arlington Northeast Rangers Ballpark Barclays 5,568,856 3,808,855 1,760,001 222,754 0 1,537,247 78.3% 3/31/2017 115 90 TTM 3/31/2017 5,568,856 3,780,287 1,788,569 222,754
21.12 Residence Inn Toledo Maumee Barclays 4,066,425 2,394,233 1,672,192 203,321 0 1,468,871 81.7% 3/31/2017 124 101 TTM 3/31/2017 4,066,425 2,373,963 1,692,462 203,321
21.13 Residence Inn Williamsburg Barclays 3,955,706 2,438,734 1,516,972 158,228 0 1,358,744 73.0% 3/31/2017 134 98 TTM 3/31/2017 3,955,706 2,419,030 1,536,676 158,228
21.14 Hampton Inn Suites Waco South Barclays 4,293,844 2,707,299 1,586,545 171,754 0 1,414,791 77.7% 3/31/2017 121 94 TTM 3/31/2017 4,293,844 2,685,829 1,608,015 171,754
21.15 Holiday Inn Louisville Airport Fair Expo Barclays 4,185,314 2,629,134 1,556,179 167,413 0 1,388,767 72.9% 3/31/2017 136 99 TTM 3/31/2017 4,185,314 2,608,205 1,577,109 166,778
21.16 Courtyard Tyler Barclays 3,341,364 1,954,349 1,387,014 133,655 0 1,253,360 58.8% 3/31/2017 107 63 TTM 3/31/2017 3,341,364 1,937,578 1,403,786 133,655
21.17 Hilton Garden Inn Edison Raritan Center Barclays 5,848,958 4,297,603 1,551,356 233,958 0 1,317,397 78.1% 3/31/2017 126 99 TTM 3/31/2017 5,848,958 4,267,536 1,581,423 233,958
21.18 Hilton Garden Inn St Paul Oakdale Barclays 4,891,094 3,005,604 1,885,490 195,644 0 1,689,847 80.0% 3/31/2017 134 107 TTM 3/31/2017 4,891,094 2,981,182 1,909,912 195,644
21.19 Residence Inn Grand Rapids West Barclays 3,115,120 1,853,237 1,261,883 155,756 0 1,106,127 72.6% 3/31/2017 129 94 TTM 3/31/2017 3,115,120 1,837,807 1,277,313 155,756
21.20 Peoria, AZ Residence Inn Barclays 3,248,248 1,960,291 1,287,957 129,930 0 1,158,027 80.8% 3/31/2017 121 98 TTM 3/31/2017 3,248,248 1,944,049 1,304,198 129,930
21.21 Hampton Inn Suites Bloomington Normal Barclays 3,738,690 2,192,200 1,546,490 149,548 0 1,396,943 70.8% 3/31/2017 112 79 TTM 3/31/2017 3,738,690 2,173,520 1,565,170 149,548
21.22 Courtyard Chico Barclays 3,850,184 2,256,991 1,593,193 154,007 0 1,439,185 84.6% 3/31/2017 130 110 TTM 3/31/2017 3,850,184 2,255,777 1,594,407 154,007
21.23 Hampton Inn Suites South Bend Barclays 3,810,167 2,425,550 1,384,616 152,407 0 1,232,210 69.9% 3/31/2017 126 88 TTM 3/31/2017 3,810,167 2,407,885 1,402,281 152,407
21.24 Hampton Inn Suites Kokomo Barclays 3,680,915 2,278,112 1,402,802 147,237 0 1,255,566 77.9% 3/31/2017 122 95 TTM 3/31/2017 3,680,915 2,259,704 1,421,210 147,237
21.25 Courtyard Wichita Falls Barclays 3,121,444 1,900,976 1,220,468 124,858 0 1,095,610 77.4% 3/31/2017 110 85 TTM 3/31/2017 3,121,444 1,885,172 1,236,272 124,858
21.26 Hampton Inn Morehead Barclays 3,154,358 1,934,119 1,220,240 126,174 0 1,094,065 66.6% 3/31/2017 108 72 TTM 3/31/2017 3,154,358 1,918,294 1,236,065 126,174
21.27 Residence Inn Chico Barclays 3,273,835 1,934,702 1,339,133 130,953 0 1,208,180 88.0% 3/31/2017 129 114 TTM 3/31/2017 3,273,835 1,939,036 1,334,799 130,953
21.28 Courtyard Lufkin Barclays 2,752,597 1,904,207 848,389 110,104 0 738,285 64.9% 3/31/2017 105 68 TTM 3/31/2017 2,752,597 1,890,154 862,442 110,104
21.29 Hampton Inn Carlisle Barclays 3,439,196 2,184,723 1,254,473 137,568 0 1,116,905 76.1% 3/31/2017 127 96 TTM 3/31/2017 3,439,196 2,167,567 1,271,628 137,568
21.30 Springhill Suites Williamsburg Barclays 3,361,902 2,351,318 1,010,584 134,476 0 876,108 71.7% 3/31/2017 106 76 TTM 3/31/2017 3,361,902 2,334,582 1,027,319 134,476
21.31 Fairfield Inn Bloomington Barclays 3,018,966 1,596,788 1,422,178 150,948 0 1,271,230 87.1% 3/31/2017 90 78 TTM 3/31/2017 3,018,966 1,560,262 1,458,704 150,948
21.32 Waco Residence Inn Barclays 3,136,682 2,098,980 1,037,702 125,467 0 912,234 82.0% 3/31/2017 133 109 TTM 3/31/2017 3,136,682 2,083,296 1,053,385 125,467
21.33 Holiday Inn Express Fishers Barclays 3,176,451 2,097,965 1,078,486 127,058 0 951,428 67.1% 3/31/2017 111 75 TTM 3/31/2017 3,176,451 2,082,079 1,094,372 127,058
21.34 Larkspur Landing Folsom Barclays 2,902,483 1,927,519 974,964 116,099 0 858,864 86.4% 3/31/2017 108 93 TTM 3/31/2017 2,902,483 1,913,175 989,308 116,099
21.35 Springhill Suites Chicago Naperville Warrenville Barclays 3,321,573 2,487,672 833,901 166,079 0 667,822 67.1% 3/31/2017 103 69 TTM 3/31/2017 3,321,573 2,447,769 873,804 166,079
21.36 Holiday Inn Express & Suites Paris Barclays 2,343,673 1,451,447 892,227 93,747 0 798,480 72.6% 3/31/2017 104 76 TTM 3/31/2017 2,343,673 1,439,747 903,926 93,747
21.37 Toledo Homewood Suites Barclays 2,929,714 1,868,320 1,061,394 117,189 0 944,205 82.2% 3/31/2017 123 101 TTM 3/31/2017 2,929,714 1,853,671 1,076,042 117,189
21.38 Grand Rapids Homewood Suites Barclays 3,009,146 2,149,208 859,938 120,366 0 739,572 84.1% 3/31/2017 125 105 TTM 3/31/2017 3,009,146 2,134,162 874,984 120,366
21.39 Fairfield Inn Laurel Barclays 3,127,939 2,345,351 782,588 125,118 0 657,471 79.9% 3/31/2017 97 78 TTM 3/31/2017 3,127,939 2,329,748 798,192 125,118
21.40 Cheyenne Fairfield Inn and Suites Barclays 1,961,942 1,129,873 832,069 78,478 0 753,591 74.6% 3/31/2017 119 89 TTM 3/31/2017 1,961,942 1,120,064 841,879 78,478
21.41 Courtyard Akron Stow Barclays 3,168,035 2,155,198 1,012,837 126,721 0 886,115 65.9% 3/31/2017 118 78 TTM 3/31/2017 3,168,035 2,139,241 1,028,793 126,207
21.42 Towneplace Suites Bloomington Barclays 2,441,633 1,469,446 972,187 122,082 0 850,105 89.1% 3/31/2017 90 80 TTM 3/31/2017 2,441,633 1,457,251 984,382 122,082
21.43 Larkspur Landing Roseville Barclays 2,851,065 1,950,874 900,191 114,043 0 786,149 79.5% 3/31/2017 106 85 TTM 3/31/2017 2,851,065 1,936,930 914,135 114,043
21.44 Hampton Inn Danville Barclays 2,591,371 1,759,107 832,264 103,655 0 728,609 80.0% 3/31/2017 124 99 TTM 3/31/2017 2,591,371 1,746,161 845,210 103,655
21.45 Holiday Inn Norwich Barclays 4,801,904 3,857,696 944,209 192,076 0 752,132 56.7% 3/31/2017 131 74 TTM 3/31/2017 4,801,904 3,831,142 970,763 192,076
21.46 Hampton Inn Suites Longview North Barclays 2,322,688 1,579,337 743,351 92,908 0 650,443 63.8% 3/31/2017 107 68 TTM 3/31/2017 2,322,688 1,567,732 754,956 92,908
21.47 Springhill Suites Peoria Westlake Barclays 2,918,586 2,302,611 615,975 145,929 0 470,046 63.3% 3/31/2017 100 63 TTM 3/31/2017 2,918,586 2,275,817 642,768 145,929
21.48 Hampton Inn Suites Buda Barclays 2,627,746 1,669,033 958,713 105,110 0 853,603 74.5% 3/31/2017 129 96 TTM 3/31/2017 2,627,746 1,655,917 971,829 105,110
21.49 Shawnee Hampton Inn Barclays 1,892,474 1,198,000 694,474 75,699 0 618,775 77.6% 3/31/2017 106 82 TTM 3/31/2017 1,892,474 1,188,538 703,936 75,699
21.50 Racine Fairfield Inn Barclays 1,812,261 1,135,948 676,314 72,490 0 603,823 68.6% 3/31/2017 116 79 TTM 3/31/2017 1,812,261 1,126,886 685,375 72,490
21.51 Hampton Inn Selinsgrove Shamokin Dam Barclays 2,433,055 1,648,454 784,601 97,322 0 687,279 75.6% 3/31/2017 117 89 TTM 3/31/2017 2,433,055 1,636,332 796,723 97,322
21.52 Holiday Inn Express & Suites Terrell Barclays 2,149,392 1,457,931 691,461 85,976 0 605,485 84.0% 3/31/2017 102 86 TTM 3/31/2017 2,149,392 1,447,295 702,096 85,976
21.53 Westchase Homewood Suites Barclays 2,958,058 2,459,994 498,064 118,322 0 379,742 63.4% 3/31/2017 131 83 TTM 3/31/2017 2,958,058 2,445,196 512,862 118,322
21.54 Holiday Inn Express & Suites Tyler South Barclays 2,128,673 1,443,645 685,027 85,147 0 599,880 65.9% 3/31/2017 98 65 TTM 3/31/2017 2,128,673 1,433,018 695,654 85,147
21.55 Holiday Inn Express & Suites Huntsville Barclays 2,360,887 1,577,065 783,822 94,435 0 689,387 65.5% 3/31/2017 112 73 TTM 3/31/2017 2,360,887 1,565,291 795,596 94,435
21.56 Hampton Inn Sweetwater Barclays 1,585,686 1,121,890 463,796 63,427 0 400,369 62.9% 3/31/2017 95 60 TTM 3/31/2017 1,585,686 1,113,974 471,712 63,427
21.57 Comfort Suites Buda Austin South Barclays 2,082,208 1,457,351 624,857 83,288 0 541,569 76.8% 3/31/2017 98 75 TTM 3/31/2017 2,082,208 1,446,864 635,344 83,288
21.58 Fairfield Inn & Suites Weatherford Barclays 1,659,116 1,281,033 378,083 66,365 0 311,718 63.4% 3/31/2017 82 52 TTM 3/31/2017 1,659,116 1,272,735 386,381 66,365
21.59 Holiday Inn Express & Suites Altus Barclays 1,417,147 1,148,513 268,634 56,686 0 211,948 67.4% 3/31/2017 84 56 TTM 3/31/2017 1,417,147 1,141,477 275,670 56,686
21.60 Comfort Inn & Suites Paris Barclays 1,157,262 859,912 297,350 46,290 0 251,060 67.4% 3/31/2017 84 56 TTM 3/31/2017 1,157,262 854,150 303,112 46,290
21.61 Hampton Inn Suites Decatur Barclays 1,550,317 1,308,093 242,224 62,013 0 180,212 64.6% 3/31/2017 88 57 TTM 3/31/2017 1,550,317 1,300,353 249,964 62,013
21.62 Holiday Inn Express & Suites Texarkana East Barclays 1,638,961 1,406,520 232,441 65,558 0 166,883 66.5% 3/31/2017 76 50 TTM 3/31/2017 1,638,961 1,398,374 240,588 65,558
21.63 Mankato Fairfield Inn Barclays 1,236,472 1,037,465 199,007 49,459 0 149,548 58.0% 3/31/2017 94 54 TTM 3/31/2017 1,236,472 1,031,283 205,190 49,459
21.64 Candlewood Suites Texarkana Barclays 1,239,140 1,073,951 165,190 49,566 0 115,624 75.0% 3/31/2017 55 41 TTM 3/31/2017 1,239,140 1,067,770 171,371 49,566
21.65 Country Inn & Suites Houston Intercontinental Airport East Barclays 1,363,324 1,198,984 164,340 54,533 0 109,807 54.1% 3/31/2017 84 59 TTM 3/31/2017 413,730 843,600 -429,870 16,549
22 AeroPlex II CIIICM 1,817,039 547,165 1,269,874 45,000 123,070 1,101,804 100.0% 8/4/2017     TTM 6/30/2017 1,546,912 511,307 1,035,605 0
23 St. Louis Ground Lease WFB 1,062,516 0 1,062,516 0 0 1,062,516 100.0% 10/1/2017     Actual 2016 969,838 0 969,838 0
24 Shady Willow Plaza WFB 1,085,172 266,877 818,295 6,036 45,190 767,069 100.0% 8/31/2017     TTM 7/31/2017 1,180,401 283,551 896,850 0
25 Shea Medical Plaza Barclays 1,171,713 379,428 792,286 8,488 61,042 722,756 100.0% 7/21/2017     TTM 6/30/2017 1,134,145 384,754 749,391 0
26 215 South Brea Boulevard WFB 1,009,723 304,828 704,895 10,346 8,675 685,874 100.0% 6/1/2017     TTM 7/30/2017 1,045,397 339,742 705,654 0
27 Sprouts Whittier RMF 734,122 177,716 556,406 3,730 12,434 540,243 100.0% 10/1/2017     TTM 7/31/2017 569,355 0 569,355 0
28 Island Palm Shoppes CIIICM 605,607 189,302 416,305 4,721 22,128 389,456 86.4% 4/18/2017     TTM 5/31/2017 611,904 193,896 418,007 0
29 Runway Plaza CIIICM 289,464 95,262 194,203 3,874 8,301 182,028 100.0% 6/1/2017     TTM 5/31/2017 276,383 85,748 190,635 0
30 CIA Developers Office Portfolio WFB 1,780,403 741,577 1,038,826 59,287 101,016 878,523 84.1% 8/1/2017     TTM 7/31/2017 1,586,059 743,406 842,653 0
30.01 Coastal Technology Center WFB 616,751 239,006 377,744 18,000 30,033 329,711 91.1% 8/1/2017     TTM 7/31/2017 625,544 235,232 390,312 0
30.02 Trio Industrial Plaza WFB 556,141 240,094 316,046 17,000 36,971 262,076 69.5% 8/1/2017     TTM 7/31/2017 368,048 218,574 149,475 0
30.03 Dow Rodes Industrial Center WFB 365,333 167,974 197,359 17,199 22,455 157,706 89.8% 8/1/2017     TTM 7/31/2017 374,991 183,893 191,098 0
30.04 Gran central Building WFB 242,179 94,503 147,676 7,088 11,557 129,031 100.0% 8/1/2017     TTM 7/31/2017 217,476 105,708 111,768 0
31 Salida & Manteca Secured Storage Portfolio RMF 1,311,959 494,494 817,465 18,164 0 799,301 97.2% 7/25/2017     TTM 7/31/2017 1,311,959 495,911 816,048 0
31.01 Secured Self Storage of Salida RMF 807,648 261,952 545,696 12,408 0 533,288 97.3% 7/25/2017     TTM 7/31/2017 807,648 266,975 540,673 0
31.02 Secured Self Storage of Manteca RMF 504,311 232,542 271,769 5,756 0 266,013 97.0% 7/25/2017     TTM 7/31/2017 504,311 228,936 275,375 0
32 Hampton Inn - Farmville RMF 2,451,083 1,487,985 963,099 98,043 0 865,055 82.1% 4/30/2017 123 92 TTM 4/30/2017 2,683,119 1,626,346 1,056,773 0
33 Heacock Business Center Barclays 1,289,949 428,215 861,734 15,272 118,107 728,355 87.7% 6/14/2017     TTM 6/30/2017 1,158,897 441,238 717,659 0
34 Candlewood Suites Harrisburg-Hershey RMF 1,886,121 1,076,965 809,156 75,445 0 733,711 78.3% 5/31/2017 91 71 TTM 5/31/2017 1,886,121 1,076,359 809,762 75,445
35 Douglasville Center CIIICM 729,577 202,271 527,306 4,301 35,086 487,919 100.0% 6/1/2017     TTM 5/31/2017 714,646 194,962 519,683 0
36 Wanamaker Crossing CIIICM 1,290,677 680,310 610,367 5,139 40,352 564,876 100.0% 5/22/2017     TTM 3/31/2017 1,305,899 664,301 641,598 0
37 Stockton Self Storage CIIICM 806,294 337,479 468,815 8,014 0 460,801 96.4% 7/17/2017     Annualized 7 7/31/2017 809,051 282,492 526,558 0
38 Battlefield Square Shoppes RMF 712,326 183,360 528,966 5,523 25,772 497,671 100.0% 6/8/2017     TTM 5/31/2017 715,996 169,100 546,897 0
39 Atrisco Plaza Shopping Center RMF 2,493,029 643,436 1,849,593 31,975 98,227 1,719,390 88.9% 5/31/2017     TTM 5/31/2017 2,450,611 610,186 1,840,425 0
40 Sterling Oaks Barclays 1,365,394 795,149 570,245 47,040 0 523,205 97.5% 6/30/2017     TTM 6/30/2017 1,363,051 797,771 565,280 0
41 North Park Marketplace Barclays 671,942 199,031 472,911 10,262 43,493 419,156 97.0% 8/1/2017     TTM 7/31/2017 594,312 194,317 399,995 0
42 Boulevard Square I Barclays 577,045 201,733 375,311 7,731 11,539 356,041 100.0% 8/10/2017     TTM 6/30/2017 540,183 181,029 359,154 0
43 A-1 Secure Storage RMF 720,895 320,489 400,405 9,315 0 391,090 98.7% 7/17/2017     TTM 7/31/2017 720,895 254,822 466,073 0
44 Ellenwood Town Center CIIICM 642,582 195,495 447,087 8,297 49,304 389,487 96.4% 4/1/2017     TTM 3/31/2017 495,255 165,910 329,345 0
45 Country Cove MHP CIIICM 700,593 269,583 431,010 7,300 0 423,710 89.7% 8/9/2017     TTM 6/30/2017 700,593 247,718 452,875 0
46 Victory Shops at Eldorado RMF 470,971 114,519 356,452 2,040 13,600 340,812 100.0% 6/29/2017     Annualized 9 6/30/2017 438,908 56,066 382,842 0
47 Best Western Plus New Cumberland Inn & Suites RMF 1,251,431 739,083 512,348 50,057 0 462,291 70.5% 5/31/2017 74 52 TTM 5/31/2017 1,251,431 738,132 513,299 50,057
