FWP 1 n1095_x3-a1.htm FREE WRITING PROSPECTUS
    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206677-20
     

 

     
 

WFCM 2017-C41 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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
1 Headquarters Plaza Barclays   1,2,3 and 4 Speedwell Avenue Morristown NJ 07960 Mixed Use Office/Hospitality/Retail 1982 2009
2 Marriott LAX LCF   5855 West Century Boulevard Los Angeles CA 90045 Hospitality Full Service 1972 2017
3 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
4 Adler Portfolio WFB   Various Various Various Various Various Various Various Various
4.01 Carmel Executive Park WFB   7300, 7301, 7400, 7401, 7421, 7422 Carmel Executive Park Drive Charlotte NC 28226 Office Suburban 1982 1989
4.02 Vista Point North WFB   405 South State Highway 121 a/k/a 405 South State Highway 121 Lewisville TX 75067 Office Suburban 2000  
4.03 Greenbriar Business Park WFB   2525 Perimeter Place Drive Nashville TN 37214 Office Suburban 1986 2006
4.04 Plaza Southwest WFB   5755 Bonhomme Road; 5601, 5750 Bintliff Drive; 7302, 7350 Harwin Drive Houston TX 77036 Industrial Flex 1972  
4.05 Commerce Park North WFB   15621, 15631 and 15701 Blue Ash Drive Houston TX 77090 Industrial Flex 1983  
4.06 Crescent 10 Facility WFB   1304, 1350, 1306 & 1307 Langham Creek Drive Houston TX 77084 Industrial Flex 1978  
4.07 Technipark Ten Service Center WFB   16115 & 16155 Park Row Houston TX 77084 Industrial Flex 1984  
4.08 Westchase Park WFB   3120 and 3130 Rogerdale Road Houston TX 77042 Industrial Flex 1983  
5 U.S. Industrial Portfolio III Barclays   Various Various Various Various Various Various Various Various
5.01 2121 Gardner Street Barclays   2121 Gardner Street Elliston VA 24087 Industrial Warehouse 2000  
5.02 975 Cottonwood Avenue Barclays   975 Cottonwood Avenue Hartland WI 53029 Industrial Warehouse 2000  
5.03 4925 Bulls Bay Highway Barclays   4925 Bulls Bay Highway Jacksonville FL 32219 Industrial Warehouse 2006  
5.04 1500 Southeast 37th Street Barclays   1500 Southeast 37th Street Grimes IA 50111 Industrial Warehouse 1961 2017
5.05 10450 Medallion Drive Barclays   10450 Medallion Drive Cincinnati OH 45241 Industrial Warehouse 1998  
5.06 1501 Industrial Boulevard Barclays   1501 Industrial Boulevard Harleysville PA 19438 Industrial Warehouse 1973 2013
5.07 1001 DDC Way Barclays   1001 DDC Way Fairfield OH 45014 Office Suburban 1981 2004
5.08 1152 Armorlite Drive Barclays   1152 Armorlite Drive San Marcos CA 92069 Industrial Warehouse 1986  
5.09 3800 West Broward Boulevard Barclays   3800 West Broward Boulevard Plantation FL 33312 Office Suburban 1956 2010
5.10 2900 & 2950 Hill Avenue Barclays   2900 & 2950 Hill Avenue Toledo OH 43607 Industrial Warehouse 1955  
5.11 1700 Highland Road Barclays   1700 Highland Road Twinsburg OH 44087 Industrial Warehouse 1986  
5.12 1972 Salem Industrial Drive Barclays   1972 Salem Industrial Drive Salem VA 24153 Industrial Warehouse 1972  
5.13 1800 University Parkway Barclays   1800 University Parkway Sarasota FL 34243 Industrial Warehouse 1965  
5.14 621 Hunt Valley Circle Barclays   621 Hunt Valley Circle New Kensington PA 15068 Industrial Warehouse 2002 2009
5.15 5000 Askins Lane Barclays   5000 Askins Lane Houston TX 77093 Industrial Warehouse 1978  
5.16 900 Chaddick Drive Barclays   900 Chaddick Drive Wheeling IL 60090 Industrial Warehouse 1982  
5.17 6600 Chapek Parkway Barclays   6600 Chapek Parkway Cuyahoga Heights OH 44125 Industrial Warehouse 1952  
5.18 53208 Columbia Drive Barclays   53208 Columbia Drive Elkhart IN 46514 Industrial Warehouse 2005  
5.19 7750 Hub Parkway Barclays   7750 Hub Parkway Valley View OH 44125 Industrial Warehouse 1971  
5.20 21699 Torrence Avenue & 2701 Kalvelage Drive Barclays   21699 Torrence Avenue & 2701 Kalvelage Drive Sauk Village IL 60411 Industrial Warehouse 1977  
5.21 3221 Cherry Palm Drive Barclays   3221 Cherry Palm Drive Tampa FL 33619 Industrial Warehouse 1988  
6 National Office Portfolio LCF   Various Various Various Various Office Suburban Various Various
6.01 8330 LBJ Freeway LCF   8330 & 8360 LBJ Freeway Dallas TX 75243 Office Suburban 1984 2010
6.02 101 East Park Boulevard LCF   101 East Park Boulevard Plano TX 75074 Office Suburban 1983 2012
6.03 13601 Preston Road LCF   13601 Preston Road Dallas TX 75240 Office Suburban 1973 2009
6.04 1750 East Golf Road LCF   1750 East Golf Road Schaumburg IL 60173 Office Suburban 1985 2013
6.05 14800 Quorum Drive LCF   14800 Quorum Drive Addison TX 75254 Office Suburban 1981 2011
6.06 1995 North Park Place LCF   1995 North Park Place Atlanta GA 30339 Office Suburban 1985 2013
6.07 Northlake - 2295 Parklake Dr NE LCF   2295 Parklake Drive Atlanta GA 30345 Office Suburban 1973 2014
6.08 4751 Best Road LCF   4751 Best Road Atlanta GA 30337 Office Suburban 1987 2013
6.09 The Centre - 4101 McEwen Road LCF   4101 McEwen Road Farmers Branch TX 75244 Office Suburban 1979 2013
6.10 The Centre - 4099 McEwen Road LCF   4099 McEwen Road Farmers Branch TX 75244 Office Suburban 1979 2013
6.11 11225 North 28th Drive LCF   11225 North 28th Drive Phoenix AZ 85029 Office Suburban 1982 2011
6.12 10000 North 31st Ave LCF   10000 North 31st Ave Phoenix AZ 85051 Office Suburban 1982 2012
6.13 The Centre - 4001 McEwen Road LCF   4001 McEwen Road Farmers Branch TX 75244 Office Suburban 1980 2013
6.14 4425 W Airport Fwy LCF   4425 West Airport Freeway Irving TX 75062 Office Suburban 1981 2015
6.15 Northlake - 2302 Parklake Dr NE LCF   2302 Parklake Drive Atlanta GA 30346 Office Suburban 1979 2014
6.16 Northlake - 2305&2309 Parklake Dr NE LCF   2305-2309 Parklake Drive Atlanta GA 30345 Office Suburban 1973 2014
6.17 12100 Ford Road LCF   12000 & 12100 Ford Road Farmers Branch TX 75234 Office Suburban 1979 2012
6.18 The Centre - 4000N&S McEwen Road LCF   4000N McEwen Road Farmers Branch TX 75244 Office Suburban 1979 2013
7 HGI Savannah Historic District WFB   321 West Bay Street Savannah GA 31401 Hospitality Select Service 2005 2011
8 Belden Park Crossing LCF   5496 Dressler Road Canton OH 44720 Retail Anchored 1995 2016
9 One Century Place Barclays   26 Century Boulevard Nashville TN 37214 Office Suburban 1991 2016
10 61 Grove Street LCF   61 Grove Street New York NY 10014 Mixed Use Multifamily/Retail 1900 2016
11 777 Township Line Road Barclays   777 Township Line Road Yardley PA 19067 Office Suburban 2006  
12 The View at Marlton AREF   1011-1051 Route 73 North Marlton NJ 08053 Retail Anchored 2017  
13 Corporate Center I & III AREF   8880-8930 West Sunset Road Las Vegas NV 89148 Office Suburban 2009  
14 DoubleTree Berkeley Marina AREF   200 Marina Boulevard Berkeley CA 94710 Hospitality Full Service 1972 2016
15 Redmont Hotel Curio LCF   2101 5th Avenue North Birmingham AL 35203 Hospitality Full Service 1925 2016
16 555 De Haro AREF   555 De Haro Street San Francisco CA 94107 Industrial Flex 1917 1980
17 Macedonia Commons LCF   8210 Macedonia Commons Boulevard Macedonia OH 44056 Retail Anchored 1994  
18 Northwoods Center AREF   1005, 1009, 1201-3321, 1249-1259 Bruce B Downs Boulevard Wesley Chapel FL 33544 Retail Shadow Anchored 2003  
19 100-102 Forsyth Street AREF   100 & 102 Forsyth Street New York NY 10002 Mixed Use Multifamily/Retail 1900 2016
20 Hilton Houston Galleria TX WFB   6780 Southwest Freeway Houston TX 77074 Hospitality Full Service 1978 2016
21 Del Amo Fashion Center Barclays   3525 West Carson Street Torrance CA 90503 Retail Super Regional Mall 1961 2017
22 Hallandale Self Storage LCF   450 Ansin Boulevard Hallandale Beach FL 33009 Self Storage Self Storage 1979 2008
23 Springville Heights Condominium AREF   80 Richmond Hill Road Staten Island NY 10314 Multifamily Mid Rise 1988 2017
24 HGI Plymouth WFB   14600 Sheldon Road Plymouth MI 48170 Hospitality Select Service 1999 2016
25 1030-1040 Broad Street AREF   1030-1040 Broad Street Shrewsbury NJ 07702 Office Suburban 1984 2012
26 Columbia Park Shopping Center AREF   3129-3131 John F. Kennedy Boulevard North Bergen NJ 07047 Retail Anchored 1999  
27 Dublin Corners WFB   4540-4590 Dublin Boulevard Dublin CA 94568 Retail Unanchored 2005  
28 Residence Inn Omaha Aksarben Village AREF   1717 S. 67th Street Omaha NE 68106 Hospitality Extended Stay 2014  
29 Simi Valley Industrial Park Barclays   2635, 2655, 2665 and 2685 Park Center Drive Simi Valley CA 93065 Industrial Flex 1986  
30 Plaza de Hacienda Barclays   42065-42305 Washington Street Palm Desert CA 92211 Retail Anchored 1993 2013
31 Northern Ohio Industrial Park Barclays   1400 Lowell Street Elyria OH 44035 Industrial Warehouse 1946  
32 Cascade Building AREF   520 SW 6th Avenue Portland OR 97204 Mixed Use Retail/Office 1926 2014
33 Paseo Lindo Barclays   3705-3991 South Arizona Avenue Chandler AZ 85248 Retail Anchored 2013  
34 Marengo Plaza AREF   1902 East Marengo Street Los Angeles CA 90033 Mixed Use Retail/Office 2015  
35 444-446 86th Street WFB   444-446 86th Street Brooklyn NY 11209 Retail Anchored 1923  
36 Alton Business Park Barclays   6 Morgan & 30 Hughes Irvine CA 92618 Industrial Flex 1988  
37 Willowick Business Park Barclays   2190 Meridian Park Boulevard Concord CA 94520 Industrial Flex 1979  
38 Omega Self Storage – Amityville Portfolio WFB   Various Amityville NY 11701 Self Storage Self Storage Various  
38.01 185-Omega Self Storage WFB   185 Sunrise Highway Amityville NY 11701 Self Storage Self Storage 1990  
38.02 491-Omega Storage Inc. WFB   491 Broadway Amityville NY 11701 Self Storage Self Storage 2000  
39 Walnut Grove Medical Center Barclays   947 South Anaheim Boulevard Anaheim CA 92805 Office Medical 2002  
40 Tustin Mayfair Plaza WFB   720-784 North Tustin Street Orange CA 92867 Retail Anchored 1960 2017
41 Water Tower Self Storage WFB   6350 & 6366 Sashabaw Road Clarkston MI 48346 Self Storage Self Storage 2007  
42 RSM Business Park Barclays   30151, 30161, and 30191 Avenida de las Banderas Rancho Santa Margarita CA 92688 Industrial Flex 1990  
43 Avenue Hall Executive Center Barclays   26074 Avenue Hall Santa Clarita CA 91355 Industrial Flex 1989  
44 Comfort Suites Hilton Head Bluffton AREF   23 Towne Drive Bluffton SC 29910 Hospitality Limited Service 2004 2015
45 Harbor Court Plaza LCF   13552 Harbor Boulevard Garden Grove CA 92843 Retail Unanchored 1987  
46 Boulevard Square II Barclays   3140 Bluestem Drive West Fargo ND 58078 Mixed Use Multifamily/Retail 2014  
47 Shaw Blackstone Center-CA WFB   54, 84, 88 East Shaw Avenue Fresno CA 93710 Retail Unanchored 1976  
48 Hampton Inn - Marshall Barclays   325 Sam Hill Drive Marshall MI 49068 Hospitality Limited Service 2004 2015
49 Rite Aid Dunmore LCF   217 South Blakely Street Dunmore PA 18512 Retail Single Tenant 2007  
50 Kirkwood Center WFB   1050 South Kirkwood Road Kirkwood MO 63122 Retail Shadow Anchored 2000  
51 Preferred Self Storage WFB   2250 North Douglas Boulevard Midwest City OK 73141 Self Storage Self Storage 2002 2008
52 Dollar General E. Peoria LCF   1514 East Meadow Avenue East Peoria IL 61611 Retail Single Tenant 2017  

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller Number of Units Unit of Measure Cut-off Date Balance Per Unit/SF Original Balance ($) Cut-off Date Balance ($) % of Aggregate
Cut-off Date
Balance		 Maturity Date or ARD Balloon Payment ($) ARD Loan Origination Date
1 Headquarters Plaza Barclays 729,516 Sq. Ft. 169 50,000,000 50,000,000 6.4% 50,000,000 N 10/20/2017
2 Marriott LAX LCF 1,004 Rooms 144,578 44,450,000 44,057,272 5.6% 36,682,369 N 3/6/2017
3 Mall of Louisiana Barclays 776,789 Sq. Ft. 418 41,000,000 41,000,000 5.2% 35,448,233 N 7/26/2017
4 Adler Portfolio WFB 969,753 Sq. Ft. 42 40,300,000 40,300,000 5.1% 33,191,611 N 11/7/2017
4.01 Carmel Executive Park WFB 223,288 Sq. Ft.   13,800,000 13,800,000 1.8%      
4.02 Vista Point North WFB 143,810 Sq. Ft.   7,400,000 7,400,000 0.9%      
4.03 Greenbriar Business Park WFB 135,653 Sq. Ft.   6,000,000 6,000,000 0.8%      
4.04 Plaza Southwest WFB 152,173 Sq. Ft.   4,700,000 4,700,000 0.6%      
4.05 Commerce Park North WFB 97,332 Sq. Ft.   2,700,000 2,700,000 0.3%      
4.06 Crescent 10 Facility WFB 98,008 Sq. Ft.   2,650,000 2,650,000 0.3%      
4.07 Technipark Ten Service Center WFB 71,673 Sq. Ft.   2,300,000 2,300,000 0.3%      
4.08 Westchase Park WFB 47,816 Sq. Ft.   750,000 750,000 0.1%      
5 U.S. Industrial Portfolio III Barclays 2,886,593 Sq. Ft. 42 30,537,149 30,537,149 3.9% 27,797,280 N 10/12/2017
5.01 2121 Gardner Street Barclays 378,270 Sq. Ft.   4,181,340 4,181,340 0.5%      
5.02 975 Cottonwood Avenue Barclays 175,042 Sq. Ft.   2,577,538 2,577,538 0.3%      
5.03 4925 Bulls Bay Highway Barclays 198,408 Sq. Ft.   2,510,713 2,510,713 0.3%      
5.04 1500 Southeast 37th Street Barclays 248,257 Sq. Ft.   1,909,288 1,909,288 0.2%      
5.05 10450 Medallion Drive Barclays 151,506 Sq. Ft.   1,871,102 1,871,102 0.2%      
5.06 1501 Industrial Boulevard Barclays 112,253 Sq. Ft.   1,871,102 1,871,102 0.2%      
5.07 1001 DDC Way Barclays 66,444 Sq. Ft.   1,624,804 1,624,804 0.2%      
5.08 1152 Armorlite Drive Barclays 44,313 Sq. Ft.   1,323,137 1,323,137 0.2%      
5.09 3800 West Broward Boulevard Barclays 32,688 Sq. Ft.   1,298,316 1,298,316 0.2%      
5.10 2900 & 2950 Hill Avenue Barclays 237,698 Sq. Ft.   1,288,769 1,288,769 0.2%      
5.11 1700 Highland Road Barclays 115,169 Sq. Ft.   1,245,810 1,245,810 0.2%      
5.12 1972 Salem Industrial Drive Barclays 317,144 Sq. Ft.   1,241,037 1,241,037 0.2%      
5.13 1800 University Parkway Barclays 105,752 Sq. Ft.   1,221,944 1,221,944 0.2%      
5.14 621 Hunt Valley Circle Barclays 61,796 Sq. Ft.   992,830 992,830 0.1%      
5.15 5000 Askins Lane Barclays 100,040 Sq. Ft.   926,005 926,005 0.1%      
5.16 900 Chaddick Drive Barclays 75,902 Sq. Ft.   897,365 897,365 0.1%      
5.17 6600 Chapek Parkway Barclays 157,950 Sq. Ft.   859,179 859,179 0.1%      
5.18 53208 Columbia Drive Barclays 117,938 Sq. Ft.   840,087 840,087 0.1%      
5.19 7750 Hub Parkway Barclays 83,404 Sq. Ft.   806,674 806,674 0.1%      
5.20 21699 Torrence Avenue & 2701 Kalvelage Drive Barclays 67,995 Sq. Ft.   534,600 534,600 0.1%      
5.21 3221 Cherry Palm Drive Barclays 38,624 Sq. Ft.   515,507 515,507 0.1%      
6 National Office Portfolio LCF 2,572,700 Sq. Ft. 72 30,000,000 29,965,119 3.8% 24,344,223 N 10/6/2017
6.01 8330 LBJ Freeway LCF 381,383 Sq. Ft.   5,554,378 5,547,920 0.7%      
6.02 101 East Park Boulevard LCF 225,445 Sq. Ft.   4,349,189 4,344,132 0.6%      
6.03 13601 Preston Road LCF 261,975 Sq. Ft.   3,493,946 3,489,884 0.4%      
6.04 1750 East Golf Road LCF 212,212 Sq. Ft.   2,837,838 2,834,538 0.4%      
6.05 14800 Quorum Drive LCF 103,877 Sq. Ft.   1,576,216 1,574,384 0.2%      
6.06 1995 North Park Place LCF 99,920 Sq. Ft.   1,401,081 1,399,452 0.2%      
6.07 Northlake - 2295 Parklake Dr NE LCF 121,528 Sq. Ft.   1,383,568 1,381,959 0.2%      
6.08 4751 Best Road LCF 93,084 Sq. Ft.   1,313,514 1,311,986 0.2%      
6.09 The Centre - 4101 McEwen Road LCF 124,326 Sq. Ft.   1,141,297 1,139,970 0.1%      
6.10 The Centre - 4099 McEwen Road LCF 123,711 Sq. Ft.   1,141,297 1,139,970 0.1%      
6.11 11225 North 28th Drive LCF 135,501 Sq. Ft.   1,068,324 1,067,082 0.1%      
6.12 10000 North 31st Ave LCF 128,180 Sq. Ft.   959,351 958,236 0.1%      
6.13 The Centre - 4001 McEwen Road LCF 95,192 Sq. Ft.   891,892 890,855 0.1%      
6.14 4425 W Airport Fwy LCF 85,212 Sq. Ft.   753,081 752,205 0.1%      
6.15 Northlake - 2302 Parklake Dr NE LCF 111,223 Sq. Ft.   664,865 664,092 0.1%      
6.16 Northlake - 2305&2309 Parklake Dr NE LCF 65,158 Sq. Ft.   545,838 545,203 0.1%      
6.17 12100 Ford Road LCF 158,004 Sq. Ft.   502,703 502,118 0.1%      
6.18 The Centre - 4000N&S McEwen Road LCF 46,769 Sq. Ft.   421,622 421,131 0.1%      
7 HGI Savannah Historic District WFB 133 Rooms 199,248 26,500,000 26,500,000 3.4% 21,458,657 N 10/31/2017
8 Belden Park Crossing LCF 483,984 Sq. Ft. 105 23,000,000 23,000,000 2.9% 19,737,846 N 10/13/2017
9 One Century Place Barclays 538,792 Sq. Ft. 123 22,300,000 22,300,000 2.8% 22,300,000 N 10/19/2017
10 61 Grove Street LCF 12 Units 1,804,167 21,650,000 21,650,000 2.8% 21,650,000 N 10/30/2017
11 777 Township Line Road Barclays 110,000 Sq. Ft. 191 21,000,000 21,000,000 2.7% 17,983,030 N 10/6/2017
12 The View at Marlton AREF 91,069 Sq. Ft. 291 20,500,000 20,500,000 2.6% 17,592,868 N 9/27/2017
13 Corporate Center I & III AREF 95,002 Sq. Ft. 213 20,250,000 20,250,000 2.6% 17,052,763 N 11/2/2017
14 DoubleTree Berkeley Marina AREF 378 Rooms 138,889 20,000,000 20,000,000 2.5% 17,435,073 N 8/9/2017
15 Redmont Hotel Curio LCF 120 Rooms 158,333 19,000,000 19,000,000 2.4% 15,765,168 N 10/26/2017
16 555 De Haro AREF 49,946 Sq. Ft. 380 19,000,000 19,000,000 2.4% 19,000,000 N 10/12/2017
17 Macedonia Commons LCF 312,216 Sq. Ft. 110 18,000,000 18,000,000 2.3% 15,735,763 N 8/30/2017
18 Northwoods Center AREF 95,994 Sq. Ft. 177 16,975,000 16,975,000 2.2% 15,510,665 N 8/25/2017
19 100-102 Forsyth Street AREF 18,555 Sq. Ft. 862 16,000,000 16,000,000 2.0% 16,000,000 N 7/12/2017
20 Hilton Houston Galleria TX WFB 292 Rooms 53,425 15,600,000 15,600,000 2.0% 13,934,428 N 10/24/2017
21 Del Amo Fashion Center Barclays 1,769,525 Sq. Ft. 260 15,000,000 15,000,000 1.9% 15,000,000 N 5/12/2017
22 Hallandale Self Storage LCF 100,489 Sq. Ft. 135 13,540,000 13,540,000 1.7% 11,874,278 N 9/29/2017
23 Springville Heights Condominium AREF 109 Units 123,853 13,500,000 13,500,000 1.7% 13,500,000 N 10/25/2017
24 HGI Plymouth WFB 157 Rooms 83,439 13,100,000 13,100,000 1.7% 11,055,608 N 10/16/2017
25 1030-1040 Broad Street AREF 108,513 Sq. Ft. 120 13,000,000 13,000,000 1.7% 11,282,306 N 10/11/2017
26 Columbia Park Shopping Center AREF 345,703 Sq. Ft. 181 12,700,000 12,700,000 1.6% 12,700,000 N 5/10/2017
27 Dublin Corners WFB 32,155 Sq. Ft. 388 12,500,000 12,484,800 1.6% 10,074,021 N 10/6/2017
28 Residence Inn Omaha Aksarben Village AREF 118 Rooms 101,695 12,000,000 12,000,000 1.5% 9,861,029 N 10/31/2017
29 Simi Valley Industrial Park Barclays 154,734 Sq. Ft. 75 11,550,000 11,550,000 1.5% 11,550,000 N 9/21/2017
30 Plaza de Hacienda Barclays 138,547 Sq. Ft. 80 11,100,000 11,056,857 1.4% 7,936,215 N 9/5/2017
31 Northern Ohio Industrial Park Barclays 1,056,528 Sq. Ft. 10 11,000,000 11,000,000 1.4% 8,888,154 N 10/11/2017
32 Cascade Building AREF 94,859 Sq. Ft. 105 10,000,000 10,000,000 1.3% 10,000,000 N 9/18/2017
33 Paseo Lindo Barclays 60,059 Sq. Ft. 152 9,145,000 9,145,000 1.2% 9,145,000 N 9/15/2017
34 Marengo Plaza AREF 22,356 Sq. Ft. 402 9,000,000 8,989,708 1.1% 7,321,339 N 9/19/2017
35 444-446 86th Street WFB 11,000 Sq. Ft. 786 8,650,000 8,650,000 1.1% 8,650,000 N 10/4/2017
36 Alton Business Park Barclays 78,844 Sq. Ft. 108 8,500,000 8,500,000 1.1% 8,500,000 N 9/21/2017
37 Willowick Business Park Barclays 107,650 Sq. Ft. 79 8,450,000 8,450,000 1.1% 8,450,000 N 9/21/2017
38 Omega Self Storage – Amityville Portfolio WFB 57,453 Sq. Ft. 139 8,000,000 7,980,171 1.0% 6,482,616 N 9/1/2017
38.01 185-Omega Self Storage WFB 45,693 Sq. Ft.   6,270,000 6,254,459 0.8%      
38.02 491-Omega Storage Inc. WFB 11,760 Sq. Ft.   1,730,000 1,725,712 0.2%      
39 Walnut Grove Medical Center Barclays 40,597 Sq. Ft. 192 7,800,000 7,800,000 1.0% 7,800,000 N 10/27/2017
40 Tustin Mayfair Plaza WFB 41,340 Sq. Ft. 181 7,500,000 7,500,000 1.0% 7,500,000 N 10/17/2017
41 Water Tower Self Storage WFB 122,657 Sq. Ft. 58 7,125,000 7,125,000 0.9% 5,955,240 N 9/28/2017
42 RSM Business Park Barclays 74,159 Sq. Ft. 93 6,890,000 6,890,000 0.9% 6,890,000 N 9/21/2017
43 Avenue Hall Executive Center Barclays 87,322 Sq. Ft. 78 6,845,000 6,845,000 0.9% 6,845,000 N 9/21/2017
44 Comfort Suites Hilton Head Bluffton AREF 78 Rooms 76,552 6,000,000 5,971,076 0.8% 4,477,662 N 7/21/2017
45 Harbor Court Plaza LCF 30,046 Sq. Ft. 183 5,500,000 5,500,000 0.7% 4,711,639 N 8/4/2017
46 Boulevard Square II Barclays 52,730 Sq. Ft. 94 4,960,000 4,948,007 0.6% 4,035,875 N 9/11/2017
47 Shaw Blackstone Center-CA WFB 34,231 Sq. Ft. 142 4,850,000 4,850,000 0.6% 4,146,827 N 10/2/2017
48 Hampton Inn - Marshall Barclays 73 Rooms 60,311 4,410,000 4,402,705 0.6% 3,248,570 N 9/18/2017
49 Rite Aid Dunmore LCF 11,180 Sq. Ft. 340 3,800,000 3,800,000 0.5% 2,866,428 N 10/17/2017
50 Kirkwood Center WFB 7,025 Sq. Ft. 256 1,800,000 1,795,702 0.2% 1,120,421 N 9/22/2017
51 Preferred Self Storage WFB 35,350 Sq. Ft. 34 1,200,000 1,198,611 0.2% 974,430 N 9/12/2017
52 Dollar General E. Peoria LCF 9,100 Sq. Ft. 112 1,015,000 1,015,000 0.1% 1,015,000 Y 10/23/2017

