FWP 1 n1130_anxa1-x2.htm FREE WRITING PROSPECTUS

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-206677-21

WFCM 2017-C42 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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	Maturity Date or ARD Balloon Payment ($)	ARD Loan	Origination Date	First Pay Date	Last IO Pay Date
1	One Ally Center	Starwood Mortgage Funding II LLC		500 Woodward Avenue	Detroit	MI	48226	Office	CBD	1992		976,095	Sq. Ft.	105	70,000,000	70,000,000	9.4%	70,000,000	N	11/20/2017	1/6/2018	12/6/2027
2	16 Court Street	Barclays Bank PLC		16 Court Street	Brooklyn	NY	11241	Office	CBD	1928	2016	325,510	Sq. Ft.	341	66,600,000	66,600,000	8.9%	66,600,000	N	10/10/2017	12/1/2017	11/1/2027
3	Logan Town Center	Rialto Mortgage Finance, LLC		150 Falon Lane	Altoona	PA	16602	Retail	Anchored	2006	2012	715,791	Sq. Ft.	108	55,000,000	55,000,000	7.4%	50,424,654	N	11/8/2017	12/6/2017	11/6/2022
4	One Century Place	Barclays Bank PLC		26 Century Boulevard	Nashville	TN	37214	Office	Suburban	1991	2016	538,792	Sq. Ft.	123	44,000,000	44,000,000	5.9%	44,000,000	N	10/19/2017	12/6/2017	11/6/2027
5	Moffett Towers II - Building 2	Barclays Bank PLC		905 11th Avenue	Sunnyvale	CA	94089	Office	Suburban	2017		362,563	Sq. Ft.	455	40,000,000	40,000,000	5.4%	36,060,933	N	11/16/2017	1/6/2018	12/6/2022
6	1601 Bronxdale Avenue	WFB		1601 Bronxdale Avenue	Bronx	NY	10462	Mixed Use	Industrial/Office	1949	2008	304,425	Sq. Ft.	115	35,000,000	35,000,000	4.7%	35,000,000	N	11/17/2017	1/11/2018	12/11/2027
7	Bass Pro & Cabela's Portfolio	WFB		Various	Various	Various	Various	Retail	Single Tenant	Various		1,896,527	Sq. Ft.	103	34,970,000	34,970,000	4.7%	34,970,000	N	9/25/2017	11/6/2017	10/6/2027
7.01	Cabela's Rogers	WFB		20200 Rogers Drive	Rogers	MN	55374	Retail	Single Tenant	2005		186,379	Sq. Ft.		3,714,105	3,714,105	0.5%
7.02	Cabela's Lone Tree	WFB		10670 Cabela Drive	Lone Tree	CO	80124	Retail	Single Tenant	2013		108,077	Sq. Ft.		3,157,886	3,157,886	0.4%
7.03	Bass Pro San Antonio	WFB		17907 IH-10 West	San Antonio	TX	78257	Retail	Single Tenant	2006		184,656	Sq. Ft.		3,086,116	3,086,116	0.4%
7.04	Cabela's Allen	WFB		1 Cabela Drive	Allen	TX	75002	Retail	Single Tenant	2010		107,329	Sq. Ft.		3,032,288	3,032,288	0.4%
7.05	Cabela's Lehi	WFB		2502 West Cabela's Boulevard	Lehi	UT	84043	Retail	Single Tenant	2006		169,713	Sq. Ft.		2,763,150	2,763,150	0.4%
7.06	Bass Pro Tampa	WFB		10501 Palm River Road	Tampa	FL	33619	Retail	Single Tenant	2015		132,734	Sq. Ft.		2,601,668	2,601,668	0.3%
7.07	Cabela's Hammond	WFB		7700 Cabela Drive	Hammond	IN	46324	Retail	Single Tenant	2007		188,745	Sq. Ft.		2,332,529	2,332,529	0.3%
7.08	Bass Pro Round Rock	WFB		200 Bass Pro Drive	Round Rock	TX	78665	Retail	Single Tenant	2014		120,763	Sq. Ft.		2,260,759	2,260,759	0.3%
7.09	Cabela's Fort Mill	WFB		1000 Cabelas Drive	Fort Mill	SC	29708	Retail	Single Tenant	2014		104,476	Sq. Ft.		2,099,277	2,099,277	0.3%
7.1	Cabela's Wichita	WFB		2427 North Greenwich Road	Wichita	KS	67226	Retail	Single Tenant	2011		80,699	Sq. Ft.		1,883,966	1,883,966	0.3%
7.11	Cabela's Owatonna	WFB		3900 Cabela Drive	Owatonna	MN	55060	Retail	Single Tenant	1997		161,987	Sq. Ft.		1,722,483	1,722,483	0.2%
7.12	Cabela's Centerville	WFB		5500 Cornerstone North Boulevard	Centerville	OH	45440	Retail	Single Tenant	2016		71,872	Sq. Ft.		1,596,886	1,596,886	0.2%
7.13	Cabela's Huntsville	WFB		7090 Cabela Drive Northwest	Huntsville	AL	35806	Retail	Single Tenant	2016		82,443	Sq. Ft.		1,489,230	1,489,230	0.2%
7.14	Bass Pro Port St. Lucie	WFB		2250 Southwest Gatlin Boulevard	Port St. Lucie	FL	34953	Retail	Single Tenant	2013		86,637	Sq. Ft.		1,381,575	1,381,575	0.2%
7.15	Cabela's Waco	WFB		2700 Market Place Drive	Waco	TX	76711	Retail	Single Tenant	2013		43,263	Sq. Ft.		1,076,552	1,076,552	0.1%
7.16	Cabela's East Grand Forks	WFB		210 Demers Avenue	East Grand Forks	MN	56721	Retail	Single Tenant	1999		66,754	Sq. Ft.		771,529	771,529	0.1%
8	150 West Jefferson	Starwood Mortgage Funding II LLC		150 West Jefferson Avenue	Detroit	MI	48226	Office	CBD	1989		489,786	Sq. Ft.	138	32,500,000	32,500,000	4.4%	29,788,981	Y	11/8/2017	1/6/2018	12/6/2022
9	Hilton Dallas Rockwall	Starwood Mortgage Funding II LLC		2055 Summer Lee Drive	Rockwall	TX	75032	Hospitality	Full Service	2008	2017	231	Rooms	131,818	30,450,000	30,450,000	4.1%	24,760,080	N	11/14/2017	1/6/2018
10	Lennar Corporate Center	Starwood Mortgage Funding II LLC		700-790 NW 107th Avenue	Miami	FL	33172	Office	CBD	1987		289,986	Sq. Ft.	99	28,600,000	28,600,000	3.8%	26,107,803	N	10/5/2017	11/6/2017	10/6/2022
11	Courtyard Los Angeles Sherman Oaks	WFB		15433 Ventura Boulevard	Sherman Oaks	CA	91403	Hospitality	Full Service	1968	2017	213	Rooms	258,216	27,000,000	27,000,000	3.6%	23,617,241	N	11/30/2017	1/11/2018	12/11/2020
12	Lakeside Shopping Center	Barclays Bank PLC		3301 Veterans Memorial Boulevard	Metairie	LA	70002	Retail	Super Regional Mall	1960	2008	1,211,349	Sq. Ft.	144	25,000,000	25,000,000	3.4%	25,000,000	N	7/28/2017	9/1/2017	8/1/2027
13	Laguna Cliffs Marriott	WFB		25135 Park Lantern	Dana Point	CA	92629	Hospitality	Full Service	1987	2010	378	Rooms	291,005	25,000,000	25,000,000	3.4%	25,000,000	N	11/17/2017	1/11/2018	12/11/2027
14	One Lakeshore Center	WFB		3281 East Guasti Road; 3450 North Centre Lake Drive	Ontario	CA	91761	Office	Suburban	1990		176,813	Sq. Ft.	135	23,950,000	23,950,000	3.2%	21,940,671	N	11/17/2017	1/11/2018	12/11/2022
15	River Park I	Starwood Mortgage Funding II LLC		1000 River Road	Conshohocken	PA	19428	Office	Suburban	1950	1999	167,663	Sq. Ft.	121	20,300,000	20,300,000	2.7%	16,398,440	Y	11/20/2017	1/6/2018
16	Marriott Courtyard Downtown Reno	WFB		One Ballpark Lane	Reno	NV	89501	Hospitality	Limited Service	2016		135	Rooms	147,957	20,000,000	19,974,185	2.7%	16,228,346	N	11/8/2017	12/11/2017
17	Hidden Valley Office Park	Barclays Bank PLC		1750 112th Avenue North East	Bellevue	WA	98004	Office	Suburban	1979		122,032	Sq. Ft.	152	18,500,000	18,500,000	2.5%	18,500,000	N	11/8/2017	12/6/2017	11/6/2027
18	One Cleveland Center	Rialto Mortgage Finance, LLC		1375 East 9th Street	Cleveland	OH	44114	Office	CBD	1983	2010	544,245	Sq. Ft.	105	18,000,000	18,000,000	2.4%	15,325,602	N	11/13/2017	12/6/2017	11/6/2018
19	Foothills Plaza	Barclays Bank PLC		1450-1470 Horizon Ridge	Henderson	NV	89012	Retail	Anchored	2001		117,914	Sq. Ft.	146	17,200,000	17,200,000	2.3%	14,007,208	N	11/20/2017	1/6/2018
20	West College Center	Barclays Bank PLC		1001 & 1211 West College Avenue	Santa Rosa	CA	95401	Retail	Anchored	1973	1988	153,757	Sq. Ft.	95	14,600,000	14,600,000	2.0%	13,352,607	N	11/15/2017	1/6/2018	12/6/2022
21	Hampton Plaza	Barclays Bank PLC		2864 Wilma Rudolph Boulevard	Clarksville	TN	37040	Retail	Shadow Anchored	1986	2016	124,260	Sq. Ft.	106	13,181,250	13,181,250	1.8%	11,289,988	N	11/9/2017	12/6/2017	11/6/2019
22	Marriott Courtyard Wilkes	WFB		879 Schechter Drive	Wilkes-Barre	PA	18702	Hospitality	Limited Service	2014		106	Rooms	94,340	10,000,000	10,000,000	1.3%	8,103,563	N	11/21/2017	1/11/2018
23	Pangea 18	Starwood Mortgage Funding II LLC		Various	Various	IL	Various	Multifamily	Low Rise	Various	2016	191	Units	44,503	8,500,000	8,500,000	1.1%	8,500,000	N	11/16/2017	1/6/2018	12/6/2027
23.01	5328 West Harrison Street	Starwood Mortgage Funding II LLC		5328 West Harrison Street	Chicago	IL	60644	Multifamily	Low Rise	1930	2016	26	Units		1,113,885	1,113,885	0.1%
23.02	7754 South Loomis Boulevard	Starwood Mortgage Funding II LLC		7754 South Loomis Boulevard	Chicago	IL	60620	Multifamily	Low Rise	1926	2016	22	Units		981,279	981,279	0.1%
23.03	7800 South Morgan Street	Starwood Mortgage Funding II LLC		7800 South Morgan Street	Chicago	IL	60620	Multifamily	Low Rise	1930	2016	25	Units		981,279	981,279	0.1%
23.04	404 School Street	Starwood Mortgage Funding II LLC		404 School Street	Maywood	IL	60153	Multifamily	Low Rise	1927	2016	20	Units		901,716	901,716	0.1%
23.05	7701 South Ashland Avenue	Starwood Mortgage Funding II LLC		7701 South Ashland Avenue	Chicago	IL	60620	Multifamily	Low Rise	1929	2016	20	Units		795,632	795,632	0.1%
23.06	6748 South Blackstone Avenue	Starwood Mortgage Funding II LLC		6748 South Blackstone Avenue	Chicago	IL	60637	Multifamily	Low Rise	1930	2016	16	Units		769,111	769,111	0.1%
23.07	5749 West Chicago Avenue	Starwood Mortgage Funding II LLC		5749 West Chicago Avenue	Chicago	IL	60651	Multifamily	Low Rise	1930	2016	12	Units		689,548	689,548	0.1%
23.08	10901 South Vernon Avenue	Starwood Mortgage Funding II LLC		10901 South Vernon Avenue	Chicago	IL	60628	Multifamily	Low Rise	1930	2016	15	Units		663,027	663,027	0.1%
23.09	702 North Waller Avenue	Starwood Mortgage Funding II LLC		702 North Waller Avenue	Chicago	IL	60644	Multifamily	Low Rise	1929	2016	8	Units		318,253	318,253	0.0%
23.1	7034 South Claremont Avenue	Starwood Mortgage Funding II LLC		7034 South Claremont Avenue	Chicago	IL	60636	Multifamily	Low Rise	1930	2016	6	Units		318,253	318,253	0.0%
23.11	7927 South Ellis Avenue	Starwood Mortgage Funding II LLC		7927 South Ellis Avenue	Chicago	IL	60619	Multifamily	Low Rise	1959	2016	8	Units		291,732	291,732	0.0%
23.12	2100 South Kildare Avenue	Starwood Mortgage Funding II LLC		2100 South Kildare Avenue	Chicago	IL	60623	Multifamily	Low Rise	1929	2016	7	Units		278,471	278,471	0.0%
23.13	7823 South Euclid Avenue	Starwood Mortgage Funding II LLC		7823 South Euclid Avenue	Chicago	IL	60649	Multifamily	Low Rise	1930	2016	3	Units		198,908	198,908	0.0%
23.14	7938 South Hermitage Avenue	Starwood Mortgage Funding II LLC		7938 South Hermitage Avenue	Chicago	IL	60620	Multifamily	Low Rise	1930	2016	3	Units		198,908	198,908	0.0%
24	Home2 Suites Little Rock West	WFB		2710 South Shackleford Road	Little Rock	AR	72205	Hospitality	Limited Service	2015		93	Rooms	89,247	8,300,000	8,300,000	1.1%	6,708,011	N	11/17/2017	1/11/2018
25	Rite Aid Long Beach	Starwood Mortgage Funding II LLC		4525 East Pacific Coast Highway	Long Beach	CA	90804	Retail	Single Tenant	2017		14,450	Sq. Ft.	567	8,200,000	8,200,000	1.1%	7,204,890	N	11/20/2017	1/6/2018	12/6/2020
26	55 West 19th Street	WFB		55 West 19th Street	New York	NY	10011	Mixed Use	Office/Retail	1925	2012	9,250	Sq. Ft.	778	7,200,000	7,200,000	1.0%	7,200,000	N	10/31/2017	12/11/2017	11/11/2022
27	Bond Street Advisors Retail Portfolio	Barclays Bank PLC		Various	Various	Various	Various	Retail	Unanchored	Various		20,226	Sq. Ft.	287	5,800,000	5,800,000	0.8%	4,865,853	N	11/3/2017	12/6/2017	11/6/2018
27.01	Stampede Crossing	Barclays Bank PLC		3341 Regent Boulevard	Irving	TX	75063	Retail	Unanchored	2016		13,246	Sq. Ft.		3,864,362	3,864,362	0.5%
27.02	Village at Sandhill	Barclays Bank PLC		718 Fashion Drive	Columbia	SC	29229	Retail	Unanchored	2017		6,980	Sq. Ft.		1,935,638	1,935,638	0.3%
28	Melville Corporate Plaza	WFB		25 Melville Park Road	Melville	NY	11747	Office	Suburban	1966	1986	98,624	Sq. Ft.	55	5,425,000	5,425,000	0.7%	4,987,800	N	11/15/2017	1/11/2018
29	Security Self Storage - Napa	WFB		215 Walnut Street	Napa	CA	94559	Self Storage	Self Storage	1983		36,576	Sq. Ft.	142	5,200,000	5,200,000	0.7%	4,215,289	N	11/15/2017	1/11/2018
30	The Delta Luxury Apartments	Rialto Mortgage Finance, LLC		7801 Merrick Road	Rome	NY	13440	Multifamily	Garden	2015		31	Units	153,226	4,750,000	4,750,000	0.6%	4,017,029	N	11/21/2017	1/6/2018	12/6/2018
31	Weeksville Crossing	Starwood Mortgage Funding II LLC		1805 Weeksville Road	Elizabeth City	NC	27909	Retail	Anchored	2007		40,928	Sq. Ft.	115	4,700,000	4,700,000	0.6%	4,024,786	N	10/11/2017	12/6/2017	11/6/2019
32	Chase Bank & Whataburger - Houston	Rialto Mortgage Finance, LLC		8534 and 8536 TX-6 North	Houston	TX	77095	Other	Leased Fee	1998	2014	7,461	Sq. Ft.	496	3,700,000	3,700,000	0.5%	3,290,443	N	11/15/2017	1/6/2018	12/6/2020
33	421 Germantown Pike	Starwood Mortgage Funding II LLC		421 West Germantown Pike	Plymouth Meeting	PA	19462	Retail	Unanchored	1970		9,773	Sq. Ft.	363	3,550,000	3,545,828	0.5%	2,929,551	N	11/6/2017	12/6/2017
34	Parkway MHC	Starwood Mortgage Funding II LLC		9355 South 480 West Street	Sandy	UT	84070	Manufactured Housing Community	Manufactured Housing Community	1974	2017	72	Pads	47,163	3,400,000	3,395,762	0.5%	2,776,596	N	10/31/2017	12/6/2017
35	Rite Aid Holland	Rialto Mortgage Finance, LLC		7225 Airport Highway	Holland	OH	43528	Retail	Single Tenant	2007		14,564	Sq. Ft.	179	2,600,000	2,600,000	0.3%	1,940,232	N	11/17/2017	1/6/2018
36	Collins MHC & Underwood Estates	Starwood Mortgage Funding II LLC		53 Main Mill Street & Underwood Avenue	Plattsburgh	NY	12901	Manufactured Housing Community	Manufactured Housing Community	1970		107	Pads	21,003	2,250,000	2,247,339	0.3%	1,854,661	N	11/2/2017	12/6/2017
37	Country Side Plaza	WFB		40000 & 40070 Hayes Road	Clinton Township	MI	48038	Retail	Unanchored	1978	1984	21,850	Sq. Ft.	65	1,450,000	1,422,415	0.2%	1,095,377	N	11/29/2016	1/11/2017