48 Wayside MHC CIIICM 609,866 267,798 342,068 6,000 0 336,068 100.0% 5/31/2017     TTM 5/31/2017 655,644 263,199 392,446 0
49 Parklane and North Dohr Apartments CIIICM 699,084 371,313 327,771 24,413 0 303,358 97.7% 6/7/2017     TTM 6/30/2017 708,172 352,066 356,106 0
49.01 North Dohr Apartments CIIICM 410,956 216,651 194,305 13,350 0 180,955 98.0% 6/7/2017     TTM 6/30/2017 412,969 207,904 205,065 0
49.02 Parklane Apartments CIIICM 288,128 154,661 133,467 11,063 0 122,404 97.3% 6/7/2017     TTM 6/30/2017 295,203 144,163 151,040 0
50 Affordable Self Storage CIIICM 501,226 184,240 316,986 4,679 0 312,307 98.8% 6/30/2017     TTM 7/31/2017 497,686 136,144 361,542 125
51 Speedway Marketplace CIIICM 390,462 86,918 303,543 1,680 16,160 285,703 100.0% 5/31/2017     NAV NAV NAV NAV NAV
52 Walgreens - Mansfield, TX WFB 310,400 3,104 307,296 1,482 0 305,814 100.0% 10/1/2017     TTM 6/30/2017 320,000 23 319,977 0
53 Kaysville Business Park CIIICM 450,206 127,009 323,198 8,528 30,323 284,346 100.0% 4/18/2017     TTM 4/30/2017 420,594 124,831 295,763 0
54 Eau Gallie Self Storage CIIICM 448,737 157,371 291,367 7,880 0 283,486 93.1% 5/1/2017     TTM 5/31/2017 448,737 128,500 320,238 0
55 Highland Plaza CIIICM 523,362 133,225 390,137 1,800 26,632 361,705 100.0% 7/19/2017     TTM 7/31/2017 534,409 91,158 443,251 0
56 The Colonnade on Lake Conroe CIIICM 433,608 142,617 290,990 4,069 30,460 256,462 100.0% 8/31/2017     TTM 7/31/2017 405,929 136,475 269,455 0
57 Fenton Storage Portfolio Barclays 509,836 246,308 263,528 12,406 0 251,122 76.7% 5/31/2017     TTM 5/31/2017 509,836 214,462 295,374 0
57.01 Fenton Storage South Barclays 329,484 150,841 178,643 6,025 0 172,618 72.4% 5/31/2017     TTM 5/31/2017 329,484 131,101 198,383 0
57.02 Fenton Storage North Barclays 180,352 95,466 84,886 6,381 0 78,504 86.7% 5/31/2017     TTM 5/31/2017 180,352 83,361 96,991 0
58 15330-15350 Nordhoff Street WFB 476,488 159,396 317,092 0 0 317,092 100.0% 3/31/2017     TTM 7/31/2017 453,718 150,919 302,799 0
59 Cypress Self Storage CIIICM 440,571 220,024 220,547 5,325 0 215,222 98.9% 6/30/2017     TTM 5/31/2017 458,333 196,641 261,691 0
60 Shoppes of Gunbarrel Pointe Barclays 334,393 72,042 262,351 1,575 11,123 249,654 100.0% 3/31/2017     TTM 3/31/2017 216,344 67,273 149,071 0
61 Advanced Mini Storage Barclays 371,387 150,439 220,948 6,240 0 214,708 97.2% 7/11/2017     TTM 7/30/2017 371,387 154,330 217,057 0
62 Creekview Apartments WFB 493,113 294,720 198,394 11,900 0 186,494 85.3% 7/17/2017     TTM 7/31/2017 494,767 305,657 189,110 0
63 Pomona Townhomes WFB 535,939 286,056 249,882 10,276 0 239,606 82.1% 7/17/2017     TTM 7/31/2017 528,677 316,235 212,442 0
64 Brown and Bermuda MHCs CIIICM 355,053 179,215 175,838 3,200 0 172,638 100.0% 6/7/2017     Annualized 6 6/30/2017 369,086 153,508 215,578 0
65 Seneca Broadview Hills Townhomes CIIICM 1,202,805 723,097 479,708 45,300 0 434,408 97.4% 8/15/2017     Actual 2016 1,204,273 758,163 446,110 0
66 Lloyds MHC CIIICM 290,344 152,690 137,654 3,450 0 134,204 100.0% 6/21/2017     TTM 5/31/2017 292,710 143,725 148,986 0

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Mortgage Loan Seller Most Recent NCF ($) Most Recent Hotel ADR Most Recent Hotel RevPAR Second Most Recent Period Second Most Recent Revenues ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent Capital Expenditures Second Most Recent NCF ($) Second Most Recent Hotel ADR Second Most Recent Hotel RevPAR Third Most Recent Period Third Most Recent Revenues ($) Third Most Recent Expenses ($) Third Most Recent NOI ($)
1 225 & 233 Park Avenue South Barclays 15,248,156     Actual 2016 35,494,619 19,250,259 16,244,360 0 16,244,360     Actual 2015 41,882,063 19,132,092 22,749,971
2 Mall of Louisiana Barclays 34,995,624     Actual 2016 42,235,214 7,196,737 35,038,477 0 35,038,477     Actual 2015 41,979,974 7,399,438 34,580,536
3 Marketplace at Millcreek WFB 4,913,376     Actual 2016 6,323,982 1,432,307 4,891,676 0 4,891,676     Actual 2015 5,938,209 1,485,827 4,452,382
4 Sava Holdings IHG Portfolio RMF 5,226,587 90 80 Actual 2016 13,325,171 8,144,913 5,180,258 0 5,180,258 89 80 Actual 2015 12,618,995 7,906,417 4,712,578
4.01 Candlewood Suites DFW South RMF 1,949,124 67 63 Actual 2016 3,994,043 2,037,596 1,956,447 0 1,956,447 66 62 Actual 2015 3,771,889 1,962,338 1,809,551
4.02 Holiday Inn DFW Airport South RMF 1,679,011 103 88 Actual 2016 5,276,602 3,703,582 1,573,020 0 1,573,020 102 88 Actual 2015 5,115,136 3,593,025 1,522,111
4.03 Staybridge Suites Plano RMF 1,598,452 111 98 Actual 2016 4,054,526 2,403,736 1,650,790 0 1,650,790 110 97 Actual 2015 3,731,970 2,351,053 1,380,917
5 Wilshire Pacific Plaza WFB 2,888,235     Actual 2016 3,781,447 1,261,095 2,520,352 0 2,520,352     Actual 2015 3,693,096 1,297,352 2,395,745
6 Pinnacle Medical Plaza WFB 2,794,493     Actual 2016 3,613,836 873,398 2,740,438 0 2,740,438     Actual 2015 3,159,621 841,559 2,318,062
7 Winslow Bay Commons WFB 3,552,567     Actual 2016 4,426,906 848,497 3,578,409 0 3,578,409     Actual 2015 4,342,140 832,505 3,509,635
8 Del Amo Fashion Center Barclays 53,218,707     Actual 2016 75,673,675 24,572,583 51,101,092 0 51,101,092     Actual 2015 51,645,131 16,605,695 35,039,436
9 Pleasant Prairie Premium Outlets WFB 15,826,567     Actual 2016 21,147,401 5,990,013 15,157,388 0 15,157,388     Actual 2015 20,836,161 6,247,059 14,589,102
10 Gehl Foods Portfolio WFB NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV
10.01 Freistadt Road WFB NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV
10.02 Main Street WFB NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV
10.03 Crusader Court WFB NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV
11 iStar Leased Fee Portfolio Barclays NAV Various Various NAV NAV NAV NAV NAV NAV Various Various NAV NAV NAV NAV
11.01 Hilton Salt Lake Barclays NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
11.02 DoubleTree Seattle Airport Barclays NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
11.03 DoubleTree Mission Valley Barclays NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
11.04 One Ally Center Barclays NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV
11.05 DoubleTree Sonoma Barclays NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
11.06 DoubleTree Durango Barclays NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
11.07 Northside Forsyth Hospital Medical Center Barclays NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV
11.08 NASA/JPSS Headquarters Barclays NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV
11.09 Dallas Market Center: Sheraton Suites Barclays NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
11.10 Dallas Market Center: Marriott Courtyard Barclays NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
11.11 The Buckler Apartments Barclays NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV
11.12 Lock-Up Self Storage Facility Barclays NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV
12 45 Eisenhower Drive Barclays 2,193,727     Actual 2016 3,527,075 1,775,498 1,751,577 0 1,751,577     Actual 2015 3,550,669 1,819,856 1,730,813
13 Hilton Garden Inn Chicago/North Loop WFB 3,739,909 178 137 Actual 2016 9,892,663 6,290,671 3,601,992 0 3,601,992 180 136 NAV NAV NAV NAV
14 Sentinel Business Center Barclays 1,599,638     Actual 2016 2,487,171 748,881 1,738,290 0 1,738,290     Actual 2015 2,286,895 774,277 1,512,618
15 Southridge Plaza Austin Barclays 1,308,435     Actual 2016 2,180,043 825,562 1,354,481 0 1,354,481     Actual 2015 1,936,910 721,348 1,215,562
16 Magnolia Hotel Denver RMF 5,618,024 181 130 Actual 2016 17,479,164 11,409,898 6,069,266 699,470 5,369,796 178 126 Actual 2015 12,656,963 10,198,336 2,458,627
17 North Point Village WFB 988,417     Annualized 9 12/31/2016 1,273,227 339,618 933,609 0 933,609     NAV NAV NAV NAV
18 League City Hotel Portfolio RMF 1,708,907 88 70 Actual 2016 4,244,301 2,639,122 1,605,179 0 1,605,179 87 69 Actual 2015 3,533,149 2,079,827 1,453,322
18.01 Hampton Inn & Suites Houston/League City RMF 1,015,836 102 82 Actual 2016 2,435,836 1,493,962 941,875 0 941,875 103 80 Actual 2015 1,940,681 1,203,010 737,671
18.02 Candlewood Suites League City RMF 693,071 74 58 Actual 2016 1,808,465 1,145,160 663,304 0 663,304 72 58 Actual 2015 1,592,468 876,817 715,651
19 Blossom Business Center Barclays 1,054,140     Actual 2016 1,544,774 506,048 1,038,726 0 1,038,726     Actual 2015 1,430,670 487,668 943,002
20 Hampton Inn - Frederick WFB 1,309,502 122 101 Actual 2016 3,868,863 2,623,452 1,245,411 0 1,245,411 119 96 Actual 2015 3,793,121 2,461,116 1,332,005
21 Starwood Capital Group Hotel Portfolio Barclays 72,574,924 119 89 Actual 2016 214,236,030 131,010,137 83,225,892 8,756,495 74,469,398 119 89 Actual 2015 210,181,276 127,591,123 82,590,153
21.01 Larkspur Landing Sunnyvale Barclays 4,591,630 200 167 Actual 2016 7,817,367 2,883,537 4,933,830 312,695 4,621,136 198 168 Actual 2015 7,402,221 2,747,753 4,654,468
21.02 Larkspur Landing Milpitas Barclays 3,829,030 173 148 Actual 2016 6,748,863 2,649,268 4,099,595 269,955 3,829,640 172 148 Actual 2015 6,284,848 2,514,300 3,770,548
21.03 Larkspur Landing Campbell Barclays 3,302,074 166 140 Actual 2016 6,251,271 2,587,620 3,663,651 250,051 3,413,600 167 145 Actual 2015 5,892,933 2,378,409 3,514,524
21.04 Larkspur Landing San Francisco Barclays 2,454,486 164 140 Actual 2016 5,905,601 2,925,917 2,979,685 236,224 2,743,461 167 144 Actual 2015 5,806,373 2,810,816 2,995,558
21.05 Larkspur Landing Pleasanton Barclays 2,464,078 137 114 Actual 2016 5,319,602 2,551,761 2,767,841 212,784 2,555,057 138 116 Actual 2015 4,880,674 2,372,092 2,508,582
21.06 Larkspur Landing Bellevue Barclays 2,196,852 128 101 Actual 2016 4,726,484 2,312,314 2,414,170 189,059 2,225,110 130 102 Actual 2015 4,615,653 2,355,292 2,260,361
21.07 Larkspur Landing Sacramento Barclays 1,837,673 111 92 Actual 2016 4,200,451 2,201,153 1,999,298 168,018 1,831,280 111 91 Actual 2015 4,176,563 2,151,269 2,025,295
21.08 Hampton Inn Ann Arbor North Barclays 1,894,791 137 101 Actual 2016 4,956,425 2,798,152 2,158,273 198,257 1,960,016 136 103 Actual 2015 4,678,954 2,587,074 2,091,879
21.09 Larkspur Landing Hillsboro Barclays 1,728,463 116 86 Actual 2016 4,016,848 2,029,273 1,987,576 160,674 1,826,902 115 87 Actual 2015 3,915,128 1,870,518 2,044,610
21.10 Larkspur Landing Renton Barclays 1,715,917 117 94 Actual 2016 4,349,218 2,485,494 1,863,723 173,969 1,689,754 116 92 Actual 2015 4,324,596 2,397,904 1,926,692
21.11 Holiday Inn Arlington Northeast Rangers Ballpark Barclays 1,565,815 115 90 Actual 2016 5,505,741 3,764,358 1,741,383 220,230 1,521,153 117 89 Actual 2015 5,424,474 3,782,113 1,642,361
21.12 Residence Inn Toledo Maumee Barclays 1,489,141 124 101 Actual 2016 3,998,051 2,369,947 1,628,104 199,903 1,428,201 123 99 Actual 2015 3,874,115 2,385,465 1,488,651
21.13 Residence Inn Williamsburg Barclays 1,378,448 134 98 Actual 2016 4,098,296 2,481,946 1,616,351 163,932 1,452,419 135 101 Actual 2015 3,685,293 2,250,970 1,434,323
21.14 Hampton Inn Suites Waco South Barclays 1,436,261 121 94 Actual 2016 4,293,352 2,661,189 1,632,164 171,734 1,460,429 119 94 Actual 2015 4,247,264 2,584,709 1,662,555
21.15 Holiday Inn Louisville Airport Fair Expo Barclays 1,410,331 136 99 Actual 2016 4,308,290 2,638,604 1,669,685 172,332 1,497,354 137 102 Actual 2015 4,124,662 2,494,315 1,630,347
21.16 Courtyard Tyler Barclays 1,270,131 107 63 Actual 2016 3,429,564 1,952,446 1,477,118 137,183 1,339,935 108 65 Actual 2015 3,919,126 2,063,389 1,855,736
21.17 Hilton Garden Inn Edison Raritan Center Barclays 1,347,464 126 99 Actual 2016 5,761,789 4,223,546 1,538,244 230,472 1,307,772 128 97 Actual 2015 5,493,273 4,219,650 1,273,624
21.18 Hilton Garden Inn St Paul Oakdale Barclays 1,714,268 134 107 Actual 2016 4,983,720 2,993,120 1,990,600 199,349 1,791,252 135 109 Actual 2015 4,711,861 2,919,955 1,791,907
21.19 Residence Inn Grand Rapids West Barclays 1,121,557 129 94 Actual 2016 3,310,952 1,852,714 1,458,239 165,548 1,292,691 128 100 Actual 2015 3,062,200 1,769,939 1,292,261
21.20 Peoria, AZ Residence Inn Barclays 1,174,268 121 98 Actual 2016 3,292,301 1,922,040 1,370,261 131,692 1,238,569 121 98 Actual 2015 3,187,787 1,884,958 1,302,829
21.21 Hampton Inn Suites Bloomington Normal Barclays 1,415,623 112 79 Actual 2016 3,759,689 2,190,385 1,569,304 150,388 1,418,917 112 79 Actual 2015 4,022,171 2,297,239 1,724,931
21.22 Courtyard Chico Barclays 1,440,399 130 110 Actual 2016 3,812,434 2,228,761 1,583,673 152,497 1,431,176 127 108 Actual 2015 3,178,650 1,960,096 1,218,554
21.23 Hampton Inn Suites South Bend Barclays 1,249,874 126 88 Actual 2016 3,779,982 2,384,057 1,395,925 151,199 1,244,725 126 87 Actual 2015 3,424,014 2,192,947 1,231,066
21.24 Hampton Inn Suites Kokomo Barclays 1,273,974 122 95 Actual 2016 3,744,550 2,281,313 1,463,236 149,782 1,313,454 122 96 Actual 2015 3,524,349 2,216,867 1,307,482
21.25 Courtyard Wichita Falls Barclays 1,111,414 110 85 Actual 2016 3,055,163 1,845,332 1,209,831 122,207 1,087,624 111 82 Actual 2015 2,944,157 1,831,305 1,112,852
21.26 Hampton Inn Morehead Barclays 1,109,890 108 72 Actual 2016 3,140,885 1,903,562 1,237,323 125,635 1,111,688 110 72 Actual 2015 2,908,105 1,778,565 1,129,540
21.27 Residence Inn Chico Barclays 1,203,846 129 114 Actual 2016 3,230,070 1,874,651 1,355,419 129,203 1,226,216 129 112 Actual 2015 3,017,201 1,775,051 1,242,150
21.28 Courtyard Lufkin Barclays 752,338 105 68 Actual 2016 2,938,698 1,947,900 990,797 117,548 873,250 106 72 Actual 2015 3,391,091 2,043,961 1,347,129
21.29 Hampton Inn Carlisle Barclays 1,134,061 127 96 Actual 2016 3,524,239 2,222,178 1,302,061 140,970 1,161,091 127 98 Actual 2015 3,477,412 2,119,272 1,358,140