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller 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
1 Headquarters Plaza Barclays 12/6/2017 11/6/2027   11/6/2027   4.35500% TBD TBD TBD
2 Marriott LAX LCF 4/6/2017   4/6/2017 3/6/2027   5.11400% TBD TBD TBD
3 Mall of Louisiana Barclays 9/1/2017 8/1/2020 9/1/2020 8/1/2027   3.98400% TBD TBD TBD
4 Adler Portfolio WFB 12/11/2017 11/11/2020 12/11/2020 11/11/2027   4.35500% TBD TBD TBD
4.01 Carmel Executive Park WFB             TBD TBD TBD
4.02 Vista Point North WFB             TBD TBD TBD
4.03 Greenbriar Business Park WFB             TBD TBD TBD
4.04 Plaza Southwest WFB             TBD TBD TBD
4.05 Commerce Park North WFB             TBD TBD TBD
4.06 Crescent 10 Facility WFB             TBD TBD TBD
4.07 Technipark Ten Service Center WFB             TBD TBD TBD
4.08 Westchase Park WFB             TBD TBD TBD
5 U.S. Industrial Portfolio III Barclays 12/5/2017 11/5/2022 12/5/2022 11/5/2027   4.18000% TBD TBD TBD
5.01 2121 Gardner Street Barclays             TBD TBD TBD
5.02 975 Cottonwood Avenue Barclays             TBD TBD TBD
5.03 4925 Bulls Bay Highway Barclays             TBD TBD TBD
5.04 1500 Southeast 37th Street Barclays             TBD TBD TBD
5.05 10450 Medallion Drive Barclays             TBD TBD TBD
5.06 1501 Industrial Boulevard Barclays             TBD TBD TBD
5.07 1001 DDC Way Barclays             TBD TBD TBD
5.08 1152 Armorlite Drive Barclays             TBD TBD TBD
5.09 3800 West Broward Boulevard Barclays             TBD TBD TBD
5.10 2900 & 2950 Hill Avenue Barclays             TBD TBD TBD
5.11 1700 Highland Road Barclays             TBD TBD TBD
5.12 1972 Salem Industrial Drive Barclays             TBD TBD TBD
5.13 1800 University Parkway Barclays             TBD TBD TBD
5.14 621 Hunt Valley Circle Barclays             TBD TBD TBD
5.15 5000 Askins Lane Barclays             TBD TBD TBD
5.16 900 Chaddick Drive Barclays             TBD TBD TBD
5.17 6600 Chapek Parkway Barclays             TBD TBD TBD
5.18 53208 Columbia Drive Barclays             TBD TBD TBD
5.19 7750 Hub Parkway Barclays             TBD TBD TBD
5.20 21699 Torrence Avenue & 2701 Kalvelage Drive Barclays             TBD TBD TBD
5.21 3221 Cherry Palm Drive Barclays             TBD TBD TBD
6 National Office Portfolio LCF 11/6/2017   11/6/2017 10/6/2027   4.61000% TBD TBD TBD
6.01 8330 LBJ Freeway LCF             TBD TBD TBD
6.02 101 East Park Boulevard LCF             TBD TBD TBD
6.03 13601 Preston Road LCF             TBD TBD TBD
6.04 1750 East Golf Road LCF             TBD TBD TBD
6.05 14800 Quorum Drive LCF             TBD TBD TBD
6.06 1995 North Park Place LCF             TBD TBD TBD
6.07 Northlake - 2295 Parklake Dr NE LCF             TBD TBD TBD
6.08 4751 Best Road LCF             TBD TBD TBD
6.09 The Centre - 4101 McEwen Road LCF             TBD TBD TBD
6.10 The Centre - 4099 McEwen Road LCF             TBD TBD TBD
6.11 11225 North 28th Drive LCF             TBD TBD TBD
6.12 10000 North 31st Ave LCF             TBD TBD TBD
6.13 The Centre - 4001 McEwen Road LCF             TBD TBD TBD
6.14 4425 W Airport Fwy LCF             TBD TBD TBD
6.15 Northlake - 2302 Parklake Dr NE LCF             TBD TBD TBD
6.16 Northlake - 2305&2309 Parklake Dr NE LCF             TBD TBD TBD
6.17 12100 Ford Road LCF             TBD TBD TBD
6.18 The Centre - 4000N&S McEwen Road LCF             TBD TBD TBD
7 HGI Savannah Historic District WFB 12/11/2017   12/11/2017 11/11/2027   4.55000% TBD TBD TBD
8 Belden Park Crossing LCF 12/6/2017 11/6/2019 12/6/2019 11/6/2027   4.68100% TBD TBD TBD
9 One Century Place Barclays 12/6/2017 11/6/2027   11/6/2027   3.79000% TBD TBD TBD
10 61 Grove Street LCF 12/6/2017 11/6/2027   11/6/2027   4.37000% TBD TBD TBD
11 777 Township Line Road Barclays 11/6/2017 10/6/2019 11/6/2019 10/6/2027   4.59800% TBD TBD TBD
12 The View at Marlton AREF 11/6/2017 10/6/2019 11/6/2019 10/6/2027   4.68000% TBD TBD TBD
13 Corporate Center I & III AREF 12/6/2017   12/6/2017 11/6/2027   5.77000% TBD TBD TBD
14 DoubleTree Berkeley Marina AREF 10/6/2017 3/6/2020 4/6/2020 9/6/2027   4.82000% TBD TBD TBD
15 Redmont Hotel Curio LCF 12/6/2017   12/6/2017 11/6/2027   5.29100% TBD TBD TBD
16 555 De Haro AREF 12/6/2017 11/6/2027   11/6/2027   4.31000% TBD TBD TBD
17 Macedonia Commons LCF 10/6/2017 9/6/2020 10/6/2020 9/6/2027   4.45000% TBD TBD TBD
18 Northwoods Center AREF 10/6/2017 9/6/2022 10/6/2022 9/6/2027   4.41000% TBD TBD TBD
19 100-102 Forsyth Street AREF 9/6/2017 8/6/2027   8/6/2027   4.97000% TBD TBD TBD
20 Hilton Houston Galleria TX WFB 12/11/2017   12/11/2017 11/11/2022   5.24000% TBD TBD TBD
21 Del Amo Fashion Center Barclays 7/1/2017 6/1/2027   6/1/2027   3.65750% TBD TBD TBD
22 Hallandale Self Storage LCF 11/6/2017 10/6/2020 11/6/2020 10/6/2027   4.58600% TBD TBD TBD
23 Springville Heights Condominium AREF 12/6/2017 11/6/2027   11/6/2027   4.82000% TBD TBD TBD
24 HGI Plymouth WFB 12/11/2017 11/11/2018 12/11/2018 11/11/2027   4.99000% TBD TBD TBD
25 1030-1040 Broad Street AREF 12/6/2017 11/6/2019 12/6/2019 11/6/2027   5.12000% TBD TBD TBD
26 Columbia Park Shopping Center AREF 7/6/2017 6/6/2027   6/6/2027   4.80200% TBD TBD TBD
27 Dublin Corners WFB 11/11/2017   11/11/2017 10/11/2027   4.41000% TBD TBD TBD
28 Residence Inn Omaha Aksarben Village AREF 12/6/2017   12/6/2017 11/6/2027   4.99000% TBD TBD TBD
29 Simi Valley Industrial Park Barclays 11/6/2017 10/6/2027   10/6/2027   3.94200% TBD TBD TBD
30 Plaza de Hacienda Barclays 10/6/2017   10/6/2017 9/6/2027   3.83000% TBD TBD TBD
31 Northern Ohio Industrial Park Barclays 12/6/2017   12/6/2017 11/6/2027   4.48700% TBD TBD TBD
32 Cascade Building AREF 11/6/2017 10/6/2027   10/6/2027   3.64500% TBD TBD TBD
33 Paseo Lindo Barclays 11/6/2017 10/6/2027   10/6/2027   4.23000% TBD TBD TBD
34 Marengo Plaza AREF 11/6/2017   11/6/2017 10/6/2027   4.68300% TBD TBD TBD
35 444-446 86th Street WFB 11/11/2017 10/11/2027   10/11/2027   4.59000% TBD TBD TBD
36 Alton Business Park Barclays 11/6/2017 10/6/2027   10/6/2027   3.94200% TBD TBD TBD
37 Willowick Business Park Barclays 11/6/2017 10/6/2027   10/6/2027   3.94200% TBD TBD TBD
38 Omega Self Storage – Amityville Portfolio WFB 10/11/2017   10/11/2017 9/11/2027   4.57000% TBD TBD TBD
38.01 185-Omega Self Storage WFB             TBD TBD TBD
38.02 491-Omega Storage Inc. WFB             TBD TBD TBD
39 Walnut Grove Medical Center Barclays 12/6/2017 11/6/2027   11/6/2027   4.54300% TBD TBD TBD
40 Tustin Mayfair Plaza WFB 12/11/2017 11/11/2027   11/11/2027   4.51000% TBD TBD TBD
41 Water Tower Self Storage WFB 11/11/2017 10/11/2018 11/11/2018 10/11/2027   4.66000% TBD TBD TBD
42 RSM Business Park Barclays 11/6/2017 10/6/2027   10/6/2027   3.94200% TBD TBD TBD
43 Avenue Hall Executive Center Barclays 11/6/2017 10/6/2027   10/6/2027   3.94200% TBD TBD TBD
44 Comfort Suites Hilton Head Bluffton AREF 9/6/2017   9/6/2017 8/6/2027   4.95000% TBD TBD TBD
45 Harbor Court Plaza LCF 9/6/2017 8/6/2019 9/6/2019 8/6/2027   4.61200% TBD TBD TBD
46 Boulevard Square II Barclays 10/6/2017   10/6/2017 9/6/2027   4.69200% TBD TBD TBD
47 Shaw Blackstone Center-CA WFB 11/11/2017 10/11/2019 11/11/2019 10/11/2027   4.54000% TBD TBD TBD
48 Hampton Inn - Marshall Barclays 11/6/2017   11/6/2017 10/6/2027   4.60000% TBD TBD TBD
49 Rite Aid Dunmore LCF 12/6/2017   12/6/2017 11/6/2027   5.25000% TBD TBD TBD
50 Kirkwood Center WFB 11/11/2017   11/11/2017 10/11/2027   4.70000% TBD TBD TBD
51 Preferred Self Storage WFB 11/11/2017   11/11/2017 10/11/2027   4.63000% TBD TBD TBD
52 Dollar General E. Peoria LCF 12/6/2017 11/6/2027   11/6/2027 11/6/2032 4.91000% TBD TBD TBD

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller 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.)
1 Headquarters Plaza Barclays 0.00050% TBD TBD Actual/360 183,978.59 Interest-only, Balloon Actual/360 120 120
2 Marriott LAX LCF 0.00050% TBD TBD Actual/360 241,723.70 Amortizing Balloon   120 112
3 Mall of Louisiana Barclays 0.00050% TBD TBD Actual/360 195,362.27 Interest-only, Amortizing Balloon Actual/360 120 117
4 Adler Portfolio WFB 0.00050% TBD TBD Actual/360 220,696.65 Interest-only, Amortizing Balloon Actual/360 120 120
4.01 Carmel Executive Park WFB 0.00050% TBD TBD            
4.02 Vista Point North WFB 0.00050% TBD TBD            
4.03 Greenbriar Business Park WFB 0.00050% TBD TBD            
4.04 Plaza Southwest WFB 0.00050% TBD TBD            
4.05 Commerce Park North WFB 0.00050% TBD TBD            
4.06 Crescent 10 Facility WFB 0.00050% TBD TBD            
4.07 Technipark Ten Service Center WFB 0.00050% TBD TBD            
4.08 Westchase Park WFB 0.00050% TBD TBD            
5 U.S. Industrial Portfolio III Barclays 0.00050% TBD TBD Actual/360 148,975.65 Interest-only, Amortizing Balloon Actual/360 120 120
5.01 2121 Gardner Street Barclays 0.00050% TBD TBD            
5.02 975 Cottonwood Avenue Barclays 0.00050% TBD TBD            
5.03 4925 Bulls Bay Highway Barclays 0.00050% TBD TBD            
5.04 1500 Southeast 37th Street Barclays 0.00050% TBD TBD            
5.05 10450 Medallion Drive Barclays 0.00050% TBD TBD            
5.06 1501 Industrial Boulevard Barclays 0.00050% TBD TBD            
5.07 1001 DDC Way Barclays 0.00050% TBD TBD            
5.08 1152 Armorlite Drive Barclays 0.00050% TBD TBD            
5.09 3800 West Broward Boulevard Barclays 0.00050% TBD TBD            
5.10 2900 & 2950 Hill Avenue Barclays 0.00050% TBD TBD            
5.11 1700 Highland Road Barclays 0.00050% TBD TBD            
5.12 1972 Salem Industrial Drive Barclays 0.00050% TBD TBD            
5.13 1800 University Parkway Barclays 0.00050% TBD TBD            
5.14 621 Hunt Valley Circle Barclays 0.00050% TBD TBD            
5.15 5000 Askins Lane Barclays 0.00050% TBD TBD            
5.16 900 Chaddick Drive Barclays 0.00050% TBD TBD            
5.17 6600 Chapek Parkway Barclays 0.00050% TBD TBD            
5.18 53208 Columbia Drive Barclays 0.00050% TBD TBD            
5.19 7750 Hub Parkway Barclays 0.00050% TBD TBD            
5.20 21699 Torrence Avenue & 2701 Kalvelage Drive Barclays 0.00050% TBD TBD            
5.21 3221 Cherry Palm Drive Barclays 0.00050% TBD TBD            
6 National Office Portfolio LCF 0.00050% TBD TBD Actual/360 153,972.65 Amortizing Balloon   120 119
6.01 8330 LBJ Freeway LCF 0.00050% TBD TBD            
6.02 101 East Park Boulevard LCF 0.00050% TBD TBD            
6.03 13601 Preston Road LCF 0.00050% TBD TBD            
6.04 1750 East Golf Road LCF 0.00050% TBD TBD            
6.05 14800 Quorum Drive LCF 0.00050% TBD TBD            
6.06 1995 North Park Place LCF 0.00050% TBD TBD            
6.07 Northlake - 2295 Parklake Dr NE LCF 0.00050% TBD TBD            
6.08 4751 Best Road LCF 0.00050% TBD TBD            
6.09 The Centre - 4101 McEwen Road LCF 0.00050% TBD TBD            
6.10 The Centre - 4099 McEwen Road LCF 0.00050% TBD TBD            
6.11 11225 North 28th Drive LCF 0.00050% TBD TBD            
6.12 10000 North 31st Ave LCF 0.00050% TBD TBD            
6.13 The Centre - 4001 McEwen Road LCF 0.00050% TBD TBD            
6.14 4425 W Airport Fwy LCF 0.00050% TBD TBD            
6.15 Northlake - 2302 Parklake Dr NE LCF 0.00050% TBD TBD            
6.16 Northlake - 2305&2309 Parklake Dr NE LCF 0.00050% TBD TBD            
6.17 12100 Ford Road LCF 0.00050% TBD TBD            
6.18 The Centre - 4000N&S McEwen Road LCF 0.00050% TBD TBD            
7 HGI Savannah Historic District WFB 0.00050% TBD TBD Actual/360 135,060.04 Amortizing Balloon   120 120
8 Belden Park Crossing LCF 0.00050% TBD TBD Actual/360 119,024.18 Interest-only, Amortizing Balloon Actual/360 120 120
9 One Century Place Barclays 0.00050% TBD TBD Actual/360 71,409.04 Interest-only, Balloon Actual/360 120 120
10 61 Grove Street LCF 0.00050% TBD TBD Actual/360 79,937.11 Interest-only, Balloon Actual/360 120 120
11 777 Township Line Road Barclays 0.00050% TBD TBD Actual/360 107,630.22 Interest-only, Amortizing Balloon Actual/360 120 119
12 The View at Marlton AREF 0.00050% TBD TBD Actual/360 106,074.46 Interest-only, Amortizing Balloon Actual/360 120 119
13 Corporate Center I & III AREF 0.00050% TBD TBD Actual/360 118,430.91 Amortizing Balloon   120 120
14 DoubleTree Berkeley Marina AREF 0.00050% TBD TBD Actual/360 105,174.99 Interest-only, Amortizing Balloon Actual/360 120 118
15 Redmont Hotel Curio LCF 0.00050% TBD TBD Actual/360 105,401.72 Amortizing Balloon   120 120
16 555 De Haro AREF 0.00050% TBD TBD Actual/360 69,189.47 Interest-only, Balloon Actual/360 120 120
17 Macedonia Commons LCF 0.00050% TBD TBD Actual/360 90,669.38 Interest-only, Amortizing Balloon Actual/360 120 118
18 Northwoods Center AREF 0.00050% TBD TBD Actual/360 85,104.47 Interest-only, Amortizing Balloon Actual/360 120 118
19 100-102 Forsyth Street AREF 0.00050% TBD TBD Actual/360 67,187.04 Interest-only, Balloon Actual/360 120 117
20 Hilton Houston Galleria TX WFB 0.00050% TBD TBD Actual/360 93,390.63 Amortizing Balloon   60 60
21 Del Amo Fashion Center Barclays 0.00050% TBD TBD Actual/360 46,353.73 Interest-only, Balloon Actual/360 120 115
22 Hallandale Self Storage LCF 0.00050% TBD TBD Actual/360 69,298.81 Interest-only, Amortizing Balloon Actual/360 120 119
23 Springville Heights Condominium AREF 0.00050% TBD TBD Actual/360 54,978.13 Interest-only, Balloon Actual/360 120 120
24 HGI Plymouth WFB 0.00050% TBD TBD Actual/360 70,243.59 Interest-only, Amortizing Balloon Actual/360 120 120
25 1030-1040 Broad Street AREF 0.00050% TBD TBD Actual/360 70,743.32 Interest-only, Amortizing Balloon Actual/360 120 120
26 Columbia Park Shopping Center AREF 0.00050% TBD TBD Actual/360 51,527.02 Interest-only, Balloon Actual/360 120 115
27 Dublin Corners WFB 0.00050% TBD TBD Actual/360 62,668.97 Amortizing Balloon   120 119
28 Residence Inn Omaha Aksarben Village AREF 0.00050% TBD TBD Actual/360 64,345.28 Amortizing Balloon Actual/360 120 120
29 Simi Valley Industrial Park Barclays 0.00050% TBD TBD Actual/360 38,468.72 Interest-only, Balloon Actual/360 120 119
30 Plaza de Hacienda Barclays 0.00050% TBD TBD Actual/360 57,553.01 Amortizing Balloon   120 118
31 Northern Ohio Industrial Park Barclays 0.00050% TBD TBD Actual/360 55,650.45 Amortizing Balloon   120 120
32 Cascade Building AREF 0.00050% TBD TBD Actual/360 30,796.88 Interest-only, Balloon Actual/360 120 119
33 Paseo Lindo Barclays 0.00050% TBD TBD Actual/360 32,683.85 Interest-only, Balloon Actual/360 120 119
34 Marengo Plaza AREF 0.00050% TBD TBD Actual/360 46,585.49 Amortizing Balloon   120 119
35 444-446 86th Street WFB 0.00050% TBD TBD Actual/360 33,545.78 Interest-only, Balloon Actual/360 120 119
36 Alton Business Park Barclays 0.00050% TBD TBD Actual/360 28,310.31 Interest-only, Balloon Actual/360 120 119
37 Willowick Business Park Barclays 0.00050% TBD TBD Actual/360 28,143.78 Interest-only, Balloon Actual/360 120 119
38 Omega Self Storage – Amityville Portfolio WFB 0.00050% TBD TBD Actual/360 40,868.24 Amortizing Balloon   120 118
38.01 185-Omega Self Storage WFB 0.00050% TBD TBD            
38.02 491-Omega Storage Inc. WFB 0.00050% TBD TBD            
39 Walnut Grove Medical Center Barclays 0.00050% TBD TBD Actual/360 29,939.63 Interest-only, Balloon Actual/360 120 120
40 Tustin Mayfair Plaza WFB 0.00050% TBD TBD Actual/360 28,578.99 Interest-only, Balloon Actual/360 120 120
41 Water Tower Self Storage WFB 0.00050% TBD TBD Actual/360 36,781.84 Interest-only, Amortizing Balloon Actual/360 120 119
42 RSM Business Park Barclays 0.00050% TBD TBD Actual/360 22,948.01 Interest-only, Balloon Actual/360 120 119
43 Avenue Hall Executive Center Barclays 0.00050% TBD TBD Actual/360 22,798.13 Interest-only, Balloon Actual/360 120 119
44 Comfort Suites Hilton Head Bluffton AREF 0.00050% TBD TBD Actual/360 34,900.84 Amortizing Balloon   120 117
45 Harbor Court Plaza LCF 0.00050% TBD TBD Actual/360 28,234.90 Interest-only, Amortizing Balloon Actual/360 120 117
46 Boulevard Square II Barclays 0.00050% TBD TBD Actual/360 25,700.59 Amortizing Balloon   120 118
47 Shaw Blackstone Center-CA WFB 0.00050% TBD TBD Actual/360 24,689.64 Interest-only, Amortizing Balloon Actual/360 120 119
48 Hampton Inn - Marshall Barclays 0.00050% TBD TBD Actual/360 24,763.20 Amortizing Balloon   120 119
49 Rite Aid Dunmore LCF 0.00050% TBD TBD Actual/360 22,771.41 Amortizing Balloon   120 120
50 Kirkwood Center WFB 0.00050% TBD TBD Actual/360 11,582.93 Amortizing Balloon   120 119
51 Preferred Self Storage WFB 0.00050% TBD TBD Actual/360 6,173.27 Amortizing Balloon   120 119
52 Dollar General E. Peoria LCF 0.00050% TBD TBD Actual/360 4,210.72 Interest-only, ARD Actual/360 120 120