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

Mortgage Loan Number	Property Name	Mortgage Loan Seller	First P&I Pay Date	Maturity Date or Anticipated Repayment Date	ARD Loan Maturity Date	Gross Mortgage Rate	Trust Advisor Fee	Certificate Administrator Fee Rate	Servicing Fee	CREFC® IP Royalty License Fee Rate	Asset Representations Reviewer Fee Rate	Net Mortgage Rate	Interest Accrual Method	Monthly P&I Payment ($)	Amortization Type	Interest Accrual Method During IO	Original Term to Maturity or ARD (Mos.)	Remaining Term to Maturity or ARD (Mos.)	Original IO Period (Mos.)	Remaining IO Period (Mos.)	Original Amort Term (Mos.)	Remaining Amort Term (Mos.)
1	One Ally Center	Starwood Mortgage Funding II LLC		12/6/2027		4.51600%	0.00302%	0.00940%	0.05250%	0.00050%	0.00040%	4.45018%	Actual/360	267,092.13	Interest-only, Balloon	Actual/360	120	120	120	120	0	0
2	16 Court Street	Barclays Bank PLC		11/1/2027		4.17100%	0.00308%	0.00940%	0.00500%	0.00050%	0.00040%	4.15262%	Actual/360	234,705.65	Interest-only, Balloon	Actual/360	120	119	120	119	0	0
3	Logan Town Center	Rialto Mortgage Finance, LLC	12/6/2022	11/6/2027		4.62000%	0.00331%	0.00940%	0.00500%	0.00050%	0.00040%	4.60139%	Actual/360	282,612.17	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360
4	One Century Place	Barclays Bank PLC		11/6/2027		3.79000%	0.00365%	0.00940%	0.00500%	0.00050%	0.00040%	3.77105%	Actual/360	140,896.76	Interest-only, Balloon	Actual/360	120	119	120	119	0	0
5	Moffett Towers II - Building 2	Barclays Bank PLC	1/6/2023	12/6/2027		3.61890%	0.00000%	0.00940%	0.00500%	0.00050%	0.00040%	3.60360%	Actual/360	182,283.21	Interest-only, Amortizing Balloon	Actual/360	120	120	60	60	360	360
6	1601 Bronxdale Avenue	WFB		12/11/2027		4.50000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.48275%	Actual/360	133,072.92	Interest-only, Balloon	Actual/360	120	120	120	120	0	0
7	Bass Pro & Cabela's Portfolio	WFB		10/6/2027		4.37900%	0.00000%	0.00940%	0.00500%	0.00050%	0.00040%	4.36370%	Actual/360	129,383.74	Interest-only, Balloon	Actual/360	120	118	120	118	0	0
7.01	Cabela's Rogers	WFB
7.02	Cabela's Lone Tree	WFB
7.03	Bass Pro San Antonio	WFB
7.04	Cabela's Allen	WFB
7.05	Cabela's Lehi	WFB
7.06	Bass Pro Tampa	WFB
7.07	Cabela's Hammond	WFB
7.08	Bass Pro Round Rock	WFB
7.09	Cabela's Fort Mill	WFB
7.1	Cabela's Wichita	WFB
7.11	Cabela's Owatonna	WFB
7.12	Cabela's Centerville	WFB
7.13	Cabela's Huntsville	WFB
7.14	Bass Pro Port St. Lucie	WFB
7.15	Cabela's Waco	WFB
7.16	Cabela's East Grand Forks	WFB
8	150 West Jefferson	Starwood Mortgage Funding II LLC	1/6/2023	12/6/2027	12/6/2029	4.60300%	0.00000%	0.00940%	0.05250%	0.00050%	0.00040%	4.54020%	Actual/360	166,667.69	Interest-only, Amortizing ARD	Actual/360	120	120	60	60	360	360
9	Hilton Dallas Rockwall	Starwood Mortgage Funding II LLC	1/6/2018	12/6/2027		4.67100%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.65375%	Actual/360	157,394.89	Amortizing Balloon		120	120	0	0	360	360
10	Lennar Corporate Center	Starwood Mortgage Funding II LLC	11/6/2022	10/6/2027		4.35000%	0.00195%	0.00940%	0.05250%	0.00050%	0.00040%	4.28525%	Actual/360	142,374.17	Interest-only, Amortizing Balloon	Actual/360	120	118	60	58	360	360
11	Courtyard Los Angeles Sherman Oaks	WFB	1/11/2021	12/11/2027		4.47400%	0.00000%	0.00940%	0.00500%	0.00050%	0.00040%	4.45870%	Actual/360	136,388.24	Interest-only, Amortizing Balloon	Actual/360	120	120	36	36	360	360
12	Lakeside Shopping Center	Barclays Bank PLC		8/1/2027		3.77000%	0.00000%	0.00940%	0.00500%	0.00050%	0.00040%	3.75470%	Actual/360	79,632.52	Interest-only, Balloon	Actual/360	120	116	120	116	0	0
13	Laguna Cliffs Marriott	WFB		12/11/2027		4.34000%	0.00000%	0.00940%	0.00500%	0.00050%	0.00040%	4.32470%	Actual/360	91,672.45	Interest-only, Balloon	Actual/360	120	120	120	120	0	0
14	One Lakeshore Center	WFB	1/11/2023	12/11/2027		4.57000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.55275%	Actual/360	122,349.30	Interest-only, Amortizing Balloon	Actual/360	120	120	60	60	360	360
15	River Park I	Starwood Mortgage Funding II LLC	1/6/2018	12/6/2027	12/6/2029	4.47800%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.46075%	Actual/360	102,591.93	Amortizing ARD		120	120	0	0	360	360
16	Marriott Courtyard Downtown Reno	WFB	12/11/2017	11/11/2027		4.61000%	0.00195%	0.00940%	0.02500%	0.00050%	0.00040%	4.57275%	Actual/360	102,648.43	Amortizing Balloon		120	119	0	0	360	359
17	Hidden Valley Office Park	Barclays Bank PLC		11/6/2027		3.78850%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	3.77125%	Actual/360	59,217.24	Interest-only, Balloon	Actual/360	120	119	120	119	0	0
18	One Cleveland Center	Rialto Mortgage Finance, LLC	12/6/2018	11/6/2027		5.30000%	0.00000%	0.00940%	0.02250%	0.00050%	0.00040%	5.26720%	Actual/360	99,954.84	Interest-only, Amortizing Balloon	Actual/360	120	119	12	11	360	360
19	Foothills Plaza	Barclays Bank PLC	1/6/2018	12/6/2027		4.71600%	0.00195%	0.00940%	0.05250%	0.00050%	0.00040%	4.65125%	Actual/360	89,371.19	Amortizing Balloon		120	120	0	0	360	360
20	West College Center	Barclays Bank PLC	1/6/2023	12/6/2027		4.46500%	0.00195%	0.00940%	0.05250%	0.00050%	0.00040%	4.40025%	Actual/360	73,672.74	Interest-only, Amortizing Balloon	Actual/360	120	120	60	60	360	360
21	Hampton Plaza	Barclays Bank PLC	12/6/2019	11/6/2027		4.60800%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.59075%	Actual/360	67,635.97	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360
22	Marriott Courtyard Wilkes	WFB	1/11/2018	12/11/2027		4.57000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.55275%	Actual/360	51,085.30	Amortizing Balloon		120	120	0	0	360	360
23	Pangea 18	Starwood Mortgage Funding II LLC		12/6/2027		4.55300%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.53575%	Actual/360	32,698.34	Interest-only, Balloon	Actual/360	120	120	120	120	0	0
23.01	5328 West Harrison Street	Starwood Mortgage Funding II LLC
23.02	7754 South Loomis Boulevard	Starwood Mortgage Funding II LLC
23.03	7800 South Morgan Street	Starwood Mortgage Funding II LLC
23.04	404 School Street	Starwood Mortgage Funding II LLC
23.05	7701 South Ashland Avenue	Starwood Mortgage Funding II LLC
23.06	6748 South Blackstone Avenue	Starwood Mortgage Funding II LLC
23.07	5749 West Chicago Avenue	Starwood Mortgage Funding II LLC
23.08	10901 South Vernon Avenue	Starwood Mortgage Funding II LLC
23.09	702 North Waller Avenue	Starwood Mortgage Funding II LLC
23.1	7034 South Claremont Avenue	Starwood Mortgage Funding II LLC
23.11	7927 South Ellis Avenue	Starwood Mortgage Funding II LLC
23.12	2100 South Kildare Avenue	Starwood Mortgage Funding II LLC
23.13	7823 South Euclid Avenue	Starwood Mortgage Funding II LLC
23.14	7938 South Hermitage Avenue	Starwood Mortgage Funding II LLC
24	Home2 Suites Little Rock West	WFB	1/11/2018	12/11/2027		4.49200%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.47475%	Actual/360	42,015.44	Amortizing Balloon		120	120	0	0	360	360
25	Rite Aid Long Beach	Starwood Mortgage Funding II LLC	1/6/2021	12/6/2027		4.67000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.65275%	Actual/360	42,380.57	Interest-only, Amortizing Balloon	Actual/360	120	120	36	36	360	360
26	55 West 19th Street	WFB		11/11/2022		4.53000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.51275%	Actual/360	27,557.50	Interest-only, Balloon	Actual/360	60	59	60	59	0	0
27	Bond Street Advisors Retail Portfolio	Barclays Bank PLC	12/6/2018	11/6/2027		4.78700%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.76975%	Actual/360	30,385.03	Interest-only, Amortizing Balloon	Actual/360	120	119	12	11	360	360
27.01	Stampede Crossing	Barclays Bank PLC
27.02	Village at Sandhill	Barclays Bank PLC
28	Melville Corporate Plaza	WFB	1/11/2018	12/11/2022		4.80000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.78275%	Actual/360	28,463.10	Amortizing Balloon		60	60	0	0	360	360
29	Security Self Storage - Napa	WFB	1/11/2018	12/11/2027		4.58000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.56275%	Actual/360	26,595.39	Amortizing Balloon		120	120	0	0	360	360
30	The Delta Luxury Apartments	Rialto Mortgage Finance, LLC	1/6/2019	12/6/2027		5.06000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	5.04275%	Actual/360	25,673.49	Interest-only, Amortizing Balloon	Actual/360	120	120	12	12	360	360
31	Weeksville Crossing	Starwood Mortgage Funding II LLC	12/6/2019	11/6/2027		4.60000%	0.00195%	0.00940%	0.04500%	0.00050%	0.00040%	4.54275%	Actual/360	24,094.29	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360
32	Chase Bank & Whataburger - Houston	Rialto Mortgage Finance, LLC	1/6/2021	12/6/2027		5.22000%	0.00195%	0.00940%	0.05250%	0.00050%	0.00040%	5.15525%	Actual/360	20,362.84	Interest-only, Amortizing Balloon	Actual/360	120	120	36	36	360	360
33	421 Germantown Pike	Starwood Mortgage Funding II LLC	12/6/2017	11/6/2027		5.12000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	5.10275%	Actual/360	19,318.37	Amortizing Balloon		120	119	0	0	360	359
34	Parkway MHC	Starwood Mortgage Funding II LLC	12/6/2017	11/6/2027		4.80100%	0.00195%	0.00940%	0.04500%	0.00050%	0.00040%	4.74375%	Actual/360	17,840.68	Amortizing Balloon		120	119	0	0	360	359
35	Rite Aid Holland	Rialto Mortgage Finance, LLC	1/6/2018	12/6/2027		4.95000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.93275%	Actual/360	15,123.70	Amortizing Balloon		120	120	0	0	300	300
36	Collins MHC & Underwood Estates	Starwood Mortgage Funding II LLC	12/6/2017	11/6/2027		5.08500%	0.00195%	0.00940%	0.04500%	0.00050%	0.00040%	5.02775%	Actual/360	12,195.64	Amortizing Balloon		120	119	0	0	360	359
37	Country Side Plaza	WFB	1/11/2017	12/11/2026		5.29000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	5.27275%	Actual/360	8,723.34	Amortizing Balloon		120	108	0	0	300	288