21.30 Springhill Suites Williamsburg Barclays 892,843 106 76 Actual 2016 3,440,078 2,325,087 1,114,991 137,603 977,388 108 77 Actual 2015 3,204,858 2,176,411 1,028,446
21.31 Fairfield Inn Bloomington Barclays 1,307,756 90 78 Actual 2016 2,956,451 1,547,816 1,408,635 147,823 1,260,812 91 77 Actual 2015 2,237,500 1,541,274 696,227
21.32 Waco Residence Inn Barclays 927,918 133 109 Actual 2016 3,115,712 2,004,788 1,110,924 124,628 986,296 130 108 Actual 2015 2,926,457 1,924,264 1,002,193
21.33 Holiday Inn Express Fishers Barclays 967,314 111 75 Actual 2016 3,132,794 2,059,645 1,073,149 125,312 947,837 112 74 Actual 2015 2,880,638 1,820,094 1,060,544
21.34 Larkspur Landing Folsom Barclays 873,208 108 93 Actual 2016 2,893,984 1,906,370 987,614 115,759 871,854 109 93 Actual 2015 2,842,366 1,800,822 1,041,544
21.35 Springhill Suites Chicago Naperville Warrenville Barclays 707,725 103 69 Actual 2016 3,229,904 2,406,308 823,596 161,495 662,101 102 67 Actual 2015 3,334,536 2,448,695 885,840
21.36 Holiday Inn Express & Suites Paris Barclays 810,179 104 76 Actual 2016 2,339,461 1,421,821 917,639 93,578 824,061 104 75 Actual 2015 2,256,662 1,366,196 890,466
21.37 Toledo Homewood Suites Barclays 958,854 123 101 Actual 2016 2,879,994 1,884,358 995,636 115,200 880,436 121 99 Actual 2015 2,585,574 1,776,990 808,584
21.38 Grand Rapids Homewood Suites Barclays 754,618 125 105 Actual 2016 3,082,919 2,082,919 1,000,000 123,317 876,683 123 107 Actual 2015 3,044,043 2,020,091 1,023,952
21.39 Fairfield Inn Laurel Barclays 673,074 97 78 Actual 2016 3,060,436 2,307,996 752,440 122,417 630,022 97 76 Actual 2015 2,980,035 2,200,084 779,951
21.40 Cheyenne Fairfield Inn and Suites Barclays 763,401 119 89 Actual 2016 2,069,004 1,150,552 918,452 82,760 835,692 121 93 Actual 2015 2,184,113 1,186,663 997,451
21.41 Courtyard Akron Stow Barclays 902,586 118 78 Actual 2016 3,339,430 2,176,862 1,162,568 133,577 1,028,990 119 82 Actual 2015 3,378,668 2,032,822 1,345,847
21.42 Towneplace Suites Bloomington Barclays 862,300 90 80 Actual 2016 2,355,692 1,397,666 958,026 117,785 840,241 90 77 Actual 2015 1,990,897 1,278,946 711,951
21.43 Larkspur Landing Roseville Barclays 800,092 106 85 Actual 2016 2,791,909 1,916,526 875,383 111,676 763,707 105 82 Actual 2015 2,792,081 1,875,555 916,526
21.44 Hampton Inn Danville Barclays 741,555 124 99 Actual 2016 2,521,595 1,699,299 822,297 100,864 721,433 124 96 Actual 2015 2,301,578 1,596,568 705,009
21.45 Holiday Inn Norwich Barclays 778,687 131 74 Actual 2016 4,825,972 3,841,316 984,656 193,039 791,617 131 75 Actual 2015 4,347,308 3,567,286 780,022
21.46 Hampton Inn Suites Longview North Barclays 662,049 107 68 Actual 2016 2,373,357 1,599,432 773,925 94,934 678,991 110 69 Actual 2015 3,058,158 1,744,990 1,313,168
21.47 Springhill Suites Peoria Westlake Barclays 496,839 100 63 Actual 2016 2,854,364 2,241,897 612,467 142,718 469,749 102 62 Actual 2015 3,126,977 2,335,684 791,292
21.48 Hampton Inn Suites Buda Barclays 866,719 129 96 Actual 2016 2,680,752 1,673,589 1,007,162 107,230 899,932 131 98 Actual 2015 2,802,930 1,693,104 1,109,826
21.49 Shawnee Hampton Inn Barclays 628,237 106 82 Actual 2016 1,890,630 1,179,047 711,582 75,625 635,957 106 82 Actual 2015 1,834,041 1,189,348 644,692
21.50 Racine Fairfield Inn Barclays 612,885 116 79 Actual 2016 1,800,048 1,131,876 668,172 72,002 596,170 115 78 Actual 2015 1,757,437 1,089,693 667,743
21.51 Hampton Inn Selinsgrove Shamokin Dam Barclays 699,401 117 89 Actual 2016 2,342,011 1,597,998 744,013 93,680 650,333 116 85 Actual 2015 2,166,585 1,424,703 741,881
21.52 Holiday Inn Express & Suites Terrell Barclays 616,121 102 86 Actual 2016 2,116,706 1,409,632 707,074 84,668 622,406 103 84 Actual 2015 2,004,889 1,331,720 673,170
21.53 Westchase Homewood Suites Barclays 394,540 131 83 Actual 2016 3,210,256 2,539,999 670,257 128,410 541,847 132 90 Actual 2015 4,364,744 2,879,354 1,485,391
21.54 Holiday Inn Express & Suites Tyler South Barclays 610,507 98 65 Actual 2016 2,077,217 1,417,416 659,801 83,089 576,713 100 63 Actual 2015 2,201,486 1,454,109 747,377
21.55 Holiday Inn Express & Suites Huntsville Barclays 701,160 112 73 Actual 2016 2,407,786 1,577,861 829,925 96,311 733,614 115 75 Actual 2015 3,196,798 1,732,411 1,464,387
21.56 Hampton Inn Sweetwater Barclays 408,284 95 60 Actual 2016 1,725,603 1,156,237 569,366 69,024 500,342 96 65 Actual 2015 2,002,056 1,321,638 680,418
21.57 Comfort Suites Buda Austin South Barclays 552,056 98 75 Actual 2016 2,074,254 1,436,582 637,672 82,970 554,702 99 75 Actual 2015 2,032,396 1,420,251 612,145
21.58 Fairfield Inn & Suites Weatherford Barclays 320,016 82 52 Actual 2016 1,543,315 1,214,836 328,479 61,733 266,746 82 48 Actual 2015 1,465,030 1,118,625 346,406
21.59 Holiday Inn Express & Suites Altus Barclays 218,984 84 56 Actual 2016 1,422,396 1,125,216 297,180 56,896 240,285 83 57 Actual 2015 1,322,219 1,070,758 251,461
21.60 Comfort Inn & Suites Paris Barclays 256,821 84 56 Actual 2016 1,161,068 837,815 323,253 46,443 276,810 83 56 Actual 2015 1,058,458 770,256 288,202
21.61 Hampton Inn Suites Decatur Barclays 187,952 88 57 Actual 2016 1,547,032 1,268,842 278,191 61,881 216,309 89 57 Actual 2015 1,669,635 1,274,496 395,139
21.62 Holiday Inn Express & Suites Texarkana East Barclays 175,029 76 50 Actual 2016 1,621,549 1,375,953 245,596 64,862 180,734 75 50 Actual 2015 1,496,353 1,287,565 208,788
21.63 Mankato Fairfield Inn Barclays 155,731 94 54 Actual 2016 1,222,539 994,407 228,133 48,902 179,231 92 53 Actual 2015 1,247,365 971,872 275,494
21.64 Candlewood Suites Texarkana Barclays 121,805 55 41 Actual 2016 1,270,187 1,053,956 216,231 50,807 165,424 54 42 Actual 2015 1,127,933 919,430 208,504
21.65 Country Inn & Suites Houston Intercontinental Airport East Barclays -446,419 88 47 Actual 2016 599,729 885,679 -285,950 23,989 -309,940 92 65 Actual 2015 1,363,324 1,192,163 171,162
22 AeroPlex II CIIICM 1,035,605     Actual 2016 1,573,036 510,851 1,062,185 0 1,062,185     Actual 2015 1,525,513 506,999 1,018,514
23 St. Louis Ground Lease WFB 969,838     Actual 2015 969,838 0 969,838 0 969,838     Actual 2014 969,838 0 969,838
24 Shady Willow Plaza WFB 896,850     Actual 2016 1,089,778 270,567 819,211 0 819,211     Actual 2015 1,045,110 268,510 776,600
25 Shea Medical Plaza Barclays 749,391     Actual 2016 1,188,747 381,159 807,588 0 807,588     Actual 2015 1,150,046 387,124 762,922
26 215 South Brea Boulevard WFB 705,654     Actual 2016 1,088,081 321,507 766,574 0 766,574     Actual 2015 1,073,787 328,524 745,264
27 Sprouts Whittier RMF 569,355     Actual 2016 569,355 0 569,355 0 569,355     Actual 2015 569,355 0 569,355
28 Island Palm Shoppes CIIICM 418,007     Actual 2016 605,856 183,335 422,521 0 422,521     Actual 2015 601,397 183,343 418,054
29 Runway Plaza CIIICM 190,635     Actual 2016 274,341 84,710 189,631 0 189,631     Actual 2015 283,359 85,353 198,006
30 CIA Developers Office Portfolio WFB 842,653     Actual 2016 1,472,784 710,286 762,498 0 762,498     Actual 2015 1,330,647 701,714 628,934
30.01 Coastal Technology Center WFB 390,312     Actual 2016 572,828 244,668 328,159 0 328,159     Actual 2015 459,051 219,389 239,662
30.02 Trio Industrial Plaza WFB 149,475     Actual 2016 343,991 225,750 118,240 0 118,240     Actual 2015 341,028 243,197 97,830
30.03 Dow Rodes Industrial Center WFB 191,098     Actual 2016 358,946 155,733 203,213 0 203,213     Actual 2015 305,251 155,110 150,141
30.04 Gran central Building WFB 111,768     Actual 2016 197,020 84,134 112,885 0 112,885     Actual 2015 225,317 84,017 141,300
31 Salida & Manteca Secured Storage Portfolio RMF 816,048     Actual 2016 1,249,834 408,175 841,659 0 841,659     Actual 2015 1,155,255 379,226 776,029
31.01 Secured Self Storage of Salida RMF 540,673     Actual 2016 744,790 220,952 523,838 0 523,838     Actual 2015 686,930 212,025 474,905
31.02 Secured Self Storage of Manteca RMF 275,375     Actual 2016 505,044 187,223 317,821 0 317,821     Actual 2015 468,325 167,201 301,124
32 Hampton Inn - Farmville RMF 1,056,773 123 101 Actual 2016 2,635,806 1,621,602 1,014,204 0 1,014,204 123 99 Actual 2015 2,468,382 1,558,450 909,932
33 Heacock Business Center Barclays 717,659     Actual 2016 1,105,814 437,022 668,792 0 668,792     Actual 2015 1,174,395 461,755 712,640
34 Candlewood Suites Harrisburg-Hershey RMF 734,318 91 71 Actual 2016 1,838,842 1,109,026 729,816 73,554 656,262 88 69 Actual 2015 1,781,887 1,049,534 732,353
35 Douglasville Center CIIICM 519,683     Actual 2016 680,932 207,237 473,695 0 473,695     Actual 2015 723,000 197,792 525,208
36 Wanamaker Crossing CIIICM 641,598     Actual 2016 1,335,928 648,655 687,273 0 687,273     Actual 2015 1,244,353 648,400 595,953
37 Stockton Self Storage CIIICM 526,558     TTM 7/31/2017 772,288 278,544 493,744 0 493,744     Actual 2016 673,090 259,960 413,131
38 Battlefield Square Shoppes RMF 546,897     Actual 2016 722,825 174,293 548,531 0 548,531     Actual 2015 715,407 193,549 521,858
39 Atrisco Plaza Shopping Center RMF 1,840,425     Actual 2016 2,513,773 591,192 1,922,581 0 1,922,581     Actual 2015 2,468,782 579,627 1,889,155
40 Sterling Oaks Barclays 565,280     Actual 2016 1,309,180 806,028 503,152 0 503,152     Actual 2015 1,333,210 816,105 517,105
41 North Park Marketplace Barclays 399,995     Actual 2016 824,703 191,739 632,964 0 632,964     Actual 2015 849,442 193,567 655,875
42 Boulevard Square I Barclays 359,154     Actual 2016 527,773 183,812 343,961 0 343,961     Actual 2015 488,496 197,946 290,550
43 A-1 Secure Storage RMF 466,073     Actual 2016 685,330 249,183 436,147 0 436,147     Actual 2015 604,834 276,427 328,406
44 Ellenwood Town Center CIIICM 329,345     Actual 2016 427,697 168,178 259,519 0 259,519     Actual 2015 330,785 186,951 143,834
45 Country Cove MHP CIIICM 452,875     Actual 2016 670,610 254,150 416,460 0 416,460     Actual 2015 455,424 277,045 178,379
46 Victory Shops at Eldorado RMF 382,842     Annualized 4 12/31/2016 78,229 17,650 60,579 0 60,579     NAV NAV NAV NAV
47 Best Western Plus New Cumberland Inn & Suites RMF 463,241 74 52 Actual 2016 1,220,223 769,785 450,439 48,809 401,630 75 51 Actual 2015 1,343,633 803,639 539,993
48 Wayside MHC CIIICM 392,446     Actual 2016 649,401 272,476 376,925 0 376,925     Actual 2015 540,470 264,177 276,293
49 Parklane and North Dohr Apartments CIIICM 356,106     Actual 2016 703,487 397,288 306,199 0 306,199     Actual 2015 681,645 375,182 306,463
49.01 North Dohr Apartments CIIICM 205,065     Actual 2016 410,398 221,995 188,403 0 188,403     Actual 2015 385,090 209,474 175,616
49.02 Parklane Apartments CIIICM 151,040     Actual 2016 293,090 175,294 117,796 0 117,796     Actual 2015 296,555 165,708 130,846
50 Affordable Self Storage CIIICM 361,417     Actual 2016 486,560 165,714 320,846 290 320,556     Actual 2015 448,517 165,457 283,060
51 Speedway Marketplace CIIICM NAV     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV
52 Walgreens - Mansfield, TX WFB 319,977     Actual 2016 320,000 0 320,000 0 320,000     Actual 2015 320,000 25 319,975
53 Kaysville Business Park CIIICM 295,763     Actual 2016 398,178 127,928 270,250 0 270,250     Actual 2015 371,409 108,917 262,492
54 Eau Gallie Self Storage CIIICM 320,238     Actual 2016 429,773 125,344 304,429 0 304,429     Actual 2015 325,430 110,060 215,370
55 Highland Plaza CIIICM 443,251     Actual 2016 530,720 106,181 424,539 0 424,539     Actual 2015 536,610 118,774 417,836
56 The Colonnade on Lake Conroe CIIICM 269,455     Annualized 8 12/31/2016 385,740 123,166 262,574 0 262,574     Annualized 9 9/30/2015 305,100 123,491 181,609
57 Fenton Storage Portfolio Barclays 295,374     Actual 2016 485,276 212,879 272,397 0 272,397     Actual 2015 450,428 209,885 240,544
57.01 Fenton Storage South Barclays 198,383     Actual 2016 300,882 126,480 174,402 0 174,402     Actual 2015 270,533 121,798 148,735
57.02 Fenton Storage North Barclays 96,991     Actual 2016 184,393 86,399 97,994 0 97,994     Actual 2015 179,895 88,086 91,809
58 15330-15350 Nordhoff Street WFB 302,799     Actual 2016 448,620 131,716 316,904 0 316,904     Actual 2015 453,492 122,554 330,938
59 Cypress Self Storage CIIICM 261,691     Actual 2016 462,403 179,220 283,183 0 283,183     Actual 2015 439,022 206,094 232,927
60 Shoppes of Gunbarrel Pointe Barclays 149,071     Actual 2016 124,287 24,909 99,378 0 99,378     NAV NAV NAV NAV
61 Advanced Mini Storage Barclays 217,057     Actual 2016 341,530 136,219 205,311 0 205,311     Actual 2015 301,675 100,516 201,159
62 Creekview Apartments WFB 189,110     Actual 2016 477,066 279,128 197,938 0 197,938     Actual 2015 440,182 296,047 144,135
63 Pomona Townhomes WFB 212,442     Actual 2016 508,605 274,799 233,806 0 233,806     Actual 2015 466,990 257,226 209,764
64 Brown and Bermuda MHCs CIIICM 215,578     Actual 2016 343,879 146,583 197,296 0 197,296     Actual 2015 351,709 137,954 213,755
65 Seneca Broadview Hills Townhomes CIIICM 446,110     Actual 2015 1,180,208 797,151 383,057 0 383,057     NAV NAV NAV NAV
66 Lloyds MHC CIIICM 148,986     Actual 2016 284,810 146,471 138,339 0 138,339     Actual 2015 295,834 138,356 157,478

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Mortgage Loan Seller Third Most Recent Capital Expenditures Third Most Recent NCF ($) Third Most Recent Hotel ADR Third Most Recent Hotel RevPAR Master Lease (Y/N) Largest Tenant Name Largest Tenant Sq. Ft. Largest
Tenant
% of NRA		 Largest Tenant Exp. Date 2nd Largest Tenant Name 2nd Largest Tenant Sq. Ft. 2nd Largest
Tenant
% of NRA		 2nd Largest Tenant Exp. Date 3rd Largest Tenant Name 3rd Largest Tenant Sq. Ft.