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller 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 Headquarters Plaza Barclays 120 120 0 0 0 L(24),D(92),O(4) 0 0 239,000,000
2 Marriott LAX LCF 0 0 360 352 8 L(32),D(84),O(4) 0 0 300,800,000
3 Mall of Louisiana Barclays 36 33 360 360 3 L(27),D(89),O(4) 0 0 570,000,000
4 Adler Portfolio WFB 36 36 300 300 0 L(24),D(92),O(4) 0 0 81,630,000
4.01 Carmel Executive Park WFB                 26,730,000
4.02 Vista Point North WFB                 14,710,000
4.03 Greenbriar Business Park WFB                 12,000,000
4.04 Plaza Southwest WFB                 7,250,000
4.05 Commerce Park North WFB                 6,200,000
4.06 Crescent 10 Facility WFB                 6,100,000
4.07 Technipark Ten Service Center WFB                 5,620,000
4.08 Westchase Park WFB                 3,020,000
5 U.S. Industrial Portfolio III Barclays 60 60 360 360 0 L(24),D(89),O(7) 0 5 166,300,000
5.01 2121 Gardner Street Barclays                 21,900,000
5.02 975 Cottonwood Avenue Barclays                 13,500,000
5.03 4925 Bulls Bay Highway Barclays                 13,150,000
5.04 1500 Southeast 37th Street Barclays                 10,000,000
5.05 10450 Medallion Drive Barclays                 9,800,000
5.06 1501 Industrial Boulevard Barclays                 9,800,000
5.07 1001 DDC Way Barclays                 8,510,000
5.08 1152 Armorlite Drive Barclays                 6,930,000
5.09 3800 West Broward Boulevard Barclays                 6,800,000
5.10 2900 & 2950 Hill Avenue Barclays                 6,750,000
5.11 1700 Highland Road Barclays                 6,525,000
5.12 1972 Salem Industrial Drive Barclays                 6,500,000
5.13 1800 University Parkway Barclays                 6,400,000
5.14 621 Hunt Valley Circle Barclays                 5,200,000
5.15 5000 Askins Lane Barclays                 4,850,000
5.16 900 Chaddick Drive Barclays                 4,700,000
5.17 6600 Chapek Parkway Barclays                 4,500,000
5.18 53208 Columbia Drive Barclays                 4,400,000
5.19 7750 Hub Parkway Barclays                 4,225,000
5.20 21699 Torrence Avenue & 2701 Kalvelage Drive Barclays                 2,800,000
5.21 3221 Cherry Palm Drive Barclays                 2,700,000
6 National Office Portfolio LCF 0 0 360 359 1 L(25),D(91),O(4) 0 0 287,750,000
6.01 8330 LBJ Freeway LCF                 42,750,000
6.02 101 East Park Boulevard LCF                 36,100,000
6.03 13601 Preston Road LCF                 27,500,000
6.04 1750 East Golf Road LCF                 35,400,000
6.05 14800 Quorum Drive LCF                 13,550,000
6.06 1995 North Park Place LCF                 12,200,000
6.07 Northlake - 2295 Parklake Dr NE LCF                 10,600,000
6.08 4751 Best Road LCF                 11,900,000
6.09 The Centre - 4101 McEwen Road LCF                 12,100,000
6.10 The Centre - 4099 McEwen Road LCF                 11,800,000
6.11 11225 North 28th Drive LCF                 9,070,000
6.12 10000 North 31st Ave LCF                 9,900,000
6.13 The Centre - 4001 McEwen Road LCF                 10,000,000
6.14 4425 W Airport Fwy LCF                 8,400,000
6.15 Northlake - 2302 Parklake Dr NE LCF                 11,800,000
6.16 Northlake - 2305&2309 Parklake Dr NE LCF                 5,880,000
6.17 12100 Ford Road LCF                 12,500,000
6.18 The Centre - 4000N&S McEwen Road LCF                 6,300,000
7 HGI Savannah Historic District WFB 0 0 360 360 0 L(24),D(91),O(5) 0 0 56,100,000
8 Belden Park Crossing LCF 24 24 360 360 0 L(24),D(92),O(4) 0 0 68,600,000
9 One Century Place Barclays 120 120 0 0 0 L(23),GRTR 1% or YM(91),O(6) 0 0 102,000,000
10 61 Grove Street LCF 120 120 0 0 0 L(24),D(92),O(4) 0 5 39,500,000
11 777 Township Line Road Barclays 24 23 360 360 1 L(25),D(90),O(5) 0 0 28,000,000
12 The View at Marlton AREF 24 23 360 360 1 L(25),D(91),O(4) 0 0 36,500,000
13 Corporate Center I & III AREF 0 0 360 360 0 L(24),D(93),O(3) 0 0 30,300,000
14 DoubleTree Berkeley Marina AREF 30 28 360 360 2 L(26),D(90),O(4) 0 0 100,300,000
15 Redmont Hotel Curio LCF 0 0 360 360 0 L(24),D(92),O(4) 0 0 31,800,000
16 555 De Haro AREF 120 120 0 0 0 L(24),D(92),O(4) 0 0 27,000,000
17 Macedonia Commons LCF 36 34 360 360 2 L(26),D(90),O(4) 0 0 48,500,000
18 Northwoods Center AREF 60 58 360 360 2 L(26),D(91),O(3) 0 0 24,750,000
19 100-102 Forsyth Street AREF 120 117 0 0 3 L(27),D(89),O(4) 0 0 24,000,000
20 Hilton Houston Galleria TX WFB 0 0 300 300 0 L(24),D(32),O(4) 0 0 25,400,000
21 Del Amo Fashion Center Barclays 120 115 0 0 5 L(29),D(84),O(7) 0 0 1,155,000,000
22 Hallandale Self Storage LCF 36 35 360 360 1 L(25),D(92),O(3) 0 0 18,100,000
23 Springville Heights Condominium AREF 120 120 0 0 0 L(24),D(92),O(4) 0 0 22,100,000
24 HGI Plymouth WFB 12 12 360 360 0 L(24),GRTR 1% or YM(92),O(4) 0 5 20,200,000
25 1030-1040 Broad Street AREF 24 24 360 360 0 L(24),D(92),O(4) 0 0 19,000,000
26 Columbia Park Shopping Center AREF 120 115 0 0 5 L(29),D(88),O(3) 0 0 103,900,000
27 Dublin Corners WFB 0 0 360 359 1 L(25),D(91),O(4) 0 0 21,050,000
28 Residence Inn Omaha Aksarben Village AREF 0 0 360 360 0 L(24),D(93),O(3) 0 0 17,700,000
29 Simi Valley Industrial Park Barclays 120 119 0 0 1 L(25),D(91),O(4) 0 0 22,400,000
30 Plaza de Hacienda Barclays 0 0 300 298 2 L(26),D(90),O(4) 0 0 21,400,000
31 Northern Ohio Industrial Park Barclays 0 0 360 360 0 L(24),D(91),O(5) 0 0 15,900,000
32 Cascade Building AREF 120 119 0 0 1 L(25),D(91),O(4) 0 0 25,500,000
33 Paseo Lindo Barclays 120 119 0 0 1 L(25),D(91),O(4) 0 0 14,840,000
34 Marengo Plaza AREF 0 0 360 359 1 L(25),D(91),O(4) 0 0 16,700,000
35 444-446 86th Street WFB 120 119 0 0 1 L(25),D(91),O(4) 0 0 13,700,000
36 Alton Business Park Barclays 120 119 0 0 1 L(25),D(91),O(4) 0 0 17,000,000
37 Willowick Business Park Barclays 120 119 0 0 1 L(25),D(91),O(4) 0 0 18,900,000
38 Omega Self Storage – Amityville Portfolio WFB 0 0 360 358 2 L(26),D(90),O(4) 0 0 13,550,000
38.01 185-Omega Self Storage WFB                 10,650,000
38.02 491-Omega Storage Inc. WFB                 2,900,000
39 Walnut Grove Medical Center Barclays 120 120 0 0 0 L(24),D(92),O(4) 0 0 13,000,000
40 Tustin Mayfair Plaza WFB 120 120 0 0 0 L(24),D(92),O(4) 0 0 15,050,000
41 Water Tower Self Storage WFB 12 11 360 360 1 L(25),D(91),O(4) 0 0 10,400,000
42 RSM Business Park Barclays 120 119 0 0 1 L(25),D(91),O(4) 0 0 13,600,000
43 Avenue Hall Executive Center Barclays 120 119 0 0 1 L(25),D(91),O(4) 0 0 12,700,000
44 Comfort Suites Hilton Head Bluffton AREF 0 0 300 297 3 L(27),D(90),O(3) 0 0 9,300,000
45 Harbor Court Plaza LCF 24 21 360 360 3 L(27),D(88),O(5) 0 0 8,000,000
46 Boulevard Square II Barclays 0 0 360 358 2 L(26),D(90),O(4) 0 0 6,860,000
47 Shaw Blackstone Center-CA WFB 24 23 360 360 1 L(25),D(91),O(4) 0 0 6,900,000
48 Hampton Inn - Marshall Barclays 0 0 300 299 1 L(25),D(91),O(4) 0 0 6,600,000
49 Rite Aid Dunmore LCF 0 0 300 300 0 L(24),D(92),O(4) 0 0 5,900,000
50 Kirkwood Center WFB 0 0 240 239 1 L(25),D(91),O(4) 0 0 3,420,000
51 Preferred Self Storage WFB 0 0 360 359 1 L(25),GRTR 1% or YM(91),O(4) 0 0 2,050,000
52 Dollar General E. Peoria LCF 120 120 0 0 0 YM(24),YM or D(89),O(7) 0 0 1,450,000

 

 

 

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
1 Headquarters Plaza Barclays 8/22/2017                
2 Marriott LAX LCF 2/1/2018                
3 Mall of Louisiana Barclays 6/23/2017                
4 Adler Portfolio WFB Various                
4.01 Carmel Executive Park WFB 8/30/2017                
4.02 Vista Point North WFB 8/24/2017                
4.03 Greenbriar Business Park WFB 8/25/2017                
4.04 Plaza Southwest WFB 9/6/2017                
4.05 Commerce Park North WFB 9/7/2017                
4.06 Crescent 10 Facility WFB 9/7/2017                
4.07 Technipark Ten Service Center WFB 9/7/2017                
4.08 Westchase Park WFB 9/6/2017                
5 U.S. Industrial Portfolio III Barclays 6/16/2017                
5.01 2121 Gardner Street Barclays 6/5/2017                
5.02 975 Cottonwood Avenue Barclays 5/23/2017                
5.03 4925 Bulls Bay Highway Barclays 5/30/2017                
5.04 1500 Southeast 37th Street Barclays 5/25/2017                
5.05 10450 Medallion Drive Barclays 5/24/2017                
5.06 1501 Industrial Boulevard Barclays 6/1/2017                
5.07 1001 DDC Way Barclays 5/25/2017                
5.08 1152 Armorlite Drive Barclays 6/2/2017                
5.09 3800 West Broward Boulevard Barclays 6/1/2017                
5.10 2900 & 2950 Hill Avenue Barclays 5/25/2017                
5.11 1700 Highland Road Barclays 6/2/2017                
5.12 1972 Salem Industrial Drive Barclays 6/5/2017                
5.13 1800 University Parkway Barclays 5/30/2017                
5.14 621 Hunt Valley Circle Barclays 5/25/2017                
5.15 5000 Askins Lane Barclays 6/1/2017                
5.16 900 Chaddick Drive Barclays 6/2/2017                
5.17 6600 Chapek Parkway Barclays 6/2/2017                
5.18 53208 Columbia Drive Barclays 6/1/2017                
5.19 7750 Hub Parkway Barclays 6/2/2017                
5.20 21699 Torrence Avenue & 2701 Kalvelage Drive Barclays 6/1/2017                
5.21 3221 Cherry Palm Drive Barclays 5/30/2017                
6 National Office Portfolio LCF Various                
6.01 8330 LBJ Freeway LCF 7/15/2017                
6.02 101 East Park Boulevard LCF 7/15/2017                
6.03 13601 Preston Road LCF 7/14/2017                
6.04 1750 East Golf Road LCF 7/13/2017                
6.05 14800 Quorum Drive LCF 7/15/2017                
6.06 1995 North Park Place LCF 7/18/2017                
6.07 Northlake - 2295 Parklake Dr NE LCF 7/18/2017                
6.08 4751 Best Road LCF 7/18/2017                
6.09 The Centre - 4101 McEwen Road LCF 7/14/2017                
6.10 The Centre - 4099 McEwen Road LCF 7/14/2017                
6.11 11225 North 28th Drive LCF 7/13/2017                
6.12 10000 North 31st Ave LCF 7/13/2017                
6.13 The Centre - 4001 McEwen Road LCF 7/14/2017                
6.14 4425 W Airport Fwy LCF 7/14/2017                
6.15 Northlake - 2302 Parklake Dr NE LCF 7/18/2017                
6.16 Northlake - 2305&2309 Parklake Dr NE LCF 7/18/2017                
6.17 12100 Ford Road LCF 7/14/2017                
6.18 The Centre - 4000N&S McEwen Road LCF 7/14/2017                
7 HGI Savannah Historic District WFB 9/1/2018                
8 Belden Park Crossing LCF 9/1/2017                
9 One Century Place Barclays 9/15/2017                
10 61 Grove Street LCF 8/29/2017                
11 777 Township Line Road Barclays 8/25/2017                
12 The View at Marlton AREF 2/1/2018                
13 Corporate Center I & III AREF 10/12/2017                
14 DoubleTree Berkeley Marina AREF 4/11/2017                
15 Redmont Hotel Curio LCF 9/6/2017                
16 555 De Haro AREF 8/23/2017                
17 Macedonia Commons LCF 7/16/2017                
18 Northwoods Center AREF 7/13/2017                
19 100-102 Forsyth Street AREF 6/30/2017                
20 Hilton Houston Galleria TX WFB 7/20/2018                
21 Del Amo Fashion Center Barclays 4/23/2017                
22 Hallandale Self Storage LCF 11/3/2017                
23 Springville Heights Condominium AREF 8/21/2017                
24 HGI Plymouth WFB 9/5/2017                
25 1030-1040 Broad Street AREF 7/7/2017                
26 Columbia Park Shopping Center AREF 4/3/2017                
27 Dublin Corners WFB 8/9/2017                
28 Residence Inn Omaha Aksarben Village AREF 9/25/2017                
29 Simi Valley Industrial Park Barclays 8/8/2017                
30 Plaza de Hacienda Barclays 7/19/2017                
31 Northern Ohio Industrial Park Barclays 6/29/2017                
32 Cascade Building AREF 8/28/2017                
33 Paseo Lindo Barclays 7/28/2017                
34 Marengo Plaza AREF 7/10/2017                
35 444-446 86th Street WFB 8/3/2017                
36 Alton Business Park Barclays 8/2/2017                
37 Willowick Business Park Barclays 7/28/2017                
38 Omega Self Storage – Amityville Portfolio WFB 6/30/2017                
38.01 185-Omega Self Storage WFB 6/30/2017                
38.02 491-Omega Storage Inc. WFB 6/30/2017                
39 Walnut Grove Medical Center Barclays 9/7/2017                
40 Tustin Mayfair Plaza WFB 2/1/2018                
41 Water Tower Self Storage WFB 8/28/2017                
42 RSM Business Park Barclays 8/2/2017                
43 Avenue Hall Executive Center Barclays 8/8/2017                
44 Comfort Suites Hilton Head Bluffton AREF 5/24/2017                
45 Harbor Court Plaza LCF 7/11/2017                
46 Boulevard Square II Barclays 5/22/2017                
47 Shaw Blackstone Center-CA WFB 8/10/2017                
48 Hampton Inn - Marshall Barclays 8/14/2017                
49 Rite Aid Dunmore LCF 5/20/2017                
50 Kirkwood Center WFB 12/29/2017                
51 Preferred Self Storage WFB 8/3/2017                
52 Dollar General E. Peoria LCF 8/13/2017                

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller U/W NOI
DSCR (x)		 U/W NCF
DSCR (x)		 Cut-off Date LTV Ratio LTV Ratio at Maturity or ARD Cut-off Date U/W NOI Debt Yield Cut-off Date U/W NCF Debt Yield U/W
Revenues ($)		 U/W
Expenses ($)		 U/W Net Operating Income ($)
1 Headquarters Plaza Barclays 2.56 2.23 62.8% 62.8% 11.3% 9.8% 39,606,385 22,663,110 16,943,274
2 Marriott LAX LCF 2.10 1.72 48.3% 40.2% 13.8% 11.4% 72,058,354 51,979,491 20,078,862
3 Mall of Louisiana Barclays 1.94 1.85 57.0% 49.3% 11.1% 10.6% 43,215,234 7,152,311 36,062,923
4 Adler Portfolio WFB 2.30 1.88 49.4% 40.7% 15.1% 12.3% 12,623,243 6,535,092 6,088,151
4.01 Carmel Executive Park WFB             4,204,603 2,243,537 1,961,066
4.02 Vista Point North WFB             2,332,127 1,242,391 1,089,736
4.03 Greenbriar Business Park WFB             1,717,056 812,784 904,273
4.04 Plaza Southwest WFB             1,306,175 463,833 842,342
4.05 Commerce Park North WFB             949,754 463,731 486,024
4.06 Crescent 10 Facility WFB             920,751 516,616 404,136
4.07 Technipark Ten Service Center WFB             895,011 437,907 457,103
4.08 Westchase Park WFB             297,764 354,293 -56,529
5 U.S. Industrial Portfolio III Barclays 1.60 1.48 72.5% 66.0% 9.4% 8.6% 15,292,243 3,981,653 11,310,590
5.01 2121 Gardner Street Barclays             2,062,450 387,747 1,674,703
5.02 975 Cottonwood Avenue Barclays             1,223,928 205,262 1,018,666
5.03 4925 Bulls Bay Highway Barclays             1,243,942 257,216 986,726
5.04 1500 Southeast 37th Street Barclays             992,306 275,561 716,745
5.05 10450 Medallion Drive Barclays             1,118,726 335,117 783,609
5.06 1501 Industrial Boulevard Barclays             872,202 213,931 658,271
5.07 1001 DDC Way Barclays             814,158 127,549 686,609
5.08 1152 Armorlite Drive Barclays             436,922 101,352 335,570
5.09 3800 West Broward Boulevard Barclays             631,482 82,762 548,720
5.10 2900 & 2950 Hill Avenue Barclays             846,184 305,152 541,032
5.11 1700 Highland Road Barclays             660,594 153,880 506,714
5.12 1972 Salem Industrial Drive Barclays             736,290 200,127 536,163
5.13 1800 University Parkway Barclays             630,659 151,061 479,598
5.14 621 Hunt Valley Circle Barclays             595,335 104,091 491,244
5.15 5000 Askins Lane Barclays             484,886 145,675 339,211
5.16 900 Chaddick Drive Barclays             0 314,806 -314,806
5.17 6600 Chapek Parkway Barclays             496,986 169,621 327,365
5.18 53208 Columbia Drive Barclays             540,532 123,784 416,748
5.19 7750 Hub Parkway Barclays             496,986 169,621 327,365
5.20 21699 Torrence Avenue & 2701 Kalvelage Drive Barclays             318,473 87,695 230,778
5.21 3221 Cherry Palm Drive Barclays             339,738 73,689 266,049
6 National Office Portfolio LCF 1.81 1.64 64.2% 52.2% 11.1% 10.1% 38,630,025 18,051,854 20,578,171
6.01 8330 LBJ Freeway LCF             5,864,932 2,378,455 3,486,477
6.02 101 East Park Boulevard LCF             4,277,940 1,429,865 2,848,075
6.03 13601 Preston Road LCF             3,875,726 1,661,164 2,214,562
6.04 1750 East Golf Road LCF             5,773,927 2,991,546 2,782,381
6.05 14800 Quorum Drive LCF             1,518,306 612,070 906,236
6.06 1995 North Park Place LCF             1,627,072 727,946 899,126
6.07 Northlake - 2295 Parklake Dr NE LCF             1,927,363 900,434 1,026,929
6.08 4751 Best Road LCF             1,551,928 672,927 879,001
6.09 The Centre - 4101 McEwen Road LCF             1,383,837 738,917 644,920
6.10 The Centre - 4099 McEwen Road LCF             1,647,099 827,041 820,058
6.11 11225 North 28th Drive LCF             1,412,021 918,942 493,079
6.12 10000 North 31st Ave LCF             1,326,083 854,686 471,397
6.13 The Centre - 4001 McEwen Road LCF             1,177,647 515,000 662,647
6.14 4425 W Airport Fwy LCF             1,216,108 593,500 622,608
6.15 Northlake - 2302 Parklake Dr NE LCF             910,557 679,542 231,014
6.16 Northlake - 2305&2309 Parklake Dr NE LCF             1,050,901 423,736 627,165
6.17 12100 Ford Road LCF             1,274,376 764,345 510,031
6.18 The Centre - 4000N&S McEwen Road LCF             814,202 361,738 452,464
7 HGI Savannah Historic District WFB 2.03 1.81 47.2% 38.3% 12.4% 11.1% 8,930,140 5,631,974 3,298,166
8 Belden Park Crossing LCF 1.71 1.61 74.3% 63.8% 10.6% 10.0% 7,866,498 2,449,394 5,417,104
9 One Century Place Barclays 3.00 2.73 65.0% 65.0% 11.5% 10.5% 12,080,931 4,449,986 7,630,945
10 61 Grove Street LCF 1.50 1.49 54.8% 54.8% 6.7% 6.6% 1,825,172 382,105 1,443,067
11 777 Township Line Road Barclays 1.53 1.40 75.0% 64.2% 9.4% 8.6% 3,396,888 1,426,482 1,970,406
12 The View at Marlton AREF 1.39 1.32 72.6% 62.3% 8.6% 8.2% 3,129,139 848,755 2,280,383
13 Corporate Center I & III AREF 1.49 1.31 66.8% 56.3% 10.5% 9.2% 2,544,232 426,553 2,117,679
14 DoubleTree Berkeley Marina AREF 2.23 1.86 52.3% 45.6% 14.1% 11.7% 31,423,806 24,020,252 7,403,554
15 Redmont Hotel Curio LCF 1.90 1.66 59.7% 49.6% 12.7% 11.0% 7,708,491 5,303,779 2,404,712
16 555 De Haro AREF 1.84 1.76 70.4% 70.4% 8.0% 7.7% 2,294,724 769,908 1,524,817
17 Macedonia Commons LCF 1.94 1.80 70.5% 61.6% 11.7% 10.9% 5,436,646 1,426,916 4,009,729
18 Northwoods Center AREF 1.68 1.60 68.6% 62.7% 10.1% 9.6% 2,280,084 561,456 1,718,627
19 100-102 Forsyth Street AREF 1.35 1.34 66.7% 66.7% 6.8% 6.7% 1,426,665 340,426 1,086,239
20 Hilton Houston Galleria TX WFB 2.35 2.00 61.4% 54.9% 16.9% 14.4% 9,739,607 7,105,206 2,634,402
21 Del Amo Fashion Center Barclays 3.48 3.34 39.8% 39.8% 12.9% 12.4% 81,259,520 21,915,628 59,343,892
22 Hallandale Self Storage LCF 1.52 1.50 74.8% 65.6% 9.3% 9.2% 1,859,829 596,215 1,263,613
23 Springville Heights Condominium AREF 1.62 1.57 61.1% 61.1% 7.9% 7.7% 1,798,255 732,661 1,065,594
24 HGI Plymouth WFB 2.08 1.79 64.9% 54.7% 13.4% 11.5% 6,210,767 4,455,872 1,754,895
25 1030-1040 Broad Street AREF 1.57 1.41 68.4% 59.4% 10.2% 9.2% 2,492,696 1,160,745 1,331,951
26 Columbia Park Shopping Center AREF 1.73 1.63 60.3% 60.3% 8.4% 7.9% 8,241,386 2,949,849 5,291,537
27 Dublin Corners WFB 1.68 1.63 59.3% 47.9% 10.1% 9.8% 1,824,782 562,559 1,262,222
28 Residence Inn Omaha Aksarben Village AREF 2.08 1.88 67.8% 55.7% 13.4% 12.1% 3,925,657 2,317,109 1,608,548
29 Simi Valley Industrial Park Barclays 2.91 2.63 51.6% 51.6% 11.6% 10.5% 1,911,120 568,693 1,342,427
30 Plaza de Hacienda Barclays 2.03 1.86 51.7% 37.1% 12.7% 11.6% 2,002,651 599,441 1,403,210
31 Northern Ohio Industrial Park Barclays 2.11 1.81 69.2% 55.9% 12.8% 11.0% 2,457,045 1,045,072 1,411,972
32 Cascade Building AREF 3.26 3.13 39.2% 39.2% 12.1% 11.6% 1,899,881 694,539 1,205,342
33 Paseo Lindo Barclays 2.47 2.32 61.6% 61.6% 10.6% 9.9% 1,210,173 240,626 969,547
34 Marengo Plaza AREF 1.70 1.64 53.8% 43.8% 10.6% 10.2% 1,164,014 215,021 948,993
35 444-446 86th Street WFB 1.75 1.69 63.1% 63.1% 8.1% 7.9% 892,400 188,702 703,698
36 Alton Business Park Barclays 3.01 2.77 50.0% 50.0% 12.0% 11.1% 1,281,151 259,599 1,021,552
37 Willowick Business Park Barclays 3.25 2.84 44.7% 44.7% 13.0% 11.4% 1,670,086 572,726 1,097,360
38 Omega Self Storage – Amityville Portfolio WFB 1.78 1.77 58.9% 47.8% 11.0% 10.9% 1,218,618 343,801 874,817
38.01 185-Omega Self Storage WFB             971,298 284,865 686,433
38.02 491-Omega Storage Inc. WFB             247,320 58,936 188,384
39 Walnut Grove Medical Center Barclays 2.34 2.08 60.0% 60.0% 10.8% 9.6% 1,258,130 418,397 839,733
40 Tustin Mayfair Plaza WFB 2.35 2.27 49.8% 49.8% 10.8% 10.4% 1,087,761 281,020 806,741
41 Water Tower Self Storage WFB 1.52 1.49 68.5% 57.3% 9.4% 9.2% 961,899 291,091 670,808
42 RSM Business Park Barclays 2.91 2.68 50.7% 50.7% 11.6% 10.7% 1,052,674 251,220 801,454
43 Avenue Hall Executive Center Barclays 2.96 2.66 53.9% 53.9% 11.8% 10.6% 1,115,649 304,870 810,779
44 Comfort Suites Hilton Head Bluffton AREF 2.30 2.07 64.2% 48.1% 16.1% 14.5% 2,371,746 1,409,087 962,659
45 Harbor Court Plaza LCF 1.61 1.50 68.8% 58.9% 9.9% 9.3% 840,732 294,883 545,849
46 Boulevard Square II Barclays 1.38 1.30 72.1% 58.8% 8.6% 8.1% 661,419 236,876 424,542
47 Shaw Blackstone Center-CA WFB 1.69 1.58 70.3% 60.1% 10.3% 9.7% 699,532 198,322 501,210
48 Hampton Inn - Marshall Barclays 2.50 2.20 66.7% 49.2% 16.8% 14.9% 2,172,363 1,430,930 741,433
49 Rite Aid Dunmore LCF 1.41 1.30 64.4% 48.6% 10.1% 9.3% 392,370 7,847 384,523
50 Kirkwood Center WFB 1.63 1.58 52.5% 32.8% 12.6% 12.2% 293,816 67,630 226,186
51 Preferred Self Storage WFB 2.04 1.97 58.5% 47.5% 12.6% 12.2% 275,172 123,995 151,177
52 Dollar General E. Peoria LCF 1.81 1.78 70.0% 70.0% 9.0% 8.9% 94,288 2,829 91,460