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

Mortgage Loan Number	Property Name	Mortgage Loan Seller	Seasoning	Prepayment Provisions	Grace Period Default (Days)	Grace Period Late (Days)	Appraised Value ($)	Appraisal Date	Coop -Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Units	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	One Ally Center	Starwood Mortgage Funding II LLC	0	L(24),D(92),O(4)	0	0	185,000,000	10/17/2017									2.75	2.43	55.1%	55.1%	12.6%	11.1%
2	16 Court Street	Barclays Bank PLC	1	L(25),D(89),O(6)	0 - two times grace period of 5 days in a 12 month period	0	175,000,000	9/25/2017									2.01	1.83	63.4%	63.4%	8.5%	7.7%
3	Logan Town Center	Rialto Mortgage Finance, LLC	1	L(24),GRTR 1% or YM(92),O(4)	0	0	117,000,000	10/20/2017									1.48	1.39	65.8%	60.3%	9.1%	8.5%
4	One Century Place	Barclays Bank PLC	1	L(23),GRTR 1% or YM(91),O(6)	0	0	102,000,000	9/15/2017									3.00	2.73	65.0%	65.0%	11.5%	10.5%
5	Moffett Towers II - Building 2	Barclays Bank PLC	0	L(24),D(89),O(7)	0	0	351,000,000	10/18/2017									2.18	2.08	47.0%	42.4%	11.9%	11.4%
6	1601 Bronxdale Avenue	WFB	0	L(24),GRTR 1% or YM(92),O(4)	0	0	67,100,000	10/16/2017									1.82	1.67	52.2%	52.2%	8.3%	7.6%
7	Bass Pro & Cabela's Portfolio	WFB	2	$27.47MM Note-L(24),GRTR 1% or YM(2),GRTR 1% or YM or D(87),O(7); $7.5MM Note-O(120)	0	0, 10 days grace up to two times during the term of the loan	386,700,000	7/1/2017									2.88	2.72	50.4%	50.4%	12.8%	12.1%
7.01	Cabela's Rogers	WFB					41,100,000	7/1/2017
7.02	Cabela's Lone Tree	WFB					34,950,000	7/1/2017
7.03	Bass Pro San Antonio	WFB					34,200,000	7/1/2017
7.04	Cabela's Allen	WFB					33,600,000	7/1/2017
7.05	Cabela's Lehi	WFB					30,600,000	7/1/2017
7.06	Bass Pro Tampa	WFB					28,800,000	7/1/2017
7.07	Cabela's Hammond	WFB					25,700,000	7/1/2017
7.08	Bass Pro Round Rock	WFB					25,000,000	7/1/2017
7.09	Cabela's Fort Mill	WFB					23,250,000	7/1/2017
7.1	Cabela's Wichita	WFB					20,800,000	7/1/2017
7.11	Cabela's Owatonna	WFB					19,000,000	7/1/2017
7.12	Cabela's Centerville	WFB					17,600,000	7/1/2017
7.13	Cabela's Huntsville	WFB					16,400,000	7/1/2017
7.14	Bass Pro Port St. Lucie	WFB					15,350,000	7/1/2017
7.15	Cabela's Waco	WFB					11,850,000	7/1/2017
7.16	Cabela's East Grand Forks	WFB					8,500,000	7/1/2017
8	150 West Jefferson	Starwood Mortgage Funding II LLC	0	L(24),D(92),O(4)	0	0	103,000,000	8/22/2017									1.96	1.75	65.5%	60.1%	12.1%	10.7%
9	Hilton Dallas Rockwall	Starwood Mortgage Funding II LLC	0	L(24),GRTR 1% or YM or D(91),O(5)	0	0	52,000,000	9/1/2017									2.38	2.08	58.6%	47.6%	14.8%	12.9%
10	Lennar Corporate Center	Starwood Mortgage Funding II LLC	2	L(26),D(89),O(5)	0	0	41,000,000	8/29/2017									2.60	2.22	69.8%	63.7%	15.5%	13.3%
11	Courtyard Los Angeles Sherman Oaks	WFB	0	L(24),D(92),O(4)	0	0	85,900,000	10/6/2017									1.93	1.74	64.0%	56.0%	11.7%	10.5%
12	Lakeside Shopping Center	Barclays Bank PLC	4	L(28),D(87),O(5)	5	5	365,000,000	6/7/2017									2.96	2.74	47.9%	47.9%	11.3%	10.5%
13	Laguna Cliffs Marriott	WFB	0	L(24),GRTR 1% or YM(91),O(5)	0	5	224,000,000	10/25/2017									2.80	2.31	49.1%	49.1%	12.3%	10.2%
14	One Lakeshore Center	WFB	0	L(24),GRTR 1% or YM(92),O(4)	0	0	36,850,000	8/30/2017									1.70	1.52	65.0%	59.5%	10.4%	9.3%
15	River Park I	Starwood Mortgage Funding II LLC	0	L(18),GRTR 1% or YM(97),O(5)	0	0	34,100,000	9/20/2017									1.92	1.68	59.5%	48.1%	11.6%	10.2%
16	Marriott Courtyard Downtown Reno	WFB	1	L(25),D(90),O(5)	0	0	32,600,000	9/12/2017									2.13	1.88	61.3%	49.8%	13.1%	11.6%
17	Hidden Valley Office Park	Barclays Bank PLC	1	L(25),D(91),O(4)	0	0	36,000,000	10/23/2017									3.30	2.94	51.4%	51.4%	12.7%	11.3%
18	One Cleveland Center	Rialto Mortgage Finance, LLC	1	L(25),D(88),O(7)	0	0	91,700,000	8/9/2017									1.66	1.50	62.2%	52.9%	11.1%	10.0%
19	Foothills Plaza	Barclays Bank PLC	0	L(24),D(92),O(4)	0	0	25,400,000	7/6/2017									1.74	1.61	67.7%	55.1%	10.9%	10.0%
20	West College Center	Barclays Bank PLC	0	L(24),D(92),O(4)	0	0	25,100,000	10/7/2017									1.57	1.41	58.2%	53.2%	9.5%	8.5%
21	Hampton Plaza	Barclays Bank PLC	1	L(25),D(90),O(5)	0	0	18,250,000	10/7/2017									1.81	1.66	72.2%	61.9%	11.1%	10.2%
22	Marriott Courtyard Wilkes	WFB	0	L(24),D(92),O(4)	0	0	14,400,000	9/28/2017									2.15	1.91	69.4%	56.3%	13.2%	11.7%
23	Pangea 18	Starwood Mortgage Funding II LLC	0	L(24),D(90),O(6)	0	0	16,025,000	10/26/2017									2.78	2.66	53.0%	53.0%	12.8%	12.3%
23.01	5328 West Harrison Street	Starwood Mortgage Funding II LLC					2,100,000	10/26/2017
23.02	7754 South Loomis Boulevard	Starwood Mortgage Funding II LLC					1,850,000	10/26/2017
23.03	7800 South Morgan Street	Starwood Mortgage Funding II LLC					1,850,000	10/26/2017
23.04	404 School Street	Starwood Mortgage Funding II LLC					1,700,000	10/26/2017
23.05	7701 South Ashland Avenue	Starwood Mortgage Funding II LLC					1,500,000	10/26/2017
23.06	6748 South Blackstone Avenue	Starwood Mortgage Funding II LLC					1,450,000	10/26/2017
23.07	5749 West Chicago Avenue	Starwood Mortgage Funding II LLC					1,300,000	10/26/2017
23.08	10901 South Vernon Avenue	Starwood Mortgage Funding II LLC					1,250,000	10/26/2017
23.09	702 North Waller Avenue	Starwood Mortgage Funding II LLC					600,000	10/26/2017
23.1	7034 South Claremont Avenue	Starwood Mortgage Funding II LLC					600,000	10/26/2017
23.11	7927 South Ellis Avenue	Starwood Mortgage Funding II LLC					550,000	10/26/2017
23.12	2100 South Kildare Avenue	Starwood Mortgage Funding II LLC					525,000	10/26/2017
23.13	7823 South Euclid Avenue	Starwood Mortgage Funding II LLC					375,000	10/26/2017
23.14	7938 South Hermitage Avenue	Starwood Mortgage Funding II LLC					375,000	10/26/2017
24	Home2 Suites Little Rock West	WFB	0	L(24),D(92),O(4)	0	0	13,900,000	8/8/2017									2.40	2.18	59.7%	48.3%	14.6%	13.2%
25	Rite Aid Long Beach	Starwood Mortgage Funding II LLC	0	L(24),GRTR 1% or YM(92),O(4)	0	0	13,440,000	10/6/2017									1.27	1.26	61.0%	53.6%	7.9%	7.8%
26	55 West 19th Street	WFB	1	L(25),D(31),O(4)	0	0	13,500,000	10/1/2018									1.72	1.69	53.3%	53.3%	7.9%	7.8%
27	Bond Street Advisors Retail Portfolio	Barclays Bank PLC	1	L(25),D(91),O(4)	0	0	8,390,000	Various									1.40	1.37	69.1%	58.0%	8.8%	8.6%
27.01	Stampede Crossing	Barclays Bank PLC					5,590,000	9/27/2017
27.02	Village at Sandhill	Barclays Bank PLC					2,800,000	9/29/2017
28	Melville Corporate Plaza	WFB	0	L(24),D(32),O(4)	0	0	10,400,000	9/28/2017									2.53	2.16	52.2%	48.0%	15.9%	13.6%
29	Security Self Storage - Napa	WFB	0	L(24),D(92),O(4)	0	0	7,800,000	10/23/2017									1.45	1.43	66.7%	54.0%	8.9%	8.8%
30	The Delta Luxury Apartments	Rialto Mortgage Finance, LLC	0	L(24),D(92),O(4)	0	0	6,900,000	9/14/2017									1.34	1.31	68.8%	58.2%	8.7%	8.5%
31	Weeksville Crossing	Starwood Mortgage Funding II LLC	1	L(25),D(91),O(4)	0	0	6,920,000	9/14/2017									1.59	1.48	67.9%	58.2%	9.8%	9.1%
32	Chase Bank & Whataburger - Houston	Rialto Mortgage Finance, LLC	0	L(24),D(89),O(7)	0	0	5,760,000	9/5/2017									1.29	1.29	64.2%	57.1%	8.5%	8.5%
33	421 Germantown Pike	Starwood Mortgage Funding II LLC	1	L(25),D(91),O(4)	0	0	5,130,000	10/16/2017									1.40	1.35	69.1%	57.1%	9.1%	8.8%
34	Parkway MHC	Starwood Mortgage Funding II LLC	1	L(25),D(91),O(4)	0	0	5,300,000	9/25/2017									1.44	1.42	64.1%	52.4%	9.1%	9.0%
35	Rite Aid Holland	Rialto Mortgage Finance, LLC	0	L(23),GRTR 1% or YM(93),O(4)	0	0	7,000,000	9/26/2017									2.67	2.54	37.1%	27.7%	18.6%	17.7%
36	Collins MHC & Underwood Estates	Starwood Mortgage Funding II LLC	1	L(25),GRTR 1% or YM(91),O(4)	0	0	3,250,000	10/5/2017									1.49	1.45	69.1%	57.1%	9.7%	9.5%
37	Country Side Plaza	WFB	12	L(36),D(80),O(4)	0	0	2,520,000	10/13/2017									2.07	1.90	56.4%	43.5%	15.2%	14.0%