1 225 & 233 Park Avenue South Barclays 0 22,749,971     N Facebook 266,460 39.4% 10/31/2027 Buzzfeed 194,123 28.7% 5/31/2026 STV 133,200
2 Mall of Louisiana Barclays 0 34,580,536     N AMC Theatres 74,400 9.6% 7/21/2026 Dick’s Sporting Goods 74,061 9.5% 1/31/2019 Main Event 46,900
3 Marketplace at Millcreek WFB 0 4,452,382     N Toys “R” Us 50,000 12.4% 1/31/2020 Bed Bath & Beyond 33,889 8.4% 1/31/2020 Ross Dress For Less 30,093
4 Sava Holdings IHG Portfolio RMF 0 4,712,578 86 75 N                    
4.01 Candlewood Suites DFW South RMF 0 1,809,551 63 58 N                    
4.02 Holiday Inn DFW Airport South RMF 0 1,522,111 102 84 N                    
4.03 Staybridge Suites Plano RMF 0 1,380,917 106 90 N                    
5 Wilshire Pacific Plaza WFB 0 2,395,745     N Open Road Films, LLC 12,740 11.8% 7/31/2018 Atkins North America 8,049 7.5% 3/31/2019 Biren Law Group 5,062
6 Pinnacle Medical Plaza WFB 0 2,318,062     N Sharp Health Care 62,710 78.0% 11/30/2027 San Diego Surgical Arts 3,859 4.8% 9/30/2028 Home Dialysis Therapies 2,988
7 Winslow Bay Commons WFB 0 3,509,635     N Dick’s Sporting Goods 45,644 17.9% 1/31/2019 Ross Dress For Less 30,187 11.8% 1/31/2019 T.J. Maxx 30,000
8 Del Amo Fashion Center Barclays 0 35,039,436     Y J.C. Penney 163,346 9.2% 12/31/2018 Nordstrom 138,000 7.8% 2/28/2031 Dick’s Sporting Goods 83,210
9 Pleasant Prairie Premium Outlets WFB 0 14,589,102     N Nike Factory Store 20,200 5.0% 1/31/2028 Old Navy 16,115 4.0% 1/31/2022 Under Armour 11,250
10 Gehl Foods Portfolio WFB NAV NAV     N Gehl Foods LLC 628,657 100.0% 6/30/2037            
10.01 Freistadt Road WFB NAV NAV     N Gehl Foods LLC 287,863 100.0% 6/30/2037            
10.02 Main Street WFB NAV NAV     N Gehl Foods LLC 233,652 100.0% 6/30/2037            
10.03 Crusader Court WFB NAV NAV     N Gehl Foods LLC 107,142 100.0% 6/30/2037            
11 iStar Leased Fee Portfolio Barclays NAV NAV Various Various Various                    
11.01 Hilton Salt Lake Barclays NAV NAV NAV NAV Y                    
11.02 DoubleTree Seattle Airport Barclays NAV NAV NAV NAV Y                    
11.03 DoubleTree Mission Valley Barclays NAV NAV NAV NAV Y                    
11.04 One Ally Center Barclays NAV NAV     N                    
11.05 DoubleTree Sonoma Barclays NAV NAV NAV NAV Y                    
11.06 DoubleTree Durango Barclays NAV NAV NAV NAV Y                    
11.07 Northside Forsyth Hospital Medical Center Barclays NAV NAV     N                    
11.08 NASA/JPSS Headquarters Barclays NAV NAV     N                    
11.09 Dallas Market Center: Sheraton Suites Barclays NAV NAV NAV NAV N                    
11.10 Dallas Market Center: Marriott Courtyard Barclays NAV NAV NAV NAV N                    
11.11 The Buckler Apartments Barclays NAV NAV     N                    
11.12 Lock-Up Self Storage Facility Barclays NAV NAV     N                    
12 45 Eisenhower Drive Barclays 0 1,730,813     N M&T Bank/Hudson Savings 42,609 24.4% 7/31/2019 Koch Modular Process Systems 20,564 11.8% 2/28/2023 Camerican International 16,363
13 Hilton Garden Inn Chicago/North Loop WFB NAV NAV NAV NAV N                    
14 Sentinel Business Center Barclays 0 1,512,618     N Travis Tile Sales 31,127 9.5% 10/31/2024 SERVPRO 30,050 9.2% 8/31/2022 Dynamex, Inc. 26,400
15 Southridge Plaza Austin Barclays 0 1,215,562     N HEB Grocery 46,096 31.9% 1/31/2023 Dollar Tree 13,975 9.7% 9/30/2018 Kidz Dental 13,544
16 Magnolia Hotel Denver RMF 506,682 1,951,945 177 106 N                    
17 North Point Village WFB NAV NAV     N Talbots 10,982 19.3% 1/31/2026 Ann Taylor Loft 7,600 13.3% 1/31/2022 Jos A. Bank Clothiers 7,397
18 League City Hotel Portfolio RMF 0 1,453,322 92 58 N                    
18.01 Hampton Inn & Suites Houston/League City RMF 0 737,671 111 65 N                    
18.02 Candlewood Suites League City RMF 0 715,651 76 51 N                    
19 Blossom Business Center Barclays 0 943,002     N Finishing Touches 10,404 7.6% 7/31/2019 Traffic Graphics Inc. 9,900 7.2% 8/31/2020 Flow Data, Inc. 9,449
20 Hampton Inn - Frederick WFB 0 1,332,005 124 94 N                    
21 Starwood Capital Group Hotel Portfolio Barclays 8,583,513 74,006,640 117 87 N                    
21.01 Larkspur Landing Sunnyvale Barclays 296,089 4,358,379 180 159 N                    
21.02 Larkspur Landing Milpitas Barclays 251,394 3,519,154 157 138 N                    
21.03 Larkspur Landing Campbell Barclays 235,717 3,278,807 155 137 N                    
21.04 Larkspur Landing San Francisco Barclays 232,255 2,763,303 159 143 N                    
21.05 Larkspur Landing Pleasanton Barclays 195,227 2,313,355 125 107 N                    
21.06 Larkspur Landing Bellevue Barclays 184,626 2,075,735 122 100 N                    
21.07 Larkspur Landing Sacramento Barclays 167,063 1,858,232 111 91 N                    
21.08 Hampton Inn Ann Arbor North Barclays 187,158 1,904,721 130 98 N                    
21.09 Larkspur Landing Hillsboro Barclays 156,605 1,888,005 110 85 N                    
21.10 Larkspur Landing Renton Barclays 172,984 1,753,708 114 92 N                    
21.11 Holiday Inn Arlington Northeast Rangers Ballpark Barclays 216,979 1,425,382 115 87 N                    
21.12 Residence Inn Toledo Maumee Barclays 193,706 1,294,945 120 96 N                    
21.13 Residence Inn Williamsburg Barclays 147,412 1,286,911 127 91 N                    
21.14 Hampton Inn Suites Waco South Barclays 169,891 1,492,665 116 92 N                    
21.15 Holiday Inn Louisville Airport Fair Expo Barclays 164,986 1,465,361 126 98 N                    
21.16 Courtyard Tyler Barclays 156,765 1,698,971 119 77 N                    
21.17 Hilton Garden Inn Edison Raritan Center Barclays 219,731 1,053,893 122 93 N                    
21.18 Hilton Garden Inn St Paul Oakdale Barclays 188,474 1,603,432 128 103 N                    
21.19 Residence Inn Grand Rapids West Barclays 153,110 1,139,151 122 92 N                    
21.20 Peoria, AZ Residence Inn Barclays 127,511 1,175,318 113 96 N                    
21.21 Hampton Inn Suites Bloomington Normal Barclays 160,887 1,564,044 116 85 N                    
21.22 Courtyard Chico Barclays 127,146 1,091,408 122 92 N                    
21.23 Hampton Inn Suites South Bend Barclays 136,961 1,094,106 125 80 N                    
21.24 Hampton Inn Suites Kokomo Barclays 140,974 1,166,508 117 91 N                    
21.25 Courtyard Wichita Falls Barclays 117,766 995,086 109 79 N                    
21.26 Hampton Inn Morehead Barclays 116,324 1,013,216 111 68 N                    
21.27 Residence Inn Chico Barclays 120,688 1,121,462 121 105 N                    
21.28 Courtyard Lufkin Barclays 135,644 1,211,486 111 83 N                    
21.29 Hampton Inn Carlisle Barclays 139,096 1,219,043 125 97 N                    
21.30 Springhill Suites Williamsburg Barclays 128,194 900,252 104 72 N                    
21.31 Fairfield Inn Bloomington Barclays 111,875 584,352 94 58 N                    
21.32 Waco Residence Inn Barclays 117,058 885,135 119 101 N                    
21.33 Holiday Inn Express Fishers Barclays 115,226 945,318 109 67 N                    
21.34 Larkspur Landing Folsom Barclays 113,695 927,850 108 92 N                    
21.35 Springhill Suites Chicago Naperville Warrenville Barclays 166,727 719,114 101 70 N                    
21.36 Holiday Inn Express & Suites Paris Barclays 90,266 800,200 105 73 N                    
21.37 Toledo Homewood Suites Barclays 103,423 705,161 112 90 N                    
21.38 Grand Rapids Homewood Suites Barclays 121,762 902,190 120 106 N                    
21.39 Fairfield Inn Laurel Barclays 119,201 660,749 98 74 N                    
21.40 Cheyenne Fairfield Inn and Suites Barclays 87,365 910,086 123 99 N                    
21.41 Courtyard Akron Stow Barclays 135,147 1,210,700 117 85 N                    
21.42 Towneplace Suites Bloomington Barclays 99,545 612,406 90 65 N                    
21.43 Larkspur Landing Roseville Barclays 111,683 804,842 103 83 N                    
21.44 Hampton Inn Danville Barclays 92,063 612,946 122 88 N                    
21.45 Holiday Inn Norwich Barclays 173,892 606,130 123 66 N                    
21.46 Hampton Inn Suites Longview North Barclays 122,326 1,190,842 122 90 N                    
21.47 Springhill Suites Peoria Westlake Barclays 156,349 634,944 106 68 N                    
21.48 Hampton Inn Suites Buda Barclays 112,117 997,709 126 102 N                    
21.49 Shawnee Hampton Inn Barclays 73,362 571,331 105 79 N                    
21.50 Racine Fairfield Inn Barclays 70,297 597,446 105 76 N                    
21.51 Hampton Inn Selinsgrove Shamokin Dam Barclays 86,663 655,218 114 79 N                    
21.52 Holiday Inn Express & Suites Terrell Barclays 80,196 592,974 98 80 N                    
21.53 Westchase Homewood Suites Barclays 174,590 1,310,801 150 123 N                    
21.54 Holiday Inn Express & Suites Tyler South Barclays 88,059 659,318 108 67 N                    
21.55 Holiday Inn Express & Suites Huntsville Barclays 127,872 1,336,515 129 99 N                    
21.56 Hampton Inn Sweetwater Barclays 80,082 600,336 101 75 N                    
21.57 Comfort Suites Buda Austin South Barclays 81,296 530,849 96 74 N                    
21.58 Fairfield Inn & Suites Weatherford Barclays 58,601 287,804 78 46 N                    
21.59 Holiday Inn Express & Suites Altus Barclays 52,889 198,572 79 53 N                    
21.60 Comfort Inn & Suites Paris Barclays 42,338 245,864 82 52 N                    
21.61 Hampton Inn Suites Decatur Barclays 66,785 328,354 89 61 N                    
21.62 Holiday Inn Express & Suites Texarkana East Barclays 59,854 148,934 72 46 N                    
21.63 Mankato Fairfield Inn Barclays 49,895 225,599 84 53 N                    
21.64 Candlewood Suites Texarkana Barclays 45,117 163,387 58 38 N                    
21.65 Country Inn & Suites Houston Intercontinental Airport East Barclays 54,533 116,629 84 59 N                    
22 AeroPlex II CIIICM 0 1,018,514     N Daehan Solutions Georgia 120,000 40.0% 2/29/2024 Medline Industries, Inc 105,000 35.0% 3/31/2020 Panera, LLC 37,500
23 St. Louis Ground Lease WFB 0 969,838     N                    
24 Shady Willow Plaza WFB 0 776,600     N Golden Dragon 7,328 24.3% 3/31/2022 Goodwill Industries 6,800 22.5% 12/31/2019 Bank of America 4,500
25 Shea Medical Plaza Barclays 0 762,922     N Scottsdale Children’s Group 7,299 17.2% 6/30/2024 AZ Perio, PLLC 4,503 10.6% 9/30/2026 Todd K. Malan, M.D. 4,002
26 215 South Brea Boulevard WFB 0 745,264     N Farrell’s 6,611 17.8% 1/1/2022 T-Mobile 2,600 7.0% 2/28/2018 Destination Maternity 2,519
27 Sprouts Whittier RMF 0 569,355     N Sprouts Farmers Market 24,866 100.0% 2/29/2028            
28 Island Palm Shoppes CIIICM 0 418,054     N Payless ShoeSource 2,836 11.0% 12/31/2018 Palm Beach Tan 2,835 11.0% 5/31/2018 Gay Lynn Enterprises LLC 2,116
29 Runway Plaza CIIICM 0 198,006     N Marsh Harbor One LLC d/b/a Beach Liquors 6,500 58.7% 4/30/2022 Merlin’s Pizza Company 1,858 16.8% 5/31/2020 Two Kings, LLC 1,404
30 CIA Developers Office Portfolio WFB 0 628,934     N Various Various Various Various Various Various Various Various Various Various
30.01 Coastal Technology Center WFB 0 239,662     N Scotts Lawn Service 7,500 8.3% 3/31/2018 Robert Blease 6,000 6.7% 7/31/2019 Holy Land Stone Company, LLC 4,500
30.02 Trio Industrial Plaza WFB 0 97,830     N Tactical Superiority, Inc. 18,182 18.2% 1/31/2019 ARES Defense Systems, Inc. 11,950 12.0% 9/30/2019 LGM International, Inc. 11,250
30.03 Dow Rodes Industrial Center WFB 0 150,141     N FBA Holding, Inc. 6,750 10.2% 12/31/2018 Eastern Kitchen, Inc. 5,400 8.2% 6/30/2018 Tamburr Motorcars, Inc. 5,400
30.04 Gran central Building WFB 0 141,300     N Transas Americas, Inc 12,100 42.7% 9/30/2021 Spectre Enterprises, Inc. 4,700 16.6% 6/30/2022 Airon Corporation 4,525
31 Salida & Manteca Secured Storage Portfolio RMF 0 776,029     N                    
31.01 Secured Self Storage of Salida RMF 0 474,905     N                    
31.02 Secured Self Storage of Manteca RMF 0 301,124     N                    
32 Hampton Inn - Farmville RMF 0 909,932 114 93 N                    
33 Heacock Business Center Barclays 0 712,640     N Courthouse (County of Riverside) 16,872 22.1% 6/30/2020 WIC (County of Riverside) 5,717 7.5% 3/31/2019 Superior Court of California 4,335
34 Candlewood Suites Harrisburg-Hershey RMF 71,275 661,078 87 68 N                    
35 Douglasville Center CIIICM 0 525,208     N Verizon Wireless (VAW) LLC 4,000 15.8% 2/1/2028 Orangetheory Fitness 2,800 11.1% 1/31/2017 Shane’s Douglasville, LLC 2,800
36 Wanamaker Crossing CIIICM 0 595,953     N Craftworks Restaurants & Breweries Group, Inc. 6,546 19.1% 12/31/2020 Buffalo Wild Wings, Inc. 5,500 16.1% 11/30/2021 On the Border 5,200
37 Stockton Self Storage CIIICM 0 413,131     N                    
38 Battlefield Square Shoppes RMF 0 521,858     N Pier 1 Imports, Inc. 15,495 42.1% 2/28/2023 Vintage Stock, Inc. 12,840 34.9% 3/31/2024 Talbot’s 8,483
39 Atrisco Plaza Shopping Center RMF 0 1,889,155     N Bodega Latina Corp. dba El Super 80,100 37.6% 9/30/2031 Ross Dress for Less 27,673 13.0% 1/31/2021 Brookline College 15,478
40 Sterling Oaks Barclays 0 517,105     N                    
41 North Park Marketplace Barclays 0 655,875     N Ross Dress For Less, Inc. 23,942 51.3% 1/31/2028 Rainbow Southeast Leasing 4,200 9.0% 4/30/2020 Shoe Show Inc. 3,500
42 Boulevard Square I Barclays 0 290,550     N TruIT, LLC 5,921 13.6% 9/30/2019 Spicy Pie Pizza 3,410 7.8% 12/31/2023 Epic Management, LLC 2,208
43 A-1 Secure Storage RMF 0 328,406     N                    
44 Ellenwood Town Center CIIICM 0 143,834     N Dollar Tree 9,000 16.3% 3/31/2019 Workout Anytime 6,000 10.8% 10/31/2026 4th and 1 6,000
45 Country Cove MHP CIIICM 0 178,379     N                    
46 Victory Shops at Eldorado RMF NAV NAV     N Pretty Nails & SPA 3,000 22.1% 5/31/2023 Discovery Kids Pediatric Dentistry 2,500 18.4% 10/30/2026 Zoom Dry Cleaning 2,400
47 Best Western Plus New Cumberland Inn & Suites RMF 53,745 486,248 73 56 N                    
48 Wayside MHC CIIICM 0 276,293     Y                    
49 Parklane and North Dohr Apartments CIIICM 0 306,463     N                    
49.01 North Dohr Apartments CIIICM 0 175,616     N                    
49.02 Parklane Apartments CIIICM 0 130,846     N                    
50 Affordable Self Storage CIIICM 0 283,060     N                    
51 Speedway Marketplace CIIICM NAV NAV     N Chicago’s Pizza 3,000 26.8% 6/30/2027 Chipotle 2,400 21.4% 3/31/2027 Starbucks 2,200
52 Walgreens - Mansfield, TX WFB 0 319,975     N Walgreens 14,820 100.0% 6/30/2082            
53 Kaysville Business Park CIIICM 0 262,492     N Revel Media Group, Inc. 18,381 31.3% 8/30/2021 JG Wholesale, LLC 9,650 16.4% 2/28/2018 Control System Integrators, LLC 6,480
54 Eau Gallie Self Storage CIIICM 0 215,370     N                    
55 Highland Plaza CIIICM 0 417,836     N Massage Envy Spa 3,300 27.5% 2/29/2024 Physicians Immediate Care, LLC 3,290 27.4% 12/31/2023 Vitamin Shoppe Industries, Inc. 3,011
56 The Colonnade on Lake Conroe CIIICM 0 181,609     N Elite Repeat 8,587 31.7% 4/30/2019 Magnolia Diner 5,000 18.4% 12/31/2021 Westlake Fellowship 4,875
57 Fenton Storage Portfolio Barclays 0 240,544     N                    
57.01 Fenton Storage South Barclays 0 148,735     N                    
57.02 Fenton Storage North Barclays 0 91,809     N                    
58 15330-15350 Nordhoff Street WFB 0 330,938     N Omnipoint Communications, Inc c/o T-Mobile USA Inc. 2,500 33.9% 3/17/2022 West Coast Dental Services, Inc. 2,476 33.6% 2/28/2021 Del Taco-Ground Lease 2,391
59 Cypress Self Storage CIIICM 0 232,927     N                    
60 Shoppes of Gunbarrel Pointe Barclays NAV NAV     N Orangetheory Fitness 3,360 32.0% 7/31/2021 Noire, The Nail Bar 2,520 24.0% 7/31/2026 Fab’rik Boutique 1,680
61 Advanced Mini Storage Barclays 0 201,159     N                    
62 Creekview Apartments WFB 0 144,135     N                    
63 Pomona Townhomes WFB 0 209,764     N                    
64 Brown and Bermuda MHCs CIIICM 0 213,755     N                    
65 Seneca Broadview Hills Townhomes CIIICM NAV NAV     N                    
66 Lloyds MHC CIIICM 0 157,478     Y                    

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Mortgage Loan Seller 3rd Largest
Tenant
% of NRA		 3rd Largest Tenant Exp. Date 4th Largest Tenant Name 4th Largest Tenant Sq. Ft. 4th Largest
Tenant
% of NRA		 4th Largest Tenant Exp. Date 5th Largest Tenant Name 5th Largest Tenant Sq. Ft. 5th Largest
Tenant
% of NRA		 5th Largest Tenant Exp. Date Engineering Report Date Environmental Report Date (Phase I) Environmental Report Date (Phase II) Seismic Report Date Seismic PML %
1 225 & 233 Park Avenue South Barclays 19.7% 5/31/2024 T. Rowe Price 13,450 2.0% 3/31/2028 WB Wood 13,397 2.0% 12/31/2022 4/12/2017 4/13/2017      
2 Mall of Louisiana Barclays 6.0% 6/30/2028 Nordstrom Rack 30,002 3.9% 9/30/2025 Forever 21 26,885 3.5% 1/31/2019 7/24/2017 7/24/2017      
3 Marketplace at Millcreek WFB 7.5% 1/31/2023 Marshalls 30,000 7.5% 5/31/2022 Stein Mart 30,000 7.5% 9/30/2023 11/8/2016 11/8/2016      
4 Sava Holdings IHG Portfolio RMF                     Various 5/5/2017      
4.01 Candlewood Suites DFW South RMF                     5/10/2017 5/5/2017      
4.02 Holiday Inn DFW Airport South RMF                     5/5/2017 5/5/2017      