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller U/W
Replacement ($)		 U/W
TI/LC ($)		 U/W
Net Cash Flow ($)		 Occupancy Rate Occupancy as-of Date U/W Hotel ADR U/W Hotel RevPAR Most Recent Period Most Recent Revenues ($)
1 Headquarters Plaza Barclays 145,903 1,195,318 14,740,419 91.8% 8/1/2017 168 149 TTM 8/31/2017 39,510,913
2 Marriott LAX LCF 3,602,918 0 16,475,945 84.6% 12/31/2016 160 135 Actual 2016 72,255,774
3 Mall of Louisiana Barclays 155,358 1,473,928 34,433,637 91.8% 6/30/2017     TTM 4/30/2017 42,205,123
4 Adler Portfolio WFB 264,514 847,680 4,975,958 87.7% 10/31/2017     TTM 9/30/2017 13,144,964
4.01 Carmel Executive Park WFB 79,711 414,973 1,466,383 91.9% 10/31/2017     TTM 9/30/2017 4,183,494
4.02 Vista Point North WFB 70,529 135,413 883,794 88.0% 10/31/2017     TTM 9/30/2017 2,296,168
4.03 Greenbriar Business Park WFB 20,348 120,908 763,016 89.8% 10/31/2017     TTM 9/30/2017 1,908,450
4.04 Plaza Southwest WFB 34,920 90,483 716,939 89.6% 10/31/2017     TTM 9/30/2017 1,406,649
4.05 Commerce Park North WFB 14,600 26,888 444,536 92.1% 10/31/2017     TTM 9/30/2017 1,040,421
4.06 Crescent 10 Facility WFB 26,483 32,199 345,454 84.0% 10/31/2017     TTM 9/30/2017 987,323
4.07 Technipark Ten Service Center WFB 10,751 22,762 423,591 92.5% 10/31/2017     TTM 9/30/2017 986,491
4.08 Westchase Park WFB 7,172 4,053 -67,755 46.6% 10/31/2017     TTM 9/30/2017 335,968
5 U.S. Industrial Portfolio III Barclays 298,573 596,602 10,415,416 100.0% 11/1/2017     TTM 6/30/2017 14,448,506
5.01 2121 Gardner Street Barclays 37,827 87,002 1,549,874 100.0% 11/1/2017     TTM 6/30/2017 1,818,254
5.02 975 Cottonwood Avenue Barclays 17,504 33,258 967,904 100.0% 11/1/2017     TTM 6/30/2017 1,085,265
5.03 4925 Bulls Bay Highway Barclays 19,841 53,570 913,315 100.0% 11/1/2017     TTM 6/30/2017 1,142,332
5.04 1500 Southeast 37th Street Barclays 24,826 17,378 674,541 100.0% 11/1/2017     TTM 6/30/2017 841,972
5.05 10450 Medallion Drive Barclays 15,151 48,482 719,977 100.0% 11/1/2017     TTM 6/30/2017 997,876
5.06 1501 Industrial Boulevard Barclays 11,225 25,818 621,228 100.0% 11/1/2017     TTM 6/30/2017 763,658
5.07 1001 DDC Way Barclays 13,289 50,497 622,823 100.0% 11/1/2017     TTM 6/30/2017 742,287
5.08 1152 Armorlite Drive Barclays 4,431 24,815 306,323 100.0% 11/1/2017     TTM 6/30/2017 559,434
5.09 3800 West Broward Boulevard Barclays 6,538 37,918 504,265 100.0% 11/1/2017     TTM 6/30/2017 612,978
5.10 2900 & 2950 Hill Avenue Barclays 23,770 14,262 503,001 100.0% 11/1/2017     TTM 6/30/2017 645,529
5.11 1700 Highland Road Barclays 11,517 12,669 482,529 100.0% 11/1/2017     TTM 6/30/2017 578,472
5.12 1972 Salem Industrial Drive Barclays 31,714 28,543 475,906 100.0% 11/1/2017     TTM 6/30/2017 601,489
5.13 1800 University Parkway Barclays 10,575 26,438 442,585 100.0% 11/1/2017     TTM 6/30/2017 563,372
5.14 621 Hunt Valley Circle Barclays 6,180 15,449 469,616 100.0% 11/1/2017     TTM 6/30/2017 549,096
5.15 5000 Askins Lane Barclays 10,004 50,020 279,187 100.0% 11/1/2017     TTM 6/30/2017 419,741
5.16 900 Chaddick Drive Barclays 7,590 0 -322,396 100.0% 11/1/2017     TTM 6/30/2017 653,424
5.17 6600 Chapek Parkway Barclays 15,795 7,898 303,673 100.0% 11/1/2017     TTM 6/30/2017 414,731
5.18 53208 Columbia Drive Barclays 11,794 30,664 374,291 100.0% 11/1/2017     TTM 6/30/2017 462,404
5.19 7750 Hub Parkway Barclays 8,340 6,672 312,353 100.0% 11/1/2017     TTM 6/30/2017 406,731
5.20 21699 Torrence Avenue & 2701 Kalvelage Drive Barclays 6,800 13,599 210,379 100.0% 11/1/2017     TTM 6/30/2017 274,517
5.21 3221 Cherry Palm Drive Barclays 3,862 11,650 250,537 100.0% 11/1/2017     TTM 6/30/2017 314,944
6 National Office Portfolio LCF 643,175 1,286,350 18,648,646 77.5% 8/31/2017     TTM 8/31/2017 34,604,835
6.01 8330 LBJ Freeway LCF 95,346 190,692 3,200,440 85.3% 8/31/2017     TTM 8/31/2017 4,835,602
6.02 101 East Park Boulevard LCF 56,361 112,723 2,678,991 87.1% 8/31/2017     TTM 8/31/2017 3,520,341
6.03 13601 Preston Road LCF 65,494 130,988 2,018,081 82.0% 8/31/2017     TTM 8/31/2017 3,300,928
6.04 1750 East Golf Road LCF 53,053 106,106 2,623,222 97.3% 8/31/2017     TTM 8/31/2017 5,575,355
6.05 14800 Quorum Drive LCF 25,969 51,939 828,328 76.7% 8/31/2017     TTM 8/31/2017 1,391,459
6.06 1995 North Park Place LCF 24,980 49,960 824,186 76.9% 8/31/2017     TTM 8/31/2017 1,660,349
6.07 Northlake - 2295 Parklake Dr NE LCF 30,382 60,764 935,783 79.8% 8/31/2017     TTM 8/31/2017 1,601,423
6.08 4751 Best Road LCF 23,271 46,542 809,188 84.2% 8/31/2017     TTM 8/31/2017 1,474,324
6.09 The Centre - 4101 McEwen Road LCF 31,082 62,163 551,675 61.3% 8/31/2017     TTM 8/31/2017 1,245,140
6.10 The Centre - 4099 McEwen Road LCF 30,928 61,856 727,275 77.6% 8/31/2017     TTM 8/31/2017 1,505,536
6.11 11225 North 28th Drive LCF 33,875 67,751 391,454 78.6% 8/31/2017     TTM 8/31/2017 1,266,871
6.12 10000 North 31st Ave LCF 32,045 64,090 375,262 64.4% 8/31/2017     TTM 8/31/2017 1,221,055
6.13 The Centre - 4001 McEwen Road LCF 23,798 47,596 591,253 70.3% 8/31/2017     TTM 8/31/2017 1,054,799
6.14 4425 W Airport Fwy LCF 21,303 42,606 558,699 71.6% 8/31/2017     TTM 8/31/2017 1,118,170
6.15 Northlake - 2302 Parklake Dr NE LCF 27,806 55,612 147,597 42.3% 8/31/2017     TTM 8/31/2017 1,157,645
6.16 Northlake - 2305&2309 Parklake Dr NE LCF 16,290 32,579 578,297 70.0% 8/31/2017     TTM 8/31/2017 442,332
6.17 12100 Ford Road LCF 39,501 79,002 391,528 57.2% 8/31/2017     TTM 8/31/2017 1,439,079
6.18 The Centre - 4000N&S McEwen Road LCF 11,692 23,385 417,387 100.0% 8/31/2017     TTM 8/31/2017 794,427
7 HGI Savannah Historic District WFB 357,206 0 2,940,961 90.6% 8/31/2017 164 151 TTM 8/31/2017 8,663,835
8 Belden Park Crossing LCF 72,598 238,094 5,106,412 96.7% 9/29/2017     TTM 8/31/2017 7,367,583
9 One Century Place Barclays 124,861 538,792 6,967,293 99.8% 10/11/2017     TTM 8/31/2017 11,698,190
10 61 Grove Street LCF 2,100 7,502 1,433,465 91.7% 9/1/2017     TTM 8/31/2017 1,846,980
11 777 Township Line Road Barclays 22,000 140,218 1,808,188 90.6% 10/01/207     TTM 7/31/2017 2,958,242
12 The View at Marlton AREF 18,214 91,069 2,171,101 100.0% 9/27/2017     NAV NAV
13 Corporate Center I & III AREF -6,000 262,206 1,861,473 100.0% 10/12/2017     TTM 8/31/2017 2,733,510
14 DoubleTree Berkeley Marina AREF 1,256,952 0 6,146,602 90.3% 6/30/2017 186 168 TTM 6/30/2017 31,423,806
15 Redmont Hotel Curio LCF 308,340 0 2,096,372 76.2% 9/30/2017 147 112 TTM 9/30/2017 7,708,491
16 555 De Haro AREF 10,489 49,946 1,464,382 100.0% 8/1/2017     TTM 6/30/2017 2,026,684
17 Macedonia Commons LCF 46,832 240,539 3,722,358 96.5% 6/23/2017     TTM 6/30/2017 5,153,438
18 Northwoods Center AREF 27,867 61,462 1,629,299 100.0% 8/7/2017     TTM 6/30/2017 2,297,194
19 100-102 Forsyth Street AREF 9,690 0 1,076,549 97.8% 7/1/2017     TTM 8/31/2017 593,858
20 Hilton Houston Galleria TX WFB 389,584 0 2,244,818 72.2% 9/30/2017 103 75 TTM 9/30/2017 9,739,047
21 Del Amo Fashion Center Barclays 223,460 2,154,999 56,965,434 85.2% 5/15/2017     TTM 3/31/2017 77,175,155
22 Hallandale Self Storage LCF 15,073 0 1,248,540 86.2% 8/31/2017     TTM 8/31/2017 1,859,829
23 Springville Heights Condominium AREF 27,250 0 1,038,344 87.2% 9/27/2017     TTM 10/31/2017 1,909,342
24 HGI Plymouth WFB 248,431 0 1,506,465 74.4% 9/30/2017 130 96 TTM 9/30/2017 6,210,767
25 1030-1040 Broad Street AREF 24,853 108,056 1,199,042 100.0% 9/11/2017     TTM 6/30/2017 2,732,540
26 Columbia Park Shopping Center AREF 69,141 259,277 4,963,119 94.8% 4/25/2017     TTM 3/31/2017 7,775,707
27 Dublin Corners WFB 11,079 24,439 1,226,705 100.0% 9/30/2017     TTM 9/30/2017 1,874,485
28 Residence Inn Omaha Aksarben Village AREF 157,026 0 1,451,521 73.3% 8/31/2017 121 89 TTM 8/31/2017 3,925,657
29 Simi Valley Industrial Park Barclays 43,326 86,651 1,212,451 92.4% 8/1/2017     TTM 7/31/2017 2,006,357
30 Plaza de Hacienda Barclays 20,782 94,953 1,287,475 96.5% 7/31/2017     TTM 6/30/2017 1,851,923
31 Northern Ohio Industrial Park Barclays 137,895 64,109 1,209,968 100.0% 7/1/2017     TTM 8/31/2017 2,593,388
32 Cascade Building AREF 19,080 28,620 1,157,643 79.3% 7/31/2017     TTM 7/30/2017 2,178,967
33 Paseo Lindo Barclays 9,009 50,944 909,595 100.0% 9/5/2017     NAV NAV
34 Marengo Plaza AREF 4,471 28,044 916,478 94.7% 6/25/2017     TTM 6/30/2017 835,717
35 444-446 86th Street WFB 2,200 22,243 679,254 100.0% 11/1/2017     TTM 7/31/2017 871,130
36 Alton Business Park Barclays 26,807 53,800 940,945 100.0% 9/1/2017     TTM 7/31/2017 1,297,375
37 Willowick Business Park Barclays 43,060 94,929 959,371 93.9% 7/14/2017     TTM 7/31/2017 1,594,018
38 Omega Self Storage – Amityville Portfolio WFB 8,618 0 866,199 99.1% 9/30/2017     TTM 9/30/2017 1,334,369
38.01 185-Omega Self Storage WFB 6,854 0 679,579 99.7% 9/30/2017     TTM 9/30/2017 1,061,790
38.02 491-Omega Storage Inc. WFB 1,764 0 186,620 96.6% 9/30/2017     TTM 9/30/2017 272,579
39 Walnut Grove Medical Center Barclays 8,119 82,817 748,796 94.2% 9/15/2017     TTM 5/31/2017 1,081,130
40 Tustin Mayfair Plaza WFB 8,268 20,670 777,803 100.0% 10/6/2017     Annualized 8 8/31/2017 723,357
41 Water Tower Self Storage WFB 14,280 0 656,528 97.5% 8/28/2017     TTM 7/31/2017 962,506
42 RSM Business Park Barclays 16,315 46,828 738,311 94.5% 8/1/2017     TTM 7/31/2017 1,021,207
43 Avenue Hall Executive Center Barclays 16,591 65,432 728,756 96.5% 8/1/2017     TTM 7/31/2017 1,059,954
44 Comfort Suites Hilton Head Bluffton AREF 94,870 0 867,789 78.6% 5/31/2017 103 81 TTM 5/31/2017 2,371,745
45 Harbor Court Plaza LCF 6,009 30,046 509,794 89.2% 6/8/2017     TTM 5/30/2017 764,668
46 Boulevard Square II Barclays 9,328 14,189 401,025 98.4% 8/28/2017     TTM 7/31/2017 651,567
47 Shaw Blackstone Center-CA WFB 6,846 25,674 468,690 100.0% 9/1/2017     TTM 8/31/2017 759,722
48 Hampton Inn - Marshall Barclays 86,895 0 654,538 74.1% 7/31/2017 107 79 TTM 7/31/2017 2,172,363
49 Rite Aid Dunmore LCF 1,677 27,950 354,896 100.0% 11/1/2017     NAV NAV
50 Kirkwood Center WFB 1,405 5,269 219,512 100.0% 6/19/2017     TTM 6/30/2017 249,754
51 Preferred Self Storage WFB 5,303 0 145,874 99.3% 7/31/2017     TTM 3/31/2017 278,713
52 Dollar General E. Peoria LCF 1,365 0 90,095 100.0% 11/1/2017     NAV NAV

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller Most Recent Expenses ($) Most
Recent
NOI ($)		 Most Recent Capital Expenditures Most Recent NCF ($) Most Recent Hotel ADR Most Recent Hotel RevPAR Second Most Recent Period Second Most Recent Revenues ($) Second Most Recent Expenses ($)
1 Headquarters Plaza Barclays 22,016,384 17,494,529 843,150 16,651,379 168 149 Actual 2016 39,036,653 22,376,710
2 Marriott LAX LCF 52,054,178 20,201,595 0 20,201,595 160 135 Actual 2015 68,991,437 50,469,387
3 Mall of Louisiana Barclays 7,209,498 34,995,624 0 34,995,624     Actual 2016 42,235,214 7,196,737
4 Adler Portfolio WFB 4,810,655 8,334,310 0 8,334,310     Actual 2016 13,074,834 4,869,136
4.01 Carmel Executive Park WFB 1,617,487 2,566,007 0 2,566,007     Actual 2016 4,092,258 1,643,680
4.02 Vista Point North WFB 879,863 1,416,305 0 1,416,305     Actual 2016 2,286,339 900,086
4.03 Greenbriar Business Park WFB 512,070 1,396,379 0 1,396,379     Actual 2016 1,869,943 546,867
4.04 Plaza Southwest WFB 487,863 918,786 0 918,786     Actual 2016 1,517,100 505,651
4.05 Commerce Park North WFB 333,384 707,038 0 707,038     Actual 2016 1,049,954 337,644
4.06 Crescent 10 Facility WFB 361,912 625,410 0 625,410     Actual 2016 942,860 376,216
4.07 Technipark Ten Service Center WFB 327,128 659,363 0 659,363     Actual 2016 989,973 334,719
4.08 Westchase Park WFB 290,947 45,021 0 45,021     Actual 2016 326,408 224,274
5 U.S. Industrial Portfolio III Barclays 2,245,198 12,203,308 0 12,203,308     Actual 2016 14,325,613 2,270,350
5.01 2121 Gardner Street Barclays 180,000 1,638,254 0 1,638,254     Actual 2016 1,802,598 180,000
5.02 975 Cottonwood Avenue Barclays 102,000 983,265 0 983,265     Actual 2016 1,070,945 102,000
5.03 4925 Bulls Bay Highway Barclays 172,000 970,332 0 970,332     Actual 2016 1,125,644 168,000
5.04 1500 Southeast 37th Street Barclays 144,000 697,972 0 697,972     Actual 2016 832,588 144,000
5.05 10450 Medallion Drive Barclays 240,000 757,876 0 757,876     Actual 2016 986,812 240,000
5.06 1501 Industrial Boulevard Barclays 120,000 643,658 0 643,658     Actual 2016 761,760 126,000
5.07 1001 DDC Way Barclays 78,000 664,287 0 664,287     Actual 2016 733,377 78,000
5.08 1152 Armorlite Drive Barclays 72,000 487,434 0 487,434     Actual 2016 553,416 72,000
5.09 3800 West Broward Boulevard Barclays 72,000 540,978 0 540,978     Actual 2016 606,300 72,000
5.10 2900 & 2950 Hill Avenue Barclays 110,400 535,129 0 535,129     Actual 2016 655,039 127,800
5.11 1700 Highland Road Barclays 88,200 490,272 0 490,272     Actual 2016 571,884 88,200
5.12 1972 Salem Industrial Drive Barclays 46,800 554,689 0 554,689     Actual 2016 596,189 46,800
5.13 1800 University Parkway Barclays 90,000 473,372 0 473,372     Actual 2016 557,355 90,000
5.14 621 Hunt Valley Circle Barclays 64,200 484,896 0 484,896     Actual 2016 543,108 64,200
5.15 5000 Askins Lane Barclays 90,000 329,741 0 329,741     Actual 2016 415,318 90,000
5.16 900 Chaddick Drive Barclays 276,000 377,424 0 377,424     Actual 2016 653,424 276,000
5.17 6600 Chapek Parkway Barclays 68,998 345,733 0 345,733     Actual 2016 405,717 63,998
5.18 53208 Columbia Drive Barclays 50,000 412,404 0 412,404     Actual 2016 464,336 57,500
5.19 7750 Hub Parkway Barclays 81,000 325,731 0 325,731     Actual 2016 405,969 84,252
5.20 21699 Torrence Avenue & 2701 Kalvelage Drive Barclays 50,400 224,117 0 224,117     Actual 2016 271,512 50,400
5.21 3221 Cherry Palm Drive Barclays 49,200 265,744 0 265,744     Actual 2016 312,322 49,200
6 National Office Portfolio LCF 17,986,810 16,618,026 0 16,618,026     Actual 2016 32,062,523 17,768,808
6.01 8330 LBJ Freeway LCF 2,348,873 2,486,729 0 2,486,729     Actual 2016 4,377,524 2,151,230
6.02 101 East Park Boulevard LCF 1,326,254 2,194,088 0 2,194,088     Actual 2016 3,180,538 1,394,729
6.03 13601 Preston Road LCF 1,652,905 1,648,023 0 1,648,023     Actual 2016 3,005,621 1,570,121
6.04 1750 East Golf Road LCF 3,024,178 2,551,177 0 2,551,177     Actual 2016 5,327,020 3,048,095
6.05 14800 Quorum Drive LCF 608,168 783,291 0 783,291     Actual 2016 1,521,458 653,758
6.06 1995 North Park Place LCF 730,040 930,309 0 930,309     Actual 2016 1,631,479 761,208
6.07 Northlake - 2295 Parklake Dr NE LCF 910,515 690,908 0 690,908     Actual 2016 1,342,103 892,898
6.08 4751 Best Road LCF 685,470 788,854 0 788,854     Actual 2016 1,344,457 751,674
6.09 The Centre - 4101 McEwen Road LCF 737,212 507,928 0 507,928     Actual 2016 914,170 737,961
6.10 The Centre - 4099 McEwen Road LCF 815,542 689,994 0 689,994     Actual 2016 1,304,485 786,570
6.11 11225 North 28th Drive LCF 920,148 346,723 0 346,723     Actual 2016 1,180,406 927,020
6.12 10000 North 31st Ave LCF 868,720 352,335 0 352,335     Actual 2016 1,161,945 825,547
6.13 The Centre - 4001 McEwen Road LCF 516,535 538,264 0 538,264     Actual 2016 1,016,963 508,609
6.14 4425 W Airport Fwy LCF 595,559 522,610 0 522,610     Actual 2016 896,676 568,996
6.15 Northlake - 2302 Parklake Dr NE LCF 710,348 447,297 0 447,297     Actual 2016 1,083,453 644,130
6.16 Northlake - 2305&2309 Parklake Dr NE LCF 405,168 37,164 0 37,164     Actual 2016 723,558 477,486
6.17 12100 Ford Road LCF 770,107 668,971 0 668,971     Actual 2016 1,266,542 711,864
6.18 The Centre - 4000N&S McEwen Road LCF 361,067 433,360 0 433,360     Actual 2016 784,123 356,912
7 HGI Savannah Historic District WFB 5,544,450 3,119,385 0 3,119,385 163 148 Actual 2016 8,614,424 5,323,630
8 Belden Park Crossing LCF 2,308,322 5,059,261 0 5,059,261     Actual 2016 7,910,626 2,409,871
9 One Century Place Barclays 4,552,371 7,145,819 0 7,145,819     Actual 2016 11,526,392 4,540,218
10 61 Grove Street LCF 362,818 1,484,162 0 1,484,162     Actual 2016 1,793,541 322,882
11 777 Township Line Road Barclays 1,164,051 1,794,191 0 1,794,191     Actual 2016 2,612,251 1,140,821
12 The View at Marlton AREF NAV NAV NAV NAV     NAV NAV NAV
13 Corporate Center I & III AREF 454,729 2,278,781 0 2,278,781     Actual 2016 2,545,624 432,940
14 DoubleTree Berkeley Marina AREF 24,018,009 7,405,797 1,256,952 6,148,845 186 168 Actual 2016 31,534,222 23,777,836
15 Redmont Hotel Curio LCF 5,226,934 2,481,557 0 2,481,557 147 112 Annualized 9 12/31/2016 5,689,316 4,642,033
16 555 De Haro AREF 636,637 1,390,047 0 1,390,047     Actual 2016 1,757,828 660,835
17 Macedonia Commons LCF 1,297,251 3,856,187 0 3,856,187     Actual 2016 5,351,897 1,334,115
18 Northwoods Center AREF 572,657 1,724,537 0 1,724,537     Actual 2016 2,262,596 569,426
19 100-102 Forsyth Street AREF 140,966 452,892 0 452,892     Actual 2016 569,972 290,493
20 Hilton Houston Galleria TX WFB 7,177,870 2,561,177 0 2,561,177 103 75 Actual 2016 8,814,327 6,900,992
21 Del Amo Fashion Center Barclays 23,956,448 53,218,707 0 53,218,707     Actual 2016 75,673,675 24,572,583
22 Hallandale Self Storage LCF 522,479 1,337,350 0 1,337,350     Actual 2016 1,859,245 516,579
23 Springville Heights Condominium AREF 690,238 1,219,104 0 1,219,104     Actual 2016 1,658,579 669,798
24 HGI Plymouth WFB 4,407,113 1,803,654 0 1,803,654 130 96 Actual 2016 5,950,883 4,187,630
25 1030-1040 Broad Street AREF 1,192,156 1,540,384 0 1,540,384     Actual 2016 2,565,767 1,157,706
26 Columbia Park Shopping Center AREF 2,753,833 5,021,875 0 5,021,875     Actual 2016 7,703,268 2,824,452
27 Dublin Corners WFB 615,421 1,259,064 0 1,259,064     Actual 2016 1,587,435 535,075
28 Residence Inn Omaha Aksarben Village AREF 2,400,891 1,524,766 0 1,524,766 121 89 Actual 2016 3,874,789 2,362,530
29 Simi Valley Industrial Park Barclays 594,471 1,411,886 23,103 1,388,783     Actual 2016 1,898,057 577,107
30 Plaza de Hacienda Barclays 668,614 1,183,309 0 1,183,309     Actual 2016 1,828,472 604,320
31 Northern Ohio Industrial Park Barclays 1,047,193 1,546,195 0 1,546,195     Actual 2016 2,508,648 1,009,889
32 Cascade Building AREF 690,185 1,488,781 0 1,488,781     Actual 2016 2,154,761 689,659
33 Paseo Lindo Barclays NAV NAV NAV NAV     NAV NAV NAV
34 Marengo Plaza AREF 181,755 653,962 0 653,962     Actual 2016 425,254 167,242
35 444-446 86th Street WFB 216,237 654,893 0 654,893     Actual 2016 519,369 217,078
36 Alton Business Park Barclays 265,931 1,031,444 22,111 1,009,333     Actual 2016 1,278,602 249,585
37 Willowick Business Park Barclays 591,981 1,002,037 60,796 941,241     Actual 2016 1,545,695 551,814
38 Omega Self Storage – Amityville Portfolio WFB 271,087 1,063,282 0 1,063,282     Actual 2016 1,164,693 252,838
38.01 185-Omega Self Storage WFB 231,476 830,314 0 830,314     Actual 2016 930,420 214,865
38.02 491-Omega Storage Inc. WFB 39,611 232,968 0 232,968     Actual 2016 234,273 37,973
39 Walnut Grove Medical Center Barclays 444,274 636,856 0 636,856     Actual 2016 1,128,298 417,283
40 Tustin Mayfair Plaza WFB 251,429 471,929 0 471,929     Actual 2016 365,455 220,213
41 Water Tower Self Storage WFB 206,524 755,982 0 755,982     Actual 2016 940,820 217,526
42 RSM Business Park Barclays 239,921 781,286 53,058 728,228     Actual 2016 1,003,012 239,491
43 Avenue Hall Executive Center Barclays 317,442 742,512 39,893 702,619     Actual 2016 1,084,041 302,196
44 Comfort Suites Hilton Head Bluffton AREF 1,302,434 1,069,311 0 1,069,311 103 81 Actual 2016 2,243,399 1,293,211
45 Harbor Court Plaza LCF 238,787 525,881 0 525,881     Actual 2016 746,647 244,756
46 Boulevard Square II Barclays 208,061 443,506 0 443,506     Actual 2016 620,921 207,726
47 Shaw Blackstone Center-CA WFB 209,191 550,531 0 550,531     Actual 2016 766,278 198,329
48 Hampton Inn - Marshall Barclays 1,446,872 725,491 86,895 638,596 107 79 Actual 2016 2,209,282 1,437,362
49 Rite Aid Dunmore LCF NAV NAV NAV NAV     NAV NAV NAV
50 Kirkwood Center WFB 60,693 189,061 0 189,061     Actual 2016 253,392 58,137
51 Preferred Self Storage WFB 99,119 179,594 0 179,594     Actual 2016 278,776 109,297
52 Dollar General E. Peoria LCF NAV NAV NAV NAV     NAV NAV NAV