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 ($)	Most Recent Capital Expenditures	Most Recent NCF ($)	Most Recent Hotel ADR	Most Recent Hotel RevPAR	Second Most Recent Period	Second Most Recent Revenues ($)
1	One Ally Center	Starwood Mortgage Funding II LLC	30,714,612	17,866,862	12,847,750	195,895	1,279,976	11,371,879	94.3%	10/18/2017			TTM 9/30/2017	28,190,925	18,102,444	10,088,481	0	10,088,481			Actual 2016	24,540,469
2	16 Court Street	Barclays Bank PLC	15,919,171	6,484,958	9,434,213	65,102	782,972	8,586,140	92.7%	9/13/2017			TTM 8/31/2017	13,883,734	5,449,452	8,434,282	0	8,434,282			Actual 2016	13,621,126
3	Logan Town Center	Rialto Mortgage Finance, LLC	8,601,602	1,560,499	7,041,103	107,369	357,896	6,575,839	98.3%	10/13/2017			TTM 9/30/2017	8,685,491	1,387,978	7,297,512	0	7,297,512			Actual 2016	8,638,219
4	One Century Place	Barclays Bank PLC	12,080,931	4,449,986	7,630,945	124,861	538,792	6,967,293	99.8%	10/11/2017			TTM 8/31/2017	11,698,190	4,552,371	7,145,819	0	7,145,819			Actual 2016	11,526,392
5	Moffett Towers II - Building 2	Barclays Bank PLC	22,525,092	2,840,101	19,684,992	72,513	806,820	18,805,659	100.0%	12/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
6	1601 Bronxdale Avenue	WFB	4,674,681	1,772,465	2,902,216	45,664	195,415	2,661,137	100.0%	10/17/2017			TTM 9/30/2017	4,545,266	1,824,611	2,720,655	0	2,720,655			Actual 2016	4,386,009
7	Bass Pro & Cabela's Portfolio	WFB	32,578,204	7,640,446	24,937,758	474,132	948,264	23,515,362	100.0%	12/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
7.01	Cabela's Rogers	WFB	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	12/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
7.02	Cabela's Lone Tree	WFB	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	12/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
7.03	Bass Pro San Antonio	WFB	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	12/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
7.04	Cabela's Allen	WFB	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	12/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
7.05	Cabela's Lehi	WFB	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	12/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
7.06	Bass Pro Tampa	WFB	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	12/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
7.07	Cabela's Hammond	WFB	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	12/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
7.08	Bass Pro Round Rock	WFB	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	12/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
7.09	Cabela's Fort Mill	WFB	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	12/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
7.1	Cabela's Wichita	WFB	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	12/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
7.11	Cabela's Owatonna	WFB	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	12/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
7.12	Cabela's Centerville	WFB	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	12/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
7.13	Cabela's Huntsville	WFB	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	12/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
7.14	Bass Pro Port St. Lucie	WFB	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	12/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
7.15	Cabela's Waco	WFB	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	12/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
7.16	Cabela's East Grand Forks	WFB	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	12/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
8	150 West Jefferson	Starwood Mortgage Funding II LLC	14,218,842	6,068,000	8,150,842	97,957	797,463	7,255,421	93.7%	10/1/2017			TTM 8/31/2017	13,108,942	6,148,784	6,960,158	0	6,960,158			Actual 2015	9,865,538
9	Hilton Dallas Rockwall	Starwood Mortgage Funding II LLC	14,303,981	9,806,766	4,497,215	572,159	0	3,925,055	65.4%	7/31/2017	156	107	TTM 7/31/2017	13,867,537	9,638,218	4,229,319	554,701	3,674,617	157	103	Actual 2016	14,256,147
10	Lennar Corporate Center	Starwood Mortgage Funding II LLC	7,827,296	3,391,225	4,436,071	62,572	577,242	3,796,257	94.9%	9/18/2017			TTM 7/31/2017	7,160,947	3,154,245	4,006,701	0	4,006,701			Actual 2016	7,314,429
11	Courtyard Los Angeles Sherman Oaks	WFB	15,772,566	9,346,312	6,426,254	630,903	0	5,795,351	81.7%	10/31/2017	205	170	TTM 10/31/2017	15,624,434	8,988,390	6,636,044	0	6,636,044	205	168	Actual 2016	15,324,715
12	Lakeside Shopping Center	Barclays Bank PLC	32,713,717	12,933,343	19,780,375	242,270	1,230,800	18,307,305	97.5%	6/1/2017			TTM 3/31/2017	32,502,956	13,680,575	18,822,381	0	18,822,381			Actual 2016	32,614,789
13	Laguna Cliffs Marriott	WFB	47,904,538	34,334,926	13,569,611	2,395,227	0	11,174,385	76.2%	9/30/2017	227	173	TTM 9/30/2017	47,486,177	34,424,723	13,061,454	0	13,061,454	223	170	Actual 2016	44,629,905
14	One Lakeshore Center	WFB	4,360,162	1,860,813	2,499,349	84,870	177,115	2,237,364	93.8%	11/2/2017			TTM 9/30/2017	3,767,028	1,973,331	1,793,697	0	1,793,697			Actual 2016	3,326,057
15	River Park I	Starwood Mortgage Funding II LLC	3,904,424	1,544,611	2,359,814	47,292	243,628	2,068,894	100.0%	10/1/2017			TTM 8/31/2017	3,747,074	1,470,687	2,276,387	437,572	1,838,815			Actual 2016	3,698,581
16	Marriott Courtyard Downtown Reno	WFB	6,146,740	3,523,167	2,623,574	307,337	0	2,316,236	84.9%	10/31/2017	136	115	TTM 10/31/2017	6,215,338	3,468,596	2,746,742	0	2,746,742	138	117	NAV	NAV
17	Hidden Valley Office Park	Barclays Bank PLC	3,480,540	1,132,782	2,347,758	24,406	237,233	2,086,118	95.0%	10/31/2017			TTM 9/30/2017	3,244,761	1,128,756	2,116,006	0	2,116,006			Actual 2016	3,174,609
18	One Cleveland Center	Rialto Mortgage Finance, LLC	12,568,725	6,263,434	6,305,292	81,637	544,246	5,679,410	91.4%	11/1/2017			TTM 8/31/2017	10,515,654	6,373,635	4,142,020	0	4,142,020			Actual 2016	9,651,149
19	Foothills Plaza	Barclays Bank PLC	2,353,806	485,837	1,867,969	17,687	121,953	1,728,328	95.9%	10/13/2017			TTM 5/31/2017	1,930,594	448,613	1,481,981	0	1,481,981			Actual 2016	1,698,851
20	West College Center	Barclays Bank PLC	1,937,882	548,301	1,389,581	23,064	121,885	1,244,632	81.5%	11/15/2017			TTM 8/31/2017	1,893,428	531,789	1,361,639	0	1,361,639			Actual 2016	1,533,814
21	Hampton Plaza	Barclays Bank PLC	1,813,267	347,398	1,465,868	18,639	99,561	1,347,668	97.0%	10/1/2017			TTM 9/30/2017	1,654,868	338,740	1,316,128	0	1,316,128			Actual 2016	1,448,843
22	Marriott Courtyard Wilkes	WFB	3,675,072	2,355,813	1,319,259	147,003	0	1,172,256	76.0%	9/30/2017	115	87	TTM 9/30/2017	3,675,060	2,138,186	1,536,874	0	1,536,874	114	87	Actual 2016	3,271,667
23	Pangea 18	Starwood Mortgage Funding II LLC	1,797,695	706,305	1,091,390	47,750	0	1,043,640	94.8%	11/1/2017			TTM 9/30/2017	1,072,385	637,888	434,497	0	434,497			NAV	NAV
23.01	5328 West Harrison Street	Starwood Mortgage Funding II LLC	NAV	NAV	NAV	NAV	NAV	NAV	92.3%	11/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
23.02	7754 South Loomis Boulevard	Starwood Mortgage Funding II LLC	NAV	NAV	NAV	NAV	NAV	NAV	81.8%	11/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
23.03	7800 South Morgan Street	Starwood Mortgage Funding II LLC	NAV	NAV	NAV	NAV	NAV	NAV	92.0%	11/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
23.04	404 School Street	Starwood Mortgage Funding II LLC	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	11/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
23.05	7701 South Ashland Avenue	Starwood Mortgage Funding II LLC	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	11/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
23.06	6748 South Blackstone Avenue	Starwood Mortgage Funding II LLC	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	11/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
23.07	5749 West Chicago Avenue	Starwood Mortgage Funding II LLC	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	11/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
23.08	10901 South Vernon Avenue	Starwood Mortgage Funding II LLC	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	11/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
23.09	702 North Waller Avenue	Starwood Mortgage Funding II LLC	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	11/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
23.1	7034 South Claremont Avenue	Starwood Mortgage Funding II LLC	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	11/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
23.11	7927 South Ellis Avenue	Starwood Mortgage Funding II LLC	NAV	NAV	NAV	NAV	NAV	NAV	87.5%	11/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
23.12	2100 South Kildare Avenue	Starwood Mortgage Funding II LLC	NAV	NAV	NAV	NAV	NAV	NAV	85.7%	11/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
23.13	7823 South Euclid Avenue	Starwood Mortgage Funding II LLC	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	11/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
23.14	7938 South Hermitage Avenue	Starwood Mortgage Funding II LLC	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	11/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
24	Home2 Suites Little Rock West	WFB	2,811,277	1,601,916	1,209,360	112,451	0	1,096,909	78.0%	9/30/2017	104	81	TTM 9/30/2017	2,811,277	1,489,504	1,321,773	0	1,321,773	104	81	Actual 2016	2,445,489
25	Rite Aid Long Beach	Starwood Mortgage Funding II LLC	661,500	16,866	644,634	2,168	0	642,467	100.0%	12/6/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV
26	55 West 19th Street	WFB	696,657	128,332	568,325	1,850	6,938	559,537	100.0%	10/23/2017			TTM 9/30/2017	499,220	87,773	411,446	0	411,446			Actual 2016	465,005
27	Bond Street Advisors Retail Portfolio	Barclays Bank PLC	826,957	316,489	510,468	3,034	9,571	497,864	94.7%	Various			Various	287,855	248,770	39,085	0	39,085			NAV	NAV
27.01	Stampede Crossing	Barclays Bank PLC	563,921	207,958	355,963	1,987	9,135	344,841	100.0%	11/1/2017			Annualized 8 8/15/2017	222,736	237,297	-14,561	0	-14,561			NAV	NAV
27.02	Village at Sandhill	Barclays Bank PLC	263,036	108,531	154,505	1,047	435	153,023	84.7%	9/14/2017			Annualized 9 9/30/2017	65,120	11,473	53,646	0	53,646			NAV	NAV
28	Melville Corporate Plaza	WFB	2,074,114	1,210,135	863,979	28,601	98,624	736,754	100.0%	11/1/2017			TTM 8/31/2017	1,602,176	894,171	708,005	0	708,005			Actual 2016	1,681,054
29	Security Self Storage - Napa	WFB	710,070	247,381	462,689	5,486	0	457,203	90.1%	10/26/2017			TTM 9/30/2017	718,004	289,483	428,521	0	428,521			Actual 2016	690,786
30	The Delta Luxury Apartments	Rialto Mortgage Finance, LLC	552,961	141,280	411,681	8,000	0	403,681	100.0%	10/26/2017			TTM 9/30/2017	527,369	90,571	436,797	0	436,797			NAV	NAV
31	Weeksville Crossing	Starwood Mortgage Funding II LLC	600,784	140,635	460,149	6,139	25,394	428,616	94.1%	10/4/2017			TTM 8/31/2017	580,448	147,390	433,058	0	433,058			Actual 2016	593,011
32	Chase Bank & Whataburger - Houston	Rialto Mortgage Finance, LLC	378,821	63,471	315,350	0	0	315,350	100.0%	9/15/2017			TTM 8/31/2017	301,500	0	301,500	0	301,500			Actual 2016	301,500
33	421 Germantown Pike	Starwood Mortgage Funding II LLC	429,914	105,551	324,363	1,955	9,774	312,634	100.0%	11/2/2017			TTM 9/30/2017	326,028	104,345	221,683	0	221,683			Actual 2016	287,638
34	Parkway MHC	Starwood Mortgage Funding II LLC	454,818	146,386	308,432	3,600	0	304,832	100.0%	10/24/2017			TTM 8/31/2017	456,303	132,380	323,923	0	323,923			Actual 2016	427,515
35	Rite Aid Holland	Rialto Mortgage Finance, LLC	494,173	10,228	483,945	1,893	21,846	460,205	100.0%	12/1/2017			TTM 9/30/2017	472,893	0	472,893	0	472,893			Actual 2016	472,893
36	Collins MHC & Underwood Estates	Starwood Mortgage Funding II LLC	425,756	207,983	217,773	5,350	0	212,423	90.7%	10/24/2017			TTM 9/30/2017	425,756	211,950	213,806	0	213,806			Annualized 10 12/31/2016	406,932
37	Country Side Plaza	WFB	298,064	81,482	216,582	5,463	12,014	199,105	88.8%	3/31/2017			TTM 9/30/2017	284,612	77,134	207,478	0	207,478			Actual 2016	255,298