4.03 Staybridge Suites Plano RMF                     5/11/2017 5/5/2017      
5 Wilshire Pacific Plaza WFB 4.7% 4/30/2028 American Bullion, LLC 4,726 4.4% 10/31/2018 Cramer & Tynan, LLP 3,748 3.5% 7/31/2020 7/26/2017 7/25/2017   7/25/2017 17.0%
6 Pinnacle Medical Plaza WFB 3.7% 12/31/2024 AKANE Institute of Allergy 2,238 2.8% 7/31/2021 Dr. Patel, DDS 2,004 2.5% 4/30/2023 5/31/2017 5/31/2017   5/31/2017 5.0%
7 Winslow Bay Commons WFB 11.7% 3/31/2018 Homegoods 24,335 9.5% 4/30/2022 Michaels 21,300 8.3% 3/31/2023 11/14/2016 11/11/2016      
8 Del Amo Fashion Center Barclays 4.7% 4/30/2027 AMC Theatres 76,800 4.3% 9/30/2021 Burlington Coat Factory 60,000 3.4% 1/31/2025 4/20/2017 4/17/2017   4/14/2017 12.0%
9 Pleasant Prairie Premium Outlets WFB 2.8% 9/30/2025 Gap Outlet 11,000 2.7% 1/31/2022 Adidas/Rockport 10,000 2.5% 1/31/2027 7/28/2017 7/28/2017      
10 Gehl Foods Portfolio WFB                     Various Various      
10.01 Freistadt Road WFB                     8/1/2017 3/6/2017      
10.02 Main Street WFB                     5/2/2017 3/10/2017      
10.03 Crusader Court WFB                     8/1/2017 3/13/2017      
11 iStar Leased Fee Portfolio Barclays                     Various Various   Various Various
11.01 Hilton Salt Lake Barclays                     2/22/2017 2/23/2017   2/22/2017 10.0%
11.02 DoubleTree Seattle Airport Barclays                     2/23/2017 2/23/2017   2/23/2017 12.0%
11.03 DoubleTree Mission Valley Barclays                     2/22/2017 2/22/2017   2/22/2017 8.0%
11.04 One Ally Center Barclays                     2/22/2017 2/22/2017      
11.05 DoubleTree Sonoma Barclays                     2/22/2017 2/28/2017   2/22/2017 6.0%
11.06 DoubleTree Durango Barclays                     2/22/2017 2/22/2017      
11.07 Northside Forsyth Hospital Medical Center Barclays                     2/23/2017 2/23/2017      
11.08 NASA/JPSS Headquarters Barclays                     2/23/2017 2/21/2017      
11.09 Dallas Market Center: Sheraton Suites Barclays                     2/22/2017 1/23/2017      
11.10 Dallas Market Center: Marriott Courtyard Barclays                     2/23/2017 2/21/2017      
11.11 The Buckler Apartments Barclays                     2/22/2017 2/23/2017      
11.12 Lock-Up Self Storage Facility Barclays                     2/21/2017 2/23/2017      
12 45 Eisenhower Drive Barclays 9.4% 9/30/2026 Cloud Akademie / Lightbridge 12,728 7.3% 2/28/2031 Wealth Preservation 8,098 4.6% 8/31/2023 6/20/2017 6/20/2017      
13 Hilton Garden Inn Chicago/North Loop WFB                     12/23/2016 4/20/2017      
14 Sentinel Business Center Barclays 8.0% 7/31/2018 Allegiance Floors / Wagner 17,200 5.2% 12/31/2020 Printed Supply, Inc. 13,500 4.1% 3/31/2020 7/17/2017 7/17/2017      
15 Southridge Plaza Austin Barclays 9.4% 5/31/2018 Family Dollar Stores 11,400 7.9% 12/31/2019 Rent-A-Center 6,000 4.2% 10/31/2021 5/12/2017 4/24/2017      
16 Magnolia Hotel Denver RMF                     3/28/2017 3/27/2017      
17 North Point Village WFB 13.0% 1/31/2023 Learning Express 6,200 10.9% 6/30/2020 Lane Bryant 5,000 8.8% 1/31/2026 4/17/2017 4/17/2017      
18 League City Hotel Portfolio RMF                     5/2/2017 5/2/2017      
18.01 Hampton Inn & Suites Houston/League City RMF                     5/2/2017 5/2/2017      
18.02 Candlewood Suites League City RMF                     5/2/2017 5/2/2017      
19 Blossom Business Center Barclays 6.9% 8/31/2018 Aces A/C Supply 9,376 6.8% 11/30/2018 Henry Schein 8,351 6.1% 6/30/2019 7/17/2017 7/17/2017      
20 Hampton Inn - Frederick WFB                     8/2/2017 8/2/2017      
21 Starwood Capital Group Hotel Portfolio Barclays                     Various Various   Various Various
21.01 Larkspur Landing Sunnyvale Barclays                     4/28/2017 4/26/2017   4/26/2017 5.0%
21.02 Larkspur Landing Milpitas Barclays                     4/28/2017 4/19/2017   4/19/2017 13.0%
21.03 Larkspur Landing Campbell Barclays                     4/28/2017 4/19/2017   4/28/2017 5.0%
21.04 Larkspur Landing San Francisco Barclays                     4/28/2017 4/26/2017   4/21/2017 7.0%
21.05 Larkspur Landing Pleasanton Barclays                     4/28/2017 4/27/2017   4/27/2017 13.0%
21.06 Larkspur Landing Bellevue Barclays                     4/28/2017 4/21/2017   4/20/2017 7.0%
21.07 Larkspur Landing Sacramento Barclays                     4/28/2017 4/21/2017   4/20/2017 2.0%
21.08 Hampton Inn Ann Arbor North Barclays                     4/28/2017 4/14/2017      
21.09 Larkspur Landing Hillsboro Barclays                     4/28/2017 4/19/2017   4/24/2017 3.0%
21.10 Larkspur Landing Renton Barclays                     4/28/2017 4/26/2017   4/20/2017 5.0%
21.11 Holiday Inn Arlington Northeast Rangers Ballpark Barclays                     4/7/2017 4/4/2017      
21.12 Residence Inn Toledo Maumee Barclays                     4/28/2017 4/20/2017      
21.13 Residence Inn Williamsburg Barclays                     4/24/2017 4/28/2017      
21.14 Hampton Inn Suites Waco South Barclays                     4/7/2017 4/5/2017      
21.15 Holiday Inn Louisville Airport Fair Expo Barclays                     4/28/2017 4/25/2017      
21.16 Courtyard Tyler Barclays                     4/7/2017 3/29/2017      
21.17 Hilton Garden Inn Edison Raritan Center Barclays                     4/28/2017 4/20/2017      
21.18 Hilton Garden Inn St Paul Oakdale Barclays                     4/28/2017 4/18/2017      
21.19 Residence Inn Grand Rapids West Barclays                     4/28/2017 4/19/2017      
21.20 Peoria, AZ Residence Inn Barclays                     4/7/2017 4/8/2017      
21.21 Hampton Inn Suites Bloomington Normal Barclays                     4/28/2017 4/28/2017      
21.22 Courtyard Chico Barclays                     4/28/2017 4/21/2017   4/21/2017 5.0%
21.23 Hampton Inn Suites South Bend Barclays                     4/28/2017 4/21/2017      
21.24 Hampton Inn Suites Kokomo Barclays                     4/28/2017 4/17/2017      
21.25 Courtyard Wichita Falls Barclays                     4/7/2017 4/2/2017      
21.26 Hampton Inn Morehead Barclays                     4/28/2017 4/19/2017      
21.27 Residence Inn Chico Barclays                     4/28/2017 4/19/2017   4/21/2017 5.0%
21.28 Courtyard Lufkin Barclays                     4/7/2017 4/3/2017      
21.29 Hampton Inn Carlisle Barclays                     4/28/2017 4/25/2017      
21.30 Springhill Suites Williamsburg Barclays                     4/25/2017 4/21/2017      
21.31 Fairfield Inn Bloomington Barclays                     4/28/2017 4/20/2017      
21.32 Waco Residence Inn Barclays                     4/7/2017 4/11/2017      
21.33 Holiday Inn Express Fishers Barclays                     4/28/2017 4/26/2017      
21.34 Larkspur Landing Folsom Barclays                     4/28/2017 4/28/2017   4/27/2017 5.0%
21.35 Springhill Suites Chicago Naperville Warrenville Barclays                     4/28/2017 4/27/2017      
21.36 Holiday Inn Express & Suites Paris Barclays                     4/7/2017 4/7/2017      
21.37 Toledo Homewood Suites Barclays                     4/7/2017 4/3/2017      
21.38 Grand Rapids Homewood Suites Barclays                     4/7/2017 4/4/2017      
21.39 Fairfield Inn Laurel Barclays                     4/28/2017 4/19/2017      
21.40 Cheyenne Fairfield Inn and Suites Barclays                     4/7/2017 4/7/2017      
21.41 Courtyard Akron Stow Barclays                     4/28/2017 4/15/2017      
21.42 Towneplace Suites Bloomington Barclays                     4/28/2017 4/25/2017      
21.43 Larkspur Landing Roseville Barclays                     4/25/2017 4/28/2017   4/27/2017 5.0%
21.44 Hampton Inn Danville Barclays                     4/28/2017 4/20/2017      
21.45 Holiday Inn Norwich Barclays                     4/28/2017 4/21/2017      
21.46 Hampton Inn Suites Longview North Barclays                     4/7/2017 4/3/2017      
21.47 Springhill Suites Peoria Westlake Barclays                     4/28/2017 4/28/2017      
21.48 Hampton Inn Suites Buda Barclays                     4/7/2017 4/5/2017      
21.49 Shawnee Hampton Inn Barclays                     4/7/2017 4/10/2017      
21.50 Racine Fairfield Inn Barclays                     4/7/2017 3/31/2017      
21.51 Hampton Inn Selinsgrove Shamokin Dam Barclays                     4/25/2017 4/21/2017      
21.52 Holiday Inn Express & Suites Terrell Barclays                     4/7/2017 4/7/2017      
21.53 Westchase Homewood Suites Barclays                     4/10/2017 4/10/2017      
21.54 Holiday Inn Express & Suites Tyler South Barclays                     4/7/2017 4/4/2017      
21.55 Holiday Inn Express & Suites Huntsville Barclays                     4/7/2017 4/7/2017      
21.56 Hampton Inn Sweetwater Barclays                     4/7/2017 4/7/2017      
21.57 Comfort Suites Buda Austin South Barclays                     4/7/2017 3/30/2017      
21.58 Fairfield Inn & Suites Weatherford Barclays                     4/7/2017 4/6/2017      
21.59 Holiday Inn Express & Suites Altus Barclays                     4/7/2017 4/5/2017      
21.60 Comfort Inn & Suites Paris Barclays                     4/7/2017 4/7/2017      
21.61 Hampton Inn Suites Decatur Barclays                     4/7/2017 4/5/2017      
21.62 Holiday Inn Express & Suites Texarkana East Barclays                     4/7/2017 4/3/2017      
21.63 Mankato Fairfield Inn Barclays                     4/7/2017 4/7/2017      
21.64 Candlewood Suites Texarkana Barclays                     4/7/2017 4/4/2017      
21.65 Country Inn & Suites Houston Intercontinental Airport East Barclays                     4/7/2017 4/7/2017      
22 AeroPlex II CIIICM 12.5% 3/31/2027 DSV Solutions LLC 37,500 12.5% 11/30/2018         9/6/2017 9/6/2017      
23 St. Louis Ground Lease WFB                       5/22/2017      
24 Shady Willow Plaza WFB 14.9% 3/31/2027 Carl’s Junior 4,200 13.9% 1/31/2028 Massage Season 1,351 4.5% 12/31/2018 6/16/2017 6/16/2017   6/16/2017 12.0%
25 Shea Medical Plaza Barclays 9.4% 12/31/2020 NextCare Urgent Care 3,844 9.1% 11/30/2019 Drs. Henderson & Weiner 3,759 8.9% 7/31/2023 7/18/2017 7/20/2017      
26 215 South Brea Boulevard WFB 6.8% 1/31/2021                 6/8/2017 6/8/2017   6/7/2017 10.0%
27 Sprouts Whittier RMF                     7/21/2017 7/25/2017   7/25/2017 12.0%
28 Island Palm Shoppes CIIICM 8.2% 3/31/2018 Frill Seekers Gifts 1,941 7.5% MTM Emerald Coast Hair Care, Inc 1,440 5.6% 3/31/2021 6/29/2017 6/29/2017      
29 Runway Plaza CIIICM 12.7% 6/30/2022 Subway of Destin 1,306 11.8% 6/30/2021         7/5/2017 7/5/2017      
30 CIA Developers Office Portfolio WFB Various Various Various Various Various Various Various Various Various Various 7/20/2017 7/20/2017      
30.01 Coastal Technology Center WFB 5.0% 8/31/2019 Elite Cosmetix USA Inc. 4,500 5.0% 5/31/2021 Proformance Unlimited, Inc. 4,018 4.5% Multiple Leases --  1,018 square feet MTM; 3,000 square feet expiring 6/30/2018 7/20/2017 7/20/2017      
30.02 Trio Industrial Plaza WFB 11.3% 8/31/2022 NXT-10, Inc. 7,500 7.5% 12/31/2017 Tecore Networks 3,950 4.0% 6/30/2018 7/20/2017 7/20/2017 8/24/2017    
30.03 Dow Rodes Industrial Center WFB 8.2% 5/31/2020 Wood Like New, LLC 4,050 6.1% 2/28/2019 Richard Vrana/Calvin Windisch 4,050 6.1% 10/31/2019 7/20/2017 7/20/2017      
30.04 Gran central Building WFB 16.0% 4/30/2018 Right Growth Management, LLC 3,600 12.7% 2/29/2020 Starboard Technology, Inc. 3,425 12.1% 8/31/2018 7/20/2017 7/20/2017      
31 Salida & Manteca Secured Storage Portfolio RMF                     Various 6/16/2017   6/16/2017 Various
31.01 Secured Self Storage of Salida RMF                     6/20/2017 6/16/2017   6/16/2017 6.0%
31.02 Secured Self Storage of Manteca RMF                     6/16/2017 6/16/2017   6/16/2017 7.0%
32 Hampton Inn - Farmville RMF                     5/12/2017 5/12/2017      
33 Heacock Business Center Barclays 5.7% 6/30/2020 Zymeda-Riverside Physicians 3,518 4.6% 12/31/2018 Crittenton Services For Children and Families 3,500 4.6% 6/30/2018 7/11/2017 7/11/2017   7/12/2017 11.0%
34 Candlewood Suites Harrisburg-Hershey RMF                     5/16/2017 5/16/2017      
35 Douglasville Center CIIICM 11.1% 8/31/2022 The Bagel Meister, LLC 2,800 11.1% 8/31/2022 Starbucks Corporation 1,700 6.7% 4/30/2021 3/7/2017 4/7/2017      
36 Wanamaker Crossing CIIICM 15.2% 4/30/2020 Lunch Money, Inc. 4,000 11.7% 4/30/2019 AAA Allied Group, Inc. 3,981 11.6% 6/30/2020 6/5/2017 6/5/2017      
37 Stockton Self Storage CIIICM                     7/28/2017 7/28/2017   7/28/2017 9.0%
38 Battlefield Square Shoppes RMF 23.0% 1/31/2019                 6/13/2017 6/12/2017      
39 Atrisco Plaza Shopping Center RMF 7.3% 1/31/2022 Aaron Rents, Inc. 11,000 5.2% 4/30/2021 Peter Piper Pizza 10,103 4.7% 8/31/2026 7/19/2017 6/28/2017      
40 Sterling Oaks Barclays                     7/24/2017 7/24/2017      
41 North Park Marketplace Barclays 7.5% 11/30/2018 Arby’s Restaurant Group 3,000 6.4% 1/31/2030 Sprint Spectrum L.P. 2,100 4.5% 3/31/2021 7/24/2017 7/24/2017      
42 Boulevard Square I Barclays 5.1% 8/31/2032                 6/27/2017 6/27/2017      
43 A-1 Secure Storage RMF                     6/29/2017 6/29/2017   6/29/2017 6.0%
44 Ellenwood Town Center CIIICM 10.8% 10/31/2021 2 U Beauty 5,000 9.0% 9/30/2020 Hibbett Sports 5,000 9.0% 4/30/2018 5/19/2017 5/18/2017      
45 Country Cove MHP CIIICM                     6/26/2017 6/26/2017      
46 Victory Shops at Eldorado RMF 17.6% 6/10/2023 Luminous Dental Studio 2,200 16.2% 9/30/2026 mBrace Orthodontics 2,200 16.2% 6/30/2026 4/27/2017 4/27/2017      
47 Best Western Plus New Cumberland Inn & Suites RMF                     5/12/2017 5/12/2017      
48 Wayside MHC CIIICM                     3/13/2017 3/13/2017      
49 Parklane and North Dohr Apartments CIIICM                     7/14/2017 7/14/2017      
49.01 North Dohr Apartments CIIICM                     7/14/2017 7/14/2017      
49.02 Parklane Apartments CIIICM                     7/14/2017 7/14/2017      
50 Affordable Self Storage CIIICM                     5/4/2017 5/8/2017      
51 Speedway Marketplace CIIICM 19.6% 1/31/2027 Cellular Connection 2,000 17.9% 4/30/2027 KT Nails 2 1,600 14.3% 4/30/2027 7/10/2017 7/10/2017      
52 Walgreens - Mansfield, TX WFB                     6/28/2017 6/27/2017      
53 Kaysville Business Park CIIICM 11.0% 3/31/2018 Douglas Beck 6,150 10.5% 6/30/2018 Revolutionary Plastics Inc 4,800 8.2% 2/29/2020 6/1/2017 6/1/2017   7/31/2017 8.0%
54 Eau Gallie Self Storage CIIICM                     7/17/2017 7/17/2017      
55 Highland Plaza CIIICM 25.1% 11/30/2023 Chipotle Mexican Grill, Inc. 2,400 20.0% 11/30/2023         8/4/2017 8/4/2017      
56 The Colonnade on Lake Conroe CIIICM 18.0% 12/31/2018 Tres Amigos 3,563 13.1% 12/31/2020 Xanadu Salon 2,625 9.7% 12/31/2017 8/1/2017 8/1/2017      
57 Fenton Storage Portfolio Barclays                     7/10/2017 Various      
57.01 Fenton Storage South Barclays                     7/10/2017 3/24/2017      
57.02 Fenton Storage North Barclays                     7/10/2017 4/3/2017      
58 15330-15350 Nordhoff Street WFB 32.5% 12/31/2026                 1/19/2017 1/23/2017 3/31/2017 1/19/2017 8.0%
59 Cypress Self Storage CIIICM                     4/24/2017 4/24/2017      
60 Shoppes of Gunbarrel Pointe Barclays 16.0% 4/30/2021 Jimmy John’s 1,680 16.0% 6/30/2026 I Love Juice Bar 1,260 12.0% 11/30/2023 6/5/2017 6/5/2017      
61 Advanced Mini Storage Barclays                     7/28/2017 7/31/2017      
62 Creekview Apartments WFB                     7/3/2017     7/3/2017 6.0%
63 Pomona Townhomes WFB                     7/3/2017     7/3/2017 6.0%
64 Brown and Bermuda MHCs CIIICM                     7/17/2017 7/17/2017      
65 Seneca Broadview Hills Townhomes CIIICM                     5/9/2017 5/9/2017      
66 Lloyds MHC CIIICM                     6/23/2017 6/22/2017      

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Mortgage Loan Seller Seismic Insurance Required  (Y/N) Terrorism Insurance (Y/N) Loan Purpose Engineering Escrow / Deferred Maintenance ($) Tax Escrow (Initial) Monthly Tax Escrow ($) Tax Escrow - Cash or LoC Tax Escrow - LoC Counterparty Insurance Escrow (Initial) Monthly Insurance Escrow ($) Insurance Escrow - Cash or LoC Insurance Escrow - LoC Counterparty Upfront Replacement Reserve ($) Monthly Replacement Reserve ($) Replacement Reserve Cap ($)
1 225 & 233 Park Avenue South Barclays N Y Refinance 0 0 Springing     0 Springing     0 Springing 0
2 Mall of Louisiana Barclays N Y Recapitalization 0 0 Springing     0 Springing     0 Springing 0
3 Marketplace at Millcreek WFB N Y Refinance 0 0 Springing     0 Springing     0 Springing 0
4 Sava Holdings IHG Portfolio RMF N Y Refinance 0 470,193 49,756 Cash   96,409 Springing Cash   0 44,797 0
4.01 Candlewood Suites DFW South RMF N Y                          
4.02 Holiday Inn DFW Airport South RMF N Y                          
4.03 Staybridge Suites Plano RMF N Y                          
5 Wilshire Pacific Plaza WFB N Y Refinance 0 257,898 42,983 Cash   0 Springing     0 2,243 80,730
6 Pinnacle Medical Plaza WFB N Y Refinance 0 187,218 31,203 Cash   0 Springing     0 1,340; Springing 50,000
7 Winslow Bay Commons WFB N Y Refinance 0 0 Springing     0 Springing     0 Springing 0
8 Del Amo Fashion Center Barclays N Y Refinance 0 0 Springing     0 Springing     0 Springing 0
9 Pleasant Prairie Premium Outlets WFB N Y Recapitalization 0 0 Springing     0 Springing     0 Springing 0