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller 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 Headquarters Plaza Barclays 16,659,943 844,625 15,815,318 167 148 Actual 2015 38,994,350 22,377,837 16,616,513
2 Marriott LAX LCF 18,522,050 0 18,522,050 148 128 Actual 2014 66,625,604 51,620,102 15,005,502
3 Mall of Louisiana Barclays 35,038,477 0 35,038,477     Actual 2015 41,979,974 7,399,438 34,580,536
4 Adler Portfolio WFB 8,205,698 0 8,205,698     Actual 2015 12,313,728 5,032,851 7,280,877
4.01 Carmel Executive Park WFB 2,448,578 0 2,448,578     Actual 2015 3,863,763 1,634,538 2,229,225
4.02 Vista Point North WFB 1,386,253 0 1,386,253     Actual 2015 2,311,995 945,363 1,366,632
4.03 Greenbriar Business Park WFB 1,323,076 0 1,323,076     Actual 2015 1,544,947 528,952 1,015,996
4.04 Plaza Southwest WFB 1,011,449 0 1,011,449     Actual 2015 1,335,401 565,544 769,857
4.05 Commerce Park North WFB 712,311 0 712,311     Actual 2015 992,190 377,599 614,592
4.06 Crescent 10 Facility WFB 566,644 0 566,644     Actual 2015 850,225 402,467 447,758
4.07 Technipark Ten Service Center WFB 655,253 0 655,253     Actual 2015 971,145 361,173 609,972
4.08 Westchase Park WFB 102,134 0 102,134     Actual 2015 444,061 217,215 226,846
5 U.S. Industrial Portfolio III Barclays 12,055,263 0 12,055,263     Actual 2015 13,982,587 2,356,524 11,626,063
5.01 2121 Gardner Street Barclays 1,622,598 0 1,622,598     Actual 2015 1,726,060 141,500 1,584,560
5.02 975 Cottonwood Avenue Barclays 968,945 0 968,945     Actual 2015 942,343 102,000 840,343
5.03 4925 Bulls Bay Highway Barclays 957,644 0 957,644     Actual 2015 1,074,648 144,900 929,748
5.04 1500 Southeast 37th Street Barclays 688,588 0 688,588     Actual 2015 831,109 161,998 669,111
5.05 10450 Medallion Drive Barclays 746,812 0 746,812     Actual 2015 930,062 205,000 725,062
5.06 1501 Industrial Boulevard Barclays 635,760 0 635,760     Actual 2015 764,253 144,000 620,253
5.07 1001 DDC Way Barclays 655,377 0 655,377     Actual 2015 747,837 110,000 637,837
5.08 1152 Armorlite Drive Barclays 481,416 0 481,416     Actual 2015 541,680 72,016 469,664
5.09 3800 West Broward Boulevard Barclays 534,300 0 534,300     Actual 2015 575,628 54,360 521,268
5.10 2900 & 2950 Hill Avenue Barclays 527,239 0 527,239     Actual 2015 691,888 180,000 511,888
5.11 1700 Highland Road Barclays 483,684 0 483,684     Actual 2015 558,940 88,200 470,740
5.12 1972 Salem Industrial Drive Barclays 549,389 0 549,389     Actual 2015 583,301 46,800 536,501
5.13 1800 University Parkway Barclays 467,355 0 467,355     Actual 2015 542,267 88,500 453,767
5.14 621 Hunt Valley Circle Barclays 478,908 0 478,908     Actual 2015 531,432 64,200 467,232
5.15 5000 Askins Lane Barclays 325,318 0 325,318     Actual 2015 395,670 79,500 316,170
5.16 900 Chaddick Drive Barclays 377,424 0 377,424     Actual 2015 659,941 282,500 377,441
5.17 6600 Chapek Parkway Barclays 341,719 0 341,719     Actual 2015 396,479 84,000 312,479
5.18 53208 Columbia Drive Barclays 406,836 0 406,836     Actual 2015 456,659 60,000 396,659
5.19 7750 Hub Parkway Barclays 321,717 0 321,717     Actual 2015 462,029 149,550 312,479
5.20 21699 Torrence Avenue & 2701 Kalvelage Drive Barclays 221,112 0 221,112     Actual 2015 263,193 48,300 214,893
5.21 3221 Cherry Palm Drive Barclays 263,122 0 263,122     Actual 2015 307,168 49,200 257,968
6 National Office Portfolio LCF 14,293,715 0 14,293,715     Actual 2015 33,879,766 17,492,296 16,387,470
6.01 8330 LBJ Freeway LCF 2,226,294 0 2,226,294     Actual 2015 7,074,544 2,353,218 4,721,326
6.02 101 East Park Boulevard LCF 1,785,810 0 1,785,810     Actual 2015 4,124,460 1,702,455 2,422,005
6.03 13601 Preston Road LCF 1,435,500 0 1,435,500     Actual 2015 2,832,123 1,654,324 1,177,799
6.04 1750 East Golf Road LCF 2,278,925 0 2,278,925     Actual 2015 5,288,786 2,931,325 2,357,461
6.05 14800 Quorum Drive LCF 867,700 0 867,700     Actual 2015 1,650,576 660,180 990,396
6.06 1995 North Park Place LCF 870,271 0 870,271     Actual 2015 1,562,157 791,587 770,569
6.07 Northlake - 2295 Parklake Dr NE LCF 449,205 0 449,205     Actual 2015 980,802 785,076 195,726
6.08 4751 Best Road LCF 592,783 0 592,783     Actual 2015 1,130,105 626,278 503,827
6.09 The Centre - 4101 McEwen Road LCF 176,209 0 176,209     Actual 2015 1,047,017 653,652 393,365
6.10 The Centre - 4099 McEwen Road LCF 517,915 0 517,915     Actual 2015 1,295,737 749,163 546,574
6.11 11225 North 28th Drive LCF 253,386 0 253,386     Actual 2015 960,197 889,449 70,748
6.12 10000 North 31st Ave LCF 336,398 0 336,398     Actual 2015 1,095,545 749,773 345,772
6.13 The Centre - 4001 McEwen Road LCF 508,354 0 508,354     Actual 2015 586,379 479,700 106,678
6.14 4425 W Airport Fwy LCF 327,680 0 327,680     Actual 2015 429,578 346,785 82,793
6.15 Northlake - 2302 Parklake Dr NE LCF 439,324 0 439,324     Actual 2015 992,494 628,612 363,882
6.16 Northlake - 2305&2309 Parklake Dr NE LCF 246,072 0 246,072     Actual 2015 895,590 443,845 451,745
6.17 12100 Ford Road LCF 554,678 0 554,678     Actual 2015 1,143,000 694,875 448,125
6.18 The Centre - 4000N&S McEwen Road LCF 427,211 0 427,211     Actual 2015 790,677 351,999 438,678
7 HGI Savannah Historic District WFB 3,290,794 0 3,290,794 159 146 Actual 2015 8,671,645 4,731,986 3,939,659
8 Belden Park Crossing LCF 5,500,754 0 5,500,754     Actual 2015 7,536,834 2,309,757 5,227,077
9 One Century Place Barclays 6,986,174 0 6,986,174     Actual 2015 10,840,882 4,620,314 6,220,568
10 61 Grove Street LCF 1,470,659 0 1,470,659     Actual 2015 1,645,113 318,573 1,326,540
11 777 Township Line Road Barclays 1,471,430 0 1,471,430     Annualized 5 12/31/2015 2,502,205 1,081,664 1,420,541
12 The View at Marlton AREF NAV NAV NAV     NAV NAV NAV NAV
13 Corporate Center I & III AREF 2,112,684 0 2,112,684     Actual 2015 2,435,812 448,822 1,986,990
14 DoubleTree Berkeley Marina AREF 7,756,386 1,261,369 6,495,017 190 170 Actual 2015 29,474,148 22,092,503 7,381,645
15 Redmont Hotel Curio LCF 1,047,283 0 1,047,283 137 79 NAV NAV NAV NAV
16 555 De Haro AREF 1,096,993 0 1,096,993     Actual 2015 1,386,658 723,577 663,081
17 Macedonia Commons LCF 4,017,782 0 4,017,782     Actual 2015 5,356,781 1,451,411 3,905,370
18 Northwoods Center AREF 1,693,170 0 1,693,170     Actual 2015 2,109,457 530,023 1,579,435
19 100-102 Forsyth Street AREF 279,480 0 279,480     Actual 2015 999,402 306,991 692,411
20 Hilton Houston Galleria TX WFB 1,913,335 0 1,913,335 97 67 Actual 2015 7,353,367 6,162,419 1,190,948
21 Del Amo Fashion Center Barclays 51,101,092 0 51,101,092     Actual 2015 51,645,131 16,605,695 35,039,436
22 Hallandale Self Storage LCF 1,342,666 0 1,342,666     Actual 2015 1,648,439 475,548 1,172,891
23 Springville Heights Condominium AREF 988,781 0 988,781     Actual 2015 1,286,042 658,550 627,492
24 HGI Plymouth WFB 1,763,253 0 1,763,253 125 92 TTM 8/31/2015 5,612,884 3,753,465 1,859,419
25 1030-1040 Broad Street AREF 1,408,061 0 1,408,061     Actual 2015 2,265,631 1,134,789 1,130,842
26 Columbia Park Shopping Center AREF 4,878,816 0 4,878,816     Actual 2015 7,459,800 2,941,317 4,518,482
27 Dublin Corners WFB 1,052,360 0 1,052,360     Actual 2015 1,618,198 498,456 1,119,742
28 Residence Inn Omaha Aksarben Village AREF 1,512,259 0 1,512,259 124 88 Actual 2015 3,216,403 2,013,728 1,202,675
29 Simi Valley Industrial Park Barclays 1,320,950 33,948 1,287,002     Actual 2015 1,513,006 581,975 931,031
30 Plaza de Hacienda Barclays 1,224,152 0 1,224,152     Actual 2015 1,749,998 584,977 1,165,021
31 Northern Ohio Industrial Park Barclays 1,498,759 0 1,498,759     Actual 2015 2,556,645 1,009,884 1,546,761
32 Cascade Building AREF 1,465,102 0 1,465,102     Actual 2015 2,068,043 662,873 1,405,170
33 Paseo Lindo Barclays NAV NAV NAV     NAV NAV NAV NAV
34 Marengo Plaza AREF 258,012 0 258,012     NAV NAV NAV NAV
35 444-446 86th Street WFB 302,291 0 302,291     Actual 2015 430,500 247,928 182,572
36 Alton Business Park Barclays 1,029,017 24,757 1,004,260     Actual 2015 1,197,770 280,867 916,903
37 Willowick Business Park Barclays 993,881 83,318 910,563     Actual 2015 1,377,600 527,575 850,025
38 Omega Self Storage – Amityville Portfolio WFB 911,855 0 911,855     Actual 2015 898,131 311,758 586,373
38.01 185-Omega Self Storage WFB 715,555 0 715,555     Actual 2015 730,110 275,162 454,948
38.02 491-Omega Storage Inc. WFB 196,300 0 196,300     Actual 2015 168,021 36,596 131,425
39 Walnut Grove Medical Center Barclays 711,015 0 711,015     Actual 2015 1,324,745 409,035 915,710
40 Tustin Mayfair Plaza WFB 145,242 0 145,242     Actual 2015 212,170 175,677 36,493
41 Water Tower Self Storage WFB 723,294 0 723,294     Actual 2015 802,674 202,633 600,041
42 RSM Business Park Barclays 763,521 36,033 727,488     Actual 2015 948,006 249,284 698,722
43 Avenue Hall Executive Center Barclays 781,845 26,764 755,081     Actual 2015 939,694 291,911 647,783
44 Comfort Suites Hilton Head Bluffton AREF 950,187 0 950,187 100 77 Actual 2015 1,604,868 1,108,705 496,162
45 Harbor Court Plaza LCF 501,891 0 501,891     Actual 2015 693,597 239,641 453,956
46 Boulevard Square II Barclays 413,195 0 413,195     Actual 2015 548,263 238,402 309,861
47 Shaw Blackstone Center-CA WFB 567,950 0 567,950     Actual 2015 710,401 190,770 519,631
48 Hampton Inn - Marshall Barclays 771,920 88,371 683,549 108 81 Actual 2015 1,846,137 1,341,546 504,591
49 Rite Aid Dunmore LCF NAV NAV NAV     NAV NAV NAV NAV
50 Kirkwood Center WFB 195,254 0 195,254     Actual 2015 179,882 57,327 122,555
51 Preferred Self Storage WFB 169,479 0 169,479     Actual 2015 278,354 113,007 165,347
52 Dollar General E. Peoria LCF NAV NAV NAV     NAV NAV NAV NAV

 

 

 

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
1 Headquarters Plaza Barclays 851,096 15,765,417 170 149 N Riker, Danzig, Scherer 79,170 10.9% 7/31/2025
2 Marriott LAX LCF 0 15,005,502 130 116 N        
3 Mall of Louisiana Barclays 0 34,580,536     N AMC Theatres 74,400 9.6% 7/21/2026
4 Adler Portfolio WFB 0 7,280,877     N Various Various Various Various
4.01 Carmel Executive Park WFB 0 2,229,225     N Crump Life Insurance Services, Inc 19,838 8.9% 6/30/2021
4.02 Vista Point North WFB 0 1,366,632     N M/I Homes 19,597 13.6% 5/31/2023
4.03 Greenbriar Business Park WFB 0 1,015,996     N Caterpillar Financial Services 33,055 24.4% 11/30/2020
4.04 Plaza Southwest WFB 0 769,857     N Joseph A. Baden 22,843 15.0% 6/30/2018
4.05 Commerce Park North WFB 0 614,592     N Alford Services, Inc. 52,715 54.2% 5/31/2021
4.06 Crescent 10 Facility WFB 0 447,758     N ARC Document Solutions, LLC 7,586 7.7% 4/30/2020
4.07 Technipark Ten Service Center WFB 0 609,972     N Schlumberger Technology Corp 33,946 47.4% 10/31/2019
4.08 Westchase Park WFB 0 226,846     N Gulf Coast Commercial Group 7,052 14.7% 3/31/2020
5 U.S. Industrial Portfolio III Barclays 0 11,626,063     N Various Various Various Various
5.01 2121 Gardner Street Barclays 0 1,584,560     N Rowe Fine Furniture 378,270 100.0% 7/31/2028
5.02 975 Cottonwood Avenue Barclays 0 840,343     N Dorner Manufacturing Corp. 175,042 100.0% 10/31/2035
5.03 4925 Bulls Bay Highway Barclays 0 929,748     N Southeastern Aluminum Products 198,408 100.0% 2/28/2027
5.04 1500 Southeast 37th Street Barclays 0 669,111     N Ryko Solutions, Inc. 248,257 100.0% 8/31/2032
5.05 10450 Medallion Drive Barclays 0 725,062     N KDM Signs, Inc. 151,506 100.0% 7/31/2025
5.06 1501 Industrial Boulevard Barclays 0 620,253     N Accupac, Inc. 112,253 100.0% 3/31/2032
5.07 1001 DDC Way Barclays 0 637,837     N DDC Center Holding Corp. 66,444 100.0% 7/31/2025
5.08 1152 Armorlite Drive Barclays 0 469,664     N The San Diego Union - Tribune 44,313 100.0% 12/31/2027
5.09 3800 West Broward Boulevard Barclays 0 521,268     N The Chrysalis Center, Inc. 32,688 100.0% 12/31/2027
5.10 2900 & 2950 Hill Avenue Barclays 0 511,888     N Decorative Panels International 237,698 100.0% 11/30/2030
5.11 1700 Highland Road Barclays 0 470,740     N TAC Materials. Inc. 115,169 100.0% 8/31/2028
5.12 1972 Salem Industrial Drive Barclays 0 536,501     N Rowe Fine Furniture 317,144 100.0% 7/31/2028
5.13 1800 University Parkway Barclays 0 453,767     N Halifax Sarasota LLC 105,752 100.0% 1/31/2032
5.14 621 Hunt Valley Circle Barclays 0 467,232     N Bacharach, Inc. 61,796 100.0% 12/31/2024
5.15 5000 Askins Lane Barclays 0 316,170     N Sigma Corporation 100,040 100.0% 7/31/2031
5.16 900 Chaddick Drive Barclays 0 377,441     N PNC Acquisition Company, Inc. 75,902 100.0% 1/31/2019
5.17 6600 Chapek Parkway Barclays 0 312,479     N Northern Stamping Co. 157,950 100.0% 11/30/2031
5.18 53208 Columbia Drive Barclays 0 396,659     N LTI Flexible Products, Inc. 117,938 100.0% 10/31/2026
5.19 7750 Hub Parkway Barclays 0 312,479     N Northern Stamping Co. 83,404 100.0% 11/30/2031
5.20 21699 Torrence Avenue & 2701 Kalvelage Drive Barclays 0 214,893     N Sigma Corporation 67,995 100.0% 7/31/2031
5.21 3221 Cherry Palm Drive Barclays 0 257,968     N Amphenol Custom Cable, Inc. 38,624 100.0% 7/31/2028
6 National Office Portfolio LCF 0 16,387,470     N Various Various Various Various
6.01 8330 LBJ Freeway LCF 0 4,721,326     N Trinity Universal Insurance Co 84,114 22.1% 6/30/2025
6.02 101 East Park Boulevard LCF 0 2,422,005     N M. White & Associates, LLC 24,896 11.0% 9/30/2023
6.03 13601 Preston Road LCF 0 1,177,799     N AT&T 13,358 5.1% 8/31/2021
6.04 1750 East Golf Road LCF 0 2,357,461     N Career Education Corporation 116,387 54.8% 5/31/2020
6.05 14800 Quorum Drive LCF 0 990,396     N Idea Grove LLC 6,845 6.6% 2/28/2019
6.06 1995 North Park Place LCF 0 770,569     N GSA - US Army 16,778 16.8% 2/3/2020
6.07 Northlake - 2295 Parklake Dr NE LCF 0 195,726     N Leidos, Inc 16,372 13.5% 2/28/2022
6.08 4751 Best Road LCF 0 503,827     N Southeastrans, Inc 31,129 33.4% 10/31/2018
6.09 The Centre - 4101 McEwen Road LCF 0 393,365     N SCIenergy, Inc 10,071 8.1% 1/31/2020
6.10 The Centre - 4099 McEwen Road LCF 0 546,574     N American Medical Response Ambulance 15,479 12.5% 5/31/2021
6.11 11225 North 28th Drive LCF 0 70,748     N Southwest Annuities Marketing, LLC 16,332 12.1% 2/28/2021
6.12 10000 North 31st Ave LCF 0 345,772     N FCNH, Inc 18,912 14.8% 3/31/2019
6.13 The Centre - 4001 McEwen Road LCF 0 106,678     N Nurtur Health, Inc. 47,780 50.2% 12/31/2020
6.14 4425 W Airport Fwy LCF 0 82,793     N Air Serv Corporation 5,422 6.4% 1/31/2018
6.15 Northlake - 2302 Parklake Dr NE LCF 0 363,882     N Babcock & Wilcox Power Generation 8,712 7.8% 1/31/2018
6.16 Northlake - 2305&2309 Parklake Dr NE LCF 0 451,745     N Department of Veterans Affairs 23,596 36.2% 9/30/2027
6.17 12100 Ford Road LCF 0 448,125     N State of Texas - Health & Human Services 15,425 9.8% 10/31/2023
6.18 The Centre - 4000N&S McEwen Road LCF 0 438,678     N Centene Corporation 46,769 100.0% 12/31/2020
7 HGI Savannah Historic District WFB 0 3,939,659 168 147 N        
8 Belden Park Crossing LCF 0 5,227,077     N Kohl’s 99,776 20.6% 1/31/2021
9 One Century Place Barclays 0 6,220,568     N Willis North America 177,351 32.9% 4/30/2026
10 61 Grove Street LCF 0 1,326,540     N        
11 777 Township Line Road Barclays 0 1,420,541     N University of Pennsylvania Health System 31,677 28.8% 2/28/2027
12 The View at Marlton AREF NAV NAV     N LA Fitness 45,000 49.4% 10/31/2032
13 Corporate Center I & III AREF 0 1,986,990     N MVP Realty Management 24,742 26.0% 5/31/2022
14 DoubleTree Berkeley Marina AREF 1,178,966 6,202,679 186 164 N        
15 Redmont Hotel Curio LCF NAV NAV NAV NAV N        
16 555 De Haro AREF 0 663,081     Y ACTCM 11,093 22.2% 3/15/2019
17 Macedonia Commons LCF 0 3,905,370     N Kohl’s 80,684 25.8% 1/30/2021
18 Northwoods Center AREF 0 1,579,435     N Marshalls 30,000 31.3% 7/31/2018
19 100-102 Forsyth Street AREF 0 692,411     N Forsyth Restaurant Group 4,200 22.6% 7/1/2027
20 Hilton Houston Galleria TX WFB 0 1,190,948 108 56 N        
21 Del Amo Fashion Center Barclays 0 35,039,436     Y J.C. Penney 163,346 9.2% 12/31/2018
22 Hallandale Self Storage LCF 0 1,172,891     N        
23 Springville Heights Condominium AREF 0 627,492     N        
24 HGI Plymouth WFB 0 1,859,419 118 89 N        
25 1030-1040 Broad Street AREF 0 1,130,842     N Morgan Stanley Smith Barney 29,987 27.6% 12/31/2021
26 Columbia Park Shopping Center AREF 0 4,518,482     N Empire 12 Cineplex 70,000 20.2% 4/30/2029
27 Dublin Corners WFB 0 1,119,742     N New India Bazaar 3,611 11.2% 12/31/2027
28 Residence Inn Omaha Aksarben Village AREF 0 1,202,675 118 73 N        
29 Simi Valley Industrial Park Barclays 125,777 805,254     N Lucy Development dba Servpro of Moorpark, Fillmore and Santa Paula 28,185 18.2% 2/28/2018
30 Plaza de Hacienda Barclays 0 1,165,021     N Albertson’s 51,331 37.0% 6/30/2021
31 Northern Ohio Industrial Park Barclays 0 1,546,761     N The HC Companies, Inc. 464,220 43.9% 13,200 SF (MTM); 451,020 SF (9/30/2020)
32 Cascade Building AREF 0 1,405,170     N Level 3 Communications, LLC 18,473 19.5% Multiple Leases: 9,375 Sq. Ft. expiring on 12/31/2017; 9,098 Sq. Ft. expiring on 6/30/2024
33 Paseo Lindo Barclays NAV NAV     N LA Fitness 38,038 63.3% 7/31/2029
34 Marengo Plaza AREF NAV NAV     N Catamaran LLC DBA Briova 6,069 27.1% 4/30/2021
35 444-446 86th Street WFB 0 182,572     N Century 21 Department Stores LLC 7,000 63.6% 9/24/2032
36 Alton Business Park Barclays 17,826 899,077     N Bio Nutritional Research Group, Inc. 12,774 16.2% 5/31/2019
37 Willowick Business Park Barclays 54,181 795,844     N Timothy Netherton, dba Synergy Conservation Solutions 5,224 4.9% 2/28/2019
38 Omega Self Storage – Amityville Portfolio WFB 0 586,373     N        
38.01 185-Omega Self Storage WFB 0 454,948     N        
38.02 491-Omega Storage Inc. WFB 0 131,425     N        
39 Walnut Grove Medical Center Barclays 0 915,710     N Radnet Management, Inc. 5,358 13.2% 5/31/2018
40 Tustin Mayfair Plaza WFB 0 36,493     N Planet Fitness 15,080 36.5% 2/28/2021
41 Water Tower Self Storage WFB 0 600,041     N        
42 RSM Business Park Barclays 18,424 680,298     N Stonecreek Christian Church 12,359 16.7% 4/30/2022
43 Avenue Hall Executive Center Barclays 24,633 623,150     N Matthew Frederick 14,210 16.3% 7/31/2019
44 Comfort Suites Hilton Head Bluffton AREF 0 496,162 91 55 N        
45 Harbor Court Plaza LCF 0 453,956     N Jose A. Ramirez and Jona dba Billiards 4,260 14.2% 10/31/2019
46 Boulevard Square II Barclays 0 309,861     N B and L Entertainment 4,382 8.3% 11/30/2019
47 Shaw Blackstone Center-CA WFB 0 519,631     N Lamps Plus 12,895 37.7% 1/31/2020
48 Hampton Inn - Marshall Barclays 73,845 430,746 106 66 N        
49 Rite Aid Dunmore LCF NAV NAV     N Rite Aid 11,180 100.0% 2/21/2027
50 Kirkwood Center WFB 0 122,555     N Blaze 2,598 37.0% 8/30/2027
51 Preferred Self Storage WFB 0 165,347     N        
52 Dollar General E. Peoria LCF NAV NAV     N Dollar General 9,100 100.0% 7/31/2032