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

Mortgage Loan Number

Property Name

Mortgage Loan Seller

Second Most Recent Expenses ($)

Second Most Recent NOI ($)

Second Most Recent Capital Expenditures

Second Most Recent NCF ($)

Second Most Recent Hotel ADR

Second Most Recent Hotel RevPAR

Third Most Recent Period

Third Most Recent Revenues ($)

Third Most Recent Expenses ($)

Third Most Recent NOI ($)

Third Most Recent Capital Expenditures

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

One Ally Center

Starwood Mortgage Funding II LLC

17,333,096

7,207,373

NAV

Ally Financial Inc.

316,997

32.5%

12/31/2028

Clark Hill PLC

16 Court Street

Barclays Bank PLC

5,568,157

8,052,969

Actual 2015

13,061,704

5,430,457

7,631,247

The City University of New York

47,162

14.5%

8/31/2024

NYC Department of Mental Health

Logan Town Center

Rialto Mortgage Finance, LLC

1,360,507

7,277,712

Actual 2015

8,532,743

1,456,791

7,075,952

Boscov's

190,000

26.5%

8/31/2026

Kohl's

One Century Place

Barclays Bank PLC

4,540,218

6,986,174

Actual 2015

10,840,882

4,620,314

6,220,568

Willis North America

177,351

32.9%

4/30/2026

Asurion

Moffett Towers II - Building 2

Barclays Bank PLC

NAV

Amazon

362,563

100.0%

4/30/2028

1601 Bronxdale Avenue

WFB

1,702,284

2,683,725

Actual 2015

4,092,372

1,466,810

2,625,562

Parts Authority WAW, LLC

155,986

51.2%

Multiple Leases -- 152,386 square feet expiring 2/28/2022; 3,600 square feet expiring 1/31/2022

Con Edison

Bass Pro & Cabela's Portfolio

WFB

NAV

Various

7.01

Cabela's Rogers

WFB

NAV

Cabela's

186,379

100.0%

4/30/2042

7.02

Cabela's Lone Tree

WFB

NAV

Cabela's

108,077

100.0%

4/30/2042

7.03

Bass Pro San Antonio

WFB

NAV

Bass Pro

184,656

100.0%

4/30/2042

7.04

Cabela's Allen

WFB

NAV

Cabela's

107,329

100.0%

4/30/2042

7.05

Cabela's Lehi

WFB

NAV

Cabela's

169,713

100.0%

4/30/2042

7.06

Bass Pro Tampa

WFB

NAV

Bass Pro

132,734

100.0%

4/30/2042

7.07

Cabela's Hammond

WFB

NAV

Cabela's

188,745

100.0%

4/30/2042

7.08

Bass Pro Round Rock

WFB

NAV

Bass Pro

120,763

100.0%

4/30/2042

7.09

Cabela's Fort Mill

WFB

NAV

Cabela's

104,476

100.0%

4/30/2042

7.1

Cabela's Wichita

WFB

NAV

Cabela's

80,699

100.0%

4/30/2042

7.11

Cabela's Owatonna

WFB

NAV

Cabela's

161,987

100.0%

4/30/2042

7.12

Cabela's Centerville

WFB

NAV

Cabela's

71,872

100.0%

4/30/2042

7.13

Cabela's Huntsville

WFB

NAV

Cabela's

82,443

100.0%

4/30/2042

7.14

Bass Pro Port St. Lucie

WFB

NAV

Bass Pro

86,637

100.0%

4/30/2042

7.15

Cabela's Waco

WFB

NAV

Cabela's

43,263

100.0%

4/30/2042

7.16

Cabela's East Grand Forks

WFB

NAV

Cabela's

66,754

100.0%

4/30/2042

150 West Jefferson

Starwood Mortgage Funding II LLC

5,896,388

3,969,150

Actual 2014

9,899,227

5,883,650

4,015,577

Miller Canfield Paddock Stone

69,974

14.3%

6/30/2026

Starcom

Hilton Dallas Rockwall

Starwood Mortgage Funding II LLC

9,958,861

4,297,286

570,246

3,727,040

156

107

Actual 2015

13,554,180

9,762,574

3,791,606

542,167

3,249,439

147

103

Lennar Corporate Center

Starwood Mortgage Funding II LLC

3,135,734

4,178,695

Actual 2015

6,908,904

3,005,668

3,903,236

Lennar Corporation

183,422

63.3%

Multiple leases: 143,747 SF expiring 3/31/2022; 18,568 SF expiring 9/14/2020; 11,310 SF expiring 3/31/2019; 9,797 SF expiring 10/10/2019

Farelogix, Inc.

Courtyard Los Angeles Sherman Oaks

WFB

8,404,299

6,920,416

201

167

Actual 2015

13,898,648

7,792,405

6,106,243

182

150

Lakeside Shopping Center

Barclays Bank PLC

13,589,313

19,025,476

Actual 2015

32,405,920

13,228,233

19,177,687

Dillards

291,700

24.1%

12/31/2019

Macy's

Laguna Cliffs Marriott

WFB

32,067,427

12,562,478

213

159

Actual 2015

44,587,198

32,513,107

12,074,091

215

160

One Lakeshore Center

WFB

1,775,848

1,550,209

Actual 2015

3,097,083

1,697,994

1,399,089

Farmers Insurance

27,049

15.3%

7/31/2018

Marcus & Millichap

River Park I

Starwood Mortgage Funding II LLC

1,652,641

2,045,940

501,188

1,544,752

Actual 2015

3,994,453

1,725,309

2,269,144

Reimbursement Technologies

164,613

98.2%

10/31/2029

Kafe Mona Lisa

Marriott Courtyard Downtown Reno

WFB

NAV

Hidden Valley Office Park

Barclays Bank PLC

1,075,384

2,099,225

Actual 2015

3,139,669

1,036,313

2,103,356

G2 Web Services

20,517

16.8%

9/30/2022

Overlake Hospital Association

One Cleveland Center

Rialto Mortgage Finance, LLC

6,138,807

3,512,342

Actual 2015

8,867,806

5,961,490

2,906,316

Baker & Hostetler LLP

40,054

7.4%

11/30/2026

Bank of America

Foothills Plaza

Barclays Bank PLC

433,298

1,265,553

Actual 2015

1,468,583

392,830

1,075,753

Lost World LLC

27,771

23.6%

8/31/2027

Lee's Liquor

West College Center

Barclays Bank PLC

339,287

1,194,527

Actual 2015

1,060,161

256,691

803,470

Safeway

74,400

48.4%

11/30/2031

Catholic Charities (Restyle Marketplace)

Hampton Plaza

Barclays Bank PLC

350,633

1,098,211

Actual 2015

1,456,502

347,067

1,109,436

Michaels

25,306

20.4%

7/31/2026

Books-A-Million

Marriott Courtyard Wilkes

WFB

2,050,989

1,220,678

113

Actual 2015

3,104,866

1,946,154

1,158,712

108

Pangea 18

Starwood Mortgage Funding II LLC

NAV

23.01

5328 West Harrison Street

Starwood Mortgage Funding II LLC

NAV

23.02

7754 South Loomis Boulevard

Starwood Mortgage Funding II LLC

NAV

23.03

7800 South Morgan Street

Starwood Mortgage Funding II LLC

NAV

23.04

404 School Street

Starwood Mortgage Funding II LLC

NAV

23.05

7701 South Ashland Avenue

Starwood Mortgage Funding II LLC

NAV

23.06

6748 South Blackstone Avenue

Starwood Mortgage Funding II LLC

NAV

23.07

5749 West Chicago Avenue

Starwood Mortgage Funding II LLC

NAV

23.08

10901 South Vernon Avenue

Starwood Mortgage Funding II LLC

NAV

23.09

702 North Waller Avenue

Starwood Mortgage Funding II LLC

NAV

23.1

7034 South Claremont Avenue

Starwood Mortgage Funding II LLC

NAV

23.11

7927 South Ellis Avenue

Starwood Mortgage Funding II LLC

NAV

23.12

2100 South Kildare Avenue

Starwood Mortgage Funding II LLC

NAV

23.13

7823 South Euclid Avenue

Starwood Mortgage Funding II LLC

NAV

23.14

7938 South Hermitage Avenue

Starwood Mortgage Funding II LLC

NAV

Home2 Suites Little Rock West

WFB

1,315,332

1,130,157

103

NAV

Rite Aid Long Beach

Starwood Mortgage Funding II LLC

NAV

Rite Aid

14,450

100.0%

10/31/2037

55 West 19th Street

WFB

67,075

397,930

Actual 2015

396,996

60,024

336,972

Alfred Club, Inc.

3,600

38.9%

2/29/2020

Hwaban Inc.

Bond Street Advisors Retail Portfolio

Barclays Bank PLC

NAV

Various

27.01

Stampede Crossing

Barclays Bank PLC

NAV

Liberty Burger

2,732

20.6%

9/30/2022

Garage Living

27.02

Village at Sandhill

Barclays Bank PLC

NAV

Smashburger

2,500

35.8%

5/31/2027

Title Boxing Club

Melville Corporate Plaza

WFB

953,954

727,100

Actual 2015

1,790,438

1,069,098

721,340

United Mortgage Corp.

26,475

26.8%

Multiple Leases -- 3,130 square feet expiring 8/31/2019; 8,345 square feet expiring 9/30/2019; 15,000 square feet expiring 11/30/2020

Desi Décor Inc.

Security Self Storage - Napa

WFB

143,308

547,478

Actual 2015

573,669

283,492

290,177

The Delta Luxury Apartments

Rialto Mortgage Finance, LLC

NAV

Weeksville Crossing

Starwood Mortgage Funding II LLC

141,166

451,845

Actual 2015

614,250

147,501

466,749

Food Lion

34,928

85.3%

10/2/2027

No Loose Ends

Chase Bank & Whataburger - Houston

Rialto Mortgage Finance, LLC

301,500

Actual 2015

301,500

Chase Bank

4,392

58.9%

11/30/2028

Whataburger

421 Germantown Pike

Starwood Mortgage Funding II LLC

102,604

185,034

Actual 2015

320,192

80,104

240,088

Republic First Bank

2,820

28.9%

7/31/2022

Go Wireless Inc.