10 Gehl Foods Portfolio WFB N Y Acquisition 0 0 Springing     0 Springing     0 Springing 0
10.01 Freistadt Road WFB N Y                          
10.02 Main Street WFB N Y                          
10.03 Crusader Court WFB N Y                          
11 iStar Leased Fee Portfolio Barclays N Y Recapitalization 0 0 Springing     0 Springing     0 0 0
11.01 Hilton Salt Lake Barclays N Y                          
11.02 DoubleTree Seattle Airport Barclays N Y                          
11.03 DoubleTree Mission Valley Barclays N Y                          
11.04 One Ally Center Barclays N Y                          
11.05 DoubleTree Sonoma Barclays N Y                          
11.06 DoubleTree Durango Barclays N Y                          
11.07 Northside Forsyth Hospital Medical Center Barclays N Y                          
11.08 NASA/JPSS Headquarters Barclays N Y                          
11.09 Dallas Market Center: Sheraton Suites Barclays N Y                          
11.10 Dallas Market Center: Marriott Courtyard Barclays N Y                          
11.11 The Buckler Apartments Barclays N Y                          
11.12 Lock-Up Self Storage Facility Barclays N Y                          
12 45 Eisenhower Drive Barclays N Y Refinance 9,375 69,175 34,587 Cash   0 Springing     0 2,915 0
13 Hilton Garden Inn Chicago/North Loop WFB N Y Acquisition 0 118,556 44,449 Cash   0 Springing     0 33,648 0
14 Sentinel Business Center Barclays N Y Refinance 0 70,781 35,391 Cash   0 Springing     340,219 4,105 0
15 Southridge Plaza Austin Barclays N Y Refinance 155,675 282,929 40,418 Cash   0 Springing     344,325 1,804 100,000
16 Magnolia Hotel Denver RMF N Y Refinance 0 0 65,371 Cash   90,712 8,247 Cash   0 58,785 0
17 North Point Village WFB N Y Refinance 0 11,402 11,403 Cash   0 Springing     0 1,732 0
18 League City Hotel Portfolio RMF N Y Refinance 0 169,457 21,182 Cash   41,501 3,294 Cash   0 14,309 0
18.01 Hampton Inn & Suites Houston/League City RMF N Y                          
18.02 Candlewood Suites League City RMF N Y                          
19 Blossom Business Center Barclays N Y Refinance 0 37,473 18,736 Cash   0 Springing     156,692 1,715 0
20 Hampton Inn - Frederick WFB N Y Refinance 0 46,247 15,500 Cash   0 Springing     0 13,899 0
21 Starwood Capital Group Hotel Portfolio Barclays N Y Refinance 0 0 Springing     0 Springing     0 Amount equal to greater of: (i) 1/12 th of four 4% of the projected annual gross income from operations of the property (ii) amount required by Franchisor. 0
21.01 Larkspur Landing Sunnyvale Barclays N Y                          
21.02 Larkspur Landing Milpitas Barclays N Y                          
21.03 Larkspur Landing Campbell Barclays N Y                          
21.04 Larkspur Landing San Francisco Barclays N Y                          
21.05 Larkspur Landing Pleasanton Barclays N Y                          
21.06 Larkspur Landing Bellevue Barclays N Y                          
21.07 Larkspur Landing Sacramento Barclays N Y                          
21.08 Hampton Inn Ann Arbor North Barclays N Y                          
21.09 Larkspur Landing Hillsboro Barclays N Y                          
21.10 Larkspur Landing Renton Barclays N Y                          
21.11 Holiday Inn Arlington Northeast Rangers Ballpark Barclays N Y                          
21.12 Residence Inn Toledo Maumee Barclays N Y                          
21.13 Residence Inn Williamsburg Barclays N Y                          
21.14 Hampton Inn Suites Waco South Barclays N Y                          
21.15 Holiday Inn Louisville Airport Fair Expo Barclays N Y                          
21.16 Courtyard Tyler Barclays N Y                          
21.17 Hilton Garden Inn Edison Raritan Center Barclays N Y                          
21.18 Hilton Garden Inn St Paul Oakdale Barclays N Y                          
21.19 Residence Inn Grand Rapids West Barclays N Y                          
21.20 Peoria, AZ Residence Inn Barclays N Y                          
21.21 Hampton Inn Suites Bloomington Normal Barclays N Y                          
21.22 Courtyard Chico Barclays N Y                          
21.23 Hampton Inn Suites South Bend Barclays N Y                          
21.24 Hampton Inn Suites Kokomo Barclays N Y                          
21.25 Courtyard Wichita Falls Barclays N Y                          
21.26 Hampton Inn Morehead Barclays N Y                          
21.27 Residence Inn Chico Barclays N Y                          
21.28 Courtyard Lufkin Barclays N Y                          
21.29 Hampton Inn Carlisle Barclays N Y                          
21.30 Springhill Suites Williamsburg Barclays N Y                          
21.31 Fairfield Inn Bloomington Barclays N Y                          
21.32 Waco Residence Inn Barclays N Y                          
21.33 Holiday Inn Express Fishers Barclays N Y                          
21.34 Larkspur Landing Folsom Barclays N Y                          
21.35 Springhill Suites Chicago Naperville Warrenville Barclays N Y                          
21.36 Holiday Inn Express & Suites Paris Barclays N Y                          
21.37 Toledo Homewood Suites Barclays N Y                          
21.38 Grand Rapids Homewood Suites Barclays N Y                          
21.39 Fairfield Inn Laurel Barclays N Y                          
21.40 Cheyenne Fairfield Inn and Suites Barclays N Y                          
21.41 Courtyard Akron Stow Barclays N Y                          
21.42 Towneplace Suites Bloomington Barclays N Y                          
21.43 Larkspur Landing Roseville Barclays N Y                          
21.44 Hampton Inn Danville Barclays N Y                          
21.45 Holiday Inn Norwich Barclays N Y                          
21.46 Hampton Inn Suites Longview North Barclays N Y                          
21.47 Springhill Suites Peoria Westlake Barclays N Y                          
21.48 Hampton Inn Suites Buda Barclays N Y                          
21.49 Shawnee Hampton Inn Barclays N Y                          
21.50 Racine Fairfield Inn Barclays N Y                          
21.51 Hampton Inn Selinsgrove Shamokin Dam Barclays N Y                          
21.52 Holiday Inn Express & Suites Terrell Barclays N Y                          
21.53 Westchase Homewood Suites Barclays N Y                          
21.54 Holiday Inn Express & Suites Tyler South Barclays N Y                          
21.55 Holiday Inn Express & Suites Huntsville Barclays N Y                          
21.56 Hampton Inn Sweetwater Barclays N Y                          
21.57 Comfort Suites Buda Austin South Barclays N Y                          
21.58 Fairfield Inn & Suites Weatherford Barclays N Y                          
21.59 Holiday Inn Express & Suites Altus Barclays N Y                          
21.60 Comfort Inn & Suites Paris Barclays N Y                          
21.61 Hampton Inn Suites Decatur Barclays N Y                          
21.62 Holiday Inn Express & Suites Texarkana East Barclays N Y                          
21.63 Mankato Fairfield Inn Barclays N Y                          
21.64 Candlewood Suites Texarkana Barclays N Y                          
21.65 Country Inn & Suites Houston Intercontinental Airport East Barclays N Y                          
22 AeroPlex II CIIICM N Y Refinance 8,750 19,291 19,291 Cash   2,039 1,019 Cash   3,750 3,750 0
23 St. Louis Ground Lease WFB N N Refinance 0 0 Springing     0 Springing     0 0 0
24 Shady Willow Plaza WFB N Y Refinance 0 32,729 10,910 Cash   0 Springing     0 503; Springing 12,072
25 Shea Medical Plaza Barclays N Y Acquisition 0 57,718 9,620 Cash   0 988 Cash   0 707 0
26 215 South Brea Boulevard WFB N Y Refinance 0 44,604 11,151 Cash   2,376 594 Cash   0 862 0
27 Sprouts Whittier RMF N Y Acquisition 0 118,360 12,525 Cash   5,192 450 Cash   0 311 0
28 Island Palm Shoppes CIIICM N Y Acquisition 2,536 21,516 2,391 Cash   2,987 2,987 Cash   393 393 0
29 Runway Plaza CIIICM N Y Acquisition 1,875 8,403 934 Cash   1,282 1,282 Cash   323 323 0
30 CIA Developers Office Portfolio WFB N Y Refinance 0 197,175 17,295 Cash   0 Springing     0 4,940; Springing 100,000
30.01 Coastal Technology Center WFB N Y                          
30.02 Trio Industrial Plaza WFB N Y                          
30.03 Dow Rodes Industrial Center WFB N Y                          
30.04 Gran central Building WFB N Y                          
31 Salida & Manteca Secured Storage Portfolio RMF N Y Refinance 0 36,704 6,991 Cash   1,959 933 Cash   0 1,514 0
31.01 Secured Self Storage of Salida RMF N Y                          
31.02 Secured Self Storage of Manteca RMF N Y                          
32 Hampton Inn - Farmville RMF N Y Refinance 0 25,358 3,019 Cash   8,870 939 Cash   0 8,170 0
33 Heacock Business Center Barclays N Y Refinance 24,983 27,470 5,494 Cash   0 Springing     0 1,273 76,358
34 Candlewood Suites Harrisburg-Hershey RMF N Y Refinance 0 6,913 6,583 Cash   21,204 1,683 Cash   0 6,287 0
35 Douglasville Center CIIICM N Y Refinance 21,375 71,560 5,963 Cash   5,462 780 Cash   358 358 0
36 Wanamaker Crossing CIIICM N Y Refinance 1,875 57,229 28,614 Cash   7,703 856 Cash   428 428 0
37 Stockton Self Storage CIIICM N Y Acquisition 0 50,993 8,499 Cash   556 556 Cash   445 445 16,028
38 Battlefield Square Shoppes RMF N Y Refinance 0 81,120 8,584 Cash   11,672 926 Cash   0 460 0
39 Atrisco Plaza Shopping Center RMF N Y Refinance 0 43,708 10,927 Cash   25,260 3,437 Cash   0 2,665 160,000
40 Sterling Oaks Barclays N Y Refinance 6,250 0 6,010 Cash   0 Springing     0 3,924 0
41 North Park Marketplace Barclays N Y Refinance 91,006 52,376 5,820 Cash   0 Springing     0 583 34,985
42 Boulevard Square I Barclays N Y Refinance 0 0 9,902 Cash   9,120 1,303 Cash   0 769 0
43 A-1 Secure Storage RMF N Y Acquisition 0 24,015 3,812 Cash   5,940 2,829 Cash   0 774 0
44 Ellenwood Town Center CIIICM N Y Acquisition 3,750 43,333 5,417 Cash   1,441 1,441 Cash   691 691 0
45 Country Cove MHP CIIICM N Y Refinance 93,000 36,077 3,608 Cash   12,148 1,012 Cash   608 608 0
46 Victory Shops at Eldorado RMF N Y Refinance 0 39,887 4,986 Cash   7,655 608 Cash   0 170 0
47 Best Western Plus New Cumberland Inn & Suites RMF N Y Refinance 0 4,379 4,171 Cash   18,792 1,491 Cash   0 4,171 0
48 Wayside MHC CIIICM N Y Refinance 13,438 44,780 5,598 Cash   21,168 1,764 Cash   500 500 0
49 Parklane and North Dohr Apartments CIIICM N Y Refinance 41,625 68,583 9,798 Cash   13,951 1,744 Cash   2,037 2,037 0
49.01 North Dohr Apartments CIIICM N Y                          
49.02 Parklane Apartments CIIICM N Y                          
50 Affordable Self Storage CIIICM N Y Acquisition 0 8,743 4,372 Cash   1,791 1,791 Cash   390 390 0
51 Speedway Marketplace CIIICM N Y Refinance 0 14,000 2,800 Cash   5,253 1,313 Cash   140 140 0
52 Walgreens - Mansfield, TX WFB N N Refinance 0 0 Springing     0 Springing     0 Springing 0
53 Kaysville Business Park CIIICM N Y Refinance 21,765 42,397 4,711 Cash   2,784 696 Cash   711 711 0
54 Eau Gallie Self Storage CIIICM N Y Refinance 20,625 23,926 2,393 Cash   1,486 1,486 Cash   762 762 40,000
55 Highland Plaza CIIICM N Y Refinance 0 23,533 4,707 Cash   4,235 605 Cash   150 150 0
56 The Colonnade on Lake Conroe CIIICM N Y Refinance 3,750 48,824 5,425 Cash   2,507 1,253 Cash   339 339 0
57 Fenton Storage Portfolio Barclays N Y Acquisition 12,125 0 6,763 Cash   0 750 Cash   0 1,034 0
57.01 Fenton Storage South Barclays N Y                          
57.02 Fenton Storage North Barclays N Y                          
58 15330-15350 Nordhoff Street WFB N Y Refinance 0 34,392 4,299 Cash   3,635 727 Cash   250,000 0 250,000
59 Cypress Self Storage CIIICM N Y Refinance 0 37,634 6,272 Cash   5,922 1,974 Cash   444 444 25,000
60 Shoppes of Gunbarrel Pointe Barclays N Y Acquisition 0 17,078 2,135 Cash   0 Springing     15,750 Springing 15,750
61 Advanced Mini Storage Barclays N Y Refinance 0 5,546 1,849 Cash   616 616 Cash   0 520 0
62 Creekview Apartments WFB N Y Refinance 0 0 Springing     0 Springing     0 992 35,700
63 Pomona Townhomes WFB N Y Refinance 0 0 Springing     0 Springing     0 Springing 0
64 Brown and Bermuda MHCs CIIICM N Y Refinance 30,250 30,976 2,816 Cash   4,360 545 Cash   267 267 0
65 Seneca Broadview Hills Townhomes CIIICM N Y Refinance 0 0 Springing     0 Springing     0 0 0
66 Lloyds MHC CIIICM N Y Refinance 83,050 22,200 2,220 Cash   3,935 1,968 Cash   288 288 0

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Mortgage Loan Seller Replacement Reserve Escrow - Cash or LoC Replacement Reserve Escrow - LoC Counterparty Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Reserve Cap ($) TI/LC Escrow - Cash or LoC TI/LC Escrow - LoC Counterparty Debt Service Escrow (Initial) ($) Debt Service Escrow (Monthly) ($) Debt Service Escrow - Cash or LoC Debt Service Escrow - LoC Counterparty Other Escrow I Reserve Description Other Escrow I (Initial) ($) Other Escrow I (Monthly) ($) Other Escrow I Cap ($)
1 225 & 233 Park Avenue South Barclays     8,106,455 Springing 0 Cash   0 0     TI/LC/Tenant Concessions Reserve ($14,864,252); Remaining Base Costs & Fees Reserve ($11,529,288) 26,393,540 0 0
2 Mall of Louisiana Barclays     0 Springing 0     0 0       0 0 0
3 Marketplace at Millcreek WFB     0 0 0     0 0       0 0 0
4 Sava Holdings IHG Portfolio RMF Cash   0 0 0     0 0     PIP Reserve 4,507,400 0 0
4.01 Candlewood Suites DFW South RMF                              
4.02 Holiday Inn DFW Airport South RMF                              
4.03 Staybridge Suites Plano RMF                              
5 Wilshire Pacific Plaza WFB Cash   500,000 13,455 500,000 Cash   0 0     Rent Concession Reserve 122,576 0 0
6 Pinnacle Medical Plaza WFB Cash   0 6,700; Springing 250,000 Cash   0 0       0 0 0
7 Winslow Bay Commons WFB     0 0 0     0 0       0 0 0
8 Del Amo Fashion Center Barclays     0 Springing 0     0 0     Tenant Specific TILC Reserve 7,242,346 0 0
9 Pleasant Prairie Premium Outlets WFB     0 Springing 0     0 0     Tenant Specific TILC Reserve 416,575 0 0
10 Gehl Foods Portfolio WFB     0 0 0     0 0       0 0 0
10.01 Freistadt Road WFB                              
10.02 Main Street WFB                              
10.03 Crusader Court WFB                              
11 iStar Leased Fee Portfolio Barclays     0 0 0     0 0     Ground Rent Funds 0 Springing 0
11.01 Hilton Salt Lake Barclays                              
11.02 DoubleTree Seattle Airport Barclays                              
11.03 DoubleTree Mission Valley Barclays                              
11.04 One Ally Center Barclays                              
11.05 DoubleTree Sonoma Barclays                              
11.06 DoubleTree Durango Barclays                              
11.07 Northside Forsyth Hospital Medical Center Barclays                              
11.08 NASA/JPSS Headquarters Barclays                              
11.09 Dallas Market Center: Sheraton Suites Barclays                              
11.10 Dallas Market Center: Marriott Courtyard Barclays                              
11.11 The Buckler Apartments Barclays                              
11.12 Lock-Up Self Storage Facility Barclays                              
12 45 Eisenhower Drive Barclays Cash   900,000 21,864 $900,000 initially, and upon M&T lease renewal, $700,000 Cash   0 0     Ground Rent Reserve 76,089 0 0
13 Hilton Garden Inn Chicago/North Loop WFB Cash   0 0 0     0 0     Seasonality Reserve 0 Springing 0
14 Sentinel Business Center Barclays Cash   164,000 13,684 493,000 Cash   0 0       0 0 0
15 Southridge Plaza Austin Barclays Cash   250,000 7,815 100,000 Cash   0 0       0 0 0
16 Magnolia Hotel Denver RMF Cash   0 0 0     0 0     PIP Reserve 2,224,206 0 0
17 North Point Village WFB Cash   0 4,746; Springing 175,000 Cash   0 0     Rent Concession ($100,000) / Tenant Specific TILC ($102,562) Reserve 202,562 0 0
18 League City Hotel Portfolio RMF Cash   0 0 0     0 0     PIP Reserve 1,086,457 0 0
18.01 Hampton Inn & Suites Houston/League City RMF                              
18.02 Candlewood Suites League City RMF                              
19 Blossom Business Center Barclays Cash   225,000 5,718 268,000 Cash   0 0       0 0 0
20 Hampton Inn - Frederick WFB Cash   0 0 0     0 0     PIP Reserve 1,750,000 0 0
21 Starwood Capital Group Hotel Portfolio Barclays Cash   0 0 0     0 0     Capital Work Reserve ($5,883,991); Larkspur Capital Work Reserve ($6,385,000) 12,268,991 Springing 0
21.01 Larkspur Landing Sunnyvale Barclays                              
21.02 Larkspur Landing Milpitas Barclays                              
21.03 Larkspur Landing Campbell Barclays                              
21.04 Larkspur Landing San Francisco Barclays                              
21.05 Larkspur Landing Pleasanton Barclays                              
21.06 Larkspur Landing Bellevue Barclays                              
21.07 Larkspur Landing Sacramento Barclays                              
21.08 Hampton Inn Ann Arbor North Barclays                              
21.09 Larkspur Landing Hillsboro Barclays                              
21.10 Larkspur Landing Renton Barclays                              
21.11 Holiday Inn Arlington Northeast Rangers Ballpark Barclays                              
21.12 Residence Inn Toledo Maumee Barclays                              
21.13 Residence Inn Williamsburg Barclays                              
21.14 Hampton Inn Suites Waco South Barclays                              