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller 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. 3rd Largest
Tenant
% of NRA		 3rd Largest Tenant Exp. Date 4th Largest Tenant Name
1 Headquarters Plaza Barclays Chartwell Consulting Group, Inc. 50,100 6.9% 8/31/2021 AMC Theatres 40,000 5.5% 4/30/2029 Duff & Phelps, LLC
2 Marriott LAX LCF                  
3 Mall of Louisiana Barclays Dick’s Sporting Goods 74,061 9.5% 1/31/2019 Main Event 46,900 6.0% 6/30/2028 Nordstrom Rack
4 Adler Portfolio WFB Various Various Various Various Various Various Various Various Various
4.01 Carmel Executive Park WFB Forterra Brick East, LLC 13,219 5.9% 2/28/2019 Bank of North Carolina 12,979 5.8% 12/31/2017 Metro Mortgage Investors, LLC
4.02 Vista Point North WFB Care View Communication 16,610 11.5% 6/30/2020 Elite View Imaging, Inc. 15,749 11.0% 1/31/2023 RGN-Lewisville 1, LLC
4.03 Greenbriar Business Park WFB Turenne PharMedCo Inc 11,021 8.1% 12/31/2019 Henry Schein, Inc. 7,960 5.9% 5/31/2023 LTS Managed Technical Services LLC
4.04 Plaza Southwest WFB Prepay Wholesale Associates 18,600 12.2% 1/31/2021 ZZLS, LLC 8,609 5.7% 11/14/2019 Sashun USA, Inc.
4.05 Commerce Park North WFB EPMA Corporation Inc. 15,140 15.6% 9/30/2019 Lassiter Industries, Inc. 14,983 15.4% 2/28/2018 Orkin, Inc.
4.06 Crescent 10 Facility WFB Blade Energy Partners, Ltd. 6,570 6.7% 6/14/2021 Digirad Imaging Solutions, Inc. 5,482 5.6% 1/31/2022 Meyer Instruments, Inc.
4.07 Technipark Ten Service Center WFB Hanson Aggregates LLC 14,863 20.7% 3/31/2021 New Era Life Insurance Company 9,000 12.6% 12/31/2019 Ryder Truck Rental, Inc.
4.08 Westchase Park WFB Rubin’s Enterprises, Inc. 3,415 7.1% 4/30/2021 Custom Corporates, Inc. 2,917 6.1% 10/31/2019 Me Productions, Inc.
5 U.S. Industrial Portfolio III Barclays                  
5.01 2121 Gardner Street Barclays                  
5.02 975 Cottonwood Avenue Barclays                  
5.03 4925 Bulls Bay Highway Barclays                  
5.04 1500 Southeast 37th Street Barclays                  
5.05 10450 Medallion Drive Barclays                  
5.06 1501 Industrial Boulevard Barclays                  
5.07 1001 DDC Way Barclays                  
5.08 1152 Armorlite Drive Barclays                  
5.09 3800 West Broward Boulevard Barclays                  
5.10 2900 & 2950 Hill Avenue Barclays                  
5.11 1700 Highland Road Barclays                  
5.12 1972 Salem Industrial Drive Barclays                  
5.13 1800 University Parkway Barclays                  
5.14 621 Hunt Valley Circle Barclays                  
5.15 5000 Askins Lane Barclays                  
5.16 900 Chaddick Drive Barclays                  
5.17 6600 Chapek Parkway Barclays                  
5.18 53208 Columbia Drive Barclays                  
5.19 7750 Hub Parkway Barclays                  
5.20 21699 Torrence Avenue & 2701 Kalvelage Drive Barclays                  
5.21 3221 Cherry Palm Drive Barclays                  
6 National Office Portfolio LCF Various Various Various Various Various Various Various Various Various
6.01 8330 LBJ Freeway LCF AZ College 24,065 6.3% 8/31/2030 Shapiro Brown Corp 16,341 4.3% 3/31/2020 Total Quality Logistics, LLC
6.02 101 East Park Boulevard LCF General Services Administration 18,753 8.3% 8/17/2030 Regus Group - North Dallas, LLC 17,353 7.7% 6/30/2023 GuideIT, LLC
6.03 13601 Preston Road LCF Mbroh Engineering, Inc. 5,635 2.2% 6/30/2022 Amtech Solutions 5,505 2.1% 11/30/2021 Saenz-Rodriguez & Associates, P.C.
6.04 1750 East Golf Road LCF Assurance Agency, Ltd 63,113 29.7% 9/30/2023 Kae Engineering Consultants, Inc 5,493 2.6% 1/31/2025 Stearns Lending, Inc
6.05 14800 Quorum Drive LCF On-Site Manager, Inc 6,838 6.6% 2/28/2018 Morrow Hill (formerly Finley Morrow) 5,979 5.8% 9/30/2027 National Tax Resource Group
6.06 1995 North Park Place LCF G4S Secure Solutions 7,486 7.5% 10/31/2017 GSA OSHA 6,838 6.8% 1/6/2023 Merck & Hill Consultants, Inc
6.07 Northlake - 2295 Parklake Dr NE LCF Midwest Medical 8,654 7.1% 11/30/2018 Oakhurst Medical Centers, Inc 7,736 6.4% 6/30/2028 Village Podiatry Group, LLC
6.08 4751 Best Road LCF Greene Consulting Associates, LLC 5,145 5.5% 3/31/2019 ICP Systems LLC 3,845 4.1% 9/30/2021 C.H. Powell Company
6.09 The Centre - 4101 McEwen Road LCF Nemeth & Reese, L.P. 5,878 4.7% 10/31/2021 Zenith American Solutions, Inc 4,096 3.3% 5/31/2021 Century Hospice, LLC
6.10 The Centre - 4099 McEwen Road LCF Collecto, Inc 10,170 8.2% 4/30/2021 STX Healthcare Management Services, Inc 9,247 7.5% 12/31/2018 Round-The-World Logistics (USA) Corp
6.11 11225 North 28th Drive LCF Sonovision USA, Inc 8,532 6.3% 11/30/2020 Beyond Today Co., an Arizona Corporation 4,130 3.0% 4/30/2020 Monica J. Stern. CPA, PLLC
6.12 10000 North 31st Ave LCF Duet Partners in Health & Aging 8,784 6.9% 5/31/2025 AFLAC Regional Office 3,964 3.1% 7/31/2020 Foothills Sports Medicine Physical Therapy
6.13 The Centre - 4001 McEwen Road LCF Downing Labs, LLC 12,752 13.4% 12/31/2018 EVVDC, PC 3,533 3.7% 3/31/2020 Carlos Molina, MD, PA
6.14 4425 W Airport Fwy LCF State of Florida Department of Revenue 5,417 6.4% 3/31/2021 The Persimmon Group 3,007 3.5% 5/31/2019 Carter Healthcare of North Texas, LLC
6.15 Northlake - 2302 Parklake Dr NE LCF National Mentor Healthcare, LLC 7,739 7.0% 10/31/2022 Transitional Family Services, Inc 7,407 6.7% 5/31/2021 Odyssey Healthcare Operating B, L
6.16 Northlake - 2305&2309 Parklake Dr NE LCF International Rescue Committee 15,651 24.0% 3/31/2022 Catholic Charities of Atlanta 5,976 9.2% 10/31/2022  
6.17 12100 Ford Road LCF Apex TITAN, Inc. 11,360 7.2% 11/30/2021 Safeguard Acquistions, Inc 8,367 5.3% 9/30/2021 Novaco Products
6.18 The Centre - 4000N&S McEwen Road LCF                  
7 HGI Savannah Historic District WFB                  
8 Belden Park Crossing LCF Dick’s Sporting Goods 65,120 13.5% 10/31/2020 Value City Furniture 50,000 10.3% 1/31/2021 Jo-Ann Fabrics
9 One Century Place Barclays Asurion 105,219 19.5% 12/31/2023 Sodexo 61,566 11.4% 8/31/2021 Tennessee Lottery
10 61 Grove Street LCF                  
11 777 Township Line Road Barclays Ethos Health Communications 28,016 25.5% 2/28/2024 Hill Wallack 17,358 15.8% 4/30/2023 Stark & Stark
12 The View at Marlton AREF AAA 10,662 11.7% 7/16/2027 The Malvern School 8,400 9.2% 1/31/2032 Luxury Nails
13 Corporate Center I & III AREF Nevada Spine Clinic 13,815 14.5% 5/4/2019 Provident Group 11,184 11.8% 8/30/2021 LV Laser & Lipo
14 DoubleTree Berkeley Marina AREF                  
15 Redmont Hotel Curio LCF                  
16 555 De Haro AREF Recess Urban Recreation 7,482 15.0% 6/30/2018 Off Grid Labs, Inc. 4,483 9.0% 8/31/2020 Element Science
17 Macedonia Commons LCF Cinemark 57,658 18.5% 2/28/2019 Hobby Lobby 54,127 17.3% 12/31/2019 PetSmart
18 Northwoods Center AREF Petco 15,257 15.9% 11/30/2027 Kirklands 8,385 8.7% 1/31/2022 Tire Kingdom
19 100-102 Forsyth Street AREF                  
20 Hilton Houston Galleria TX WFB                  
21 Del Amo Fashion Center Barclays Nordstrom 138,000 7.8% 2/28/2031 Dick’s Sporting Goods 83,210 4.7% 4/30/2027 AMC Theatres
22 Hallandale Self Storage LCF                  
23 Springville Heights Condominium AREF                  
24 HGI Plymouth WFB                  
25 1030-1040 Broad Street AREF Moser, LLC 13,633 12.6% 7/31/2020 Int’l Planning Alliance LLC 8,921 8.2% 4/30/2020 VITAS Healthcare Corp
26 Columbia Park Shopping Center AREF Shop Rite 66,000 19.1% 9/30/2024 Big Lots 32,569 9.4% 1/31/2025 Shoppers World
27 Dublin Corners WFB Etemadi Enterprises Incorporated 2,721 8.5% 6/15/2025 Café Tazza 2,119 6.6% 5/31/2027 Safari Kid
28 Residence Inn Omaha Aksarben Village AREF                  
29 Simi Valley Industrial Park Barclays ALS Group USA, Corp 20,496 13.2% 3/31/2019 Tri-Counties 19,139 12.4% 2/22/2021 InterMetro Communications Inc
30 Plaza de Hacienda Barclays CVS 22,254 16.1% 6/30/2018 Dollar Tree 10,860 7.8% 9/30/2021 Postal Connections
31 Northern Ohio Industrial Park Barclays PolyOne Corporation 378,200 35.8% 12/31/2020 Central Ohio Warehouse LLC 130,349 12.3% 7/31/2031 United Pipe & Steel Corp.
32 Cascade Building AREF Legal Aid Services of Oregon 11,786 12.4% 12/31/2024 Sightlines, LLC 4,330 4.6% 9/30/2022 Mark Kramer dba Kramer & Associates
33 Paseo Lindo Barclays Petsmart 14,236 23.7% 8/31/2026 Elements Theraputic Massage 2,392 4.0% 10/31/2021 Amazing Lash
34 Marengo Plaza AREF Exodus Recovery Inc. 5,140 23.0% Multiple Leases: 2,570 Sq. Ft. Expiring on 12/5/2021; 2,570 Sq. Ft. Expiring on 3/31/2022 State of California 3,745 16.8% 9/30/2024 7-Eleven
35 444-446 86th Street WFB Bath & Body Works 4,000 36.4% 1/31/2027          
36 Alton Business Park Barclays Nanovea, Inc. 8,243 10.5% 9/30/2018 RedRock Security & Cabling, Inc. 7,680 9.7% 4/14/2018 Biolase, Inc.
37 Willowick Business Park Barclays Kenny Dick Jutamas Newcomb dba Concord Uniforms 4,614 4.3% 6/30/2021 Stephen Liu & Julie Nguyen dba Methodology 4,309 4.0% 3/31/2020 JDK & Company
38 Omega Self Storage – Amityville Portfolio WFB                  
38.01 185-Omega Self Storage WFB                  
38.02 491-Omega Storage Inc. WFB                  
39 Walnut Grove Medical Center Barclays Saint Jude Hospital 4,741 11.7% 12/31/2023 George Ahad, M.D. 4,215 10.4% 7/31/2019 Eyecare Specialists Medical Group
40 Tustin Mayfair Plaza WFB Dollar Tree 10,080 24.4% 1/31/2019 El Molino de Oro 4,200 10.2% 12/31/2018 7-Eleven
41 Water Tower Self Storage WFB                  
42 RSM Business Park Barclays Newmark Systems, Inc. 11,704 15.8% 6/30/2018 Allstar Microelectronics, Inc. 9,000 12.1% 12/31/2017 The Spoken Word Church Ministries, Inc.
43 Avenue Hall Executive Center Barclays ADT, LLC 7,444 8.5% MTM Hunsaker & Associates L.A., Inc. 6,736 7.7% 5/31/2019 Taft Electric Company
44 Comfort Suites Hilton Head Bluffton AREF                  
45 Harbor Court Plaza LCF Hue Van Vo dba Thien An Restaurant 4,020 13.4% 12/31/2019 David J. Deninno dba Coin Laundry 2,700 9.0% 3/31/2020 Milad & Hewaida Saad, H. (D & B Liquor)
46 Boulevard Square II Barclays Flatland Brewery 2,686 5.1% 2/28/2021 Inspire Health and Wellness Spa 2,470 4.7% 8/31/2022 Freya, LLC
47 Shaw Blackstone Center-CA WFB Skechers 10,512 30.7% 5/31/2027 Sleep Train 4,421 12.9% 10/31/2023 SacAuto Ins
48 Hampton Inn - Marshall Barclays                  
49 Rite Aid Dunmore LCF                  
50 Kirkwood Center WFB Scrubs & Beyond 2,222 31.6% 1/31/2019 Visionworks 2,205 31.4% 5/31/2025  
51 Preferred Self Storage WFB                  
52 Dollar General E. Peoria LCF                  

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller 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)
1 Headquarters Plaza Barclays 33,000 4.5% 5/31/2028 Graham, Curtin & Sheridan, P.A. 33,000 4.5% 6/30/2022 8/28/2017 9/15/2017
2 Marriott LAX LCF               2/13/2017 2/14/2017
3 Mall of Louisiana Barclays 30,002 3.9% 9/30/2025 Forever 21 26,885 3.5% 1/31/2019 7/24/2017 7/24/2017
4 Adler Portfolio WFB Various Various Various Various Various Various Various Various Various
4.01 Carmel Executive Park WFB 8,114 3.6% 6/30/2019 Consolidated Fibers, Inc. 6,518 2.9% 5/31/2022 8/31/2017 9/1/2017
4.02 Vista Point North WFB 15,490 10.8% 4/23/2024 Dematic Corporation 14,169 9.9% 11/30/2021 8/31/2017 9/1/2017
4.03 Greenbriar Business Park WFB 7,691 5.7% 3/31/2021 Elie J. Ghanem 6,343 4.7% 11/30/2021 8/31/2017 9/1/2017
4.04 Plaza Southwest WFB 8,537 5.6% 7/31/2019 Shakur Jamal Enterprises, Inc. 8,022 5.3% 8/31/2022 9/15/2017 9/19/2017
4.05 Commerce Park North WFB 4,416 4.5% 4/30/2019 IPC Systems, Inc. 2,406 2.5% 6/30/2021 9/18/2017 9/19/2017
4.06 Crescent 10 Facility WFB 5,326 5.4% 1/31/2018 Material Management Resources, Inc. 5,033 5.1% 2/29/2020 9/15/2017 9/18/2017
4.07 Technipark Ten Service Center WFB 5,851 8.2% 1/31/2019 Collaboration in Science 2,665 3.7% 10/31/2021 9/15/2017 9/15/2017
4.08 Westchase Park WFB 2,412 5.0% 4/30/2022 Proto Logistics, Inc 2,400 5.0% 11/30/2019 9/15/2017 9/18/2017
5 U.S. Industrial Portfolio III Barclays               8/3/2017 Various
5.01 2121 Gardner Street Barclays               8/3/2017 8/3/2017
5.02 975 Cottonwood Avenue Barclays               8/3/2017 8/4/2017
5.03 4925 Bulls Bay Highway Barclays               8/3/2017 8/2/2017
5.04 1500 Southeast 37th Street Barclays               8/3/2017 8/3/2017
5.05 10450 Medallion Drive Barclays               8/3/2017 8/3/2017
5.06 1501 Industrial Boulevard Barclays               8/3/2017 8/3/2017
5.07 1001 DDC Way Barclays               8/3/2017 8/4/2017
5.08 1152 Armorlite Drive Barclays               8/3/2017 8/3/2017
5.09 3800 West Broward Boulevard Barclays               8/3/2017 8/3/2017
5.10 2900 & 2950 Hill Avenue Barclays               8/3/2017 8/2/2017
5.11 1700 Highland Road Barclays               8/3/2017 8/3/2017
5.12 1972 Salem Industrial Drive Barclays               8/3/2017 8/2/2017
5.13 1800 University Parkway Barclays               8/3/2017 8/3/2017
5.14 621 Hunt Valley Circle Barclays               8/3/2017 8/7/2017
5.15 5000 Askins Lane Barclays               8/3/2017 8/23/2017
5.16 900 Chaddick Drive Barclays               8/3/2017 8/3/2017
5.17 6600 Chapek Parkway Barclays               8/3/2017 8/3/2017
5.18 53208 Columbia Drive Barclays               8/3/2017 8/3/2017
5.19 7750 Hub Parkway Barclays               8/3/2017 8/3/2017
5.20 21699 Torrence Avenue & 2701 Kalvelage Drive Barclays               8/3/2017 8/3/2017
5.21 3221 Cherry Palm Drive Barclays               8/3/2017 8/22/2017
6 National Office Portfolio LCF Various Various Various Various Various Various Various Various Various
6.01 8330 LBJ Freeway LCF 8,100 2.1% 3/31/2019 Law Firm of Aaron A. Herbert, P.C. 6,256 1.6% 10/31/2023 8/1/2017 7/31/2017
6.02 101 East Park Boulevard LCF 16,025 7.1% 9/30/2023 TriDigital Marketing 12,070 5.4% 6/30/2024 7/26/2017 7/26/2017
6.03 13601 Preston Road LCF 5,293 2.0% 7/31/2022 Game Changing Benefits, LLC 5,275 2.0% 2/29/2024 8/1/2017 7/26/2017
6.04 1750 East Golf Road LCF 2,740 1.3% 9/30/2018 Hartford Financial Services Inc. 2,693 1.3% 7/31/2021 8/2/2017 7/26/2017
6.05 14800 Quorum Drive LCF 5,302 5.1% 12/31/2019 EPE Innovations LLC 4,673 4.5% 9/30/2018 8/2/2017 7/26/2017
6.06 1995 North Park Place LCF 4,178 4.2% 3/31/2022 The Arrendale Group 3,742 3.7% 4/30/2020 7/26/2017 7/26/2017
6.07 Northlake - 2295 Parklake Dr NE LCF 4,947 4.1% 7/31/2023 The Law Office of Tanya Mitchell 3,288 2.7% 9/30/2021 7/18/2017 7/28/2017
6.08 4751 Best Road LCF 2,777 3.0% 8/31/2018 Hodges, Harbin, Newberry & Tribble, Inc. 2,733 2.9% 12/31/2019 7/26/2017 7/26/2017
6.09 The Centre - 4101 McEwen Road LCF 4,060 3.3% 4/30/2018 Quillin Law Firm, PC 3,344 2.7% 4/30/2020 7/17/2017 7/20/2017
6.10 The Centre - 4099 McEwen Road LCF 7,261 5.9% 8/4/2018 End Stage Renal Disease Network of Texas 5,252 4.2% 6/30/2024 7/17/2017 7/26/2017
6.11 11225 North 28th Drive LCF 3,616 2.7% 10/31/2019 SGP Management Co, LLC dba 3,513 2.6% 2/29/2020 7/20/2017 7/20/2017
6.12 10000 North 31st Ave LCF 3,750 2.9% 11/30/2019 American Focus Care, Inc 2,332 1.8% 11/30/2018 7/19/2017 7/20/2017
6.13 The Centre - 4001 McEwen Road LCF 2,533 2.7% 10/31/2025 Thriving Solutions LLC 366 0.4% 11/30/2018 7/18/2017 7/26/2017
6.14 4425 W Airport Fwy LCF 2,890 3.4% 8/31/2018 7 Point Group 2,706 3.2% 1/31/2023 7/25/2017 7/26/2017
6.15 Northlake - 2302 Parklake Dr NE LCF 6,426 5.8% 5/31/2023 Robins, Eskew, Smith & Jordan 4,504 4.0% 11/30/2018 7/26/2017 7/28/2017
6.16 Northlake - 2305&2309 Parklake Dr NE LCF               7/28/2017 7/28/2017
6.17 12100 Ford Road LCF 4,627 2.9% 6/30/2018 Bestcare Laboratory Services, LLC 4,314 2.7% 1/31/2018 7/28/2017 7/28/2017
6.18 The Centre - 4000N&S McEwen Road LCF               7/26/2017 7/26/2017
7 HGI Savannah Historic District WFB               9/21/2017 10/4/2017
8 Belden Park Crossing LCF 46,042 9.5% 1/31/2023 DSW 31,859 6.6% 1/31/2022 9/12/2017 9/15/2017
9 One Century Place Barclays 55,962 10.4% 4/30/2025 Tennessee Valley Authority 45,807 8.5% 10/31/2023 9/29/2017 7/6/2017
10 61 Grove Street LCF               9/28/2017 10/2/2017
11 777 Township Line Road Barclays 10,775 9.8% 4/30/2022 Morgan Stanley 6,645 6.0% 9/30/2027 9/11/2017 9/12/2017
12 The View at Marlton AREF 4,289 4.7% 10/4/2027 BB&T Bank 3,600 4.0% 8/31/2025 8/1/2017 8/1/2017
13 Corporate Center I & III AREF 8,129 8.6% 12/31/2019 Las Vegas Surgical Associates 7,406 7.8% 2/28/2024 8/7/2017 8/7/2017
14 DoubleTree Berkeley Marina AREF               4/19/2017 4/21/2017
15 Redmont Hotel Curio LCF               9/12/2017 9/12/2017
16 555 De Haro AREF 3,991 8.0% 9/30/2018 K2A, LLP 3,790 7.6% 9/30/2021 8/18/2017 7/3/2017
17 Macedonia Commons LCF 17,533 5.6% 1/31/2018 Ulta Beauty 11,264 3.6% 8/31/2024 7/19/2017 7/18/2017
18 Northwoods Center AREF 6,500 6.8% 5/31/2018 Salon Lofts 4,000 4.2% 9/30/2020 7/18/2017 7/19/2017
19 100-102 Forsyth Street AREF               7/5/2017; 7/6/2017 7/6/2017
20 Hilton Houston Galleria TX WFB               7/24/2017 7/7/2017
21 Del Amo Fashion Center Barclays 76,800 4.3% 9/30/2021 Burlington Coat Factory 60,000 3.4% 1/31/2025 4/20/2017 4/17/2017
22 Hallandale Self Storage LCF               6/13/2017 6/12/2017
23 Springville Heights Condominium AREF               8/30/2017 8/29/2017
24 HGI Plymouth WFB               9/12/2017 9/13/2017
25 1030-1040 Broad Street AREF 7,981 7.4% 2/28/2020 CURE Auto Insurance 6,089 5.6% 6/30/2021 7/12/2017 7/17/2017
26 Columbia Park Shopping Center AREF 26,260 7.6% 11/30/2019 Old Navy 25,301 7.3% 1/31/2020 4/3/2017 4/25/2017
27 Dublin Corners WFB 2,106 6.5% 8/31/2018 Site for Sore Eyes 2,087 6.5% 3/31/2024 8/11/2017 8/11/2017
28 Residence Inn Omaha Aksarben Village AREF               10/6/2017 10/5/2017
29 Simi Valley Industrial Park Barclays 18,674 12.1% MTM Currie Tech Corp, dba Currie Technologies 13,676 8.8% 8/31/2018 8/15/2017 8/15/2017
30 Plaza de Hacienda Barclays 5,498 4.0% 7/31/2020 The 19th Hole 3,924 2.8% 4/30/2020 7/24/2017 7/18/2017
31 Northern Ohio Industrial Park Barclays 80,620 7.6% 3/31/2020 Parker Hannifin Nichols Airborne Div. 3,138 0.3% MTM 7/7/2017 7/8/2017
32 Cascade Building AREF 3,286 3.5% 3/31/2018 CB Engineers fka Majid Engineering 2,878 3.0% 10/31/2018 9/1/2017 9/1/2017
33 Paseo Lindo Barclays 1,902 3.2% 1/31/2022 Ashley Nails & Spa 1,896 3.2% 1/31/2024 8/22/2017 8/3/2017
34 Marengo Plaza AREF 2,421 10.8% 12/31/2026 Walgreens 2,114 9.5% 9/7/2026 5/12/2017 5/12/2017
35 444-446 86th Street WFB               8/18/2017 8/18/2017
36 Alton Business Park Barclays 6,029 7.6% 1/31/2019 Min (Frank) Zeng 5,320 6.7% 2/28/2018 8/2/2017 8/2/2017
37 Willowick Business Park Barclays 4,214 3.9% 6/30/2021 Contra Costa Tile & Floors, Inc. 3,864 3.6% 6/30/2019 8/14/2017 8/17/2017
38 Omega Self Storage – Amityville Portfolio WFB               7/6/2017 7/6/2017
38.01 185-Omega Self Storage WFB               7/6/2017 7/6/2017
38.02 491-Omega Storage Inc. WFB               7/6/2017 7/6/2017
39 Walnut Grove Medical Center Barclays 3,382 8.3% 3/31/2021 Kids Care Pediatric Medical Group 3,369 8.3% 3/31/2023 4/25/2017 5/3/2017
40 Tustin Mayfair Plaza WFB 2,880 7.0% 3/31/2018 Conca D’Oro 1,750 4.2% 4/30/2018 9/1/2017 9/1/2017
41 Water Tower Self Storage WFB               8/28/2017 8/28/2017
42 RSM Business Park Barclays 8,411 11.3% 7/31/2018 ATS Workholding, Inc. 7,970 10.7% 5/31/2019 8/2/2017 8/8/2017
43 Avenue Hall Executive Center Barclays 6,460 7.4% 6/30/2022 Americraft Constructors, Inc. 6,288 7.2% 5/31/2020 8/15/2017 8/15/2017
44 Comfort Suites Hilton Head Bluffton AREF               5/18/2017 5/19/2017
45 Harbor Court Plaza LCF 2,400 8.0% 1/31/2023 Un Rincon Centro Americano 2,106 7.0% 8/31/2020 7/5/2017 7/7/2017
46 Boulevard Square II Barclays 2,370 4.5% 5/31/2022 Aquablue 2,281 4.3% 10/31/2019 6/27/2017 6/27/2017
47 Shaw Blackstone Center-CA WFB 3,320 9.7% 3/31/2020 Jackson&Hewitt 1,611 4.7% 4/30/2020 8/11/2017  
48 Hampton Inn - Marshall Barclays               8/22/2017 8/22/2017
49 Rite Aid Dunmore LCF               5/23/2017 5/24/2017
50 Kirkwood Center WFB               7/10/2017  
51 Preferred Self Storage WFB               5/25/2017 5/22/2017
52 Dollar General E. Peoria LCF               8/15/2017 8/17/2017