Parkway MHC

Starwood Mortgage Funding II LLC

123,721

303,794

Actual 2015

416,291

121,294

294,997

Rite Aid Holland

Rialto Mortgage Finance, LLC

472,893

Actual 2015

472,893

Rite Aid

14,564

100.0%

1/31/2028

Collins MHC & Underwood Estates

Starwood Mortgage Funding II LLC

217,642

189,290

NAV

Country Side Plaza

WFB

84,195

171,103

Actual 2015

178,620

71,887

106,733

Brighter Logistics

3,600

16.5%

10/31/2021

Great Lakes Hospital

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

Mortgage Loan Number

Property Name

Mortgage Loan Seller

2nd Largest Tenant Sq. Ft.

2nd Largest
Tenant
% of NRA

2nd Largest Tenant Exp. Date

3rd Largest Tenant Name

3rd Largest Tenant Sq. Ft.

3rd Largest
Tenant
% of NRA

3rd Largest Tenant Exp. Date

4th Largest Tenant Name

4th Largest Tenant Sq. Ft.

4th Largest
Tenant
% of NRA

4th Largest Tenant Exp. Date

5th Largest Tenant Name

5th Largest Tenant Sq. Ft.

5th Largest
Tenant
% of NRA

5th Largest Tenant Exp. Date

Engineering Report Date

Environmental Report Date (Phase I)

Environmental Report Date (Phase II)

Seismic Report Date

Seismic PML %

Seismic Insurance Required (Y/N)

Terrorism Insurance (Y/N)

One Ally Center

Starwood Mortgage Funding II LLC

76,869

7.9%

12/31/2029

Dickinson Wright PLLC

75,177

7.7%

9/7/2022

PricewaterhouseCoopers LLP

70,184

7.2%

10/31/2023

Internal Revenue Service

69,920

7.2%

4/30/2021

10/31/2017

10/30/2017

16 Court Street

Barclays Bank PLC

19,560

6.0%

11/30/2020

Michael Van Valkenburgh Associates, Inc.

19,071

5.9%

3/31/2024

Department of Transportation

16,198

5.0%

12/10/2017

Diamond Reporting, Inc.

14,143

4.3%

2/29/2024

9/27/2017

6/13/2017

Logan Town Center

Rialto Mortgage Finance, LLC

88,100

12.3%

1/31/2027

Giant Eagle

85,778

12.0%

11/30/2026

Dicks Sporting Goods

45,000

6.3%

1/31/2022

Ashley Furniture

36,552

5.1%

5/31/2021

11/6/2017

10/24/2017

One Century Place

Barclays Bank PLC

105,219

19.5%

12/31/2023

Sodexo

61,566

11.4%

8/31/2021

Tennessee Lottery

55,962

10.4%

4/30/2025

Tennessee Valley Authority

45,807

8.5%

10/31/2023

9/29/2017

7/6/2017

Moffett Towers II - Building 2

Barclays Bank PLC

10/20/2017

10/19/2017

10/18/2017

3.0%

1601 Bronxdale Avenue

WFB

55,929

18.4%

2/28/2021

NYSC (TSI Morris Park LLC)

33,000

10.8%

10/31/2022

Ace Bag & Burlap Co.

28,200

9.3%

5/31/2020

Langsam Property

13,135

4.3%

8/31/2019

10/24/2017

11/2/2017

Bass Pro & Cabela's Portfolio

WFB

Various

7.01

Cabela's Rogers

WFB

6/21/2017

11/28/2016

7.02

Cabela's Lone Tree

WFB

6/21/2017

11/28/2016

7.03

Bass Pro San Antonio

WFB

4/14/2017

7.04

Cabela's Allen

WFB

4/7/2017

7.05

Cabela's Lehi

WFB

4/7/2017

6.0%

7.06

Bass Pro Tampa

WFB

4/14/2017

7.07

Cabela's Hammond

WFB

4/7/2017

7.08

Bass Pro Round Rock

WFB

4/14/2017

7.09

Cabela's Fort Mill

WFB

6/21/2017

11/28/2016

7.1

Cabela's Wichita

WFB

6/21/2017

11/28/2016

7.11

Cabela's Owatonna

WFB

4/14/2017

4/7/2017

7.12

Cabela's Centerville

WFB

6/21/2017

11/28/2016

7.13

Cabela's Huntsville

WFB

6/21/2017

11/28/2016

7.14

Bass Pro Port St. Lucie

WFB

4/14/2017

7.15

Cabela's Waco

WFB

6/21/2017

11/28/2016

7.16

Cabela's East Grand Forks

WFB

4/7/2017

150 West Jefferson

Starwood Mortgage Funding II LLC

62,273

12.7%

5/31/2020

Amazon

57,636

11.8%

10/31/2024

Lochbridge

48,915

10.0%

2/28/2027

Butzel Long

48,669

9.9%

7/31/2022

8/25/2017

8/24/2017

Hilton Dallas Rockwall

Starwood Mortgage Funding II LLC

9/19/2017

Lennar Corporate Center

Starwood Mortgage Funding II LLC

21,413

7.4%

8/31/2019

Alliance for Aging, Inc.

12,413

4.3%

8/31/2024

The Young Men's Christian Association of South Florida, Inc.

11,002

3.8%

11/30/2020

International Rescue Committee, Inc.

6,775

2.3%

3/31/2020

8/28/2017

Courtyard Los Angeles Sherman Oaks

WFB

11/3/2017

11/6/2017

11/7/2017

23.0%

Lakeside Shopping Center

Barclays Bank PLC

229,520

18.9%

1/31/2029

JC Penney

203,410

16.8%

11/30/2022

Dick's Sporting Goods

36,667

3.0%

1/31/2021

Zara

34,722

2.9%

4/30/2028

6/12/2017

6/13/2017

Laguna Cliffs Marriott

WFB

10/30/2017

Hotel-14%; Parking-9%

One Lakeshore Center

WFB

13,163

7.4%

11/30/2020

Regus (RGN Ontario)

12,733

7.2%

8/31/2022

McCune Wright LLP

11,404

6.4%

1/31/2022

Body Contour Centers

10,771

6.1%

1/31/2028

9/5/2017

18.0%

River Park I

Starwood Mortgage Funding II LLC

3,050

1.8%

10/31/2018

11/15/2017

11/2/2017

Marriott Courtyard Downtown Reno

WFB

9/12/2017

9/11/2017

7.0%

Hidden Valley Office Park

Barclays Bank PLC

14,762

12.1%

6/30/2029

Hellam, Varon & Company, Inc. P.S.

8,806

7.2%

10/31/2023

Swedish Medical Center

7,281

6.0%

1/31/2022

Guske & Company, Inc.

3,911

3.2%

10/31/2025

10/30/2017

10/24/2017

10/27/2017

13.0%

One Cleveland Center

Rialto Mortgage Finance, LLC

32,817

6.0%

4/30/2026

Cleveland Metropolitan Bar

30,331

5.6%

3/31/2025

Buckingham Doolittle Burroughs

28,896

5.3%

4/30/2028

Cleveland Research Company, LLC

27,973

5.1%

3/31/2022

8/17/2017

8/14/2017

Foothills Plaza

Barclays Bank PLC

14,000

11.9%

6/30/2031

ACE Hardware

8,000

6.8%

11/30/2028

Henderson Pet Resort

7,959

6.7%

7/31/2021

Timbers Tavern

5,800

4.9%

7/31/2021

8/9/2017

7/12/2017

West College Center

Barclays Bank PLC

20,700

13.5%

8/31/2018

Santa Rosa Uniform and Apparel

5,000

3.3%

1/31/2021

Union Hotel Pizza & Pasta Company

3,255

2.1%

4/30/2018

Dollar Drug Pharmacy

3,120

2.0%

4/30/2019

10/12/2017

17.0%

Hampton Plaza

Barclays Bank PLC

20,000

16.1%

1/31/2028

Party City

15,330

12.3%

1/31/2028

Ulta Salon

11,000

8.9%

6/30/2023

Kirkland's

10,000

8.0%

1/31/2021

10/10/2017

10/9/2017

Marriott Courtyard Wilkes

WFB

9/25/2017

Pangea 18

Starwood Mortgage Funding II LLC

11/3/2017

Various

23.01

5328 West Harrison Street

Starwood Mortgage Funding II LLC

11/3/2017

11/6/2017

23.02

7754 South Loomis Boulevard

Starwood Mortgage Funding II LLC

11/3/2017

11/6/2017

23.03

7800 South Morgan Street

Starwood Mortgage Funding II LLC

11/3/2017

11/6/2017

23.04

404 School Street

Starwood Mortgage Funding II LLC

11/3/2017

23.05

7701 South Ashland Avenue

Starwood Mortgage Funding II LLC

11/3/2017

11/6/2017

23.06

6748 South Blackstone Avenue

Starwood Mortgage Funding II LLC

11/3/2017

23.07

5749 West Chicago Avenue

Starwood Mortgage Funding II LLC

11/3/2017

11/6/2017

23.08

10901 South Vernon Avenue

Starwood Mortgage Funding II LLC

11/3/2017

11/6/2017

23.09

702 North Waller Avenue

Starwood Mortgage Funding II LLC

11/3/2017

23.1

7034 South Claremont Avenue

Starwood Mortgage Funding II LLC

11/3/2017

23.11

7927 South Ellis Avenue

Starwood Mortgage Funding II LLC

11/3/2017

11/6/2017

23.12

2100 South Kildare Avenue

Starwood Mortgage Funding II LLC

11/3/2017

23.13

7823 South Euclid Avenue

Starwood Mortgage Funding II LLC

11/3/2017

23.14

7938 South Hermitage Avenue

Starwood Mortgage Funding II LLC

11/3/2017

Home2 Suites Little Rock West

WFB

8/11/2017

Rite Aid Long Beach

Starwood Mortgage Funding II LLC

9/19/2017

10.0%

55 West 19th Street

WFB

2,000

21.6%

5/31/2027

Breather Products US Inc.

1,775

19.2%

3/31/2018

Infinity Sports Medicine Rehab

1,675

18.1%

10/31/2021

D Worth LLC

200

2.2%

11/30/2019

10/10/2017

Bond Street Advisors Retail Portfolio

Barclays Bank PLC

Various

10/3/2017

27.01

Stampede Crossing

Barclays Bank PLC

2,714

20.5%

6/30/2022

In Fretta Urban Pizza Bar

2,500

18.9%

1/31/2027

Today's Vision

2,200

16.6%

3/31/2027

UPS

1,600

12.1%

7/31/2027

10/3/2017

27.02

Village at Sandhill

Barclays Bank PLC

2,330

33.4%

7/31/2027

Smoothie King

1,080

15.5%

6/30/2027

10/3/2017

Melville Corporate Plaza

WFB

15,494

15.7%

9/30/2027

Access Staffing

11,608

11.8%

9/30/2020

G J Construction Services NY LLC

10,716

10.9%

9/30/2027

East Cost Capital Corp.