21.15 Holiday Inn Louisville Airport Fair Expo Barclays                              
21.16 Courtyard Tyler Barclays                              
21.17 Hilton Garden Inn Edison Raritan Center Barclays                              
21.18 Hilton Garden Inn St Paul Oakdale Barclays                              
21.19 Residence Inn Grand Rapids West Barclays                              
21.20 Peoria, AZ Residence Inn Barclays                              
21.21 Hampton Inn Suites Bloomington Normal Barclays                              
21.22 Courtyard Chico Barclays                              
21.23 Hampton Inn Suites South Bend Barclays                              
21.24 Hampton Inn Suites Kokomo Barclays                              
21.25 Courtyard Wichita Falls Barclays                              
21.26 Hampton Inn Morehead Barclays                              
21.27 Residence Inn Chico Barclays                              
21.28 Courtyard Lufkin Barclays                              
21.29 Hampton Inn Carlisle Barclays                              
21.30 Springhill Suites Williamsburg Barclays                              
21.31 Fairfield Inn Bloomington Barclays                              
21.32 Waco Residence Inn Barclays                              
21.33 Holiday Inn Express Fishers Barclays                              
21.34 Larkspur Landing Folsom Barclays                              
21.35 Springhill Suites Chicago Naperville Warrenville Barclays                              
21.36 Holiday Inn Express & Suites Paris Barclays                              
21.37 Toledo Homewood Suites Barclays                              
21.38 Grand Rapids Homewood Suites Barclays                              
21.39 Fairfield Inn Laurel Barclays                              
21.40 Cheyenne Fairfield Inn and Suites Barclays                              
21.41 Courtyard Akron Stow Barclays                              
21.42 Towneplace Suites Bloomington Barclays                              
21.43 Larkspur Landing Roseville Barclays                              
21.44 Hampton Inn Danville Barclays                              
21.45 Holiday Inn Norwich Barclays                              
21.46 Hampton Inn Suites Longview North Barclays                              
21.47 Springhill Suites Peoria Westlake Barclays                              
21.48 Hampton Inn Suites Buda Barclays                              
21.49 Shawnee Hampton Inn Barclays                              
21.50 Racine Fairfield Inn Barclays                              
21.51 Hampton Inn Selinsgrove Shamokin Dam Barclays                              
21.52 Holiday Inn Express & Suites Terrell Barclays                              
21.53 Westchase Homewood Suites Barclays                              
21.54 Holiday Inn Express & Suites Tyler South Barclays                              
21.55 Holiday Inn Express & Suites Huntsville Barclays                              
21.56 Hampton Inn Sweetwater Barclays                              
21.57 Comfort Suites Buda Austin South Barclays                              
21.58 Fairfield Inn & Suites Weatherford Barclays                              
21.59 Holiday Inn Express & Suites Altus Barclays                              
21.60 Comfort Inn & Suites Paris Barclays                              
21.61 Hampton Inn Suites Decatur Barclays                              
21.62 Holiday Inn Express & Suites Texarkana East Barclays                              
21.63 Mankato Fairfield Inn Barclays                              
21.64 Candlewood Suites Texarkana Barclays                              
21.65 Country Inn & Suites Houston Intercontinental Airport East Barclays                              
22 AeroPlex II CIIICM Cash   10,250 10,250 500,000 Cash   0 0     Outstanding TI/LC Reserve 270,000 0 0
23 St. Louis Ground Lease WFB     0 0 0     0 0       0 0 0
24 Shady Willow Plaza WFB Cash   0 3,898 100,000 Cash   0 0     Golden Dragon Reserve 0 Springing 0
25 Shea Medical Plaza Barclays Cash   24,580 5,305 318,293 Cash   0 0     Free Rent Reserve 36,944 0 0
26 215 South Brea Boulevard WFB Cash   75,000 2,375 0 Cash   0 0     Farrell’s Estoppel Reserve 100,000 0 0
27 Sprouts Whittier RMF Cash   0 1,658 0 Cash   0 0       0 0 0
28 Island Palm Shoppes CIIICM Cash   46,844 1,844 87,000 Cash   0 0     Little Caesar’s TI Reserve 35,000 0 0
29 Runway Plaza CIIICM Cash   5,692 692 35,000 Cash   0 0       0 0 0
30 CIA Developers Office Portfolio WFB Cash   100,000 5,836; Springing 220,000 Cash   0 0     Utility Encroachment - Dow Rodes Reserve 0 Springing 0
30.01 Coastal Technology Center WFB                              
30.02 Trio Industrial Plaza WFB                              
30.03 Dow Rodes Industrial Center WFB                              
30.04 Gran central Building WFB                              
31 Salida & Manteca Secured Storage Portfolio RMF Cash   0 0 0     0 0       0 0 0
31.01 Secured Self Storage of Salida RMF                              
31.02 Secured Self Storage of Manteca RMF                              
32 Hampton Inn - Farmville RMF Cash   0 0 0     0 0     Seasonality Reserve 11,497 1,642 0
33 Heacock Business Center Barclays Cash   0 0 0     0 0     Courthouse Lease Reserve 0 Springing 0
34 Candlewood Suites Harrisburg-Hershey RMF Cash   0 0 0     0 0       0 0 0
35 Douglasville Center CIIICM Cash   50,000 2,924 0 Cash   0 0       0 0 0
36 Wanamaker Crossing CIIICM Cash   3,363 3,363 0 Cash   0 0     Ground Lease Reserve 0 8,500 0
37 Stockton Self Storage CIIICM Cash   0 0 0     0 0       0 0 0
38 Battlefield Square Shoppes RMF Cash   0 2,148 0 Cash   0 0       0 0 0
39 Atrisco Plaza Shopping Center RMF Cash   337,000 11,014 0 Cash   0 0       0 0 0
40 Sterling Oaks Barclays Cash   0 0 0     0 0       0 0 0
41 North Park Marketplace Barclays Cash   0 1,892 0 Cash   0 0     Rent Abatement Reserve 11,725 0 0
42 Boulevard Square I Barclays Cash   0 962 0 Cash   0 0       0 0 0
43 A-1 Secure Storage RMF Cash   0 0 0     0 0       0 0 0
44 Ellenwood Town Center CIIICM Cash   54,088 4,088 150,000 Cash   0 0       0 0 0
45 Country Cove MHP CIIICM Cash   0 0 0     0 0       0 0 0
46 Victory Shops at Eldorado RMF Cash   0 1,133 68,000 Cash   0 0       0 0 0
47 Best Western Plus New Cumberland Inn & Suites RMF Cash   0 0 0     0 0     Seasonality Reserve 0 Springing 0
48 Wayside MHC CIIICM Cash   0 0 0     0 0       0 0 0
49 Parklane and North Dohr Apartments CIIICM Cash   0 0 0     0 0       0 0 0
49.01 North Dohr Apartments CIIICM                              
49.02 Parklane Apartments CIIICM                              
50 Affordable Self Storage CIIICM Cash   0 0 0     0 0     Tax Lien Escrow 110,600 0 0
51 Speedway Marketplace CIIICM Cash   1,347 1,347 0 Cash   0 0       0 0 0
52 Walgreens - Mansfield, TX WFB     0 Springing 0     0 0       0 0 0
53 Kaysville Business Park CIIICM Cash   100,000 2,082 100,000 Cash   0 0     Capital Improvement Reserve 25,000 0 0
54 Eau Gallie Self Storage CIIICM Cash   0 0 0     0 0       0 0 0
55 Highland Plaza CIIICM Cash   800 800 0 Cash   0 0       0 0 0
56 The Colonnade on Lake Conroe CIIICM Cash   2,538 2,538 152,300 Cash   0 0     Debt Service/Rollover Reserve 50,000 0 0
57 Fenton Storage Portfolio Barclays Cash   0 0 0     0 0       0 0 0
57.01 Fenton Storage South Barclays                              
57.02 Fenton Storage North Barclays                              
58 15330-15350 Nordhoff Street WFB Cash   0 0 0     0 0       0 0 0
59 Cypress Self Storage CIIICM Cash   0 0 0     0 0       0 0 0
60 Shoppes of Gunbarrel Pointe Barclays Cash   52,500 Springing 52,500 Cash   0 0       0 0 0
61 Advanced Mini Storage Barclays Cash   0 0 0     0 0       0 0 0
62 Creekview Apartments WFB Cash   0 0 0     0 0       0 0 0
63 Pomona Townhomes WFB     0 0 0     0 0       0 0 0
64 Brown and Bermuda MHCs CIIICM Cash   0 0 0     0 0       0 0 0
65 Seneca Broadview Hills Townhomes CIIICM Cash   0 0 0     0 0       0 0 0
66 Lloyds MHC CIIICM Cash   0 0 0     0 0       0 0 0

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Mortgage Loan Seller Other Escrow I Escrow - Cash or LoC Other  Escrow I - LoC Counterparty Other Escrow II Reserve Description Other Escrow II (Initial) ($) Other Escrow II (Monthly) ($) Other Escrow II Cap ($) Other Escrow II Escrow - Cash or LoC Other  Escrow II - LoC Counterparty Holdback Ownership Interest Ground Lease Initial Expiration Date Annual Ground Rent Payment Annual Ground Rent Increases Lockbox Whole Loan Cut-off Date Balance ($)
1 225 & 233 Park Avenue South Barclays Cash   Buzzfeed Rollover Reserve Account 0 Springing 0       Fee       Hard/Springing Cash Management  
2 Mall of Louisiana Barclays       0 0 0       Fee       Hard/Springing Cash Management  
3 Marketplace at Millcreek WFB       0 0 0       Fee       Springing  
4 Sava Holdings IHG Portfolio RMF Cash   Seasonality Reserve 67,129 0 0 Cash     Fee       Hard/Upfront Cash Management  
4.01 Candlewood Suites DFW South RMF                   Fee          
4.02 Holiday Inn DFW Airport South RMF                   Fee          
4.03 Staybridge Suites Plano RMF                   Fee          
5 Wilshire Pacific Plaza WFB Cash     0 0 0       Fee       Springing  
6 Pinnacle Medical Plaza WFB       0 0 0       Fee       Springing  
7 Winslow Bay Commons WFB       0 0 0       Fee       Springing  
8 Del Amo Fashion Center Barclays Guaranty   Gap Rent Reserve 828,894 0 0 Guaranty     Fee       Hard/Springing Cash Management 585,000,000
9 Pleasant Prairie Premium Outlets WFB Guaranty 0   0 0 0       Fee       Hard/Springing Cash Management  
10 Gehl Foods Portfolio WFB       0 0 0       Fee       Hard/Upfront Cash Management  
10.01 Freistadt Road WFB                   Fee          
10.02 Main Street WFB                   Fee          
10.03 Crusader Court WFB                   Fee          
11 iStar Leased Fee Portfolio Barclays       0 0 0       Various Various Various Various Hard/Springing Cash Management  
11.01 Hilton Salt Lake Barclays                   Fee          
11.02 DoubleTree Seattle Airport Barclays                   Fee and Leasehold          
11.03 DoubleTree Mission Valley Barclays                   Fee          
11.04 One Ally Center Barclays                   Fee          
11.05 DoubleTree Sonoma Barclays                   Fee          
11.06 DoubleTree Durango Barclays                   Fee          
11.07 Northside Forsyth Hospital Medical Center Barclays                   Fee          
11.08 NASA/JPSS Headquarters Barclays                   Fee          
11.09 Dallas Market Center: Sheraton Suites Barclays                   Fee          
11.10 Dallas Market Center: Marriott Courtyard Barclays                   Fee          
11.11 The Buckler Apartments Barclays                   Fee          
11.12 Lock-Up Self Storage Facility Barclays                   Fee          
12 45 Eisenhower Drive Barclays Cash   Rent Abatement ($35,182); Outstanding TI/LC ($108,719) 143,901 0 0 Cash     Leasehold 1/1/2058 $304,075 Increased by CPI every 5 years, not to exceed 10% per adjustment Hard/Springing Cash Management  
13 Hilton Garden Inn Chicago/North Loop WFB       0 0 0       Fee       Hard/Springing Cash Management  
14 Sentinel Business Center Barclays       0 0 0       Fee       Springing  
15 Southridge Plaza Austin Barclays       0 0 0       Fee       Hard/Springing Cash Management  
16 Magnolia Hotel Denver RMF Cash     0 0 0       Fee       Hard/Springing Cash Management  
17 North Point Village WFB Cash     0 0 0       Fee       Springing  
18 League City Hotel Portfolio RMF Cash   Seasonality Reserve 179,395 0 0 Cash     Fee       Springing  
18.01 Hampton Inn & Suites Houston/League City RMF                   Fee          
18.02 Candlewood Suites League City RMF                   Fee          
19 Blossom Business Center Barclays       0 0 0       Fee       Springing  
20 Hampton Inn - Frederick WFB Cash     0 0 0       Fee       Hard/Springing Cash Management  
21 Starwood Capital Group Hotel Portfolio Barclays Cash   Ground Rent Reserve Funds 0 Springing 0       Various Various Various Various Soft/Springing Cash Management  
21.01 Larkspur Landing Sunnyvale Barclays                   Fee          
21.02 Larkspur Landing Milpitas Barclays                   Fee          
21.03 Larkspur Landing Campbell Barclays                   Fee          
21.04 Larkspur Landing San Francisco Barclays                   Fee          
21.05 Larkspur Landing Pleasanton Barclays                   Fee          
21.06 Larkspur Landing Bellevue Barclays                   Fee          
21.07 Larkspur Landing Sacramento Barclays                   Fee          
21.08 Hampton Inn Ann Arbor North Barclays                   Fee          
21.09 Larkspur Landing Hillsboro Barclays                   Fee          
21.10 Larkspur Landing Renton Barclays                   Fee          
21.11 Holiday Inn Arlington Northeast Rangers Ballpark Barclays                   Fee          
21.12 Residence Inn Toledo Maumee Barclays                   Fee          
21.13 Residence Inn Williamsburg Barclays                   Fee          
21.14 Hampton Inn Suites Waco South Barclays                   Fee          
21.15 Holiday Inn Louisville Airport Fair Expo Barclays                   Fee          
21.16 Courtyard Tyler Barclays                   Fee          
21.17 Hilton Garden Inn Edison Raritan Center Barclays                   Leasehold          
21.18 Hilton Garden Inn St Paul Oakdale Barclays                   Fee          
21.19 Residence Inn Grand Rapids West Barclays                   Fee          
21.20 Peoria, AZ Residence Inn Barclays                   Fee          
21.21 Hampton Inn Suites Bloomington Normal Barclays                   Fee          
21.22 Courtyard Chico Barclays                   Fee          
21.23 Hampton Inn Suites South Bend Barclays                   Fee          
21.24 Hampton Inn Suites Kokomo Barclays                   Fee          
21.25 Courtyard Wichita Falls Barclays                   Fee          
21.26 Hampton Inn Morehead Barclays                   Fee          
21.27 Residence Inn Chico Barclays                   Fee          
21.28 Courtyard Lufkin Barclays                   Fee          
21.29 Hampton Inn Carlisle Barclays                   Fee          
21.30 Springhill Suites Williamsburg Barclays                   Fee          
21.31 Fairfield Inn Bloomington Barclays                   Fee          
21.32 Waco Residence Inn Barclays                   Fee          
21.33 Holiday Inn Express Fishers Barclays                   Fee          
21.34 Larkspur Landing Folsom Barclays                   Fee          
21.35 Springhill Suites Chicago Naperville Warrenville Barclays                   Fee          
21.36 Holiday Inn Express & Suites Paris Barclays                   Fee          
21.37 Toledo Homewood Suites Barclays                   Fee          
21.38 Grand Rapids Homewood Suites Barclays                   Fee          
21.39 Fairfield Inn Laurel Barclays                   Fee          
21.40 Cheyenne Fairfield Inn and Suites Barclays                   Fee          
21.41 Courtyard Akron Stow Barclays                   Fee          
21.42 Towneplace Suites Bloomington Barclays                   Fee          
21.43 Larkspur Landing Roseville Barclays                   Fee          
21.44 Hampton Inn Danville Barclays                   Fee          
21.45 Holiday Inn Norwich Barclays                   Fee          
21.46 Hampton Inn Suites Longview North Barclays                   Fee          
21.47 Springhill Suites Peoria Westlake Barclays                   Fee          
21.48 Hampton Inn Suites Buda Barclays                   Fee          
21.49 Shawnee Hampton Inn Barclays                   Fee          
21.50 Racine Fairfield Inn Barclays                   Fee          
21.51 Hampton Inn Selinsgrove Shamokin Dam Barclays                   Fee          
21.52 Holiday Inn Express & Suites Terrell Barclays                   Fee          
21.53 Westchase Homewood Suites Barclays                   Fee          
21.54 Holiday Inn Express & Suites Tyler South Barclays                   Fee          
21.55 Holiday Inn Express & Suites Huntsville Barclays                   Fee          
21.56 Hampton Inn Sweetwater Barclays                   Fee          
21.57 Comfort Suites Buda Austin South Barclays                   Fee          
21.58 Fairfield Inn & Suites Weatherford Barclays                   Fee          
21.59 Holiday Inn Express & Suites Altus Barclays                   Fee          
21.60 Comfort Inn & Suites Paris Barclays                   Fee          
21.61 Hampton Inn Suites Decatur Barclays                   Fee          
21.62 Holiday Inn Express & Suites Texarkana East Barclays                   Fee          
21.63 Mankato Fairfield Inn Barclays                   Fee          
21.64 Candlewood Suites Texarkana Barclays                   Fee          
21.65 Country Inn & Suites Houston Intercontinental Airport East Barclays                   Fee          
22 AeroPlex II CIIICM Cash     0 0 0       Fee       Springing  
23 St. Louis Ground Lease WFB       0 0 0       Fee       Springing  
24 Shady Willow Plaza WFB       0 0 0       Fee       None  
25 Shea Medical Plaza Barclays Cash     0 0 0       Fee       Springing  
26 215 South Brea Boulevard WFB Cash     0 0 0       Fee       Springing  
27 Sprouts Whittier RMF       0 0 0       Fee       Springing  