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller Environmental Report Date (Phase II) Seismic Report Date Seismic PML % Seismic Insurance Required  (Y/N) Terrorism Insurance (Y/N) Loan Purpose Engineering Escrow / Deferred Maintenance ($) Tax Escrow (Initial) Monthly Tax Escrow ($)
1 Headquarters Plaza Barclays       N Y Recapitalization 73,255 603,660 201,220
2 Marriott LAX LCF   2/14/2017 18.0% N Y Refinance 0 0 Springing
3 Mall of Louisiana Barclays       N Y Recapitalization 0 0 Springing
4 Adler Portfolio WFB       N Y Acquisition 814,288 337,662 147,716
4.01 Carmel Executive Park WFB       N Y        
4.02 Vista Point North WFB       N Y        
4.03 Greenbriar Business Park WFB       N Y        
4.04 Plaza Southwest WFB       N Y        
4.05 Commerce Park North WFB       N Y        
4.06 Crescent 10 Facility WFB       N Y        
4.07 Technipark Ten Service Center WFB       N Y        
4.08 Westchase Park WFB       N Y        
5 U.S. Industrial Portfolio III Barclays   Various Various N Various Acquisition 0 0 Springing
5.01 2121 Gardner Street Barclays       N Y        
5.02 975 Cottonwood Avenue Barclays       N N        
5.03 4925 Bulls Bay Highway Barclays       N Y        
5.04 1500 Southeast 37th Street Barclays       N Y        
5.05 10450 Medallion Drive Barclays       N Y        
5.06 1501 Industrial Boulevard Barclays       N Y        
5.07 1001 DDC Way Barclays       N Y        
5.08 1152 Armorlite Drive Barclays   8/2/2017 8.0% N Y        
5.09 3800 West Broward Boulevard Barclays       N Y        
5.10 2900 & 2950 Hill Avenue Barclays       N Y        
5.11 1700 Highland Road Barclays       N Y        
5.12 1972 Salem Industrial Drive Barclays       N Y        
5.13 1800 University Parkway Barclays       N Y        
5.14 621 Hunt Valley Circle Barclays       N Y        
5.15 5000 Askins Lane Barclays       N Y        
5.16 900 Chaddick Drive Barclays       N Y        
5.17 6600 Chapek Parkway Barclays       N Y        
5.18 53208 Columbia Drive Barclays       N Y        
5.19 7750 Hub Parkway Barclays       N Y        
5.20 21699 Torrence Avenue & 2701 Kalvelage Drive Barclays       N Y        
5.21 3221 Cherry Palm Drive Barclays       N Y        
6 National Office Portfolio LCF       N Y Refinance 196,044 2,076,255 337,483
6.01 8330 LBJ Freeway LCF       N Y        
6.02 101 East Park Boulevard LCF       N Y        
6.03 13601 Preston Road LCF       N Y        
6.04 1750 East Golf Road LCF       N Y        
6.05 14800 Quorum Drive LCF       N Y        
6.06 1995 North Park Place LCF       N Y        
6.07 Northlake - 2295 Parklake Dr NE LCF       N Y        
6.08 4751 Best Road LCF       N Y        
6.09 The Centre - 4101 McEwen Road LCF       N Y        
6.10 The Centre - 4099 McEwen Road LCF       N Y        
6.11 11225 North 28th Drive LCF       N Y        
6.12 10000 North 31st Ave LCF       N Y        
6.13 The Centre - 4001 McEwen Road LCF       N Y        
6.14 4425 W Airport Fwy LCF       N Y        
6.15 Northlake - 2302 Parklake Dr NE LCF       N Y        
6.16 Northlake - 2305&2309 Parklake Dr NE LCF       N Y        
6.17 12100 Ford Road LCF       N Y        
6.18 The Centre - 4000N&S McEwen Road LCF       N Y        
7 HGI Savannah Historic District WFB       N Y Refinance 0 46,645 46,648
8 Belden Park Crossing LCF       N Y Acquisition 2,500,000 553,362 110,672
9 One Century Place Barclays       N Y Acquisition 0 0 Springing
10 61 Grove Street LCF       N Y Refinance 0 137,528 22,921
11 777 Township Line Road Barclays       N Y Refinance 0 37,954 37,954
12 The View at Marlton AREF       N Y Refinance 0 0 Springing
13 Corporate Center I & III AREF       N Y Acquisition 0 8,247 8,247
14 DoubleTree Berkeley Marina AREF   4/19/2017 17.0% N Y Recapitalization 54,125 441,167 83,083
15 Redmont Hotel Curio LCF       N Y Refinance 0 25,726 8,575
16 555 De Haro AREF   7/28/2017 15.0% N Y Refinance 0 58,824 19,608
17 Macedonia Commons LCF       N Y Acquisition 131,250 33,868 16,934
18 Northwoods Center AREF       N Y Refinance 0 243,306 22,119
19 100-102 Forsyth Street AREF       N Y Refinance 0 52,749 17,583
20 Hilton Houston Galleria TX WFB       N Y Acquisition 101,545 406,280 40,628
21 Del Amo Fashion Center Barclays   4/14/2017 12.0% N Y Refinance 0 0 Springing
22 Hallandale Self Storage LCF       N Y Acquisition 436,878 158,348 13,196
23 Springville Heights Condominium AREF       N Y Refinance 6,750 73,438 24,479
24 HGI Plymouth WFB       N Y Refinance 0 53,624 18,416
25 1030-1040 Broad Street AREF       N Y Acquisition 3,750 41,652 20,826
26 Columbia Park Shopping Center AREF       N Y Refinance 39,086 434,093 144,698
27 Dublin Corners WFB   8/11/2017 12.0% N Y Refinance 0 19,896 19,896
28 Residence Inn Omaha Aksarben Village AREF       N Y Acquisition 0 97,730 16,288
29 Simi Valley Industrial Park Barclays   8/23/2017 31.0% Y Y Refinance 0 0 Springing
30 Plaza de Hacienda Barclays   7/21/2017 15.0% N Y Refinance 7,500 111,465 22,293
31 Northern Ohio Industrial Park Barclays 8/7/2017     N Y Refinance 0 41,150 10,288
32 Cascade Building AREF   9/1/2017 17.0% N Y Refinance 1,688 116,001 9,280
33 Paseo Lindo Barclays       N Y Acquisition 0 11,255 11,255
34 Marengo Plaza AREF   7/26/2017 12.0% N Y Refinance 10,000 10,628 10,628
35 444-446 86th Street WFB 9/13/2017     N Y Refinance 0 0 Springing
36 Alton Business Park Barclays   8/22/2017 16.0% N Y Refinance 0 0 Springing
37 Willowick Business Park Barclays   8/14/2017 29.0% Y Y Refinance 0 0 Springing
38 Omega Self Storage – Amityville Portfolio WFB       N Y Refinance 0 47,756 11,939
38.01 185-Omega Self Storage WFB       N Y        
38.02 491-Omega Storage Inc. WFB       N Y        
39 Walnut Grove Medical Center Barclays   4/25/2017 11.0% N Y Refinance 0 9,938 9,938
40 Tustin Mayfair Plaza WFB   9/5/2017 22.0% Y Y Refinance 0 8,909 8,909
41 Water Tower Self Storage WFB       N Y Acquisition 0 13,808 6,904
42 RSM Business Park Barclays   8/22/2017 17.0% N Y Refinance 0 0 Springing
43 Avenue Hall Executive Center Barclays   8/22/2017 19.0% N Y Refinance 0 0 Springing
44 Comfort Suites Hilton Head Bluffton AREF       N Y Refinance 0 35,686 5,098
45 Harbor Court Plaza LCF   7/7/2017 16.0% N Y Acquisition 100,073 47,789 6,827
46 Boulevard Square II Barclays       N Y Refinance 0 0 10,430
47 Shaw Blackstone Center-CA WFB   8/11/2017 Building 1 & 3: 4%; Building 2: 6% N Y Refinance 0 47,733 6,819
48 Hampton Inn - Marshall Barclays       N Y Acquisition 0 4,227 4,227
49 Rite Aid Dunmore LCF       N Y Refinance 0 0 0
50 Kirkwood Center WFB       N Y Refinance 0 35,937 3,267
51 Preferred Self Storage WFB       N Y Acquisition 0 19,646 1,786
52 Dollar General E. Peoria LCF       N Y Acquisition 0 4,000 333

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller 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 Headquarters Plaza Barclays Cash   0 Springing     0 15,843 0
2 Marriott LAX LCF     0 Springing     0 Springing 0
3 Mall of Louisiana Barclays     0 Springing     0 Springing 0
4 Adler Portfolio WFB Cash   0 Springing     0 22,016 0
4.01 Carmel Executive Park WFB                  
4.02 Vista Point North WFB                  
4.03 Greenbriar Business Park WFB                  
4.04 Plaza Southwest WFB                  
4.05 Commerce Park North WFB                  
4.06 Crescent 10 Facility WFB                  
4.07 Technipark Ten Service Center WFB                  
4.08 Westchase Park WFB                  
5 U.S. Industrial Portfolio III Barclays     0 Springing     0 6,250 0
5.01 2121 Gardner Street Barclays                  
5.02 975 Cottonwood Avenue Barclays                  
5.03 4925 Bulls Bay Highway Barclays                  
5.04 1500 Southeast 37th Street Barclays                  
5.05 10450 Medallion Drive Barclays                  
5.06 1501 Industrial Boulevard Barclays                  
5.07 1001 DDC Way Barclays                  
5.08 1152 Armorlite Drive Barclays                  
5.09 3800 West Broward Boulevard Barclays                  
5.10 2900 & 2950 Hill Avenue Barclays                  
5.11 1700 Highland Road Barclays                  
5.12 1972 Salem Industrial Drive Barclays                  
5.13 1800 University Parkway Barclays                  
5.14 621 Hunt Valley Circle Barclays                  
5.15 5000 Askins Lane Barclays                  
5.16 900 Chaddick Drive Barclays                  
5.17 6600 Chapek Parkway Barclays                  
5.18 53208 Columbia Drive Barclays                  
5.19 7750 Hub Parkway Barclays                  
5.20 21699 Torrence Avenue & 2701 Kalvelage Drive Barclays                  
5.21 3221 Cherry Palm Drive Barclays                  
6 National Office Portfolio LCF Cash   271,808 20,908 Cash   150,000 53,598; Springing 1,157,715
6.01 8330 LBJ Freeway LCF                  
6.02 101 East Park Boulevard LCF                  
6.03 13601 Preston Road LCF                  
6.04 1750 East Golf Road LCF                  
6.05 14800 Quorum Drive LCF                  
6.06 1995 North Park Place LCF                  
6.07 Northlake - 2295 Parklake Dr NE LCF                  
6.08 4751 Best Road LCF                  
6.09 The Centre - 4101 McEwen Road LCF                  
6.10 The Centre - 4099 McEwen Road LCF                  
6.11 11225 North 28th Drive LCF                  
6.12 10000 North 31st Ave LCF                  
6.13 The Centre - 4001 McEwen Road LCF                  
6.14 4425 W Airport Fwy LCF                  
6.15 Northlake - 2302 Parklake Dr NE LCF                  
6.16 Northlake - 2305&2309 Parklake Dr NE LCF                  
6.17 12100 Ford Road LCF                  
6.18 The Centre - 4000N&S McEwen Road LCF                  
7 HGI Savannah Historic District WFB Cash   0 Springing     0 0 0
8 Belden Park Crossing LCF Cash   55,700 6,963 Cash   479,837 6,010 0
9 One Century Place Barclays     0 Springing     0 Springing 0
10 61 Grove Street LCF Cash   3,916 979 Cash   15,000 300 15,000
11 777 Township Line Road Barclays Cash   0 Springing     0 1,833 110,000
12 The View at Marlton AREF     0 Springing     0 1,518 0
13 Corporate Center I & III AREF Cash   7,680 2,560 Cash   0 1,583 0
14 DoubleTree Berkeley Marina AREF Cash   62,786 7,550 Cash   0 65,466 0
15 Redmont Hotel Curio LCF Cash   81,176 6,765 Cash   0 1/12 of 4% of Gross Revenues 0
16 555 De Haro AREF Cash   15,907 1,326 Cash   0 874 0
17 Macedonia Commons LCF Cash   39,060 3,551 Cash   0 3,903 0
18 Northwoods Center AREF Cash   8,438 4,219 Cash   135,382 1,440 0
19 100-102 Forsyth Street AREF Cash   21,615 1,965 Cash   0 808 0
20 Hilton Houston Galleria TX WFB Cash   0 Springing     0 31,322 0
21 Del Amo Fashion Center Barclays     0 Springing     0 Springing 0
22 Hallandale Self Storage LCF Cash   15,437 5,146 Cash   115,000 1,256 0
23 Springville Heights Condominium AREF Cash   5,836 1,945 Cash   0 2,271 81,750
24 HGI Plymouth WFB Cash   0 Springing     0 20,838 0
25 1030-1040 Broad Street AREF Cash   7,260 1,815 Cash   0 2,071 0
26 Columbia Park Shopping Center AREF Cash   62,164 8,881 Cash   0 5,762 350,000
27 Dublin Corners WFB Cash   3,689 737 Cash   0 1,086; Springing 26,068
28 Residence Inn Omaha Aksarben Village AREF Cash   9,016 3,005 Cash   0 13,087 0
29 Simi Valley Industrial Park Barclays     55,770 Springing Cash   0 Springing 0
30 Plaza de Hacienda Barclays Cash   0 Springing     0 Springing 0
31 Northern Ohio Industrial Park Barclays Cash   0 Springing     950,000 Springing 200,000
32 Cascade Building AREF Cash   16,149 1,615 Cash   0 1,590 76,320
33 Paseo Lindo Barclays Cash   2,408 0 Cash   0 751 0
34 Marengo Plaza AREF Cash   9,728 1,081 Cash   0 373 22,356
35 444-446 86th Street WFB     0 Springing     0 Springing 0
36 Alton Business Park Barclays     26,139 Springing Cash   0 Springing 0
37 Willowick Business Park Barclays     60,746 Springing Cash   0 Springing 0
38 Omega Self Storage – Amityville Portfolio WFB Cash   1,138 1,138 Cash   0 718 0
38.01 185-Omega Self Storage WFB                  
38.02 491-Omega Storage Inc. WFB                  
39 Walnut Grove Medical Center Barclays Cash   0 Springing     0 677 0
40 Tustin Mayfair Plaza WFB Cash   21,102 3,517 Cash   24,804 689 24,804
41 Water Tower Self Storage WFB Cash   0 Springing     0 1,190 75,000
42 RSM Business Park Barclays     19,880 Springing Cash   0 Springing 0
43 Avenue Hall Executive Center Barclays     39,678 Springing Cash   0 Springing 0
44 Comfort Suites Hilton Head Bluffton AREF Cash   54,000 4,500 Cash   0 7,906 0
45 Harbor Court Plaza LCF Cash   4,552 2,276 Cash   0 501 0
46 Boulevard Square II Barclays Cash   9,362 1,337 Cash   0 777 0
47 Shaw Blackstone Center-CA WFB Cash   7,249 1,209 Cash   0 571; Springing 13,692
48 Hampton Inn - Marshall Barclays Cash   1,404 1,404 Cash   0 7,241 0
49 Rite Aid Dunmore LCF     471 235 Cash   0 140 0
50 Kirkwood Center WFB Cash   0 Springing     0 117 0
51 Preferred Self Storage WFB Cash   4,160 832 Cash   0 442 0
52 Dollar General E. Peoria LCF Cash   0 Springing     0 0 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) ($)
1 Headquarters Plaza Barclays Cash   0 125,000 6000000 Cash   0 0
2 Marriott LAX LCF     0 0 0     0 0
3 Mall of Louisiana Barclays     0 Springing 0     0 0
4 Adler Portfolio WFB Cash   2,000,000 149,590; Springing 3,800,000 Cash   0 0
4.01 Carmel Executive Park WFB                  
4.02 Vista Point North WFB                  
4.03 Greenbriar Business Park WFB                  
4.04 Plaza Southwest WFB                  
4.05 Commerce Park North WFB                  
4.06 Crescent 10 Facility WFB                  
4.07 Technipark Ten Service Center WFB                  
4.08 Westchase Park WFB                  
5 U.S. Industrial Portfolio III Barclays Cash   120,000 Springing 0 Cash   0 0
5.01 2121 Gardner Street Barclays                  
5.02 975 Cottonwood Avenue Barclays                  
5.03 4925 Bulls Bay Highway Barclays                  
5.04 1500 Southeast 37th Street Barclays                  
5.05 10450 Medallion Drive Barclays                  
5.06 1501 Industrial Boulevard Barclays                  
5.07 1001 DDC Way Barclays                  
5.08 1152 Armorlite Drive Barclays                  
5.09 3800 West Broward Boulevard Barclays                  
5.10 2900 & 2950 Hill Avenue Barclays                  
5.11 1700 Highland Road Barclays                  
5.12 1972 Salem Industrial Drive Barclays                  
5.13 1800 University Parkway Barclays                  
5.14 621 Hunt Valley Circle Barclays                  
5.15 5000 Askins Lane Barclays                  
5.16 900 Chaddick Drive Barclays                  
5.17 6600 Chapek Parkway Barclays                  
5.18 53208 Columbia Drive Barclays                  
5.19 7750 Hub Parkway Barclays                  
5.20 21699 Torrence Avenue & 2701 Kalvelage Drive Barclays                  
5.21 3221 Cherry Palm Drive Barclays                  
6 National Office Portfolio LCF Cash   7,176,724 0 3,859,050 Cash   0 0
6.01 8330 LBJ Freeway LCF                  
6.02 101 East Park Boulevard LCF                  
6.03 13601 Preston Road LCF                  
6.04 1750 East Golf Road LCF                  
6.05 14800 Quorum Drive LCF                  
6.06 1995 North Park Place LCF                  
6.07 Northlake - 2295 Parklake Dr NE LCF                  
6.08 4751 Best Road LCF                  
6.09 The Centre - 4101 McEwen Road LCF                  
6.10 The Centre - 4099 McEwen Road LCF                  
6.11 11225 North 28th Drive LCF                  
6.12 10000 North 31st Ave LCF                  
6.13 The Centre - 4001 McEwen Road LCF                  
6.14 4425 W Airport Fwy LCF                  
6.15 Northlake - 2302 Parklake Dr NE LCF                  
6.16 Northlake - 2305&2309 Parklake Dr NE LCF                  
6.17 12100 Ford Road LCF                  
6.18 The Centre - 4000N&S McEwen Road LCF                  
7 HGI Savannah Historic District WFB     0 0 0     0 0
8 Belden Park Crossing LCF Cash   250,000 20,114; Springing 1,500,000 Cash   0 0
9 One Century Place Barclays     0 Springing 0     0 0
10 61 Grove Street LCF Cash   75,000 1,250 75,000 Cash   0 0
11 777 Township Line Road Barclays Cash   495,000 9,167 825,000 Cash   0 0
12 The View at Marlton AREF Cash   372,857 10,417 625,000 Cash   0 0
13 Corporate Center I & III AREF Cash   250,000 19,792 0 Cash   0 0
14 DoubleTree Berkeley Marina AREF     0 0 0     0 0
15 Redmont Hotel Curio LCF Cash   0 0 0     0 0
16 555 De Haro AREF Cash   0 4,162 249,725 Cash   0 0
17 Macedonia Commons LCF Cash   500,000 64,264 600,000 Cash   0 0
18 Northwoods Center AREF Cash   150,000 5,000 450,000 Cash   0 0
19 100-102 Forsyth Street AREF Cash   0 0 0     0 0
20 Hilton Houston Galleria TX WFB Cash   0 0 0     0 0
21 Del Amo Fashion Center Barclays     0 Springing 0     0 0
22 Hallandale Self Storage LCF Cash   0 0 0     0 0
23 Springville Heights Condominium AREF Cash   0 0 0     0 0
24 HGI Plymouth WFB Cash   0 0 0     0 0
25 1030-1040 Broad Street AREF Cash   200,000 9,005 500,000 Cash   0 0
26 Columbia Park Shopping Center AREF Cash   0 21,606 1,200,000 Cash   0 0
27 Dublin Corners WFB Cash   200,000 4,019; Springing 200,000 Cash   0 0
28 Residence Inn Omaha Aksarben Village AREF Cash   0 0 0     0 0
29 Simi Valley Industrial Park Barclays     0 Springing 0     0 0
30 Plaza de Hacienda Barclays     250,000 8,659 0 Cash   0 0
31 Northern Ohio Industrial Park Barclays Cash   1,000,000 Springing 800,000 Cash   0 0
32 Cascade Building AREF Cash   0 0 0     0 0
33 Paseo Lindo Barclays Cash   0 5,005 240,236 Cash   0 0
34 Marengo Plaza AREF Cash   350,000 2,329 350,000 Cash   0 0
35 444-446 86th Street WFB     0 Springing 0     0 0
36 Alton Business Park Barclays     0 Springing 0     0 0
37 Willowick Business Park Barclays     0 Springing 0     0 0
38 Omega Self Storage – Amityville Portfolio WFB Cash   0 0 0     0 0
38.01 185-Omega Self Storage WFB                  
38.02 491-Omega Storage Inc. WFB                  
39 Walnut Grove Medical Center Barclays Cash   0 5,075 183,000 Cash   0 0
40 Tustin Mayfair Plaza WFB Cash   150,000 3,530 150,000 Cash   0 0
41 Water Tower Self Storage WFB Cash   0 0 0     0 0
42 RSM Business Park Barclays     0 Springing 0     0 0
43 Avenue Hall Executive Center Barclays     0 Springing 0     0 0
44 Comfort Suites Hilton Head Bluffton AREF Cash   0 0 0     0 0
45 Harbor Court Plaza LCF Cash   65,000 2,504 0 Cash   0 0
46 Boulevard Square II Barclays Cash   0 1,182 0 Cash   0 0
47 Shaw Blackstone Center-CA WFB Cash   0 2,853 102,696 Cash   0 0
48 Hampton Inn - Marshall Barclays Cash   0 0 0     0 0
49 Rite Aid Dunmore LCF Cash   0 2,329 0 Cash   0 0
50 Kirkwood Center WFB Cash   0 1,171; Springing 55,000 Cash   0 0
51 Preferred Self Storage WFB Cash   0 0 0     0 0
52 Dollar General E. Peoria LCF     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 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
1 Headquarters Plaza Barclays     Plaza Development Reserve ($1,500,000); Unfunded Obligation Reserve ($1,722,209) 3,222,209 0 0 Cash   FF&E Reserve; PIP Reserve
2 Marriott LAX LCF     PIP Reserve 12,975,832 0 0 Cash   Seasonality Reserve
3 Mall of Louisiana Barclays       0 0 0      
4 Adler Portfolio WFB     Ground Rent Reserve 0 154,167 0 Cash   Rent Concession / Tenant Specific TILC Reserve
4.01 Carmel Executive Park WFB                  
4.02 Vista Point North WFB                  
4.03 Greenbriar Business Park WFB                  
4.04 Plaza Southwest WFB                  
4.05 Commerce Park North WFB                  
4.06 Crescent 10 Facility WFB                  
4.07 Technipark Ten Service Center WFB                  
4.08 Westchase Park WFB                  
5 U.S. Industrial Portfolio III Barclays     Rowe Security Deposit 453,411 0 0 Cash    
5.01 2121 Gardner Street Barclays                  
5.02 975 Cottonwood Avenue Barclays                  
5.03 4925 Bulls Bay Highway Barclays                  
5.04 1500 Southeast 37th Street Barclays                  
5.05 10450 Medallion Drive Barclays                  
5.06 1501 Industrial Boulevard Barclays                  
5.07 1001 DDC Way Barclays                  
5.08 1152 Armorlite Drive Barclays                  
5.09 3800 West Broward Boulevard Barclays                  
5.10 2900 & 2950 Hill Avenue Barclays                  
5.11 1700 Highland Road Barclays                  
5.12 1972 Salem Industrial Drive Barclays                  
5.13 1800 University Parkway Barclays                  
5.14 621 Hunt Valley Circle Barclays                  
5.15 5000 Askins Lane Barclays                  
5.16 900 Chaddick Drive Barclays                  
5.17 6600 Chapek Parkway Barclays                  
5.18 53208 Columbia Drive Barclays                  
5.19 7750 Hub Parkway Barclays                  
5.20 21699 Torrence Avenue & 2701 Kalvelage Drive Barclays                  
5.21 3221 Cherry Palm Drive Barclays                  
6 National Office Portfolio LCF     Outstanding TI/LC Reserve ($2,575,793); Free Rent Reserve ($1,656,704) 4,232,497 0 0 Cash    
6.01 8330 LBJ Freeway LCF                  
6.02 101 East Park Boulevard LCF                  
6.03 13601 Preston Road LCF                  
6.04 1750 East Golf Road LCF                  
6.05 14800 Quorum Drive LCF                  
6.06 1995 North Park Place LCF                  
6.07 Northlake - 2295 Parklake Dr NE LCF                  
6.08 4751 Best Road LCF                  
6.09 The Centre - 4101 McEwen Road LCF                  
6.10 The Centre - 4099 McEwen Road LCF                  
6.11 11225 North 28th Drive LCF                  
6.12 10000 North 31st Ave LCF                  
6.13 The Centre - 4001 McEwen Road LCF                  
6.14 4425 W Airport Fwy LCF                  
6.15 Northlake - 2302 Parklake Dr NE LCF                  
6.16 Northlake - 2305&2309 Parklake Dr NE LCF                  
6.17 12100 Ford Road LCF                  
6.18 The Centre - 4000N&S McEwen Road LCF                  
7 HGI Savannah Historic District WFB     PIP Reserve 7,000,000 0 0 Cash    
8 Belden Park Crossing LCF       0 0 0      
9 One Century Place Barclays     Elevator Upgrades Repair Reserve 2,455,896 0 0 Cash   Wills Rollover Reserve; Willis Tenant TI Allowance Reserve
10 61 Grove Street LCF       0 0 0      
11 777 Township Line Road Barclays     Morgan Stanley Rollover Reserve Fund 279,887 0 0 Cash   Good Shepherd Rollover Reserve Fund
12 The View at Marlton AREF     Rent Reserve 139,244 0 0 Cash   Malvern School Unpaid Obligations
13 Corporate Center I & III AREF       0 0 0      
14 DoubleTree Berkeley Marina AREF     Seasonal Working Capital Reserve ($310,000); Ground Rent Reserve ($173,305) 483,305 Springing Seasonal Working Capital Reserve ($310,000); Ground Rent Reserve:  the product of (A) the largest monthly payment of Ground Rent and any other amounts that were due and payable under the Ground Lease in any trailing 12 month period and (B) 1.10. Cash   Elective Capital Expenditures
15 Redmont Hotel Curio LCF     Seasonality Reserve 0 Springing 0     PIP Reserve
16 555 De Haro AREF       0 0 0      
17 Macedonia Commons LCF       0 0 0      
18 Northwoods Center AREF     Unfunded Obligations Account 146,386 0 0 Cash    
19 100-102 Forsyth Street AREF     Designated Tenant Reserve I 4,000,000 0 0 Cash    
20 Hilton Houston Galleria TX WFB     PIP Reserve 655,500 Springing 0 Cash    
21 Del Amo Fashion Center Barclays     Tenant Specific TILC Reserve 7,242,346 0 0 Guaranty   Gap Rent Reserve
22 Hallandale Self Storage LCF     CubeSmart Reserve 24,000 0 0 Cash    
23 Springville Heights Condominium AREF     Condominium Assessments Reserve 85,263 0 0 Cash    
24 HGI Plymouth WFB       0 0 0      
25 1030-1040 Broad Street AREF     Morgan Stanley Reserve Subaccount 325,000 0 0 Cash    
26 Columbia Park Shopping Center AREF       0 0 0      
27 Dublin Corners WFB       0 0 0      
28 Residence Inn Omaha Aksarben Village AREF     Seasonality Reserve 66,000 0 0 Cash    
29 Simi Valley Industrial Park Barclays       0 0 0      
30 Plaza de Hacienda Barclays       0 0 0      
31 Northern Ohio Industrial Park Barclays       0 0 0      
32 Cascade Building AREF       0 0 0      
33 Paseo Lindo Barclays       0 0 0      
34 Marengo Plaza AREF       0 0 0      
35 444-446 86th Street WFB     Bath & Body Works Rent Reserve 0 Springing 0      
36 Alton Business Park Barclays       0 0 0      
37 Willowick Business Park Barclays       0 0 0      
38 Omega Self Storage – Amityville Portfolio WFB       0 0 0      
38.01 185-Omega Self Storage WFB                  
38.02 491-Omega Storage Inc. WFB                  
39 Walnut Grove Medical Center Barclays     Free Rent Reserve 26,338 0 0 Cash    
40 Tustin Mayfair Plaza WFB     Springing Planet Fitness Reserve 0 Springing 0      
41 Water Tower Self Storage WFB       0 0 0      
42 RSM Business Park Barclays       0 0 0      
43 Avenue Hall Executive Center Barclays       0 0 0      
44 Comfort Suites Hilton Head Bluffton AREF     Seasonality Reserve 78,200 0 0      
45 Harbor Court Plaza LCF     Outstanding TI/LC Reserve 14,000 0 0 Cash    
46 Boulevard Square II Barclays     Free Rent Reserve 5,763 0 0 Cash    
47 Shaw Blackstone Center-CA WFB     Existing TI/LC Reserve Funds 35,000 0 0 Cash   Springing Lamps Plus/Sketchers Reserve
48 Hampton Inn - Marshall Barclays     PIP Reserve Fund 300,500 0 0 Cash    
49 Rite Aid Dunmore LCF       0 0 0      
50 Kirkwood Center WFB     Springing Major Tenant Reserve 0 Springing 0     Scrubs & Beyond Reserve
51 Preferred Self Storage WFB       0 0 0      
52 Dollar General E. Peoria LCF       0 0 0      