8,756

8.9%

8/31/2023

10/11/2017

7/26/2017

Security Self Storage - Napa

WFB

10/30/2017

10/26/2017

10/31/2017

13.0%

The Delta Luxury Apartments

Rialto Mortgage Finance, LLC

9/11/2017

Weeksville Crossing

Starwood Mortgage Funding II LLC

1,200

2.9%

8/31/2027

Nail Salon

1,200

2.9%

11/30/2023

China Garden

1,200

2.9%

12/31/2029

10/10/2017

9/25/2017

Chase Bank & Whataburger - Houston

Rialto Mortgage Finance, LLC

3,069

41.1%

7/31/2023

9/15/2017

421 Germantown Pike

Starwood Mortgage Funding II LLC

2,421

24.8%

12/31/2020

The Solid Wood Cabinet Company, LLC

1,674

17.1%

8/31/2022

Starbucks

1,480

15.1%

3/31/2021

Salad Society

1,378

14.1%

9/30/2022

10/24/2017

Parkway MHC

Starwood Mortgage Funding II LLC

10/2/2017

10.0%

Rite Aid Holland

Rialto Mortgage Finance, LLC

10/4/2017

Collins MHC & Underwood Estates

Starwood Mortgage Funding II LLC

10/10/2017

Country Side Plaza

WFB

3,200

14.6%

4/30/2019

A & M Party Store Plus L

2,400

11.0%

1/31/2020

Charity Music 15th

2,100

9.6%

10/31/2018

Ginos Café

1,200

5.5%

5/31/2018

10/25/2017

8/24/2016

11/17/2016

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

Mortgage Loan Number	Property Name	Mortgage Loan Seller	Loan Purpose	Engineering Escrow / Deferred Maintenance ($)	Tax Escrow (Initial)	Monthly Tax Escrow ($)	Tax Escrow - Cash or LoC	Tax Escrow - LoC Counterparty	Insurance Escrow (Initial)	Monthly Insurance Escrow ($)	Insurance Escrow - Cash or LoC	Insurance Escrow - LoC Counterparty	Upfront Replacement Reserve ($)	Monthly Replacement Reserve ($)	Replacement Reserve Cap ($)	Replacement Reserve Escrow - Cash or LoC	Replacement Reserve Escrow - LoC Counterparty	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Reserve Cap ($)	TI/LC Escrow - Cash or LoC	TI/LC Escrow - LoC Counterparty	Debt Service Escrow (Initial) ($)	Debt Service Escrow (Monthly) ($)
1	One Ally Center	Starwood Mortgage Funding II LLC	Refinance	752,123	500,000	347,042	Cash		332,498	26,499	Cash		0	16,325	500,000	Cash		0	Springing	0			0	0
2	16 Court Street	Barclays Bank PLC	Acquisition	0	0	Springing			0	Springing			0	5,438	0	Cash		0	27,190	0	Cash		0	0
3	Logan Town Center	Rialto Mortgage Finance, LLC	Refinance	0	0	Springing			0	Springing			0	Springing	0			0	Springing	1,789,478			0	0
4	One Century Place	Barclays Bank PLC	Acquisition	0	0	Springing			0	Springing			0	Springing	0			0	Springing	0			0	0
5	Moffett Towers II - Building 2	Barclays Bank PLC	Refinance	0	0	111,859	Cash		0	Springing			0	0	0			0	0	0			1,000,000	0
6	1601 Bronxdale Avenue	WFB	Refinance	72,175	0	88,367	Cash		67,773	7,531	Cash		0	3,952	0	Cash		0	19,758; Springing	1,000,000	Cash		0	0
7	Bass Pro & Cabela's Portfolio	WFB	Acquisition	0	0	Springing			0	Springing			0	Springing	0			0	Springing	0			0	0
7.01	Cabela's Rogers	WFB
7.02	Cabela's Lone Tree	WFB
7.03	Bass Pro San Antonio	WFB
7.04	Cabela's Allen	WFB
7.05	Cabela's Lehi	WFB
7.06	Bass Pro Tampa	WFB
7.07	Cabela's Hammond	WFB
7.08	Bass Pro Round Rock	WFB
7.09	Cabela's Fort Mill	WFB
7.1	Cabela's Wichita	WFB
7.11	Cabela's Owatonna	WFB
7.12	Cabela's Centerville	WFB
7.13	Cabela's Huntsville	WFB
7.14	Bass Pro Port St. Lucie	WFB
7.15	Cabela's Waco	WFB
7.16	Cabela's East Grand Forks	WFB
8	150 West Jefferson	Starwood Mortgage Funding II LLC	Refinance	0	211,608	147,803	Cash		25,723	6,431	Cash		0	8,164	0	Cash		0	40,816; Springing	2,250,000	Cash		0	0
9	Hilton Dallas Rockwall	Starwood Mortgage Funding II LLC	Acquisition	0	0	52,971	Cash		77,197	7,018	Cash		0	47,680	0	Cash		0	0	0			0	0
10	Lennar Corporate Center	Starwood Mortgage Funding II LLC	Acquisition	0	719,692	59,974	Cash		34,021	17,010	Cash		0	5,214	0	Cash		0	72,497; Springing	3,000,000	Cash		0	0
11	Courtyard Los Angeles Sherman Oaks	WFB	Refinance	0	63,960	21,320	Cash		70,734	23,578	Cash		0	52,178	0	Cash		0	0	0			0	0
12	Lakeside Shopping Center	Barclays Bank PLC	Refinance	0	0	Springing			0	Springing			0	Springing	0			0	Springing	0			0	0
13	Laguna Cliffs Marriott	WFB	Refinance	0	0	Springing			0	Springing			0	197,783	0	Cash		0	0	0			0	0
14	One Lakeshore Center	WFB	Acquisition	0	99,810	33,270	Cash		9,194	4,597	Cash		0	7,073	0	Cash		500,000	22,102	500,000	Cash		0	0
15	River Park I	Starwood Mortgage Funding II LLC	Acquisition	0	107,943	27,944	Cash		29,345	3,668	Cash		0	3,743	0	Cash		0	0	0			0	0
16	Marriott Courtyard Downtown Reno	WFB	Refinance	0	34,581	11,527	Cash		0	Springing			0	25,373	0	Cash		0	0	0			0	0
17	Hidden Valley Office Park	Barclays Bank PLC	Refinance	0	0	22,589	Cash		0	Springing			1,000,000	0	0	Cash		255,240	0	0	Cash		0	0
18	One Cleveland Center	Rialto Mortgage Finance, LLC	Refinance	0	703,193	175,798	Cash		53,325	8,888	Cash		0	6,803	1,000,000	Cash		0	45,354	4,000,000	Cash		0	0
19	Foothills Plaza	Barclays Bank PLC	Refinance	0	0	4,497	Cash		0	Springing			337,537	1,474	0	Cash		0	9,826	400,000	Cash		0	0
20	West College Center	Barclays Bank PLC	Refinance	105,375	19,393	9,697	Cash		53,325	Springing	Cash		618,000	1,922	0	Cash		180,136	7,688	277,000	Cash		0	0
21	Hampton Plaza	Barclays Bank PLC	Acquisition	0	0	13,123	Cash		0	Springing			0	1,553	93,195	Cash		0	10,355	497,040	Cash		0	0
22	Marriott Courtyard Wilkes	WFB	Acquisition	0	45,555	11,390	Cash		0	Springing			0	Springing	0			0	0	0			0	0
23	Pangea 18	Starwood Mortgage Funding II LLC	Recapitalization	0	57,848	11,570	Cash		26,014	3,252	Cash		0	3,979	143,250	Cash		0	0	0			0	0
23.01	5328 West Harrison Street	Starwood Mortgage Funding II LLC
23.02	7754 South Loomis Boulevard	Starwood Mortgage Funding II LLC
23.03	7800 South Morgan Street	Starwood Mortgage Funding II LLC
23.04	404 School Street	Starwood Mortgage Funding II LLC
23.05	7701 South Ashland Avenue	Starwood Mortgage Funding II LLC
23.06	6748 South Blackstone Avenue	Starwood Mortgage Funding II LLC
23.07	5749 West Chicago Avenue	Starwood Mortgage Funding II LLC
23.08	10901 South Vernon Avenue	Starwood Mortgage Funding II LLC
23.09	702 North Waller Avenue	Starwood Mortgage Funding II LLC
23.1	7034 South Claremont Avenue	Starwood Mortgage Funding II LLC
23.11	7927 South Ellis Avenue	Starwood Mortgage Funding II LLC
23.12	2100 South Kildare Avenue	Starwood Mortgage Funding II LLC
23.13	7823 South Euclid Avenue	Starwood Mortgage Funding II LLC
23.14	7938 South Hermitage Avenue	Starwood Mortgage Funding II LLC
24	Home2 Suites Little Rock West	WFB	Refinance	0	22,200	7,402	Cash		18,461	2,637	Cash		0	9,371	0	Cash		0	0	0			0	0
25	Rite Aid Long Beach	Starwood Mortgage Funding II LLC	Acquisition	0	0	Springing			909	303; Springing	Cash		0	0	0			0	0	0			0	0
26	55 West 19th Street	WFB	Refinance	0	6,700	6,700	Cash		1,174	1,174	Cash		0	154	0	Cash		50,000	2,137	70,000	Cash		0	0
27	Bond Street Advisors Retail Portfolio	Barclays Bank PLC	Acquisition	0	0	15,659	Cash		0	Springing			19,500	Springing	6,500	Cash		274,280	Springing	0	Cash		0	0
27.01	Stampede Crossing	Barclays Bank PLC
27.02	Village at Sandhill	Barclays Bank PLC
28	Melville Corporate Plaza	WFB	Acquisition	45,241	181,158	30,193	Cash		3,394	3,394	Cash		0	2,383	0	Cash		0	10,486	200,000	Cash		170,000	0
29	Security Self Storage - Napa	WFB	Acquisition	0	8,310	2,770	Cash		0	Springing			0	457; Springing	10,968	Cash		0	0	0			0	0
30	The Delta Luxury Apartments	Rialto Mortgage Finance, LLC	Refinance	0	28,560	5,440	Cash		3,788	1,202	Cash		0	667	40,020	Cash		0	0	0			0	0
31	Weeksville Crossing	Starwood Mortgage Funding II LLC	Refinance	0	11,577	3,859	Cash		9,799	1,089	Cash		0	512	0	Cash		0	Springing	0			0	0
32	Chase Bank & Whataburger - Houston	Rialto Mortgage Finance, LLC	Acquisition	0	0	Springing			883	Springing	Cash		0	Springing	0			0	404	0	Cash		0	0
33	421 Germantown Pike	Starwood Mortgage Funding II LLC	Acquisition	11,250	9,140	1,877	Cash		2,368	182	Cash		0	163	0	Cash		0	814	0	Cash		0	0
34	Parkway MHC	Starwood Mortgage Funding II LLC	Refinance	0	1,583	1,583	Cash		1,031	499	Cash		0	300	15,000	Cash		0	0	0			0	0
35	Rite Aid Holland	Rialto Mortgage Finance, LLC	Acquisition	0	0	Springing			0	Springing			0	158	0	Cash		0	1,821	0	Cash		0	0
36	Collins MHC & Underwood Estates	Starwood Mortgage Funding II LLC	Acquisition	0	39,591	6,358	Cash		921	460	Cash		0	446	0	Cash		0	0	0			0	0
37	Country Side Plaza	WFB	Refinance	0	10,985	2,197	Cash		2,096	456	Cash		50,000	437; Springing	50,000	Cash		100,000	1,637; Springing	100,000	Cash		0	0