28 Island Palm Shoppes CIIICM Cash   Ruyi Rent Reserve ($3,150); Little Caesar’s Rent Reserve ($5,400) 8,550 0 0 Cash     Fee       Springing  
29 Runway Plaza CIIICM       0 0 0       Fee       Springing  
30 CIA Developers Office Portfolio WFB     Utility Encroachment - Trio Reserve 0 Springing 0       Fee       None  
30.01 Coastal Technology Center WFB                   Fee          
30.02 Trio Industrial Plaza WFB                   Fee          
30.03 Dow Rodes Industrial Center WFB                   Fee          
30.04 Gran central Building WFB                   Fee          
31 Salida & Manteca Secured Storage Portfolio RMF       0 0 0       Fee       Springing  
31.01 Secured Self Storage of Salida RMF                   Fee          
31.02 Secured Self Storage of Manteca RMF                   Fee          
32 Hampton Inn - Farmville RMF Cash     0 0 0       Fee       Hard/Springing Cash Management  
33 Heacock Business Center Barclays       0 0 0       Fee       Springing  
34 Candlewood Suites Harrisburg-Hershey RMF       0 0 0       Fee       Springing  
35 Douglasville Center CIIICM       0 0 0       Fee       Springing  
36 Wanamaker Crossing CIIICM Cash     0 0 0       Leasehold 5/10/2024 $102,000 In year 16 Annual Ground Rent shall increase to $125,000, with escalations of $25,000 every five years thereafter (including during renewal periods) Springing  
37 Stockton Self Storage CIIICM       0 0 0       Fee       Springing  
38 Battlefield Square Shoppes RMF       0 0 0       Fee       Hard/Springing Cash Management  
39 Atrisco Plaza Shopping Center RMF       0 0 0       Fee       Springing  
40 Sterling Oaks Barclays       0 0 0       Fee       Springing  
41 North Park Marketplace Barclays Cash     0 0 0       Fee       Springing  
42 Boulevard Square I Barclays       0 0 0       Fee       Hard/Springing Cash Management  
43 A-1 Secure Storage RMF       0 0 0       Fee       Springing  
44 Ellenwood Town Center CIIICM       0 0 0       Fee       Springing  
45 Country Cove MHP CIIICM       0 0 0       Fee       Springing  
46 Victory Shops at Eldorado RMF       0 0 0       Fee       Springing  
47 Best Western Plus New Cumberland Inn & Suites RMF       0 0 0       Fee       Springing  
48 Wayside MHC CIIICM       0 0 0       Fee       Springing  
49 Parklane and North Dohr Apartments CIIICM       0 0 0       Fee       Springing  
49.01 North Dohr Apartments CIIICM                   Fee          
49.02 Parklane Apartments CIIICM                   Fee          
50 Affordable Self Storage CIIICM Cash   Liquidity Reserve 2,500 2,500 50,000 Cash     Fee       Springing  
51 Speedway Marketplace CIIICM       0 0 0       Fee       Springing  
52 Walgreens - Mansfield, TX WFB       0 0 0       Fee       Springing  
53 Kaysville Business Park CIIICM Cash   Outstanding Revel Media Group TI Reserve 12,000 0 0 Cash     Fee       Springing  
54 Eau Gallie Self Storage CIIICM       0 0 0       Fee       Springing  
55 Highland Plaza CIIICM       0 0 0       Fee       Springing  
56 The Colonnade on Lake Conroe CIIICM Cash     0 0 0       Fee       Springing  
57 Fenton Storage Portfolio Barclays       0 0 0       Fee       Springing  
57.01 Fenton Storage South Barclays                   Fee          
57.02 Fenton Storage North Barclays                   Fee          
58 15330-15350 Nordhoff Street WFB       0 0 0       Fee       Springing  
59 Cypress Self Storage CIIICM       0 0 0       Fee       Springing  
60 Shoppes of Gunbarrel Pointe Barclays       0 0 0       Fee       Springing  
61 Advanced Mini Storage Barclays       0 0 0       Fee       Springing  
62 Creekview Apartments WFB       0 0 0       Fee       None  
63 Pomona Townhomes WFB       0 0 0       Fee       None  
64 Brown and Bermuda MHCs CIIICM       0 0 0       Fee       Springing  
65 Seneca Broadview Hills Townhomes CIIICM       0 0 0       Fee       None  
66 Lloyds MHC CIIICM       0 0 0       Fee       Springing  

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Mortgage Loan Seller Whole Loan Debt Service ($) Subordinate Secured Debt Original Balance ($) Subordinate Secured Debt Cut-off Date Balance ($) Whole Loan U/W NOI DSCR (x) Whole Loan U/W NCF DSCR (x) Whole Loan Cut-off Date LTV Ratio Whole Loan Cut-off Date U/W NOI Debt Yield Whole Loan Cut-off Date U/W NCF Debt Yield Mezzanine Debt Cut-off Date Balance($) Sponsor Affiliated Sponsors Mortgage Loan Number
1 225 & 233 Park Avenue South Barclays                 195,000,000 Orda Management Corporation   1
2 Mall of Louisiana Barclays                   GGP Real Estate Holding I, Inc.   2
3 Marketplace at Millcreek WFB                   DDR & TIAA-CREFF JV Group 1 3
4 Sava Holdings IHG Portfolio RMF                   Suhas S. Naik   4
4.01 Candlewood Suites DFW South RMF                       4.01
4.02 Holiday Inn DFW Airport South RMF                       4.02
4.03 Staybridge Suites Plano RMF                       4.03
5 Wilshire Pacific Plaza WFB                   Bruce Abrams aka Behrooz Abrams; Robert Hanasab; Param Minoo aka Paul Minoo; Robert Hanasab as trustee of the Robert Hanasab Trust   5
6 Pinnacle Medical Plaza WFB                   Reza Paydar; Robert V. Lankford; Alex Roudi; JW Investments Trust; Lankford Family Trust; The Zayanderoudi Family Trust   6
7 Winslow Bay Commons WFB                   DDRTC Core Retail Fund, LLC Group 1 7
8 Del Amo Fashion Center Barclays 1,807,796 125,700,000 125,700,000 2.74 2.63 50.6% 10.1% 9.7%   Simon Property Group, L.P.; Commingled Pension Trust Fund (Strategic Property) of JPMorgan Chase Bank, N.A.   8
9 Pleasant Prairie Premium Outlets WFB                   Simon Property Group, L.P.   9
10 Gehl Foods Portfolio WFB                   AG Net Lease III Corp.; AG Net Lease III (SO) Corp.   10
10.01 Freistadt Road WFB                       10.01
10.02 Main Street WFB                       10.02
10.03 Crusader Court WFB                       10.03
11 iStar Leased Fee Portfolio Barclays                   iStar Inc.   11
11.01 Hilton Salt Lake Barclays                       11.01
11.02 DoubleTree Seattle Airport Barclays                       11.02
11.03 DoubleTree Mission Valley Barclays                       11.03
11.04 One Ally Center Barclays                       11.04
11.05 DoubleTree Sonoma Barclays                       11.05
11.06 DoubleTree Durango Barclays                       11.06
11.07 Northside Forsyth Hospital Medical Center Barclays                       11.07
11.08 NASA/JPSS Headquarters Barclays                       11.08
11.09 Dallas Market Center: Sheraton Suites Barclays                       11.09
11.10 Dallas Market Center: Marriott Courtyard Barclays                       11.10
11.11 The Buckler Apartments Barclays                       11.11
11.12 Lock-Up Self Storage Facility Barclays                       11.12
12 45 Eisenhower Drive Barclays                   Steven Bergman; Michael Bergman   12
13 Hilton Garden Inn Chicago/North Loop WFB                   United Capital Corp.   13
14 Sentinel Business Center Barclays                   Forester Investments Group 2 14
15 Southridge Plaza Austin Barclays                   Starpoint Commercial Properties   15
16 Magnolia Hotel Denver RMF                   H. Stevens Holtze III   16
17 North Point Village WFB                   Coro Realty Advisors, LLC   17
18 League City Hotel Portfolio RMF                   Mukesh Patel; Dilip C. Patel; Mahesh Patel; Kalpesh Patel; Pravin Patel; Nirav Patel   18
18.01 Hampton Inn & Suites Houston/League City RMF                       18.01
18.02 Candlewood Suites League City RMF                       18.02
19 Blossom Business Center Barclays                   Forester Investments Group 2 19
20 Hampton Inn - Frederick WFB                   Randy L. Cohen   20
21 Starwood Capital Group Hotel Portfolio Barclays                   Starwood Capital Group Global, L.P.   21
21.01 Larkspur Landing Sunnyvale Barclays                       21.01
21.02 Larkspur Landing Milpitas Barclays                       21.02
21.03 Larkspur Landing Campbell Barclays                       21.03
21.04 Larkspur Landing San Francisco Barclays                       21.04
21.05 Larkspur Landing Pleasanton Barclays                       21.05
21.06 Larkspur Landing Bellevue Barclays                       21.06
21.07 Larkspur Landing Sacramento Barclays                       21.07
21.08 Hampton Inn Ann Arbor North Barclays                       21.08
21.09 Larkspur Landing Hillsboro Barclays                       21.09
21.10 Larkspur Landing Renton Barclays                       21.10
21.11 Holiday Inn Arlington Northeast Rangers Ballpark Barclays                       21.11
21.12 Residence Inn Toledo Maumee Barclays                       21.12
21.13 Residence Inn Williamsburg Barclays                       21.13
21.14 Hampton Inn Suites Waco South Barclays                       21.14
21.15 Holiday Inn Louisville Airport Fair Expo Barclays                       21.15
21.16 Courtyard Tyler Barclays                       21.16
21.17 Hilton Garden Inn Edison Raritan Center Barclays                       21.17
21.18 Hilton Garden Inn St Paul Oakdale Barclays                       21.18
21.19 Residence Inn Grand Rapids West Barclays                       21.19
21.20 Peoria, AZ Residence Inn Barclays                       21.20
21.21 Hampton Inn Suites Bloomington Normal Barclays                       21.21
21.22 Courtyard Chico Barclays                       21.22
21.23 Hampton Inn Suites South Bend Barclays                       21.23
21.24 Hampton Inn Suites Kokomo Barclays                       21.24
21.25 Courtyard Wichita Falls Barclays                       21.25
21.26 Hampton Inn Morehead Barclays                       21.26
21.27 Residence Inn Chico Barclays                       21.27
21.28 Courtyard Lufkin Barclays                       21.28
21.29 Hampton Inn Carlisle Barclays                       21.29
21.30 Springhill Suites Williamsburg Barclays                       21.30
21.31 Fairfield Inn Bloomington Barclays                       21.31
21.32 Waco Residence Inn Barclays                       21.32
21.33 Holiday Inn Express Fishers Barclays                       21.33
21.34 Larkspur Landing Folsom Barclays                       21.34
21.35 Springhill Suites Chicago Naperville Warrenville Barclays                       21.35
21.36 Holiday Inn Express & Suites Paris Barclays                       21.36
21.37 Toledo Homewood Suites Barclays                       21.37
21.38 Grand Rapids Homewood Suites Barclays                       21.38
21.39 Fairfield Inn Laurel Barclays                       21.39
21.40 Cheyenne Fairfield Inn and Suites Barclays                       21.40
21.41 Courtyard Akron Stow Barclays                       21.41
21.42 Towneplace Suites Bloomington Barclays                       21.42
21.43 Larkspur Landing Roseville Barclays                       21.43
21.44 Hampton Inn Danville Barclays                       21.44
21.45 Holiday Inn Norwich Barclays                       21.45
21.46 Hampton Inn Suites Longview North Barclays                       21.46
21.47 Springhill Suites Peoria Westlake Barclays                       21.47
21.48 Hampton Inn Suites Buda Barclays                       21.48
21.49 Shawnee Hampton Inn Barclays                       21.49
21.50 Racine Fairfield Inn Barclays                       21.50
21.51 Hampton Inn Selinsgrove Shamokin Dam Barclays                       21.51
21.52 Holiday Inn Express & Suites Terrell Barclays                       21.52
21.53 Westchase Homewood Suites Barclays                       21.53
21.54 Holiday Inn Express & Suites Tyler South Barclays                       21.54
21.55 Holiday Inn Express & Suites Huntsville Barclays                       21.55
21.56 Hampton Inn Sweetwater Barclays                       21.56
21.57 Comfort Suites Buda Austin South Barclays                       21.57
21.58 Fairfield Inn & Suites Weatherford Barclays                       21.58
21.59 Holiday Inn Express & Suites Altus Barclays                       21.59
21.60 Comfort Inn & Suites Paris Barclays                       21.60
21.61 Hampton Inn Suites Decatur Barclays                       21.61
21.62 Holiday Inn Express & Suites Texarkana East Barclays                       21.62
21.63 Mankato Fairfield Inn Barclays                       21.63
21.64 Candlewood Suites Texarkana Barclays                       21.64
21.65 Country Inn & Suites Houston Intercontinental Airport East Barclays                       21.65
22 AeroPlex II CIIICM                   Larry M. Nemer   22
23 St. Louis Ground Lease WFB                   John Seravalli; Joseph Seravalli   23
24 Shady Willow Plaza WFB                   David B. Dollinger   24
25 Shea Medical Plaza Barclays                   Woodside Health   25
26 215 South Brea Boulevard WFB                   Dwight Manley; any one or more entities controlled by Anthony Fanticola   26
27 Sprouts Whittier RMF                   Joseph T. Amoroso   27
28 Island Palm Shoppes CIIICM                   Robert S. Duncan Group 5 28
29 Runway Plaza CIIICM                   Robert S. Duncan Group 5 29
30 CIA Developers Office Portfolio WFB                   Gary Cunningham II; William Robert Anderson, Jr.; Ingram Family Trust   30
30.01 Coastal Technology Center WFB                       30.01
30.02 Trio Industrial Plaza WFB                       30.04
30.03 Dow Rodes Industrial Center WFB                       30.02
30.04 Gran central Building WFB                       30.03
31 Salida & Manteca Secured Storage Portfolio RMF                   Matthew N. Follett; Matthew N. Follett Separate Property Trust Group 3 31
31.01 Secured Self Storage of Salida RMF                       31.01
31.02 Secured Self Storage of Manteca RMF                       31.02
32 Hampton Inn - Farmville RMF                   Douglas E. Caton   32
33 Heacock Business Center Barclays                   Sunny Hills-Palladium, Inc.   33
34 Candlewood Suites Harrisburg-Hershey RMF                   Nandit Mehta; Aman J. Parekh Group 4 34
35 Douglasville Center CIIICM                   Jerome A. Fink   35
36 Wanamaker Crossing CIIICM                   Fred L. Merrill, Jr.   36
37 Stockton Self Storage CIIICM                   Michael E. Ransome   37
38 Battlefield Square Shoppes RMF                   Charles Jeffrey Bether; Susan Kay Bether; the Charles Jeffrey Bether Revocable Living Trust; the Susan Kay Bether Living Trust dated February 28, 2017   38
39 Atrisco Plaza Shopping Center RMF                   Michael A. Provenzano Jr.; Michael A. Provenzano III; Richard S. Provenzano; Steven R. Provenzano; Jeffrey C. Provenzano   39
40 Sterling Oaks Barclays   1,400,000 802,163             Frye Properties   40
41 North Park Marketplace Barclays                   Yale Realty Services Corp.   41
42 Boulevard Square I Barclays                   Todd Berning; Steven Gehrtz; Jeffrey Miller   42
43 A-1 Secure Storage RMF                   Matthew N. Follett; Matthew N. Follett Separate Property Trust Group 3 43
44 Ellenwood Town Center CIIICM                   Daniel Abramson   44
45 Country Cove MHP CIIICM                   Bradley Dressler   45
46 Victory Shops at Eldorado RMF                   Karim Ramji   46
47 Best Western Plus New Cumberland Inn & Suites RMF                   Nandit Mehta; Aman J. Parekh Group 4 47
48 Wayside MHC CIIICM                   Michael P. Hickmann; Cindy McFerrin; Michael P. Hickmann Revocable Trust No. 1   48
49 Parklane and North Dohr Apartments CIIICM                   Robert C. Morgan; Richard J. Chiarenza   49
49.01 North Dohr Apartments CIIICM                       49.02
49.02 Parklane Apartments CIIICM                       49.01
50 Affordable Self Storage CIIICM                   Frank J. Borriello; Adrienne M. Cummings   50
51 Speedway Marketplace CIIICM                   Daniel Klausner; Angela Klausner   51
52 Walgreens - Mansfield, TX WFB                   Michael A. Giurbino; Suzanne E. Giurbino   52
53 Kaysville Business Park CIIICM                   Mary Jane Thomas   53
54 Eau Gallie Self Storage CIIICM                   James Hannon   54
55 Highland Plaza CIIICM                   Morris Silverman; Jeffrey D. Silverman   55
56 The Colonnade on Lake Conroe CIIICM                   Robert Norris   56
57 Fenton Storage Portfolio Barclays                   Peter Spickenagel; Jefferey Addison   57
57.01 Fenton Storage South Barclays                       57.01
57.02 Fenton Storage North Barclays                       57.02
58 15330-15350 Nordhoff Street WFB                   Michael J. Seibert and Judith N. Frank as Co-Trustees of the Marital Deduction Trust Established Under the Albert and Juliette Bouzaglou Living Trust   58
59 Cypress Self Storage CIIICM                   Michael D. Bohn; Michael L. Moore   59
60 Shoppes of Gunbarrel Pointe Barclays                   Michael D. Reynolds   60
61 Advanced Mini Storage Barclays                   DYI Properties   61
62 Creekview Apartments WFB                   Michael S. Orwitz; Michael Orwitz Living Trust Group 6 62
63 Pomona Townhomes WFB                   Michael S. Orwitz; Michael Orwitz Living Trust Group 6 63
64 Brown and Bermuda MHCs CIIICM                   Stephen J. Garchik   64
65 Seneca Broadview Hills Townhomes CIIICM                   Jacob Goldberg; Jacob Goldberg Trust; Harvey Saks Trust   65
66 Lloyds MHC CIIICM                   Frank C. Bruno; Donald Carter   66