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller Other Escrow II (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
1 Headquarters Plaza Barclays 0 Springing 0       Fee    
2 Marriott LAX LCF 0 Monthly amount equal to the lesser of excess cash flow available after debt service or 20% of the seasonality cap of $475,000 no later than monthly payment date in October of each calendar year. 475,000 Cash     Fee    
3 Mall of Louisiana Barclays 0 0 0       Fee    
4 Adler Portfolio WFB Rent Concession - $60,371.16 / Tenant Specific TILC - $384,367.77 0 0 Cash     Leasehold 11/6/2116 $1,850,000
4.01 Carmel Executive Park WFB             Leasehold 11/6/2116 $648,964
4.02 Vista Point North WFB             Leasehold 11/6/2116 $376,445
4.03 Greenbriar Business Park WFB             Leasehold 11/6/2116 $310,621
4.04 Plaza Southwest WFB             Leasehold 11/6/2116 $1
4.05 Commerce Park North WFB             Leasehold 11/6/2116 $149,593
4.06 Crescent 10 Facility WFB             Leasehold 11/6/2116 $161,339
4.07 Technipark Ten Service Center WFB             Leasehold 11/6/2116 $132,538
4.08 Westchase Park WFB             Leasehold 11/6/2116 $70,499
5 U.S. Industrial Portfolio III Barclays 0 0 0       Fee    
5.01 2121 Gardner Street Barclays             Fee    
5.02 975 Cottonwood Avenue Barclays             Fee    
5.03 4925 Bulls Bay Highway Barclays             Fee    
5.04 1500 Southeast 37th Street Barclays             Fee    
5.05 10450 Medallion Drive Barclays             Fee    
5.06 1501 Industrial Boulevard Barclays             Fee    
5.07 1001 DDC Way Barclays             Fee    
5.08 1152 Armorlite Drive Barclays             Fee    
5.09 3800 West Broward Boulevard Barclays             Fee    
5.10 2900 & 2950 Hill Avenue Barclays             Fee    
5.11 1700 Highland Road Barclays             Fee    
5.12 1972 Salem Industrial Drive Barclays             Fee    
5.13 1800 University Parkway Barclays             Fee    
5.14 621 Hunt Valley Circle Barclays             Fee    
5.15 5000 Askins Lane Barclays             Fee    
5.16 900 Chaddick Drive Barclays             Fee    
5.17 6600 Chapek Parkway Barclays             Fee    
5.18 53208 Columbia Drive Barclays             Fee    
5.19 7750 Hub Parkway Barclays             Fee    
5.20 21699 Torrence Avenue & 2701 Kalvelage Drive Barclays             Fee    
5.21 3221 Cherry Palm Drive Barclays             Fee    
6 National Office Portfolio LCF 0 0 0       Fee    
6.01 8330 LBJ Freeway LCF             Fee    
6.02 101 East Park Boulevard LCF             Fee    
6.03 13601 Preston Road LCF             Fee    
6.04 1750 East Golf Road LCF             Fee    
6.05 14800 Quorum Drive LCF             Fee    
6.06 1995 North Park Place LCF             Fee    
6.07 Northlake - 2295 Parklake Dr NE LCF             Fee    
6.08 4751 Best Road LCF             Fee    
6.09 The Centre - 4101 McEwen Road LCF             Fee    
6.10 The Centre - 4099 McEwen Road LCF             Fee    
6.11 11225 North 28th Drive LCF             Fee    
6.12 10000 North 31st Ave LCF             Fee    
6.13 The Centre - 4001 McEwen Road LCF             Fee    
6.14 4425 W Airport Fwy LCF             Fee    
6.15 Northlake - 2302 Parklake Dr NE LCF             Fee    
6.16 Northlake - 2305&2309 Parklake Dr NE LCF             Fee    
6.17 12100 Ford Road LCF             Fee    
6.18 The Centre - 4000N&S McEwen Road LCF             Fee    
7 HGI Savannah Historic District WFB 0 0 0       Fee    
8 Belden Park Crossing LCF 0 0 0       Fee    
9 One Century Place Barclays 0 Springing 0       Fee    
10 61 Grove Street LCF 0 0 0       Fee    
11 777 Township Line Road Barclays 93,600 0 0 Cash     Fee    
12 The View at Marlton AREF 967,288 0 0 Cash   3,300,000 Fee    
13 Corporate Center I & III AREF 0 0 0       Fee    
14 DoubleTree Berkeley Marina AREF 1,062,268 0 0 Cash     Leasehold 12/31/2058 $734,916
15 Redmont Hotel Curio LCF 0 Springing 0       Fee    
16 555 De Haro AREF 0 0 0       Fee    
17 Macedonia Commons LCF 0 0 0       Fee    
18 Northwoods Center AREF 0 0 0       Fee    
19 100-102 Forsyth Street AREF 0 0 0       Fee    
20 Hilton Houston Galleria TX WFB 0 0 0       Fee    
21 Del Amo Fashion Center Barclays 828,894 0 0 Guaranty     Fee    
22 Hallandale Self Storage LCF 0 0 0       Fee    
23 Springville Heights Condominium AREF 0 0 0       Fee    
24 HGI Plymouth WFB 0 0 0       Leasehold 10/31/2065 $230,000
25 1030-1040 Broad Street AREF 0 0 0       Fee    
26 Columbia Park Shopping Center AREF 0 0 0       Fee    
27 Dublin Corners WFB 0 0 0       Fee    
28 Residence Inn Omaha Aksarben Village AREF 0 0 0       Fee    
29 Simi Valley Industrial Park Barclays 0 0 0       Fee    
30 Plaza de Hacienda Barclays 0 0 0       Fee    
31 Northern Ohio Industrial Park Barclays 0 0 0       Fee    
32 Cascade Building AREF 0 0 0       Fee    
33 Paseo Lindo Barclays 0 0 0       Fee    
34 Marengo Plaza AREF 0 0 0       Fee    
35 444-446 86th Street WFB 0 0 0       Fee    
36 Alton Business Park Barclays 0 0 0       Fee    
37 Willowick Business Park Barclays 0 0 0       Fee    
38 Omega Self Storage – Amityville Portfolio WFB 0 0 0       Fee    
38.01 185-Omega Self Storage WFB             Fee    
38.02 491-Omega Storage Inc. WFB             Fee    
39 Walnut Grove Medical Center Barclays 0 0 0       Leasehold 2/4/2057 $1
40 Tustin Mayfair Plaza WFB 0 0 0     700,000 Fee    
41 Water Tower Self Storage WFB 0 0 0       Fee    
42 RSM Business Park Barclays 0 0 0       Fee    
43 Avenue Hall Executive Center Barclays 0 0 0       Fee    
44 Comfort Suites Hilton Head Bluffton AREF 0 0 0       Fee    
45 Harbor Court Plaza LCF 0 0 0       Fee    
46 Boulevard Square II Barclays 0 0 0       Fee    
47 Shaw Blackstone Center-CA WFB 0 Springing 0       Fee    
48 Hampton Inn - Marshall Barclays 0 0 0       Fee    
49 Rite Aid Dunmore LCF 0 0 0       Fee    
50 Kirkwood Center WFB 85,000 0 0 Cash   420,000 Fee    
51 Preferred Self Storage WFB 0 0 0       Fee    
52 Dollar General E. Peoria LCF 0 0 0       Fee    

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller Annual Ground Rent Increases Lockbox Whole Loan Cut-off Date Balance ($) Whole Loan Debt Service ($) Subordinate Secured Debt Original Balance ($) Subordinate Secured Debt Cut-off Date Balance ($) Whole Loan U/W NOI DSCR (x) Whole Loan U/W NCF DSCR (x) Whole Loan Cut-off Date LTV Ratio
1 Headquarters Plaza Barclays   Hard/Springing Cash Management              
2 Marriott LAX LCF   Hard/Upfront Cash Management              
3 Mall of Louisiana Barclays   Hard/Springing Cash Management              
4 Adler Portfolio WFB Scheduled increase per the ground lease Hard/Upfront Cash Management              
4.01 Carmel Executive Park WFB Scheduled increase per the ground lease                
4.02 Vista Point North WFB Scheduled increase per the ground lease                
4.03 Greenbriar Business Park WFB Scheduled increase per the ground lease                
4.04 Plaza Southwest WFB Scheduled increase per the ground lease                
4.05 Commerce Park North WFB Scheduled increase per the ground lease                
4.06 Crescent 10 Facility WFB Scheduled increase per the ground lease                
4.07 Technipark Ten Service Center WFB Scheduled increase per the ground lease                
4.08 Westchase Park WFB Scheduled increase per the ground lease                
5 U.S. Industrial Portfolio III Barclays   Hard/Springing Cash Management              
5.01 2121 Gardner Street Barclays                  
5.02 975 Cottonwood Avenue Barclays                  
5.03 4925 Bulls Bay Highway Barclays                  
5.04 1500 Southeast 37th Street Barclays                  
5.05 10450 Medallion Drive Barclays                  
5.06 1501 Industrial Boulevard Barclays                  
5.07 1001 DDC Way Barclays                  
5.08 1152 Armorlite Drive Barclays                  
5.09 3800 West Broward Boulevard Barclays                  
5.10 2900 & 2950 Hill Avenue Barclays                  
5.11 1700 Highland Road Barclays                  
5.12 1972 Salem Industrial Drive Barclays                  
5.13 1800 University Parkway Barclays                  
5.14 621 Hunt Valley Circle Barclays                  
5.15 5000 Askins Lane Barclays                  
5.16 900 Chaddick Drive Barclays                  
5.17 6600 Chapek Parkway Barclays                  
5.18 53208 Columbia Drive Barclays                  
5.19 7750 Hub Parkway Barclays                  
5.20 21699 Torrence Avenue & 2701 Kalvelage Drive Barclays                  
5.21 3221 Cherry Palm Drive Barclays                  
6 National Office Portfolio LCF   Hard/Springing Cash Management              
6.01 8330 LBJ Freeway LCF                  
6.02 101 East Park Boulevard LCF                  
6.03 13601 Preston Road LCF                  
6.04 1750 East Golf Road LCF                  
6.05 14800 Quorum Drive LCF                  
6.06 1995 North Park Place LCF                  
6.07 Northlake - 2295 Parklake Dr NE LCF                  
6.08 4751 Best Road LCF                  
6.09 The Centre - 4101 McEwen Road LCF                  
6.10 The Centre - 4099 McEwen Road LCF                  
6.11 11225 North 28th Drive LCF                  
6.12 10000 North 31st Ave LCF                  
6.13 The Centre - 4001 McEwen Road LCF                  
6.14 4425 W Airport Fwy LCF                  
6.15 Northlake - 2302 Parklake Dr NE LCF                  
6.16 Northlake - 2305&2309 Parklake Dr NE LCF                  
6.17 12100 Ford Road LCF                  
6.18 The Centre - 4000N&S McEwen Road LCF                  
7 HGI Savannah Historic District WFB   Springing              
8 Belden Park Crossing LCF   Hard/Springing Cash Management              
9 One Century Place Barclays   Hard/Springing Cash Management              
10 61 Grove Street LCF   Springing              
11 777 Township Line Road Barclays   Hard/Springing Cash Management              
12 The View at Marlton AREF   Hard/Springing Cash Management              
13 Corporate Center I & III AREF   Hard/Upfront Cash Management              
14 DoubleTree Berkeley Marina AREF CPI Hard/Springing Cash Management              
15 Redmont Hotel Curio LCF   Hard/Upfront Cash Management              
16 555 De Haro AREF   Hard/Springing Cash Management              
17 Macedonia Commons LCF   Hard/Springing Cash Management              
18 Northwoods Center AREF   Springing              
19 100-102 Forsyth Street AREF   Springing              
20 Hilton Houston Galleria TX WFB   Springing              
21 Del Amo Fashion Center Barclays   Hard/Springing Cash Management 585,000,000 1,807,796 125,700,000 125,700,000 2.74 2.63 50.6%
22 Hallandale Self Storage LCF   Springing              
23 Springville Heights Condominium AREF   Hard/Springing Cash Management              
24 HGI Plymouth WFB Increases as scheduled in the ground lease in 11/2022, 11/2027, 11/2037, 11/2047, 11/2057 and 11/2062 Springing              
25 1030-1040 Broad Street AREF   Soft/Springing Cash Management              
26 Columbia Park Shopping Center AREF   Hard/Upfront Cash Management              
27 Dublin Corners WFB   Springing              
28 Residence Inn Omaha Aksarben Village AREF   Springing              
29 Simi Valley Industrial Park Barclays   Springing              
30 Plaza de Hacienda Barclays   Hard/Springing Cash Management              
31 Northern Ohio Industrial Park Barclays   Hard/Springing Cash Management              
32 Cascade Building AREF   Springing              
33 Paseo Lindo Barclays   Hard/Springing Cash Management              
34 Marengo Plaza AREF   Springing              
35 444-446 86th Street WFB   None              
36 Alton Business Park Barclays   Springing              
37 Willowick Business Park Barclays   Springing              
38 Omega Self Storage – Amityville Portfolio WFB   None              
38.01 185-Omega Self Storage WFB                  
38.02 491-Omega Storage Inc. WFB                  
39 Walnut Grove Medical Center Barclays   Springing              
40 Tustin Mayfair Plaza WFB   None              
41 Water Tower Self Storage WFB   None              
42 RSM Business Park Barclays   Springing              
43 Avenue Hall Executive Center Barclays   Springing              
44 Comfort Suites Hilton Head Bluffton AREF   Springing              
45 Harbor Court Plaza LCF   Springing              
46 Boulevard Square II Barclays   Hard/Springing Cash Management              
47 Shaw Blackstone Center-CA WFB   Springing              
48 Hampton Inn - Marshall Barclays   Springing              
49 Rite Aid Dunmore LCF   Hard/Springing Cash Management              
50 Kirkwood Center WFB   None              
51 Preferred Self Storage WFB   None              
52 Dollar General E. Peoria LCF   Hard/Upfront Cash Management              

 

 

 

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 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 Headquarters Plaza Barclays       Seth Schochet; Brian Fisher   1
2 Marriott LAX LCF       XLD Group N.A. Real Estate Development, Inc.   2
3 Mall of Louisiana Barclays       GGP Real Estate Holding I, Inc.   3
4 Adler Portfolio WFB       Adler Kawa Real Estate Advisors, LLC; Matthew L. Adler; Adler Kawa Real Estate Services, LLC   4
4.01 Carmel Executive Park WFB           4.01
4.02 Vista Point North WFB           4.02
4.03 Greenbriar Business Park WFB           4.03
4.04 Plaza Southwest WFB           4.04
4.05 Commerce Park North WFB           4.05
4.06 Crescent 10 Facility WFB           4.06
4.07 Technipark Ten Service Center WFB           4.07
4.08 Westchase Park WFB           4.08
5 U.S. Industrial Portfolio III Barclays       Brennan Investment Group Acquisitions LLC   5
5.01 2121 Gardner Street Barclays           5.01
5.02 975 Cottonwood Avenue Barclays           5.02
5.03 4925 Bulls Bay Highway Barclays           5.03
5.04 1500 Southeast 37th Street Barclays           5.04
5.05 10450 Medallion Drive Barclays           5.05
5.06 1501 Industrial Boulevard Barclays           5.06
5.07 1001 DDC Way Barclays           5.07
5.08 1152 Armorlite Drive Barclays           5.08
5.09 3800 West Broward Boulevard Barclays           5.09
5.10 2900 & 2950 Hill Avenue Barclays           5.10
5.11 1700 Highland Road Barclays           5.11
5.12 1972 Salem Industrial Drive Barclays           5.12
5.13 1800 University Parkway Barclays           5.13
5.14 621 Hunt Valley Circle Barclays           5.14
5.15 5000 Askins Lane Barclays           5.15
5.16 900 Chaddick Drive Barclays           5.16
5.17 6600 Chapek Parkway Barclays           5.17
5.18 53208 Columbia Drive Barclays           5.18
5.19 7750 Hub Parkway Barclays           5.19
5.20 21699 Torrence Avenue & 2701 Kalvelage Drive Barclays           5.20
5.21 3221 Cherry Palm Drive Barclays           5.21
6 National Office Portfolio LCF       Andrew J. Segal   6
6.01 8330 LBJ Freeway LCF           6.01
6.02 101 East Park Boulevard LCF           6.02
6.03 13601 Preston Road LCF           6.03
6.04 1750 East Golf Road LCF           6.04
6.05 14800 Quorum Drive LCF           6.05
6.06 1995 North Park Place LCF           6.06
6.07 Northlake - 2295 Parklake Dr NE LCF           6.07
6.08 4751 Best Road LCF           6.08
6.09 The Centre - 4101 McEwen Road LCF           6.09
6.10 The Centre - 4099 McEwen Road LCF           6.10
6.11 11225 North 28th Drive LCF           6.11
6.12 10000 North 31st Ave LCF           6.12
6.13 The Centre - 4001 McEwen Road LCF           6.13
6.14 4425 W Airport Fwy LCF           6.14
6.15 Northlake - 2302 Parklake Dr NE LCF           6.15
6.16 Northlake - 2305&2309 Parklake Dr NE LCF           6.16
6.17 12100 Ford Road LCF           6.17
6.18 The Centre - 4000N&S McEwen Road LCF           6.18
7 HGI Savannah Historic District WFB       S. Jay Patel   7
8 Belden Park Crossing LCF       Robert L. Stark   8
9 One Century Place Barclays       Stone Company SPC   9
10 61 Grove Street LCF       Alfred Sabetfard   10
11 777 Township Line Road Barclays       Pembroke Hobson LLC; John B. Vander Zwaag; Richard C. Hamlin; Jeffrey J. Irmer   11
12 The View at Marlton AREF       Peter C. Abrams, Henry Gorenstein, Panagiotis (“Peter”) Lazaropoulos   12
13 Corporate Center I & III AREF       Dr. David James Smith   13
14 DoubleTree Berkeley Marina AREF       Junson Capital   14
15 Redmont Hotel Curio LCF       James W. Lewis, Jr.   15
16 555 De Haro AREF       Atit Jariwala   16
17 Macedonia Commons LCF       Lance F. Osborne   17
18 Northwoods Center AREF       ROBERT BERGER, RICHARD VINCENT GLICKMAN, ANTHONY JOHN PASSANDER   18
19 100-102 Forsyth Street AREF       Edmond Li   19
20 Hilton Houston Galleria TX WFB       Frank Yuan; Jerome Yuan; Norbert Yuan   20
21 Del Amo Fashion Center Barclays 10.1% 9.7%   Simon Property Group, L.P.; Commingled Pension Trust Fund (Strategic Property) of JPMorgan Chase Bank, N.A.   21
22 Hallandale Self Storage LCF       Alex Meshechock; Larry Kaplan; Rick Schontz   22
23 Springville Heights Condominium AREF       Thomas Liebermann   23
24 HGI Plymouth WFB       Abbas K. Shikary; Fatema A. Shikary; James Gerish; Kris Gerish   24
25 1030-1040 Broad Street AREF       Benzion Kohn   25
26 Columbia Park Shopping Center AREF     7,905,512 Forest City Realty Trust, Inc.   26
27 Dublin Corners WFB       Mark A. Shaheen, Sr.; Issa A. Shaheen   27
28 Residence Inn Omaha Aksarben Village AREF       Richard H. Wiens   28
29 Simi Valley Industrial Park Barclays       Pacific Equities Group Group 1 29
30 Plaza de Hacienda Barclays       Cassandra Lynn Holt   30
31 Northern Ohio Industrial Park Barclays       Stephen Rosen   31
32 Cascade Building AREF       Matthew Felton   32
33 Paseo Lindo Barclays       Yilin Yao   33
34 Marengo Plaza AREF       Hamid Yousefian   34
35 444-446 86th Street WFB       Raymond Gindi   35
36 Alton Business Park Barclays       Pacific Equities Group Group 1 36
37 Willowick Business Park Barclays       Pacific Equities Group Group 1 37
38 Omega Self Storage – Amityville Portfolio WFB       Vimal K. Goyal   38
38.01 185-Omega Self Storage WFB           38.01
38.02 491-Omega Storage Inc. WFB           38.02
39 Walnut Grove Medical Center Barclays       John R. Saunders   39
40 Tustin Mayfair Plaza WFB       Kevin S. Maguire; Jason D. Ball   40
41 Water Tower Self Storage WFB       Sidney I. Moss   41
42 RSM Business Park Barclays       Pacific Equities Group Group 1 42
43 Avenue Hall Executive Center Barclays       Pacific Equities Group Group 1 43
44 Comfort Suites Hilton Head Bluffton AREF       Noor & Sukayna Merchant   44
45 Harbor Court Plaza LCF       Hooman Dayani, Parviz Omidvar, Saeed Babaeean   45
46 Boulevard Square II Barclays       Todd Berning; Steven Gehrtz; Jeffrey Miller   46
47 Shaw Blackstone Center-CA WFB       The Exempt Bypass Trust U/A The Fay Revocable Trust; The Marital Trust U/A The Fay Revocable Trust; The Survivor’s Trust U/A The Fay Revocable Trust   47
48 Hampton Inn - Marshall Barclays       Jimmy Asmar; Malik Abdulnoor   48
49 Rite Aid Dunmore LCF       Leon Goldstein   49
50 Kirkwood Center WFB       Andrew D. Carter; Anthony Brian Cornelius   50
51 Preferred Self Storage WFB       Robert A. Behar, M.D.; Ira M. Fox   51
52 Dollar General E. Peoria LCF       Ladder Capital CRE Equity LLC   52