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

Mortgage Loan Number	Property Name	Mortgage Loan Seller	Debt Service Escrow - Cash or LoC	Debt Service Escrow - LoC Counterparty	Other Escrow I Reserve Description	Other Escrow I (Initial) ($)	Other Escrow I (Monthly) ($)	Other Escrow I Cap ($)	Other Escrow I Escrow - Cash or LoC	Other Escrow I - LoC Counterparty	Other Escrow II Reserve Description	Other Escrow II (Initial) ($)	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
1	One Ally Center	Starwood Mortgage Funding II LLC			Ground Rent Reserve	214,630	214,630	0	Cash			0	0	0				Leasehold	3/31/2114	$2,575,563	Increases annually by 1.5%. Upon the 10th anniversary of the commencement date and every 10th anniversary thereafter, the rent increases by the greater of (i) 1.5% over the prior year or (ii) the ratio of the then current CPI over the CPI from the prior 10-year period capped at 1.2x the rent paid at the beginning of the applicable 10-year period.	Hard/Upfront Cash Management
2	16 Court Street	Barclays Bank PLC			Sprinkler Work Reserve	3,347,154	0	0	Cash		Free Rent Reserve ($485,028); Outstanding TI/LC Reserve ($141,392)	626,419	0	0	Cash			Fee				Hard/Springing Cash Management
3	Logan Town Center	Rialto Mortgage Finance, LLC				0	0	0				0	0	0				Fee				Springing
4	One Century Place	Barclays Bank PLC			Elevator Upgrades Repair Reserve	2,455,896	0	0	Cash		Wills Rollover Reserve; Willis Tenant TI Allowance Reserve	0	Springing	0				Fee				Hard/Springing Cash Management
5	Moffett Towers II - Building 2	Barclays Bank PLC	Cash		Upfront TI/LC Funds ($19,433,495); Rent Concession Funds ($8,332,337)	27,765,832	Springing	0	Cash		Parking Reserve ($2,700,000); Amenities Reserve ($286,310.4)	2,986,310	Springing	0	Cash			Fee				Hard/Upfront Cash Management
6	1601 Bronxdale Avenue	WFB				0	0	0				0	0	0				Fee				Soft/Springing Cash Management
7	Bass Pro & Cabela's Portfolio	WFB				0	0	0				0	0	0				Fee				Hard/Springing Cash Management
7.01	Cabela's Rogers	WFB																Fee
7.02	Cabela's Lone Tree	WFB																Fee
7.03	Bass Pro San Antonio	WFB																Fee
7.04	Cabela's Allen	WFB																Fee
7.05	Cabela's Lehi	WFB																Fee
7.06	Bass Pro Tampa	WFB																Fee
7.07	Cabela's Hammond	WFB																Fee
7.08	Bass Pro Round Rock	WFB																Fee
7.09	Cabela's Fort Mill	WFB																Fee
7.1	Cabela's Wichita	WFB																Fee
7.11	Cabela's Owatonna	WFB																Fee
7.12	Cabela's Centerville	WFB																Fee
7.13	Cabela's Huntsville	WFB																Fee
7.14	Bass Pro Port St. Lucie	WFB																Fee
7.15	Cabela's Waco	WFB																Fee
7.16	Cabela's East Grand Forks	WFB																Fee
8	150 West Jefferson	Starwood Mortgage Funding II LLC			Outstanding TI Reserve	847,672	0	0	Cash			0	0	0				Fee				Hard/Springing Cash Management
9	Hilton Dallas Rockwall	Starwood Mortgage Funding II LLC			PIP Reserve	2,000,000	0	0	Cash			0	0	0				Fee				Soft/Springing Cash Management
10	Lennar Corporate Center	Starwood Mortgage Funding II LLC			Outstanding TI/LCs ($454,461); Rent Concession Reserve ($159,186); Roof Reserve ($132,000)	745,647	0	0	Cash			0	0	0				Fee				Hard/Springing Cash Management
11	Courtyard Los Angeles Sherman Oaks	WFB			PIP Reserve	0	Springing	0			Insurance Deductible Reserve	0	Springing	0				Fee				Hard/Springing Cash Management
12	Lakeside Shopping Center	Barclays Bank PLC			Ground Rent Reserve	0	Springing	0			Tenant Specific TILC ($7,606,095); Rent Concession Reserve ($1,214,427)	8,820,522	0	0	Cash			Fee and Leasehold	Ground Lease 1: 2/28/2056; Ground Lease 2: 8/31/2056	Ground Lease 1: $38,910; Ground Lease 2: $28,800	Ground Lease 1: Rent payment based on 6% of value of the land, reassessed every 10 years; Ground Lease 2: Rent payment based on 10% of value of the land, reassessed every 10 years	Hard/Springing Cash Management
13	Laguna Cliffs Marriott	WFB			PIP Reserve	13,520,759	Springing	0	Cash			0	0	0				Fee				Hard/Springing Cash Management
14	One Lakeshore Center	WFB			Rent Concession Reserve	37,854	0	0	Cash		Springing Farmers Reserve	0	Springing	0				Fee				Springing
15	River Park I	Starwood Mortgage Funding II LLC			RTI TI Reserve ($3,446,661); RTI Free Rent Reserve ($154,495); HVAC Replacement Reserve ($574,792)	4,175,948	0	0	Cash			0	0	0				Fee				Hard/Upfront Cash Management
16	Marriott Courtyard Downtown Reno	WFB			PIP Reserve	0	Springing	0			Springing Seasonality Reserve	0	Springing	0				Fee				Springing
17	Hidden Valley Office Park	Barclays Bank PLC			Rent Concessions Reserve Fund	531,350	0	0	Cash			0	0	0				Fee				Springing
18	One Cleveland Center	Rialto Mortgage Finance, LLC			Unfunded TI/LC Funds	2,662,556	0	0	Cash		Free Rent Reserve Funds ($976,668); Bellwether Lease Termination Funds ($592,650)	1,569,318	0	0	Cash			Fee				Hard/Springing Cash Management
19	Foothills Plaza	Barclays Bank PLC			Outstanding TI Reserve Fund	184,586	0	0	Cash			0	0	0			3,200,000	Fee				Hard/Springing Cash Management
20	West College Center	Barclays Bank PLC				0	0	0				0	0	0				Fee				Springing
21	Hampton Plaza	Barclays Bank PLC			Designated Tenant TI/LC Fund	176,295	0	0	Cash		Rent Abatement Reserve Fund	33,491	0	0	Cash			Fee				Springing
22	Marriott Courtyard Wilkes	WFB			PIP Reserve	350,000	12,250	0	Cash			0	0	0				Fee				Hard/Springing Cash Management
23	Pangea 18	Starwood Mortgage Funding II LLC				0	0	0				0	0	0				Fee				None
23.01	5328 West Harrison Street	Starwood Mortgage Funding II LLC																Fee
23.02	7754 South Loomis Boulevard	Starwood Mortgage Funding II LLC																Fee
23.03	7800 South Morgan Street	Starwood Mortgage Funding II LLC																Fee
23.04	404 School Street	Starwood Mortgage Funding II LLC																Fee
23.05	7701 South Ashland Avenue	Starwood Mortgage Funding II LLC																Fee
23.06	6748 South Blackstone Avenue	Starwood Mortgage Funding II LLC																Fee
23.07	5749 West Chicago Avenue	Starwood Mortgage Funding II LLC																Fee
23.08	10901 South Vernon Avenue	Starwood Mortgage Funding II LLC																Fee
23.09	702 North Waller Avenue	Starwood Mortgage Funding II LLC																Fee
23.1	7034 South Claremont Avenue	Starwood Mortgage Funding II LLC																Fee
23.11	7927 South Ellis Avenue	Starwood Mortgage Funding II LLC																Fee
23.12	2100 South Kildare Avenue	Starwood Mortgage Funding II LLC																Fee
23.13	7823 South Euclid Avenue	Starwood Mortgage Funding II LLC																Fee
23.14	7938 South Hermitage Avenue	Starwood Mortgage Funding II LLC																Fee
24	Home2 Suites Little Rock West	WFB				0	0	0				0	0	0				Fee				Springing
25	Rite Aid Long Beach	Starwood Mortgage Funding II LLC				0	0	0				0	0	0				Fee				Hard/Springing Cash Management
26	55 West 19th Street	WFB			Hwaban Rent Reserve	25,000	Springing	0	Cash		Tenant Specific TILC Reserve	420,000	0	0	Cash		Springing $2,450,000 deposit if by 12/1/2020, Hwaban (or any replacement tenant) is not in occupancy open for business, is not paying full unabated rent for at least three consecutive months and all TILCs have not been paid	Fee				None
27	Bond Street Advisors Retail Portfolio	Barclays Bank PLC				0	0	0				0	0	0				Fee				Springing
27.01	Stampede Crossing	Barclays Bank PLC																Fee
27.02	Village at Sandhill	Barclays Bank PLC																Fee
28	Melville Corporate Plaza	WFB	Cash		Springing United Mortgage Reserve	0	Springing	0			Rent Concession Reserve	49,789	0	0	Cash			Fee				None
29	Security Self Storage - Napa	WFB				0	0	0				0	0	0				Fee				Springing
30	The Delta Luxury Apartments	Rialto Mortgage Finance, LLC				0	0	0				0	0	0				Fee				Springing
31	Weeksville Crossing	Starwood Mortgage Funding II LLC			Food Lion Repair Reserve	22,268	0	0	Cash			0	0	0				Fee				Springing
32	Chase Bank & Whataburger - Houston	Rialto Mortgage Finance, LLC				0	0	0				0	0	0				Fee				Springing
33	421 Germantown Pike	Starwood Mortgage Funding II LLC			Salad Society and Solid Wood Cabinet Rent Reserve	43,057	0	0	Cash			0	0	0				Fee				Springing
34	Parkway MHC	Starwood Mortgage Funding II LLC				0	0	0				0	0	0				Fee				None
35	Rite Aid Holland	Rialto Mortgage Finance, LLC				0	0	0				0	0	0				Fee				Hard/Springing Cash Management
36	Collins MHC & Underwood Estates	Starwood Mortgage Funding II LLC			Performance Reserve	150,000	0	0	Cash			0	0	0				Fee				Springing
37	Country Side Plaza	WFB				0	0	0				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 Cut-off Date Balance ($)	Whole Loan Debt Service ($)	Subordinate Secured Debt Original Balance ($)	Subordinate Secured Debt Cut-off Date Balance ($)	Whole Loan U/W NOI DSCR (x)	Whole Loan U/W NCF DSCR (x)	Whole Loan Cut-off Date LTV Ratio	Whole Loan Cut-off Date U/W NOI Debt Yield	Whole Loan Cut-off Date U/W NCF Debt Yield	Mezzanine Debt Cut-off Date Balance($)	Sponsor	Affiliated Sponsors	Mortgage Loan Number
1	One Ally Center	Starwood Mortgage Funding II LLC											Bedrock Real Estate Services		1
2	16 Court Street	Barclays Bank PLC											CIM SMA I Investments, LLC		2
3	Logan Town Center	Rialto Mortgage Finance, LLC											E. Stanley Kroenke		3
4	One Century Place	Barclays Bank PLC											Stone Company SPC		4
5	Moffett Towers II - Building 2	Barclays Bank PLC										105,000,000	Jay Paul Company		5
6	1601 Bronxdale Avenue	WFB											Carter Sackman		6
7	Bass Pro & Cabela's Portfolio	WFB											Starwood Property Trust, Inc.		7
7.01	Cabela's Rogers	WFB													7.01
7.02	Cabela's Lone Tree	WFB													7.02
7.03	Bass Pro San Antonio	WFB													7.03
7.04	Cabela's Allen	WFB													7.04
7.05	Cabela's Lehi	WFB													7.05
7.06	Bass Pro Tampa	WFB													7.06
7.07	Cabela's Hammond	WFB													7.07
7.08	Bass Pro Round Rock	WFB													7.08
7.09	Cabela's Fort Mill	WFB													7.09
7.1	Cabela's Wichita	WFB													7.1
7.11	Cabela's Owatonna	WFB													7.11
7.12	Cabela's Centerville	WFB													7.12
7.13	Cabela's Huntsville	WFB													7.13
7.14	Bass Pro Port St. Lucie	WFB													7.14
7.15	Cabela's Waco	WFB													7.15
7.16	Cabela's East Grand Forks	WFB													7.16
8	150 West Jefferson	Starwood Mortgage Funding II LLC											REDICO Properties LLC		8
9	Hilton Dallas Rockwall	Starwood Mortgage Funding II LLC											Driftwood Acquisition & Development L.P.; Carlos J. Rodriguez; David Buddemeyer		9
10	Lennar Corporate Center	Starwood Mortgage Funding II LLC											Yoav Merary; Guy Sharon		10
11	Courtyard Los Angeles Sherman Oaks	WFB											Lewis N. Wolff; Keith M. Wolff		11
12	Lakeside Shopping Center	Barclays Bank PLC											Jeffrey J. Feil		12
13	Laguna Cliffs Marriott	WFB											The Regents of The University of California		13
14	One Lakeshore Center	WFB											Michael G. Rademaker		14
15	River Park I	Starwood Mortgage Funding II LLC											FD Stonewater, LLC; Jeffrey Toporek; Richard Mann; David Stade; Claiborne Williams; Joseph Delogu; David Alperstein; Andrew Schwartzman		15
16	Marriott Courtyard Downtown Reno	WFB											Matthew T. White; Bruce J. Cardinal		16
17	Hidden Valley Office Park	Barclays Bank PLC											Felton Properties, Inc.		17
18	One Cleveland Center	Rialto Mortgage Finance, LLC											Mordechai Korf		18
19	Foothills Plaza	Barclays Bank PLC											John Saunders		19
20	West College Center	Barclays Bank PLC											The Gong Family		20
21	Hampton Plaza	Barclays Bank PLC											Yale I. Paprin		21
22	Marriott Courtyard Wilkes	WFB											Stephen P. Field; Field Family Trust		22
23	Pangea 18	Starwood Mortgage Funding II LLC											Pangea Properties		23
23.01	5328 West Harrison Street	Starwood Mortgage Funding II LLC													23.01
23.02	7754 South Loomis Boulevard	Starwood Mortgage Funding II LLC													23.02
23.03	7800 South Morgan Street	Starwood Mortgage Funding II LLC													23.03
23.04	404 School Street	Starwood Mortgage Funding II LLC													23.04
23.05	7701 South Ashland Avenue	Starwood Mortgage Funding II LLC													23.05
23.06	6748 South Blackstone Avenue	Starwood Mortgage Funding II LLC													23.06
23.07	5749 West Chicago Avenue	Starwood Mortgage Funding II LLC													23.07
23.08	10901 South Vernon Avenue	Starwood Mortgage Funding II LLC													23.08
23.09	702 North Waller Avenue	Starwood Mortgage Funding II LLC													23.09
23.1	7034 South Claremont Avenue	Starwood Mortgage Funding II LLC													23.1
23.11	7927 South Ellis Avenue	Starwood Mortgage Funding II LLC													23.11
23.12	2100 South Kildare Avenue	Starwood Mortgage Funding II LLC													23.12
23.13	7823 South Euclid Avenue	Starwood Mortgage Funding II LLC													23.13
23.14	7938 South Hermitage Avenue	Starwood Mortgage Funding II LLC													23.14
24	Home2 Suites Little Rock West	WFB											Jack D. Grundfest; Rajesh Mehta		24
25	Rite Aid Long Beach	Starwood Mortgage Funding II LLC											Lakshmana O. Arasu		25
26	55 West 19th Street	WFB											Daniel J. Deutsch; Galit Levy Deutsch		26
27	Bond Street Advisors Retail Portfolio	Barclays Bank PLC											Michael D. Reynolds		27
27.01	Stampede Crossing	Barclays Bank PLC													27.01
27.02	Village at Sandhill	Barclays Bank PLC													27.02
28	Melville Corporate Plaza	WFB											Vimal K. Goyal		28
29	Security Self Storage - Napa	WFB											Janet L. Lee; Carol A. Chung; Robert T. Lee; Brian J. Lee		29
30	The Delta Luxury Apartments	Rialto Mortgage Finance, LLC											Kristopher E. Benson; Christopher S. Buck		30
31	Weeksville Crossing	Starwood Mortgage Funding II LLC											William Burns Yeomans, Sr.		31
32	Chase Bank & Whataburger - Houston	Rialto Mortgage Finance, LLC											Jose Blatt; Lily Blatt		32
33	421 Germantown Pike	Starwood Mortgage Funding II LLC											Donald F. Cafiero		33
34	Parkway MHC	Starwood Mortgage Funding II LLC											Cheryl L. Conto		34
35	Rite Aid Holland	Rialto Mortgage Finance, LLC											David R. Grieve		35
36	Collins MHC & Underwood Estates	Starwood Mortgage Funding II LLC											Jefferson Damon Lilly; Bradley Johnson		36
37	Country Side Plaza	WFB											Anthony F. Randazzo		37